FILED PURSUANT TO RULE 424(b)(3)
                                                REGISTRATION NO. 333-571888

THIS  PRELIMINARY  PROSPECTUS  SUPPLEMENT  RELATES TO AN EFFECTIVE  REGISTRATION
STATEMENT  UNDER THE  SECURITIES  ACT OF 1933, BUT IT IS NOT COMPLETE AND MAY BE
CHANGED.  THIS PRELIMINARY  PROSPECTUS  SUPPLEMENT IS NOT AN OFFER TO SELL THESE
SECURITIES  AND IT IS NOT  SOLICITING  AN OFFER TO BUY THESE  SECURITIES  IN ANY
STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.

PROSPECTUS SUPPLEMENT SUBJECT TO COMPLETION, DATED JUNE 12, 2001
(TO PROSPECTUS, DATED MARCH 23, 2001)

                                  $191,763,896

                          [CONTINENTAL AIRLINES LOGO]

                           2001-1 PASS THROUGH TRUSTS
                CLASS C PASS THROUGH CERTIFICATES, SERIES 2001-1

                              ---------------------

THE CONTINENTAL AIRLINES CLASS C PASS THROUGH  CERTIFICATES,  SERIES 2001-1, ARE
BEING OFFERED UNDER THIS  PROSPECTUS  SUPPLEMENT.  THE CLASS A-1, A-2 AND B PASS
THROUGH  CERTIFICATES  OF THE SAME  SERIES WERE ISSUED ON APRIL 19, 2001 AND ARE
NOT BEING OFFERED UNDER THIS  PROSPECTUS  SUPPLEMENT.  THE CLASS C  CERTIFICATES
WILL  RANK  JUNIOR  IN  RIGHT  OF  DISTRIBUTIONS  TO THE  CLASS  A-1,  A-2 AND B
CERTIFICATES.

THE PROCEEDS  FROM THE SALE OF CLASS C  CERTIFICATES  INITIALLY  WILL BE HELD IN
ESCROW,  AS THE PROCEEDS FROM THE SALE OF THE CLASS A-1, A-2 AND B  CERTIFICATES
HAVE BEEN. A SEPARATE TRUST WILL BE ESTABLISHED FOR THE CLASS C CERTIFICATES AND
HAS BEEN  ESTABLISHED  FOR EACH OF THE CLASS A-1,  A-2 AND B  CERTIFICATES.  THE
TRUSTS WILL USE THE ESCROWED  FUNDS TO ACQUIRE  EQUIPMENT  NOTES.  THE EQUIPMENT
NOTES WILL BE ISSUED TO FINANCE THE  ACQUISITION BY  CONTINENTAL  AIRLINES OF 21
NEW BOEING  AIRCRAFT  SCHEDULED FOR DELIVERY FROM OCTOBER 2001 TO JUNE 2002. THE
AIRCRAFT WILL BE LEASED OR PURCHASED BY  CONTINENTAL.  PAYMENTS ON THE EQUIPMENT
NOTES HELD IN EACH TRUST WILL BE PASSED  THROUGH TO THE HOLDERS OF  CERTIFICATES
OF SUCH TRUST.

THE EQUIPMENT  NOTES ISSUED FOR EACH  AIRCRAFT WILL HAVE A SECURITY  INTEREST IN
SUCH AIRCRAFT.  INTEREST ON THE EQUIPMENT NOTES WILL BE PAYABLE  SEMIANNUALLY ON
EACH JUNE 15 AND  DECEMBER 15 AFTER  ISSUANCE,  BEGINNING  ON DECEMBER 15, 2001.
PRINCIPAL  PAYMENTS ON THE EQUIPMENT NOTES HELD FOR THE CLASS C CERTIFICATES ARE
SCHEDULED ON JUNE 15 AND DECEMBER 15 IN CERTAIN YEARS, BEGINNING ON            .

LANDESBANK  HESSEN-THURINGEN  GIROZENTRALE WILL PROVIDE A LIQUIDITY FACILITY FOR
THE CLASS C CERTIFICATES,  AS IT HAS FOR THE OTHER CLASSES OF  CERTIFICATES,  IN
EACH CASE IN AN AMOUNT SUFFICIENT TO MAKE THREE SEMIANNUAL INTEREST PAYMENTS.

THE CERTIFICATES WILL NOT BE LISTED ON ANY NATIONAL SECURITIES EXCHANGE.

INVESTING IN THE  CERTIFICATES  INVOLVES RISKS. SEE "RISK FACTORS" ON PAGE S-18.

                             ---------------------



                                                                                     FINAL EXPECTED      PRICE TO
PASS THROUGH CERTIFICATES                        PRINCIPAL AMOUNT   INTEREST RATE   DISTRIBUTION DATE   PUBLIC
--------------------------------------------    ------------------ --------------- ------------------- ------------

                                                                                               
CLASS C.....................................       $191,763,896            %          JUNE 15, 2011        100%

------------------


PLUS ACCRUED INTEREST, IF ANY, FROM THE DATE OF ISSUANCE.



MORGAN STANLEY & CO.  INCORPORATED WILL PURCHASE ALL OF THE CLASS C CERTIFICATES
IF ANY ARE  PURCHASED.  THE  AGGREGATE  PROCEEDS  FROM THE  SALE OF THE  CLASS C
CERTIFICATES  WILL  BE  $     .  CONTINENTAL  WILL  PAY  MORGAN  STANLEY  &  CO.
INCORPORATED  A COMMISSION OF $     .  DELIVERY OF THE CLASS C  CERTIFICATES  IN
BOOK-ENTRY FORM ONLY WILL BE MADE ON OR ABOUT JUNE   , 2001.

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.

                           MORGAN STANLEY DEAN WITTER

JUNE   , 2001.



                           PRESENTATION OF INFORMATION

      These offering  materials  consist of two documents:  (a) this  Prospectus
Supplement,  which describes the terms of the certificates that we are currently
offering,   and  (b)  the  accompanying   Prospectus,   which  provides  general
information about our pass through certificates,  some of which may not apply to
the  certificates  that  we are  currently  offering.  The  information  in this
Prospectus  Supplement  replaces any  inconsistent  information  included in the
accompanying Prospectus.

      We have given certain  capitalized terms specific meanings for purposes of
this Prospectus Supplement.  The "Index of 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 various places in this  Prospectus  Supplement and the  Prospectus,  we
refer you to other  sections of such  documents for  additional  information  by
indicating the caption  heading of such other  sections.  The page on which each
principal caption included in this Prospectus  Supplement and the Prospectus can
be found is listed in the Table of Contents below.  All such cross references in
this  Prospectus  Supplement  are  to  captions  contained  in  this  Prospectus
Supplement and not in the Prospectus, unless otherwise stated.




                                              TABLE OF CONTENTS
                                            PROSPECTUS SUPPLEMENT

                                                PAGE                                                    PAGE
                                                ----                                                    ----
                                                                                               
 PROSPECTUS SUPPLEMENT SUMMARY...................S-4      Distribution Upon Occurrence of Triggering
  Summary of Terms of Certificates...............S-4       Event........................................S-44
  Equipment Notes and the Aircraft...............S-5      Depositary....................................S-45
  Loan to Aircraft Value Ratios..................S-6     DESCRIPTION OF THE ESCROW AGREEMENTS...........S-46
  Cash Flow Structure............................S-7     DESCRIPTION OF THE LIQUIDITY FACILITIES........S-47
  The Offering...................................S-8      General.......................................S-47
 SUMMARY FINANCIAL AND OPERATING DATA...........S-15      Drawings......................................S-47
 RISK FACTORS...................................S-18      Reimbursement of Drawings.....................S-50
  Risk Factors Relating to the Company..........S-18      Liquidity Events of Default...................S-51
  Risk Factors Relating to the Airline                    Liquidity Provider............................S-51
   Industry.....................................S-19     DESCRIPTION OF THE INTERCREDITOR AGREEMENT.....S-52
  Risk Factors Relating to the Certificates               Intercreditor Rights..........................S-52
   and the Offering.............................S-20      Priority of Distributions.....................S-53
 USE OF PROCEEDS................................S-22      Voting of Equipment Notes.....................S-56
 THE COMPANY....................................S-23      Addition of Trustee for Class D
  Domestic Operations...........................S-23       Certificates.................................S-57
  International Operations......................S-24      The Subordination Agent.......................S-57
 DESCRIPTION OF THE CERTIFICATES................S-26     DESCRIPTION OF THE AIRCRAFT AND THE APPRAISALS.S-58
  General.......................................S-26      The Aircraft..................................S-58
  Subordination.................................S-27      The Appraisals................................S-59
  Payments and Distributions....................S-28      Deliveries of Aircraft........................S-60
  Pool Factors..................................S-30      Substitute Aircraft...........................S-60
  Reports to Certificateholders.................S-32     DESCRIPTION OF THE EQUIPMENT NOTES.............S-61
  Indenture Defaults and Certain Rights Upon              General.......................................S-61
   an Indenture Default.........................S-33      Subordination.................................S-62
  Purchase Rights of Certificateholders.........S-35      Principal and Interest Payments...............S-62
  PTC Event of Default..........................S-35      Redemption....................................S-63
  Merger, Consolidation and Transfer of Assets..S-35      Security......................................S-64
  Modifications of the Pass Through Trust                 Loan to Value Ratios of Equipment Notes.......S-65
   Agreements and Certain Other Agreements......S-36      Limitation of Liability.......................S-67
  Obligation to Purchase Equipment Notes........S-38      Indenture Defaults, Notice and Waiver.........S-68
  Possible Issuance of Class D Certificates.....S-41      Remedies......................................S-69
  Liquidation of Original Trusts................S-42      Modification of Indentures and Leases.........S-71
  Termination of the Trusts.....................S-42      Owner Participant's Right to Restructure......S-72
  The Trustees..................................S-42      Indemnification...............................S-72
  Book-Entry; Delivery and Form.................S-42      The Leases and Certain Provisions of the
 DESCRIPTION OF THE DEPOSIT AGREEMENTS..........S-44       Owned Aircraft Indentures....................S-72
  General.......................................S-44     CERTAIN U.S. FEDERAL INCOME TAX CONSEQUENCES...S-79
  Unused Deposits...............................S-44      General.......................................S-79



                                              TABLE OF CONTENTS
                                                 (CONTINUED)

                                                PAGE                                                    PAGE
                                                ----                                                    ----
  Tax Status of the Trusts......................S-79     UNDERWRITING...................................S-85
  Taxation of Certificateholders Generally......S-79     LEGAL MATTERS..................................S-86
  Effect of Reallocation of Payments under the           EXPERTS........................................S-86
   Intercreditor Agreement......................S-81     INCORPORATION OF CERTAIN DOCUMENTS BY
  Dissolution of Original Trusts and Formation            REFERENCE.....................................S-86
   of New Trusts................................S-81     INDEX OF TERMS...........................APPENDIX I
  Sale or Other Disposition of the Certificates.S-82     APPRAISAL LETTERS.......................APPENDIX II
  Foreign Certificateholders....................S-82
  Backup Withholding............................S-82
 CERTAIN DELAWARE TAXES.........................S-82
 CERTAIN ERISA CONSIDERATIONS...................S-83




                                                  PROSPECTUS

                                                PAGE                                                      PAGE
                                                ----                                                      ----
                                                                                                   
WHERE YOU CAN FIND MORE INFORMATION................1          Liquidity Facility............................19
FORWARD-LOOKING STATEMENTS.........................1          The Pass Through Trustee......................19
INCORPORATION OF CERTAIN DOCUMENTS BY                    DESCRIPTION OF THE EQUIPMENT NOTES.................21
   REFERENCE.......................................2          General.......................................21
SUMMARY............................................3          Principal and Interest Payments...............21
     The Offering..................................3          Redemption....................................21
     Certificates..................................3          Security......................................21
     Pass Through Trusts...........................3          Ranking of Equipment Notes....................23
     Equipment Notes...............................4          Payments and Limitation of Liability..........23
THE COMPANY........................................6          Defeasance of the Indentures and the Equipment
USE OF PROCEEDS....................................6            Notes in Certain Circumstances..............24
RATIO OF EARNINGS TO FIXED CHARGES.................7          Assumption of Obligations by Continental......24
DESCRIPTION OF THE CERTIFICATES....................7          Liquidity Facility............................24
     General.......................................7          Intercreditor Issues..........................25
     Book-Entry Registration......................10     U.S. INCOME TAX MATTERS............................26
     Payments and Distributions...................13          General.......................................26
     Pool Factors.................................13          Tax Status of the Pass Through Trusts.........26
     Reports to Certificateholders................14          Taxation of Certificateholders Generally......26
     Voting of Equipment Notes....................15          Effects of Subordination of Certificateholders
     Events of Default and Certain Rights Upon an               of Subordinated Trusts......................27
       Event of Default...........................15          Original Issue Discount.......................27
     Merger, Consolidation and Transfer of Assets.17          Sales or Other Disposition of the Certificates27
     Modifications of the Basic Agreement.........17          Foreign Certificateholders....................28
     Modification of Indenture and Related                    Backup Withholding............................28
       Agreements.................................18     ERISA CONSIDERATIONS...............................28
     Cross-Subordination Issues...................18     PLAN OF DISTRIBUTION...............................28
     Termination of the Pass Through Trusts.......19     LEGAL OPINIONS.....................................30
     Delayed Purchase of Equipment Notes..........19     EXPERTS............................................30



      YOU SHOULD RELY ONLY ON THE  INFORMATION  CONTAINED IN THIS DOCUMENT OR TO
WHICH WE HAVE  REFERRED YOU. WE HAVE NOT  AUTHORIZED  ANYONE TO PROVIDE YOU WITH
INFORMATION THAT IS DIFFERENT.  THIS DOCUMENT MAY BE USED ONLY WHERE IT IS LEGAL
TO SELL THESE SECURITIES.  THE INFORMATION IN THIS DOCUMENT MAY BE ACCURATE ONLY
ON THE DATE OF THIS DOCUMENT.



                          PROSPECTUS SUPPLEMENT SUMMARY

      THIS  SUMMARY  HIGHLIGHTS   SELECTED   INFORMATION  FROM  THIS  PROSPECTUS
SUPPLEMENT  AND THE  ACCOMPANYING  PROSPECTUS  AND MAY  NOT  CONTAIN  ALL OF THE
INFORMATION  THAT IS IMPORTANT TO YOU. FOR MORE COMPLETE  INFORMATION  ABOUT THE
CERTIFICATES AND CONTINENTAL  AIRLINES,  YOU SHOULD READ THIS ENTIRE  PROSPECTUS
SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS,  AS WELL AS THE MATERIALS FILED WITH
THE  SECURITIES AND EXCHANGE  COMMISSION  THAT ARE CONSIDERED TO BE PART OF THIS
PROSPECTUS  SUPPLEMENT  AND  THE  PROSPECTUS.   SEE  "INCORPORATION  OF  CERTAIN
DOCUMENTS BY REFERENCE" IN THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.

SUMMARY OF TERMS OF CERTIFICATES



                                                            PREVIOUSLY ISSUED
                                         -------------------------------------------------------
                                            CLASS A-1           CLASS A-2            CLASS B            CLASS C
                                           CERTIFICATES        CERTIFICATES       CERTIFICATES      CERTIFICATES
                                         ----------------   -----------------   ----------------  --------------------
                                                                                          
Aggregate Face Amount...............       $385,766,000        $190,487,000       $132,732,000        $191,763,896
Ratings:
   Moody's..........................           Aa3                 Aa3                 A2                 Baal
   Standard & Poor's................           AA+                 AA+                 AA-                 A-
Initial Loan to Aircraft Value
   (cumulative).................          39.3%               39.3%               48.4%              59.3%
Expected Highest Loan to Aircraft
   Value (cumulative)...........          39.9%               39.9%               48.4%              59.3%
Expected Principal Distribution
   Window (in years)................         0.7-20.2              10.2             0.7-14.7            0.5-10.0
Initial Average Life (in years
   from Issuance Date)..............           11.7                10.2                8.2                5.3
Regular Distribution Dates..........       June 15 and         June 15 and         June 15 and        June 15 and
                                           December 15         December 15         December 15        December 15

Final Expected Regular Distribution
   Date.............................      June 15, 2021       June 15, 2011     December 15, 2015    June 15, 2011
Final Maturity Date.................    December 15, 2022   December 15, 2012     June 15, 2017    December 15, 2012
Minimum Denomination................          $1,000              $1,000             $1,000              $1,000
Section 1110 Protection.............           Yes                 Yes                 Yes                Yes
Liquidity Facility Coverage.........       3 semiannual        3 semiannual       3 semiannual        3 semiannual
                                        interest payments   interest payments   interest payments  interest payments

------------------


The terms of the Class C Certificates are indicative only and subject to change.


These percentages are calculated  assuming that the first 21 aircraft  scheduled
for  delivery  among the 31  aircraft  from  which  Continental  may  choose are
financed  hereunder and are  determined  as of June 15, 2002,  the first Regular
Distribution  Date after such aircraft are scheduled to have been delivered.  In
calculating  these  percentages,  we have  assumed  that all such  aircraft  are
delivered  prior to such date,  that the maximum  principal  amount of Equipment
Notes is issued  and that the  aggregate  appraised  value of such  aircraft  is
$1,436,306,667  as of such date.  The  appraised  value is only an estimate  and
reflects  certain  assumptions.   See  "Description  of  the  Aircraft  and  the
Appraisals--The Appraisals".


See "--Loan to Aircraft Value Ratios".





EQUIPMENT NOTES AND THE AIRCRAFT

      The 21 Boeing  aircraft to be  financed  pursuant  to this  offering  will
consist of nine Boeing  737-824  aircraft,  five Boeing  737-924  aircraft,  six
Boeing 767-424ER  aircraft and one Boeing 777-224ER  aircraft.  Continental will
select the aircraft to be financed  from among twelve Boeing  737-824  aircraft,
seven Boeing  737-924  aircraft,  ten Boeing  767-424ER  aircraft and two Boeing
777-224ER  aircraft.  The relevant  aircraft  are  scheduled  for delivery  from
October  2001  to  June  2002.  See   "Description   of  the  Aircraft  and  the
Appraisals--The  Appraisals"  for a  description  of the 31 aircraft  from which
Continental may select the 21 aircraft that may be financed with the proceeds of
this offering.  Set forth below is certain information about the Equipment Notes
expected  to be held in the  Trusts and the  aircraft  expected  to secure  such
Equipment  Notes  (assuming  for  purposes  of the chart below that the first 21
aircraft scheduled for delivery among the 31 aircraft from which Continental may
choose are financed hereunder):



                                                                                        MAXIMUM
                                        EXPECTED                      SCHEDULED     PRINCIPAL AMOUNT
                                      REGISTRATION  MANUFACTURER'S     DELIVERY       OF EQUIPMENT      APPRAISED
            AIRCRAFT TYPE                NUMBER     SERIAL NUMBER     MONTH         NOTES       VALUE
------------------------------------  ------------  --------------  ------------    ---------------   ------------
                                                                                       
Boeing 737-824......................     N76269         31588        October 2001     $31,772,000     $48,880,000
Boeing 737-824......................     N73270         31632        October 2001      31,772,000      48,880,000
Boeing 737-824......................     N35271         31589       November 2001      31,828,333      48,966,667
Boeing 737-824......................     N36272         31590       November 2001      31,828,333      48,966,667
Boeing 737-824......................     N37273         31591       December 2001      31,886,833      49,056,667
Boeing 737-824......................     N37274         31592        January 2002      32,051,500      49,310,000
Boeing 737-824......................     N73275         31593       February 2002      32,107,833      49,396,667
Boeing 737-824......................     N73276         31594       February 2002      32,107,833      49,396,667
Boeing 737-824......................     N37277         31595         March 2002       32,164,167      49,483,333

Boeing 737-924......................     N37408         30125        October 2001      32,226,133      50,353,333
Boeing 737-924......................     N37409         30126       November 2001      32,283,733      50,443,333
Boeing 737-924......................     N75410         30127       December 2001      32,339,200      50,530,000
Boeing 737-924......................     N71411         30128        January 2002      32,473,600      50,740,000
Boeing 737-924......................     N31412         30129         March 2002       32,608,000      50,950,000

Boeing 767-424ER....................     N66057         29452        January 2002      63,119,700     100,190,000
Boeing 767-424ER....................     N67058         29453        January 2002      63,119,700     100,190,000
Boeing 767-424ER....................     N69059         29454       February 2002      63,252,000     100,400,000
Boeing 767-424ER....................     N78060         29455       February 2002      63,252,000     100,400,000
Boeing 767-424ER....................     N68061         29456         March 2002       63,384,300     100,610,000
Boeing 767-424ER....................     N76062         29457         March 2002       63,384,300     100,610,000

Boeing 777-224ER....................     N78017         31679         March 2002       90,059,667     138,553,333


------------------


The delivery  deadline  for  purposes of financing an aircraft  pursuant to this
offering  is  September  30, 2002 (or later under  certain  circumstances).  The
actual  delivery date for any aircraft may be subject to delay or  acceleration.
See  "Description of the Aircraft and the  Appraisals--Deliveries  of Aircraft".
Continental  has the option to substitute  other aircraft if the delivery of any
Aircraft  is  expected  to be  delayed  for more  than 30 days  after  the month
scheduled for delivery or beyond the delivery deadline.  See "Description of the
Aircraft and the Appraisals--Substitute Aircraft".


The actual  principal amount issued for an Aircraft may be less depending on the
circumstances of the financing of such Aircraft.  The aggregate principal amount
of all of the Equipment  Notes will not exceed the aggregate  face amount of the
Certificates.  For  information  concerning  the  maximum  principal  amount  of
Equipment Notes applicable to the other Boeing 737-824,  737-924,  767-424ER and
777-224ER  aircraft  that  Continental  may choose to finance  pursuant  to this
offering in lieu of an aircraft of such models listed above, see "Description of
the Certificates--Obligation to Purchase Equipment Notes".


The  appraised  value of each  Aircraft  set  forth  above is the  lesser of the
average and median  values of such  Aircraft as appraised  by three  independent
appraisal and consulting firms,  projected as of the scheduled delivery month of
each  Aircraft.   These  appraisals  are  based  upon  varying  assumptions  and
methodologies.  An  appraisal  is only an  estimate  of value and  should not be
relied upon as a measure of realizable  value. See "Risk  Factors--Risk  Factors
Relating to the Certificates and the  Offering--Appraisals  and Realizable Value
of Aircraft". The appraised value of each of the other Boeing 737-824,  737-924,
767-424ER and 777-224ER aircraft that Continental may choose to finance pursuant
to this offering is higher than the  appraised  value of each of the Aircraft of
the  same  model  listed  above.  See  "Description  of  the  Aircraft  and  the
Appraisals--The Appraisals".





LOAN TO AIRCRAFT VALUE RATIOS

      The following  table sets forth loan to Aircraft value ratios ("LTVs") for
each Class of Certificates  as of June 15, 2002 (the first Regular  Distribution
Date that occurs after all Aircraft  assumed to be financed in this Offering are
scheduled to have been delivered) and each December 15 Regular Distribution Date
thereafter.  The LTVs for any Class of Certificates for the period prior to June
15, 2002 are not meaningful, 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 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
Certificates and the Offering--Appraisals and Realizable Value of Aircraft".



                                                OUTSTANDING BALANCE                                    LTV
                       ASSUMED    ------------------------------------------------------  ---------------------------------------
                      AGGREGATE                                                           CLASS A-1 CLASS A-2 CLASS B   CLASS C
                       AIRCRAFT    CLASS A-1    CLASS A-2     CLASS B       CLASS C        CERTIF-   CERTIF-  CERTIF-   CERTIF-
       DATE            VALUE  CERTIFICATES CERTIFICATES CERTIFICATES CERTIFICATES ICATES    ICATES   ICATES    ICATES
------------------ -------------- ------------ ------------ ------------ ---------------  --------- --------- --------- -----------
                                                                                              
June 15, 2002......$1,436,306,667 $374,024,716 $190,487,000 $130,251,188 $156,489,587       39.3%    39.3%     48.4%     59.3%
December 15, 2002.. 1,393,217,467  365,944,860  190,487,000  110,095,842 156,489,587        39.9     39.9      47.8      59.1
December 15, 2003.. 1,350,128,267  338,055,908  190,487,000  107,051,953 133,320,398        39.1     39.1      47.1      57.0
December 15, 2004.. 1,307,039,067  310,873,712  190,487,000  104,963,044 127,848,122        38.4     38.4      46.4      56.2
December 15, 2005.. 1,263,949,867  286,711,760  190,487,000  103,106,236  89,270,415        37.8     37.8      45.9      53.0
December 15, 2006.. 1,220,860,667  265,570,052  190,487,000  101,377,241  82,671,965        37.4     37.4      45.7      52.4
December 15, 2007.. 1,177,771,467  244,428,344  190,487,000   97,525,660  80,996,568        36.9     36.9      45.2      52.1
December 15, 2008.. 1,134,682,267  225,595,976  190,487,000   93,671,058  74,538,519        36.7     36.7      44.9      51.5
December 15, 2009.. 1,091,593,067  206,068,114  190,487,000   89,692,114  40,931,428        36.3     36.3      44.5      48.3
December 15, 2010.. 1,048,503,867  185,835,610  190,487,000   85,464,486  19,234,366        35.9     35.9      44.0      45.9
December 15, 2011..   550,242,000  185,835,610            0    7,999,740           0        33.8       NA      35.2        NA
December 15, 2012..   526,660,200  185,835,610            0    5,944,329           0        35.3       NA      36.4        NA
December 15, 2013..   503,078,400  185,835,610            0    3,831,824           0        36.9       NA      37.7        NA
December 15, 2014..   479,496,600  184,935,980            0    1,605,129           0        38.6       NA      38.9        NA
December 15, 2015..   455,914,800  179,701,381            0            0           0        39.4       NA        NA        NA
December 15, 2016..   432,333,000  161,930,353            0            0           0        37.5       NA        NA        NA
December 15, 2017..   400,890,600  138,576,542            0            0           0        34.6       NA        NA        NA
December 15, 2018..   369,448,200  122,065,007            0            0           0        33.0       NA        NA        NA
December 15, 2019..   338,005,800  105,288,323            0            0           0        31.1       NA        NA        NA
December 15, 2020..   268,000,200   50,814,024            0            0           0        19.0       NA        NA        NA
December 15, 2021..            NA            0            0            0           0          NA       NA        NA        NA

------------------


We have assumed that the initial appraised value of each Aircraft, determined as
described under "--Equipment Notes and the Aircraft",  declines by approximately
3% per year for the  first  fifteen  years  after the year of  delivery  of such
Aircraft and by  approximately 4% per year  thereafter.  The aggregate  Aircraft
value as of any date  does not  include  the value of  Aircraft  as to which the
Equipment  Notes secured by such Aircraft are expected to have been paid in full
on or prior to such date.


In calculating  the outstanding  balances,  we have assumed that the Trusts will
acquire the maximum principal amount of Equipment Notes for all Aircraft.


The  LTVs for  each  Class  of  Certificates  were  obtained  for  each  Regular
Distribution Date by dividing (i) the expected outstanding balance of such Class
together  with the expected  outstanding  balance of all other  Classes equal or
senior  in  right  of  payment  to  such  Class  after  giving   effect  to  the
distributions expected to be made on such date, by (ii) the assumed value of all
of the  Aircraft  on such date based on the  assumptions  described  above.  The
outstanding  balances and LTVs may change if, among other things,  the aggregate
principal  amount of the Equipment Notes acquired by the Trusts is less than the
maximum  permitted  under the terms of this offering or the  amortization of the
Equipment Notes differs from the assumed  amortization  schedule  calculated for
purposes of this Prospectus Supplement.


The  periodic  outstanding  balances  and the  resulting  LTVs  for the  Class C
Certificates are indicative only and subject to change.



      The above table was compiled on an aggregate basis. However, the Equipment
Notes for an Aircraft will not have a security  interest in any other  Aircraft.
This means that any excess  proceeds  realized  from the sale of an  Aircraft or
other  exercise of remedies will not be available to cover any shortfalls on the
Equipment  Notes  relating  to  any  other  Aircraft.  See  "Description  of the
Equipment  Notes--Loan to Value Ratios of Equipment  Notes" for examples of LTVs
for the Equipment Notes issued in respect of individual  Aircraft,  which may be
more relevant in a default situation than the aggregate values shown above.



CASH FLOW STRUCTURE

      Set forth below is a diagram  illustrating  the structure for the offering
of the Certificates and certain cash flows.

      [Diagram omitted, which shows that Continental will pay to the Loan
Trustee for Leased Aircraft and Owned Aircraft (a) the lease rental payments,
which are assigned by the Owner Trustee, on Leased Aircraft and (b) the mortgage
payments on Owned Aircraft. From such lease rental payments and mortgage
payments, the Loan Trustee will make Equipment Note payments on the Series A-1
Equipment Notes, the Series A-2 Equipment Notes, the Series B Equipment Notes
and the Series C Equipment Notes with respect to all Aircraft to the
Subordination Agent. Excess rental payments will be paid by the Loan Trustee to
the lessors for Leased Aircraft. From such Equipment Note payments, the
Subordination Agent will pay principal, premium, if any, and interest
distributions to the Class A-1 Trustee, the Class A-2 Trustee, the Class B
Trustee and the Class C Trustee, who will pay such principal, premium, if any,
and interest distributions to the Class A-1 Certificateholders, the Class A-2
Certificateholders, the Class B Certificateholders and the Class C
Certificateholders, respectively. The Subordination Agent may also receive
advances, if any, and pay reimbursements, if any, to the applicable Liquidity
Provider. The Depositary will make interest payments on the Deposits held for
the benefit of the Class A-1, A-2, B and C Certificateholders to the Escrow
Agent. From such interest payments, the Escrow Agent will make payments to the
Class A-1 Certificateholders, the Class A-2 Certificateholders, the Class B
Certificateholders and the Class C Certificateholders.]

---------------------------


Each Aircraft  leased to  Continental  will be subject to a separate Lease and a
related  Indenture;  each  Aircraft  owned by  Continental  will be subject to a
separate Indenture.


Initially, the proceeds of the offering of the Class C Certificates will be held
in escrow and deposited with the Depositary,  as the proceeds of the offering of
the Class  A-1,  A-2 and B  Certificates  have been.  The Class  A-1,  A-2 and B
Certificates  were issued on April 19, 2001 and are not being offered under this
prospectus  supplement.  The Depositary will hold such funds as interest-bearing
Deposits.  Each applicable Trust will withdraw funds from the Deposits  relating
to such Trust to purchase  Equipment Notes from time to time as each Aircraft is
financed.  The scheduled  payments of interest on the Equipment Notes and on the
Deposits relating to a Trust, taken together,  will be sufficient to pay accrued
interest on the outstanding Certificates of such Trust. The Liquidity Facilities
will not cover interest on the Deposits.





THE OFFERING

                                                      
Certificates Offered...................................  Class C Certificates.

                                                         The Class A-1,  A-2 and B  Certificates  of the same Series
                                                         were  issued  on April 19,  2001 and are not being  offered
                                                         under   this   prospectus   supplement.   Each   Class   of
                                                         Certificates   will   represent  a   fractional   undivided
                                                         interest in a related Trust.

Use of Proceeds........................................  The  proceeds  from  the sale of the  Class C  Certificates
                                                         initially  will be held in escrow  and  deposited  with the
                                                         Depositary,  as the  proceeds  from the  sale of the  Class
                                                         A-1,  A-2 and B  Certificates  have  been.  Each Trust will
                                                         withdraw  funds from the escrow  relating  to such Trust to
                                                         acquire  Equipment  Notes.  The  Equipment  Notes  will  be
                                                         issued to finance the  acquisition by Continental of 21 new
                                                         Boeing aircraft.

Subordination Agent, Trustee,
   Paying Agent and Loan Trustee.......................  Wilmington Trust Company

Escrow Agent...........................................  Wells Fargo Bank Northwest,  National Association (formerly
                                                         known as First Security Bank, National Association)

Depositary.............................................  Credit Suisse First Boston, New York branch

Liquidity Provider.....................................  Landesbank Hessen-Thuringen Girozentrale

Trust Property.........................................  The property of each Trust will include:

                                                         o  Equipment Notes acquired by such Trust.

                                                         o  All monies  receivable under the Liquidity  Facility for
                                                            such Trust.

                                                         o  Funds from time to time  deposited  with the  Trustee in
                                                            accounts relating to such Trust.

Regular Distribution Dates.............................  June 15 and December 15, commencing on December 15, 2001.

Record Dates...........................................  The fifteenth day preceding the related Distribution Date.

Distributions..........................................  The Trustee  will  distribute  all  payments of  principal,
                                                         premium (if any) and  interest  received  on the  Equipment
                                                         Notes   held  in  each   Trust  to  the   holders   of  the
                                                         Certificates  of such Trust,  subject to the  subordination
                                                         provisions applicable to the Certificates.

                                                         Scheduled  payments of principal  and interest  made on the
                                                         Equipment  Notes  will  be  distributed  on the  applicable
                                                         Regular Distribution Dates.


                                                         Payments of  principal,  premium (if any) and interest made
                                                         on the Equipment Notes resulting from any early  redemption
                                                         or purchase of such Equipment  Notes will be distributed on
                                                         a special  distribution  date  after not less than 15 days'
                                                         notice to Certificateholders.

Subordination..........................................  Distributions  on the  Certificates  will  be  made  in the
                                                          following order:

                                                         o  First,  to the  holders  of the  Class A-1 and Class A-2
                                                            Certificates.

                                                         o  Second, to the holders of the Class B Certificates.

                                                         o  Third, to the holders of the Class C Certificates.

                                                         If Continental is in bankruptcy or certain other  specified
                                                         events have occurred but  Continental is continuing to meet
                                                         certain of its obligations,  the  subordination  provisions
                                                         applicable to the Certificates  permit  distributions to be
                                                         made to junior  Certificates prior to making  distributions
                                                         in full on the senior Certificates.

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   Default  is   continuing   thereunder.   If  an
                                                         Indenture   Default  is  continuing,   subject  to  certain
                                                         conditions,  the  "Controlling  Party" will direct the Loan
                                                         Trustees  (including  in  exercising   remedies,   such  as
                                                         accelerating  such Equipment  Notes or foreclosing the lien
                                                         on the Aircraft securing such Equipment Notes).

                                                         The Controlling Party will be:

                                                         o  The Class A-1  Trustee or Class A-2  Trustee,  whichever
                                                            represents  the Class with the larger  principal  amount
                                                            of  Certificates   outstanding  at  the  time  that  the
                                                            Indenture Default occurs.

                                                         o  Upon  payment of final  distributions  to the holders of
                                                            such  larger  Class,  the other of the Class A-1 Trustee
                                                            or Class A-2 Trustee.

                                                         o  Upon  payment of final  distributions  to the holders of
                                                            Class A-1 and A-2 Certificates, the Class B Trustee.

                                                         o  Upon  payment of final  distributions  to the holders of
                                                            Class B Certificates, the Class C Trustee.

                                                         o  Under certain  circumstances,  and  notwithstanding  the
                                                            foregoing,  the  liquidity  provider  with  the  largest
                                                            amount owed to it.

                                                         In  exercising  remedies  during the nine months  after the



                                                         earlier  of (a) the  acceleration  of the  Equipment  Notes
                                                         issued  pursuant to any Indenture or (b) the  bankruptcy of
                                                         Continental,  the Controlling Party may not direct the sale
                                                         of such  Equipment  Notes or the  Aircraft  subject  to the
                                                         lien of such  Indenture  for less  than  certain  specified
                                                         minimums or modify lease rental  payments for such Aircraft
                                                         below a specified threshold.

Right to Buy Other Classes of
   Certificates........................................  If Continental is in bankruptcy or certain other  specified
                                                         events have occurred,  the  Certificateholders may have the
                                                         right to buy certain other Classes of  Certificates  on the
                                                         following basis:

                                                         o  If the  Class A-1 or Class  A-2  Certificateholders  are
                                                            then   represented  by  the   Controlling   Party,   the
                                                            Certificateholders  of such  other  Class  will have the
                                                            right to  purchase  all of such  Class  of  Certificates
                                                            represented by the Controlling Party.

                                                         o  The  Class B  Certificateholders  will have the right to
                                                            purchase   all   of  the   Class A-1   and   Class   A-2
                                                            Certificates.

                                                         o  The  Class C  Certificateholders  will have the right to
                                                            purchase  all of the  Class A-1,  Class  A-2 and Class B
                                                            Certificates.

                                                         The  purchase  price in each case  described  above will be
                                                         the  outstanding   balance  of  the  applicable   Class  of
                                                         Certificates plus accrued and unpaid interest.

Liquidity Facilities...................................  Under the Liquidity  Facility for each Trust, the Liquidity
                                                         Provider will, if necessary,  make advances in an aggregate
                                                         amount   sufficient  to  pay  interest  on  the  applicable
                                                         Certificates on up to three successive  semiannual  Regular
                                                         Distribution  Dates  at the  applicable  interest  rate for
                                                         such Certificates.  The Liquidity Facilities cannot be used
                                                         to pay any other amount in respect of the  Certificates and
                                                         will not cover  interest  payable on amounts held in escrow
                                                         as Deposits with the Depositary.

                                                         Notwithstanding the subordination  provisions applicable to
                                                         the  Certificates,  the holders of the  Certificates  to be
                                                         issued  by each  Trust  will be  entitled  to  receive  and
                                                         retain  the  proceeds  of  drawings   under  the  Liquidity
                                                         Facility for such Trust.

                                                         Upon each  drawing  under  any  Liquidity  Facility  to pay
                                                         interest on the Certificates,  the Subordination Agent will
                                                         reimburse the applicable  Liquidity Provider for the amount
                                                         of such  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  comparable  obligations
                                                         relating to the other  Liquidity  Facilities  and will rank
                                                         senior to the Certificates in right of payment.




Escrowed Funds.........................................  Funds in escrow  for the  Certificateholders  of each Trust
                                                         will be held by the  Depositary  as  Deposits  relating  to
                                                         such Trust.  The  Trustees  may  withdraw  these funds from
                                                         time to time  to  purchase  Equipment  Notes  prior  to the
                                                         deadline  established  for  purposes of this  offering.  On
                                                         each Regular  Distribution  Date, the  Depositary  will pay
                                                         interest accrued on the Deposits  relating to such 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  applicable to
                                                         the  Certificates.  The Deposits  cannot be used to pay any
                                                         other amount in respect of the Certificates.

Unused Escrowed Funds..................................  All of the  Deposits  held  in  escrow  may  not be used to
                                                         purchase  Equipment  Notes by the deadline  established for
                                                         purposes  of this  offering.  This  may  occur  because  of
                                                         delays  in the  delivery  of  Aircraft,  variations  in the
                                                         terms of each  Aircraft  financing  or other  reasons.  See
                                                         "Description  of the  Certificates--Obligation  to  Purchase
                                                         Equipment  Notes".  If any funds  remain as  Deposits  with
                                                         respect to any Trust  after such  deadline,  the funds held
                                                         as Deposits  will be withdrawn by the Escrow Agent for such
                                                         Trust and  distributed,  with  accrued and unpaid  interest
                                                         but  without  premium,  to the  Certificateholders  of such
                                                         Trust after at least 15 days'  prior  written  notice.  See
                                                         "Description of the Deposit Agreements--Unused Deposits".

Obligation to Purchase Equipment
   Notes...............................................  The Trustees  will be  obligated to purchase the  Equipment
                                                         Notes issued with respect to each Aircraft  pursuant to the
                                                         Note  Purchase  Agreement.  Continental  may  enter  into a
                                                         leveraged  lease financing or a secured debt financing with
                                                         respect to each  Aircraft  pursuant  to forms of  financing
                                                         agreements   attached  to  the  Note  Purchase   Agreement.
                                                         However,  the  terms of the  financing  agreements  entered
                                                         into  may  differ   from  the  forms  of  such   agreements
                                                         described in this Prospectus  Supplement.  In the case of a
                                                         Leased  Aircraft,  this is because a third  party--the Owner
                                                         Participant--will  provide a portion of the financing of the
                                                         Aircraft  and may request  changes.  Although  such changes
                                                         are  permitted,  under  the Note  Purchase  Agreement,  the
                                                         terms of such financing  agreements  must  (a) contain  the
                                                         Mandatory  Document  Terms set  forth in the Note  Purchase
                                                         Agreement  and (b) not vary the  Mandatory  Economic  Terms
                                                         set  forth in the Note  Purchase  Agreement.  In  addition,
                                                         Continental  must  certify  to the  Trustees  that any such
                                                         modifications  do not materially  and adversely  affect the
                                                         Certificateholders.  Continental  must also 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 any Class of Certificates.

                                                         The Trustees  will not be  obligated to purchase  Equipment



                                                         Notes  if,  at the  time  of  issuance,  Continental  is in
                                                         bankruptcy   or  certain   other   specified   events  have
                                                         occurred.  See "Description of the  Certificates--Obligation
                                                         to Purchase Equipment Notes".

Equipment Notes

   (a)Issuer...........................................  LEASED  AIRCRAFT.  If Continental  leases an Aircraft,  the
                                                         related  Equipment  Notes  will be  issued  by a  financial
                                                         institution,  acting as Owner  Trustee.  The Owner  Trustee
                                                         will not be individually  liable for such Equipment  Notes.
                                                         However,  Continental's  scheduled rental obligations under
                                                         the  related  Lease  will be in amounts  sufficient  to pay
                                                         scheduled payments on such Equipment Notes.

                                                         OWNED AIRCRAFT. If Continental  purchases an Aircraft,  the
                                                         related Equipment Notes will be issued by Continental.

   (b)Interest.........................................  The  Equipment   Notes  held  in  each  Trust  will  accrue
                                                         interest at the rate per annum for the Certificates  issued
                                                         by  such   Trust,   which  in  the  case  of  the  Class  C
                                                         Certificates  is  set  forth  on the  cover  page  of  this
                                                         Prospectus Supplement.  Interest will be payable on June 15
                                                         and December 15 of each year,  commencing on the first such
                                                         date after  issuance of such Equipment  Notes.  Interest is
                                                         calculated  on the basis of a 360-day  year  consisting  of
                                                         twelve 30-day months.

   (c)Principal........................................  AMORTIZING NOTES.  Principal  payments on the Series A-1, B
                                                         and  C  Equipment  Notes  are  scheduled  on  June  15  and
                                                         December 15 in certain  years,  commencing  on December 15,
                                                         2001.

                                                         BULLET MATURITY NOTES.  The entire  principal amount of the
                                                         Series A-2  Equipment Notes is scheduled to be paid on June
                                                         15, 2011.

   (d)Redemption and Purchase..........................  AIRCRAFT  EVENT OF LOSS.  If an Event of Loss  occurs  with
                                                         respect to an Aircraft,  all of the Equipment  Notes issued
                                                         with  respect to such  Aircraft  will be  redeemed,  unless
                                                         Continental   replaces  such  Aircraft  under  the  related
                                                         financing  agreements.  The  redemption  price in such case
                                                         will be the  unpaid  principal  amount  of  such  Equipment
                                                         Notes,  together  with  accrued  interest,  but without any
                                                         premium.

                                                         OPTIONAL  REDEMPTION.  The  issuer of the  Equipment  Notes
                                                         with  respect to an Aircraft may elect to redeem them prior
                                                         to maturity.  The redemption price in such case will be the
                                                         unpaid principal  amount of such Equipment Notes,  together
                                                         with  accrued  interest  plus  a  Make-Whole  Premium.  See
                                                         "Description of the Equipment Notes--Redemption".

                                                         PURCHASE BY OWNER. In the case of a Leased  Aircraft,  if a
                                                         Lease Event of Default is continuing,  the applicable Owner
                                                         Trustee or Owner  Participant  may elect to purchase all of
                                                         the Equipment Notes with respect to such Aircraft,  subject



                                                         to the terms of the applicable Leased Aircraft Indenture.

                                                         The  purchase  price  in  such  case  will  be  the  unpaid
                                                         principal  amount of such  Equipment  Notes,  together with
                                                         accrued interest,  but without any premium (provided that a
                                                         Make-Whole   Premium   will  be   payable   under   certain
                                                         circumstances  specified in the Leased Aircraft Indenture).
                                                         In the case of an Owned Aircraft,  if an Indenture  Default
                                                         exists   Continental  will  have  no  comparable  right  to
                                                         purchase the Equipment Notes.

   (e)Security.........................................  The  Equipment  Notes issued with respect to each  Aircraft
                                                         will be  secured by a security  interest  in such  Aircraft
                                                         and,  in the case of each Leased  Aircraft,  in the related
                                                         Owner  Trustee's  rights  under the Lease  with  respect to
                                                         such Aircraft (with certain limited exceptions).

                                                         The  Equipment  Notes issued in respect of an Aircraft will
                                                         not be secured by any other Aircraft or Leases.  This means
                                                         that any excess  proceeds  from the sale of an  Aircraft or
                                                         other  exercise of remedies  with respect to such  Aircraft
                                                         will not be available to cover any  shortfall  with respect
                                                         to any other Aircraft.

                                                         There  will  not  be   cross-default   provisions   in  the
                                                         Indentures  or in  the  Leases.  This  means  that  if  the
                                                         Equipment   Notes  issued  with  respect  to  one  or  more
                                                         Aircraft  are in default  and the  Equipment  Notes  issued
                                                         with respect to the remaining  Aircraft are not in default,
                                                         no  remedies  will  be  exercisable  with  respect  to  the
                                                         remaining Aircraft.

   (f)Section 1110 Protection..........................  Continental's  outside  counsel will provide its opinion to
                                                         the Trustees  that the benefits of Section 1110 of the U.S.
                                                         Bankruptcy  Code  will be  available  with  respect  to the
                                                         Equipment Notes.

Certain Federal Income Tax
   Consequences........................................  Each  Certificate  Owner  generally  should  report  on its
                                                         federal  income  tax  return  its pro rata  share of income
                                                         from the relevant  Deposits  and income from the  Equipment
                                                         Notes and other  property held by the relevant  Trust.  See
                                                         "Certain U.S. Federal Income Tax Consequences".

Certain ERISA Considerations...........................  Each person who  acquires a  Certificate  will be deemed to
                                                         have represented that either:  (a) no employee benefit plan
                                                         assets  have  been used to  purchase  such  Certificate  or
                                                         (b) the  purchase  and  holding  of  such  Certificate  are
                                                         exempt from the prohibited transaction  restrictions of the
                                                         Employee  Retirement  Income  Security  Act of 1974 and the
                                                         Internal  Revenue  Code  of  1986  pursuant  to one or more
                                                         prohibited    transaction   statutory   or   administrative
                                                         exemptions. See "Certain ERISA Considerations".

Rating of the Certificates.............................  It  is  a  condition   to  the  issuance  of  the  Class  C
                                                         Certificates  that they be rated by Moody's and  Standard &
                                                         Poor's not less than the ratings set forth below:



                                                                                                            STANDARD
                                                        CERTIFICATES                            MOODY'S     & POOR'S
                                                        ------------                            -------     --------

                                                        Class C............................      Baa1          A-

                                                        The issuance of the Class C Certificates  is also subject to
                                                        receipt of written  confirmation from Moody's and Standard &
                                                        Poor's that the terms of the Class C  Certificates  will not
                                                        result in a  withdrawal,  suspension or  downgrading  of the
                                                        ratings  of  the  Class  A-1  Certificates,  the  Class  A-2
                                                        Certificates  or the Class B  Certificates.  A rating is not
                                                        a  recommendation  to purchase,  hold or sell  Certificates,
                                                        since  such  rating  does  not  address   market   price  or
                                                        suitability  for a  particular  investor.  There  can  be no
                                                        assurance   that  such   ratings  will  not  be  lowered  or
                                                        withdrawn by a Rating Agency.

                                                                                                          STANDARD
                                                                                              MOODY'S     & POOR'S
                                                                                              -------     --------

Rating of the Depositary.............................   Short Term.........................     P-1         A-1+

 Threshold Rating for the                                                                                 STANDARD
   Liquidity Provider for the                                                                 MOODY'S     & POOR'S
   Offered Certificates..............................   Short Term.........................   -------     --------

                                                                                                P-1          A-1

Liquidity Provider Rating.............................  The Liquidity  Provider for the Class C  Certificates  meets
                                                        the Threshold Rating requirement.





                      SUMMARY FINANCIAL AND OPERATING DATA

      The following tables  summarize  certain  consolidated  financial data and
certain  operating  data with respect to  Continental.  The  following  selected
consolidated financial data for the years ended December 31, 2000, 1999 and 1998
are derived from the audited  consolidated  financial  statements of Continental
including  the notes thereto  incorporated  by reference in the  Prospectus  and
should be read in conjunction  with those  financial  statements.  The following
selected  consolidated  financial data for the years ended December 31, 1997 and
1996 are derived from the selected  financial  data  contained in  Continental's
Annual Report on Form 10-K for the year ended December 31, 2000, incorporated by
reference in the Prospectus,  and the audited consolidated  financial statements
of Continental for the years ended December 31, 1997 and 1996 and should be read
in conjunction therewith. The consolidated financial data of Continental for the
three  months  ended  March 31,  2001 and 2000 are  derived  from the  unaudited
consolidated  financial  statements of Continental  incorporated by reference in
this Prospectus Supplement,  which include all adjustments (consisting solely of
normal  recurring  accruals) that Continental  considers  necessary for the fair
presentation  of the  financial  position  and results of  operations  for these
periods.  Operating  results for the three  months  ended March 31, 2001 are not
necessarily  indicative  of the results that may be expected for the year ending
December 31, 2001.



                                        THREE MONTHS
                                       ENDED MARCH 31,                      YEAR ENDED DECEMBER 31,
                                    --------------------    ----------------------------------------------------------
                                      2001        2000        2000       1999         1998         1997         1996
                                    --------    --------    --------   --------     --------     --------     --------
                                       (IN MILLIONS OF DOLLARS, EXCEPT OPERATING DATA, PER SHARE DATA AND RATIOS)
FINANCIAL DATA--OPERATIONS:
                                                                                         
Operating Revenue.................. $  2,451    $  2,277    $  9,899   $  8,639     $  7,927     $  7,194     $  6,347
Operating Expenses.................    2,375       2,214       9,215      8,039   7,226   6,478        5,822
                                    --------    --------    --------   --------     --------     --------     --------
Operating Income...................       76          63         684        600          701          716          525
Nonoperating Income (Expense),
   (Expense), net..................      (57)        (40)       (113)       198     (53)         (76)         (97)
                                    --------    --------    --------   --------     --------     --------     --------
Income before Income Taxes,
   Minority Interest,
   Extraordinary Charges and
   Cumulative Effect of
   Change in Accounting
    Principles.....................       19          23         571        798     648          640          428
Net Income......................... $      9    $     14    $    342   $    455     $    383     $    385     $    319
                                    ========    ========    ========   ========     ========     ========     ========
Earnings per Common Share.........  $   0.17    $   0.21    $   5.62   $  6.54 $   6.34     $   6.65     $   5.75
                                    ========    ========    ========   ========     ========     ========     ========
Earnings per Common Share
   Assuming Dilution..............  $   0.16    $   0.21    $   5.45   $  6.20 $   5.02     $   4.99     $   4.17
                                    ========    ========    ========   ========     ========     ========     ========
Ratio of Earnings to Fixed
   Charges...................      1.03x       1.06x       1.51x     1.80x         1.94x        2.07x        1.81x
                                    ========    ========    ========   ========     ========     ========     ========
OPERATING DATA:
Revenue passenger miles
   (millions)................    15,114      15,005      64,161    60,022        53,910       47,906       41,914
Available seat miles
   (millions)................    21,459      20,951      86,100    81,946        74,727       67,576       61,515
Passenger load factor........      70.4%       71.6%       74.5%     73.2%         72.1%        70.9%        68.1%
Breakeven passenger load
   factor...............      65.0%       68.2%       66.3%     64.7%         61.6%        60.1%        60.7%
Passenger revenue per available
   seat mile (cents).........      9.76        9.33        9.84      9.12          9.23         9.29         9.01
Operating cost per available
   seat mile (cents)....      9.91        9.68        9.76      8.99          8.89         9.04         8.75
Average yield per revenue
   passenger mile (cents)....     13.86       13.03       13.20     12.45         12.79        13.11        13.22
Average length of aircraft
   flight (miles).................     1,164       1,131       1,159     1,114         1,044          967          896





                                                                                        MARCH 31,      DECEMBER 31,
                                                                                          2001             2000
                                                                                      ------------     ------------
                                                                                         (IN MILLIONS OF DOLLARS)
FINANCIAL DATA--BALANCE SHEET:
ASSETS:
  Cash, Cash Equivalents and Short-Term Investments.................................      $1,007          $1,395
  Other Current Assets..............................................................       1,174           1,064
  Total Property and Equipment, Net.................................................       5,504           5,163
  Routes, Gates and Slots, Net......................................................       1,068           1,081
  Other Assets, Net.................................................................         515             498
                                                                                          ------          ------
     Total Assets...................................................................      $9,268          $9,201
                                                                                          ======          ======
LIABILITIES AND STOCKHOLDERS' EQUITY:
  Current Liabilities...............................................................      $3,174          $2,980
  Long-Term Debt and Capital Leases.................................................       3,639           3,374
  Deferred Credits and Other Long-Term Liabilities..................................       1,043             995
  Continental-Obligated Mandatorily Redeemable Preferred
     Securities of Subsidiary Trust Holding Solely                                           243             242
     Convertible Subordinated Debentures.......................................
  Redeemable Common Stock......................................................           -             450
  Common Stockholders' Equity.......................................................       1,169           1,160
                                                                                          ------          ------
     Total Liabilities and Stockholders' Equity.....................................      $9,268          $9,201
                                                                                          ======          ======

------------------


Includes  an  $81  million  fleet  disposition/impairment  loss  resulting  from
Continental's decision to accelerate the retirement of six DC-10-30 aircraft and
the disposal of related excess inventory.


Includes  a  $122  million  fleet  disposition/impairment  loss  resulting  from
Continental's decision to accelerate the retirement of certain jet and turboprop
aircraft.


Includes  a $128  million  fleet  disposition  loss  associated  primarily  with
Continental's decision to accelerate the replacement of certain jet aircraft.


Includes a $297  million gain on the sale of the  Company's  interest in AMADEUS
Global Travel Distribution S.A.


Reflects  income  before  income  taxes  and  cumulative  effect  of a change in
accounting principle. During 1999, Continental recorded a $33 million charge for
the  cumulative  effect of changes in the  accounting  for the sale of  frequent
flyer mileage credits to participating  partners and preoperating  costs related
to the integration of new types of aircraft.


Reflects  earnings  per  common  share  after  cumulative  effect of  changes in
accounting  principles.  See  Note  (5)  for a  description  of the  changes  in
accounting principles. Earnings per common share for the year ended December 31,
1999 was $7.02  before  the  cumulative  effect of such  changes  in  accounting
principles.


Reflects  earnings per common share assuming dilution after cumulative effect of
changes in accounting principles.  See Note (5) for a description of the changes
in accounting  principles.  Earnings per common share assuming  dilution for the
year ended  December  31, 1999 was $6.64  before the  cumulative  effect of such
changes in accounting principles.


For purposes of calculating this ratio, earnings consist of income before income
taxes,  minority  interest,  extraordinary  charges and  cumulative  effect of a
change  in  accounting  principle  plus  interest  expense  (net of  capitalized
interest),  the portion of rental expense representative of interest expense and
amortization  of  previously  capitalized  interest.  Fixed  charges  consist of
interest  expense and the portion of rental expense  representative  of interest
expense.


Includes  operating  data for  CMI,  but does  not  include  operating  data for
Express's regional jet operations or turboprop operations.


The number of scheduled miles flown by revenue passengers.




The number of seats  available for  passengers  multiplied by the number of
scheduled miles those seats are flown.


Revenue passenger miles divided by available seat miles.


The percentage of seats that must be occupied by revenue passengers in order for
the airline to break even on an income  before  income  taxes  basis,  excluding
nonrecurring charges, nonoperating items and other special items.


Excludes a $81 million fleet disposition/impairment loss in 1999, a $122 million
fleet  disposition/impairment  loss in 1998 and a $128 million fleet disposition
loss in 1996. See Notes (1), (2) and (3) for description of the charges.


Passenger revenue divided by available seat miles.


Operating expenses divided by available seat miles.


The average revenue received for each mile a revenue passenger is carried.


The sole assets of the Trust are  convertible  subordinated  debentures  with an
aggregate  principal amount of $250 million,  which bear interest at the rate of
6%  per  annum  and  mature  on  November  15,   2030.   Upon   repayment,   the
Continental-Obligated  Mandatorily Redeemable Preferred Securities of Subsidiary
Trust will be mandatorily redeemed.


Represents the Company's  commitment to repurchase 6.7 million shares of Class A
common  stock  of  Continental  owned by  Northwest  Airlines  Corporation.  The
transaction  closed  on  January  22,  2001 and was  accounted  for as an equity
transaction.





                                  RISK FACTORS

RISK FACTORS RELATING TO THE COMPANY

   HIGH LEVERAGE AND SIGNIFICANT FINANCING NEEDS

      Continental has a higher proportion of debt compared to its equity capital
than some of its principal competitors.  In addition,  Continental has less cash
resources than some of its principal  competitors.  A majority of  Continental's
property and equipment is subject to liens securing  indebtedness.  Accordingly,
Continental  may be less  able  than  some of its  competitors  to  withstand  a
prolonged  recession in the airline  industry or respond as flexibly to changing
economic and competitive conditions.

      As of March 31, 2001, Continental had:

      o  approximately $4.0 billion (including current  maturities) of long-term
         debt and capital lease obligations.

      o  approximately   $1.4  billion  of   Continental-obligated   mandatorily
         redeemable preferred  securities of trust,  redeemable common stock and
         common stockholders' equity.

      o  approximately $1.0 billion in cash and cash equivalents.

      Continental   has  substantial   commitments  for  capital   expenditures,
including for the acquisition of new aircraft. As of March 31, 2001, Continental
had agreed to acquire or lease a total of 90 Boeing jet aircraft  through  2005.
Continental  anticipates taking delivery of 36 Boeing jet aircraft in 2001 (four
of which were placed in service  during the first quarter of 2001).  Continental
also has options for an additional 97 aircraft  (exercisable  subject to certain
conditions).  The estimated aggregate cost of Continental's firm commitments for
Boeing  aircraft is  approximately  $4 billion.  Continental  currently plans to
finance its new Boeing  aircraft  with a  combination  of enhanced  pass through
trust  certificates,  lease equity and other third-party  financing,  subject to
availability  and  market  conditions.  As of March 31,  2001,  Continental  had
approximately  $679  million in financing  arranged for such Boeing  deliveries.
Continental also has commitments or letters of intent for backstop financing for
approximately 19% of the anticipated remaining acquisition cost of future Boeing
deliveries.  In addition, at March 31, 2001, Continental had firm commitments to
purchase 25 spare engines related to the new Boeing  aircraft for  approximately
$150 million, which will be deliverable through March 2005.

      As of March 31, 2001,  Express,  Continental's  subsidiary  that  operates
regional  jet and  turboprop  aircraft,  had firm  commitments  for 168  Embraer
regional  jets  with  options  for  an  additional  100  Embraer  regional  jets
exercisable  through 2007.  Express  anticipates  taking delivery of 41 regional
jets in 2001 (ten of which were  delivered in the first quarter of 2001).  As of
March 31, 2001, the estimated cost of Continental's firm commitments for Embraer
regional jets was approximately $3 billion. Neither Express nor Continental will
have any obligation to take any such firm Embraer aircraft that are not financed
by a third party and leased to Continental.

      For 2000, cash  expenditures  under operating  leases relating to aircraft
approximated  $864 million,  compared to $758 million for 1999, and approximated
$353 million  relating to facilities and other rentals  compared to $328 million
in 1999.  Continental  expects that its operating  lease  expenses for 2001 will
increase over 2000 amounts.

      Additional  financing  will be needed  to  satisfy  Continental's  capital
commitments.  We cannot predict whether  sufficient  financing will be available
for capital expenditures not covered by firm financing commitments.

   CONTINENTAL'S HISTORICAL OPERATING RESULTS

      Continental  has  recorded  positive  net  income  in each of the last six
years.  However,  Continental  experienced  significant  operating losses in the
previous eight years.  Historically,  the financial  results of the U.S. airline
industry  have  been  cyclical.  We  cannot  predict  whether  current  industry
conditions will continue.

   SIGNIFICANT COST OF AIRCRAFT FUEL

      Fuel costs  constitute a significant  portion of  Continental's  operating
expenses.  Fuel costs were  approximately  14.5% and 15.1% of operating expenses



for the three  months  ended  March 31,  2001 and 2000,  respectively,  15.6% of
operating  expenses for the year ended  December 31, 2000, and 9.7% for the year
ended December 31, 1999 (excluding fleet disposition/impairment losses).

      Fuel prices and supplies are  influenced  significantly  by  international
political and economic  circumstances.  We enter into petroleum swap  contracts,
petroleum call option contracts and/or jet fuel purchase  commitments to provide
some  short-term  protection  (generally  three to six  months)  against a sharp
increase  in jet  fuel  prices.  Our  fuel  hedging  strategy  could  result  in
Continental not fully  benefiting  from certain fuel price  declines.  If a fuel
supply shortage were to arise from OPEC production curtailments, a disruption of
oil imports or otherwise, higher fuel prices or a reduction of scheduled airline
service  could  result.  Significant  changes in fuel costs or  continuation  of
current high jet fuel prices would  materially  affect  Continental's  operating
results.

   LABOR COSTS

      Labor costs  constitute a significant  percentage of  Continental's  total
operating costs, and Continental  experiences  competitive  pressure to increase
wages and benefits.  In July 2000,  Continental  completed a three-year  program
bringing all employees to industry  standard  wages and also announced and began
to  implement a phased  plan to bring  employee  benefits  to industry  standard
levels by 2003.  The plan  provides for  increases in vacation,  paid  holidays,
increased  401(k) Company  matching  contributions  and additional  past service
retirement credit for most senior employees.

      Collective  bargaining  agreements  between  Continental and its mechanics
(who are represented by the International  Brotherhood of Teamsters) and between
both Continental and Express and their respective pilots (who are represented by
the Air Line Pilots  Association)  become  amendable in January 2002 and October
2002, respectively.  Negotiations with the union representing our mechanics will
commence  later  this  year,  and  negotiations  with  the  union   representing
Continental  and Express  pilots will follow.  Other U.S. air carriers that have
recently negotiated  collective  bargaining contracts have agreed to significant
pay and benefit  increases.  We anticipate  increased  labor costs in connection
with renegotiation of our collective bargaining agreements. In addition, certain
other U.S. air carriers have experienced work slowdowns,  strikes or other labor
disruptions  in connection  with  contract  negotiations.  Although  Continental
enjoys  generally good  relations with its employees,  there can be no assurance
that Continental will not experience labor disruptions in the future.

RISK FACTORS RELATING TO THE AIRLINE INDUSTRY

   COMPETITION AND INDUSTRY CONDITIONS

      The  airline  industry  is highly  competitive  and  susceptible  to price
discounting.  Carriers  have used  discount  fares to stimulate  traffic  during
periods of slack  demand,  to generate  cash flow and to increase  market share.
Some of Continental's competitors have substantially greater financial resources
or lower cost structures than Continental.

      Airline profit levels are highly sensitive to changes in fuel costs,  fare
levels and passenger  demand.  Passenger demand and fare levels have in the past
been  influenced by, among other things,  the general state of the economy (both
internationally and domestically),  international  events,  airline capacity and
pricing  actions taken by carriers.  Domestically,  from 1990 to 1993,  the weak
U.S. economy,  turbulent international events and extensive price discounting by
carriers contributed to unprecedented losses for U.S. airlines.  After 1993, the
U.S. economy improved and excessive price discounting abated.

      The  airline  industry  is  currently  experiencing  a decline in traffic,
particularly  business traffic (which has a higher yield than leisure  traffic),
due to the recent  slowing of growth in the economy.  Continental  experienced a
decline  in both  load  factor  and yield in May 2001 as  compared  to May 2000,
resulting in a decrease in system-wide passenger revenue per available seat mile
of  approximately  9 to  11  percent.  Continental  anticipates  that  softening
economic conditions, domestically and globally, will continue to put pressure on
the industry and Continental while those conditions continue.

      In recent years,  the major U.S.  airlines  have sought to form  marketing
alliances  with other U.S. and foreign air carriers.  Such  alliances  generally
provide for "code-sharing",  frequent flyer reciprocity,  coordinated scheduling
of flights of each alliance  member to permit  convenient  connections and other
joint  marketing  activities.  Such  arrangements  permit an  airline  to market
flights  operated  by other  alliance  members as its own.  This  increases  the
destinations,  connections and frequencies offered by the airline, which provide
an  opportunity  to  increase  traffic  on such  airline's  segment  of  flights
connecting with alliance partners.  The Northwest Alliance is an example of such



an arrangement,  and Continental has existing  alliances with numerous other air
carriers.  Other major U.S.  airlines have  alliances or planned  alliances more
extensive than Continental's.  We cannot predict the extent to which Continental
will benefit from its alliances or be disadvantaged by competing alliances.

      In recent years, and particularly since its deregulation in 1978, the U.S.
airline industry has also undergone substantial consolidation, and it may in the
future undergo additional  consolidation.  For example, in May 2000, United, the
nation's  largest  commercial  airline,  announced  its  agreement to acquire US
Airways,  the nation's sixth largest commercial  airline,  subject to regulatory
approvals and other conditions.  In addition,  in April 2001,  American acquired
the  majority of Trans World  Airlines,  Inc.'s  assets.  Continental  routinely
monitors  changes in the  competitive  landscape  and  engages in  analysis  and
discussions  regarding its strategic position,  including alliances and business
combination transactions.  Continental has had, and anticipates it will continue
to have,  discussions with third parties regarding strategic  alternatives.  The
impact on Continental  of these  transactions  and any additional  consolidation
within the U.S. airline industry cannot be predicted at this time.

   REGULATORY MATTERS

      Airlines  are  subject  to  extensive   regulatory  and  legal  compliance
requirements  that engender  significant  costs. In the last several years,  the
Federal  Aviation  Administration  ("FAA") has issued a number of directives and
other  regulations  relating to the  maintenance  and operation of aircraft that
have required significant expenditures. Such FAA requirements cover, among other
things,  retirement of older aircraft,  security measures,  collision  avoidance
systems,  airborne  windshear  avoidance  systems,  noise  abatement,   commuter
aircraft  safety and  increased  inspections  and  maintenance  procedures to be
conducted  on older  aircraft.  We  expect to  continue  incurring  expenses  in
complying with the FAA's regulations.

      Additional  laws,  regulations,  taxes and airport  rates and charges have
been  proposed from time to time that could  significantly  increase the cost of
airline operations or reduce revenues. For instance,  "passenger bill of rights"
legislation was introduced in Congress that would,  among other things,  require
the payment of  compensation  to passengers as a result of certain  delays,  and
limit the ability of carriers to prohibit or restrict  usage of certain  tickets
in manners currently prohibited or restricted.

      The DOT has proposed rules that would  significantly limit major carriers'
ability to compete with new entrant carriers.  If adopted,  these measures could
have the effect of raising ticket prices, reducing revenue and increasing costs.
Restrictions  on the  ownership  and transfer of airline  routes and takeoff and
landing slots have also been proposed.  The ability of U.S.  carriers to operate
international  routes is subject to change because the  applicable  arrangements
between the United  States and foreign  governments  may be amended from time to
time, or because  appropriate  slots or facilities  are not made  available.  We
cannot provide assurance that laws or regulations enacted in the future will not
adversely affect us.

RISK FACTORS RELATING TO THE CERTIFICATES AND THE OFFERING

   APPRAISALS AND REALIZABLE VALUE OF AIRCRAFT

      Three independent  appraisal and consulting firms have prepared appraisals
of the  Aircraft.  Letters  summarizing  such  appraisals  are  annexed  to this
Prospectus  Supplement  as  Appendix  II. Such  appraisals  are based on varying
assumptions  and  methodologies,  which  differ among the  appraisers,  and were
prepared without physical inspection of the Aircraft.  Appraisals that are based
on other  assumptions  and  methodologies  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 indicate the price
at which an Aircraft may be purchased from the Aircraft manufacturer. Nor should
an  appraisal  be relied upon as a measure of  realizable  value.  The  proceeds
realized  upon a sale of any Aircraft may be less than its appraised  value.  In
particular,  the appraisals of the Aircraft are estimates of values as of future
delivery  dates.  The value of an Aircraft if remedies are  exercised  under the
applicable Indenture will depend on market and economic  conditions,  the supply
of similar aircraft,  the availability of buyers,  the condition of the Aircraft
and other factors.  Accordingly, we cannot assure you that the proceeds realized
upon any such  exercise  of  remedies  would be  sufficient  to  satisfy in full
payments due on the Certificates.



   PRIORITY OF DISTRIBUTIONS; SUBORDINATION

      Certain  Classes of  Certificates  are  subordinated  to other  Classes in
rights to distributions.  See "Description of the  Certificates--Subordination".
Consequently,  a payment default under any Equipment Note or a Triggering  Event
may cause the  distribution  to more senior Classes of  Certificates of payments
received from payment on one or more junior series of Equipment  Notes.  If this
should occur,  the interest  accruing on the remaining  Equipment Notes would be
less than the interest accruing on the remaining  Certificates.  This is because
the remaining  Certificates  of the junior Classes  accrue  interest at a higher
rate than the remaining  Equipment Notes, which include series applicable to the
senior  Classes  bearing  interest at a lower rate. As a result of this possible
interest shortfall,  the holders of the Class C Certificates may not receive the
full amount due to them after a payment default under any Equipment Note even if
all Equipment Notes are eventually paid in full.

   CONTROL OVER COLLATERAL; SALE OF COLLATERAL

      If an Indenture Default is continuing,  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  securing such Equipment
Notes.  See  "Description  of the  Certificates--Indenture  Defaults and Certain
Rights Upon an Indenture Default".

      The Controlling Party will be:

      o  The Class A-1 Trustee or Class A-2 Trustee,  whichever  represents  the
         Class with the larger principal  amount of Certificates  outstanding at
         the time that the Indenture Default occurs.

      o  Upon  payment of final  distributions  to the  holders  of such  larger
         Class, the other of the Class A-1 Trustee or Class A-2 Trustee.

      o  Upon payment of final distributions to the holders of Class A-1 and A-2
         Certificates, the Class B Trustee.

      o  Upon  payment  of  final  distributions  to  the  holders  of  Class  B
         Certificates, the Class C Trustee.

      o  Under certain  circumstances,  and notwithstanding  the foregoing,  the
         liquidity provider with the largest amount owed to it.

      During the continuation of any Indenture  Default,  the Controlling  Party
may direct the  acceleration  and sale of the Equipment  Notes issued under such
Indenture, subject to certain limitations. See "Description of the Intercreditor
Agreement--Intercreditor  Rights--Sale  of  Equipment  Notes or  Aircraft".  The
market for Equipment Notes during any Indenture Default may be very limited, and
there can be no  assurance  as to the price at which they could be sold.  If the
Controlling  Party directs the sale of any  Equipment  Notes for less than their
outstanding  principal  amount,  the Class C  Certificateholders  will receive a
smaller amount of principal distributions than anticipated and will not have any
claim  for the  shortfall  against  Continental,  any Owner  Trustee,  any Owner
Participant or any Trustee.

   RATINGS OF THE OFFERED CERTIFICATES

      It is a condition to the issuance of the Class C Certificates that they be
rated not lower than Baa1 by Moody's and A- by Standard & Poor's.  The  issuance
of the Class C Certificates  is also subject to receipt of written  confirmation
from  Moody's and  Standard & Poor's that the terms of the Class C  Certificates
will not result in a withdrawal, suspension or downgrading of the ratings of the
Class A-1 Certificates,  the Class A-2 Certificates or the Class B Certificates.
A rating is not a recommendation to purchase,  hold or sell Certificates,  since
such  rating does not  address  market  price or  suitability  for a  particular
investor.  A rating  may not  remain  for 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  Continental,  the
Depositary or a Liquidity Provider) so warrant.

      The rating of the Offered  Certificates  is based primarily on the default
risk  of the  Equipment  Notes  and  the  Depositary,  the  availability  of the
Liquidity Facility for the benefit of holders of the Offered  Certificates,  the
collateral  value provided by the Aircraft  relating to the Equipment  Notes and
the subordination  provisions applicable to the Certificates.  Standard & Poor's
has  indicated  that  its  rating  applies  to  a  unit  consisting  of  Offered
Certificates  representing  the Trust  Property  and Escrow  Receipts  initially
representing  undivided interests in certain rights to $191,763,896 of Deposits.
Amounts  deposited  under the Escrow  Agreements are not property of Continental
and are not  entitled  to the  benefits of Section  1110 of the U.S.  Bankruptcy



Code. Neither the Offered Certificates nor the Escrow Receipts may be separately
assigned or transferred.

   RETURN OF ESCROWED FUNDS

      Under certain  circumstances,  all of the funds held in escrow as Deposits
may not be used to purchase  Equipment  Notes by the  deadline  established  for
purposes of this offering.  See  "Description of the Deposit  Agreements--Unused
Deposits".  If any funds remain as Deposits with respect to any Trust after such
deadline,  they  will be  withdrawn  by the  Escrow  Agent  for such  Trust  and
distributed,  with accrued and unpaid  interest but without any premium,  to the
Certificateholders  of  such  Trust.  Since  the  maximum  principal  amount  of
Equipment  Notes may not be issued with respect to an Aircraft  and, in any such
case,  the  Series C  Equipment  Notes are more  likely  not to be issued in the
maximum  principal  amount as compared  to the Series  A-1,  A-2 and B Equipment
Notes,  it is more likely that a  distribution  of unused  Deposits will be made
with respect to the Class C Certificates as compared to the other  Certificates.
See "Description of the Deposit Agreements--Unused Deposits".

   LIMITED ABILITY TO RESELL THE OFFERED CERTIFICATES

      Prior to this  offering,  there has been no public  market for the Offered
Certificates.  Neither Continental nor any Trust intends to apply for listing of
the Offered Certificates on any securities exchange or otherwise. Morgan Stanley
may assist in resales of the Offered Certificates,  but it is not required to do
so. A  secondary  market for the  Offered  Certificates  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 Offered Certificates.

                                 USE OF PROCEEDS

      The  proceeds  from the sale of the Offered  Certificates  will be used to
purchase  Series C  Equipment  Notes  during  the  Delivery  Period  issued,  at
Continental's election, either (i) by each Owner Trustee to finance a portion of
the purchase  price of the Leased  Aircraft or (ii) by  Continental to finance a
portion  of the  purchase  price of the Owned  Aircraft.  Prior to being used to
purchase Equipment Notes, the proceeds from the sale of the Offered Certificates
will be  deposited  with the  Depositary  on behalf of the Escrow  Agent for the
benefit of the Class C Certificateholders.



                                   THE COMPANY

      Continental  Airlines,  Inc.  ("Continental"  or the "Company") is a major
United States air carrier  engaged in the business of  transporting  passengers,
cargo and mail.  Continental  is the fifth  largest  United  States  airline (as
measured by revenue passenger miles in 2000) and, together with its wholly owned
subsidiaries,  Continental Express, Inc. ("Express") and Continental Micronesia,
Inc. ("CMI"),  serves 225 airports  worldwide.  As of May 25, 2001,  Continental
flew to 130 domestic and 95 international  destinations  and offered  additional
connecting  service  through  alliances  with  domestic  and  foreign  carriers.
Continental directly serves 17 European cities, 8 South American cities,  Tokyo,
Hong Kong and Tel Aviv and is one of the leading airlines  providing  service to
Mexico and  Central  America,  serving  more  destinations  there than any other
United States airline.  Through its Guam hub, CMI provides  extensive service in
the western  Pacific,  including  service to more Japanese cities than any other
United States carrier. The Company's executive offices are located at 1600 Smith
Street, Houston, Texas 77002.

DOMESTIC OPERATIONS

      Continental  operates its domestic route system primarily through its hubs
at Newark International Airport ("Newark"), George Bush Intercontinental Airport
("Bush Intercontinental") in Houston and Hopkins International Airport ("Hopkins
International")  in  Cleveland.  The Company's hub system allows it to transport
passengers  between  a large  number of  destinations  with  substantially  more
frequent  service than if each route were served  directly.  The hub system also
allows  Continental to add service to a new  destination  from a large number of
cities  using  only one or a limited  number of  aircraft.  As of May 25,  2001,
Continental operated 56% of the average daily jet departures from Newark, 78% of
the average  daily jet  departures  from Bush  Intercontinental,  and 49% of the
average daily jet departures from Hopkins  International (in each case excluding
regional  jets).  Each of  Continental's  domestic  hubs is  located  in a large
business and  population  center,  contributing  to a high volume of "origin and
destination" traffic.

   CONTINENTAL EXPRESS

      Continental's   jet  service  at  each  of  its  domestic  hub  cities  is
coordinated  with  Express,  which  operates  new-generation  regional  jets and
turboprop  aircraft  under the name  "Continental  Express".  The regional  jets
average  two years of age and seat  either 37 or 50  passengers.  The  turboprop
aircraft average approximately 10 years of age and seat 46 or fewer passengers.

      As of May 25,  2001,  Express  served 41  destinations  from Newark (40 by
regional jet), 66 destinations from Bush  Intercontinental  (50 by regional jet)
and 58  destinations  from  Hopkins  International  (44  by  regional  jet).  In
addition,  commuter  feed  traffic is currently  provided by other  code-sharing
partners.

      Continental  believes  Express's  regional  jet and  turboprop  operations
complement  Continental's  jet  operations by allowing more frequent  service to
small cities than could be provided  economically with conventional jet aircraft
and by carrying  traffic that connects onto  Continental's  jets. In many cases,
Express (and  Continental)  compete for such  connecting  traffic with  commuter
airlines owned by or affiliated  with other major airlines  operating out of the
same or other  cities.  Continental  believes  that  Express's new regional jets
provide greater comfort and enjoy better customer  acceptance than its turboprop
aircraft.  The regional  jets also allow  Express to serve  certain  routes that
cannot be served by turboprop aircraft.  Continental  anticipates that Express's
fleet will be entirely comprised of regional jets by 2004.

   DOMESTIC CARRIER ALLIANCES

      Continental  has entered  into and  continues  to develop  alliances  with
domestic carriers. In 1998, the Company entered into a long-term global alliance
with Northwest Airlines, Inc. ("Northwest Airlines"). Contemporaneously with the
commencement  of  the  Northwest   Alliance,   Northwest  Airlines   Corporation
("Northwest")  purchased  from a stockholder  of the Company  approximately  8.7
million  shares  of Class A common  stock,  par value  $.01 per share  ("Class A
common  stock"),  of the Company.  On January 22, 2001, the Company  repurchased
approximately 6.7 million of such shares for $450 million,  and reclassified all
issued shares of Class A common stock into Class B common stock,  par value $.01
per share ("Class B common stock"). At the same time,  Continental and Northwest
Airlines  extended the term of the Northwest  Alliance through 2025,  subject to
earlier termination by either carrier in the event of certain changes in control
of either Northwest  Airlines or Continental.  The Northwest  Alliance  provides
that each  carrier  will place its code on a large  number of the flights of the
other and includes  reciprocity of frequent flyer programs and executive  lounge



access. Significant other joint marketing activities are being undertaken, while
preserving  the separate  identities  of the  carriers.  Northwest  Airlines and
Continental   have  also  begun  to  enter  into  joint   contracts  with  major
corporations  and travel  agents  with the  objective  of  creating  access to a
broader  product  line   encompassing   the  route  systems  of  both  carriers.
Continental  has  also  entered  into  agreements  to code  share  with  certain
Northwest Airlines regional affiliates.

      Continental  also has domestic  code-sharing  agreements with America West
Airlines, Inc., Gulfstream  International Airlines, Inc. ("Gulfstream"),  Mesaba
Aviation,   Inc.,  Hawaiian  Airlines,  Inc.,  Alaska  Airlines,  Inc.,  Horizon
Airlines,  Inc., Champlain  Enterprises,  Inc. (doing business as CommutAir) and
American Eagle Airlines,  Inc. Continental also owns 28% of the common equity of
Gulfstream.

INTERNATIONAL OPERATIONS

      Continental  directly  serves  destinations   throughout  Europe,  Canada,
Mexico,  Central and South America and the Caribbean as well as Tokyo, Hong Kong
and Tel Aviv and has extensive  operations in the western  Pacific  conducted by
CMI.  As  measured  by  available  seat  miles  for 2000,  approximately  38% of
Continental's  jet  operations,  including CMI, were dedicated to  international
traffic.  As of May 25, 2001,  the Company  offered 161 weekly  departures to 17
European  cities and marketed  service to 19 other cities  through  code-sharing
agreements.  Continental  is one of the leading  airlines  providing  service to
Mexico and  Central  America,  serving  more  destinations  there than any other
United States airline.

      Continental's  Newark hub is a  significant  international  gateway.  From
Newark,  at May 25, 2001  Continental  served 17 European  cities,  six Canadian
cities,  four Mexican cities,  five Central American cities,  six South American
cities, ten Caribbean destinations,  Tel Aviv, Tokyo and Hong Kong. In addition,
Continental   markets   numerous   other   destinations   through   code-sharing
arrangements  with foreign  carriers.  Continental  recently  inaugurated  daily
non-stop service between Newark and Hong Kong, effective March 1, 2001 and daily
non-stop service between Newark and London/Stansted effective May 1, 2001.

      The  Company's  Houston hub is the focus of its  operations  in Mexico and
Central America. As of May 25, 2001,  Continental flew from Houston to 21 cities
in Mexico,  every country in Central America,  six cities in South America,  two
Caribbean destinations,  three cities in Canada, two cities in Europe and Tokyo.
Of the 21 cities in Mexico to which Continental flies from Houston,  nine cities
are served by regional jets operated by Express.

      Continental flies to London,  Montreal,  Toronto, San Juan and Cancun from
its hub in Cleveland.

   CONTINENTAL MICRONESIA

      CMI is a United  States-certificated  international air carrier engaged in
the business of transporting passengers,  cargo and mail in the western Pacific.
From its hub  operations  based on the island of Guam,  CMI provides  service to
eight cities in Japan,  more than any other United  States  carrier,  as well as
other Pacific Rim destinations,  including Taiwan,  the Philippines,  Hong Kong,
Australia  and  Indonesia.  Service to these  Japanese  cities and certain other
Pacific  Rim  destinations  is subject to a variety of  regulatory  restrictions
limiting the ability of other carriers to service these markets.

      CMI is the  principal  air carrier in the  Micronesian  Islands,  where it
pioneered  scheduled  air service in 1968.  CMI's route  system is linked to the
United  States  market  through  Tokyo and  Honolulu,  each of which CMI  serves
non-stop from Guam. CMI and Continental  also maintain a code-sharing  agreement
and  coordinate  schedules on certain  flights from the west coast of the United
States to Honolulu,  and from Honolulu to Guam,  to  facilitate  travel from the
United States into CMI's route system.

   FOREIGN CARRIER ALLIANCES

      Continental seeks to develop  international  alliance  relationships  that
complement Continental's own flying and permit expanded service through its hubs
to major international destinations.  International alliances assist Continental
in the development of its route structure by enabling  Continental to offer more
frequencies  in a  market,  by  providing  passengers  connecting  service  from
Continental's  international  flights to other  destinations  beyond an alliance
partner's hub, or by expanding the product line that  Continental may offer in a
foreign destination.



      Continental has implemented international code-sharing agreements with Air
China,  EVA Airways  Corporation,  an airline based in Taiwan,  Virgin  Atlantic
Airways ("Virgin"),  Societe Air France ("Air France"), and Compania Panamena de
Aviacion, S.A., 49% of the common equity of which is owned by Continental.

      Certain  of  Continental's  code-sharing  agreements  involve  block-space
arrangements  (pursuant to which the carriers  agree to share  capacity and bear
economic risk for blocks of seats on certain routes). Continental and Air France
purchase  blocks of seats on each other's flights between Houston and Newark and
Paris.  Continental  and Virgin exchange blocks of seats on each other's flights
between Newark and London,  and Continental  purchases  blocks of seats on eight
other routes flown by Virgin  between the United  Kingdom and the United States.
Continental  and Air  France  are  continuing  to  discuss  terminating  certain
portions of their alliance.

      Most of  Continental's  larger  U.S.  competitors  are  members  of global
airline groups involving  multi-carrier  marketing activities.  Continental does
not currently have an agreement to join such a group,  and it is likely that any
group  formed by  Continental  in the future would be smaller than some of these
groups.

      On June 5, 2001,  Continental formed a marketing alliance with Transbrasil
to include codesharing on each other's flights,  subject to government approval.
Continental  will place its code on Transbrasil  flights  operating  between Sao
Paulo and Orlando and Sao Paulo and Miami and to several  other cities in Brazil
beyond Sao Paulo.  Transbrasil  will  codeshare on  Continental's  daily flights
between Sao Paulo and Rio de Janeiro to both Houston Intercontinental and Newark
with  continuing  codeshare  service  to  over 27 U.S.  destinations  served  by
Continental.



                         DESCRIPTION OF THE CERTIFICATES

      The  following  summary  describes  all  material  terms  of  the  Offered
Certificates  and  supplements  (or,  to  the  extent  inconsistent   therewith,
replaces) the  description  of the general  terms and  provisions of the Offered
Certificates set forth in the Prospectus accompanying this Prospectus Supplement
(the "Prospectus"). 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 Securities and Exchange  Commission (the  "Commission")
as an exhibit to the Company's  Current  Report on Form 8-K dated  September 25,
1997, and to all of the provisions of the  Certificates,  the Trust  Supplements
for the Trusts, the Deposit Agreements, the Escrow Agreements, the Intercreditor
Agreement and the trust supplements  applicable to the Successor Trusts, each of
which  was  filed  as an  exhibit  to a  Current  Report  on Form  8-K  filed by
Continental  with the Commission  or, if executed for this Offering,  will be so
filed.

      We are offering only the Class C Certificates (the "Offered Certificates")
pursuant to this  Prospectus  Supplement.  The Class A-1, A-2 and B Certificates
were issued in a public  offering on April 19, 2001,  and are not being  offered
under this prospectus supplement.

      Except as otherwise  indicated,  the following  summary relates to each of
the  Trusts  and the  Certificates  issued  by each  such  Trust.  The terms and
conditions  governing each of the Trusts will be substantially  the same, except
as   described   under    "--Subordination"    and    "--Purchase    Rights   of
Certificateholders"  below 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.
The references to Sections in  parentheses  in the following  summary are to the
relevant Sections of the Basic Agreement unless otherwise indicated.

GENERAL

      Each  Class  C  Pass  Through  Certificate  will  represent  a  fractional
undivided interest in the Class C Continental Airlines 2001-1 Pass Through Trust
(the  "Class  C  Trust"),  and each of the  Class  A-1,  A-2 and B Pass  Through
Certificates   represents  a  fractional   undivided   interest  in  a  separate
Continental  Airlines  2001-1 Pass  Through  Trust (the  "Class A-1 Trust",  the
"Class A-2 Trust" and the "Class B Trust",  and,  collectively with the "Class C
Trust",  the  "Trusts").  The Class C Trust  will be formed  pursuant  to a pass
through trust agreement  between  Continental and Wilmington  Trust Company,  as
trustee (the "Trustee"), dated as of September 25, 1997 (the "Basic Agreement"),
and a separate  supplement  thereto,  and each of the other  Trusts  were formed
pursuant to the Basic  Agreement  and a separate  supplement  thereto  (each,  a
"Trust  Supplement" and,  together with the Basic Agreement,  collectively,  the
"Pass Through Trust Agreements") relating to such Trusts between Continental and
the Trustee,  as trustee under each Trust. The Pass Through  Certificates issued
by the Class A-1 Trust,  the Class A-2 Trust,  the Class B Trust and the Class C
Trust are referred to herein, respectively, as the "Class A-1 Certificates", the
"Class  A-2  Certificates",   the  "Class  B  Certificates"  and  the  "Class  C
Certificates" and, collectively, as the "Certificates".

      Each  Certificate  will represent a fractional  undivided  interest in the
Trust  created  by the  Basic  Agreement  and the  applicable  Trust  Supplement
pursuant to which such Certificate is issued.  (Section 2.01) The Trust Property
of each Trust (the "Trust Property") will consist of:

      o  Subject to the Intercreditor Agreement,  Equipment Notes acquired under
         the Note Purchase  Agreement and issued,  at Continental's  election in
         connection  with the  financing  of each  Aircraft  during the Delivery
         Period,  either (a) on a nonrecourse  basis by an Owner Trustee in each
         separate  leveraged  lease  transaction  with  respect  to each  Leased
         Aircraft  to finance a portion  of the  purchase  price of such  Leased
         Aircraft  by the Owner  Trustee,  in which case the  applicable  Leased
         Aircraft will be leased to  Continental,  or (b) on a recourse basis by
         Continental in connection with each separate  secured loan  transaction
         with  respect  to each  Owned  Aircraft  to  finance a  portion  of the
         purchase price of such Owned Aircraft by Continental.

      o  The  rights of such  Trust to acquire  Equipment  Notes  under the Note
         Purchase Agreement.

      o  The rights of each  Trust  under the  applicable  Escrow  Agreement  to
         request  the  Escrow  Agent  to  withdraw  from  the  Depositary  funds
         sufficient  to enable  such Trust to  purchase  Equipment  Notes on the
         delivery of an Aircraft during the Delivery Period.



      o  The rights of such Trust under the Intercreditor  Agreement  (including
         all monies receivable in respect of such rights).

      o  All monies receivable under the Liquidity Facility for such Trust.

      o  Funds from time to time deposited with the Trustee in accounts relating
         to such Trust.

      The Offered  Certificates will be issued in fully registered form only and
will be subject to the provisions described below under "--Book-Entry;  Delivery
and Form". Offered Certificates will be issued only in minimum  denominations of
$1,000 or integral  multiples  thereof,  except that one Offered  Certificate of
each Trust may be issued in a different denomination. (Section 3.01)

      The Certificates  represent  interests in the respective  Trusts,  and all
payments and distributions  thereon will be made only from the Trust Property of
the related Trust.  (Section 3.09) The Certificates do not represent an interest
in or obligation of Continental, the Trustees, any of the Loan Trustees or Owner
Trustees in their individual capacities,  any Owner Participant or any affiliate
of any thereof.

      Pursuant  to  the  Escrow   Agreement   applicable  to  each  Trust,   the
Certificateholders  of such Trust as holders of the Escrow  Receipts  affixed to
each  Certificate  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
holders of the Certificates (the  "Certificateholders").  Rights with respect to
the Deposits and the Escrow Agreement relating to a Trust,  except for the right
to request  withdrawals for the purchase of Equipment Notes, will not constitute
Trust Property of such Trust.

SUBORDINATION

      The subordination  terms of the Certificates vary depending upon whether a
"Triggering Event" has occurred.  "Triggering Event" means (x) the occurrence of
an Indenture  Default under all  Indentures  resulting in a PTC Event of Default
with respect to the most senior Class of Certificates then outstanding,  (y) the
acceleration of all of the outstanding Equipment Notes (provided that during the
Delivery Period the aggregate  principal amount thereof exceeds $300 million) or
(z) certain bankruptcy or insolvency events involving Continental.

   BEFORE A TRIGGERING EVENT

      On each Regular  Distribution  Date or Special  Distribution Date (each, a
"Distribution  Date"),  so long  as no  Triggering  Event  shall  have  occurred
(whether or not continuing), all payments received by the Subordination Agent in
respect  of  Equipment  Notes and  certain  other  payments  under  the  related
Indenture will be distributed under the Intercreditor Agreement in the following
order:

      o  To the Liquidity  Provider to the extent  required to pay the Liquidity
         Expenses.

      o  To the  Liquidity  Provider  to the  extent  required  to pay  interest
         accrued on the Liquidity Obligations.

      o  To the  Liquidity  Provider to the extent  required to pay or reimburse
         the Liquidity  Provider for certain Liquidity  Obligations  (other than
         amounts  payable  pursuant  to  the  two  preceding  clauses)  and,  if
         applicable,  to  replenish  each  Cash  Collateral  Account  up to  the
         Required Amount.

      o  To the trustee for the Class A-1 Trust (the  "Class A-1  Trustee")  and
         the trustee for the Class A-2 Trust (the  "Class A-2  Trustee")  to the
         extent  required  to  pay  Expected  Distributions  on  the  Class  A-1
         Certificates  and the Class A-2  Certificates.  If available  funds are
         insufficient  to pay an  Expected  Distribution  to each such  Class in
         full,  available  funds  will be  distributed  to each of the Class A-1
         Trustee and Class A-2 Trustee in the same  proportion as such Trustee's
         proportionate   share  of  the   aggregate   amount  of  such  Expected
         Distributions.

      o  To the trustee  for the Class B Trust (the  "Class B  Trustee")  to the
         extent  required  to  pay  Expected   Distributions   on  the  Class  B
         Certificates.

      o  To the trustee  for the Class C Trust (the  "Class C  Trustee")  to the
         extent  required  to  pay  Expected   Distributions   on  the  Class  C
         Certificates.



      o  If Class D Certificates  have been issued (see "--Possible  Issuance of
         Class D Certificates") to the trustee for the Class D Trust (the "Class
         D Trustee") to the extent required to pay "Expected  Distributions" (to
         be defined in a manner  equivalent to the  definition for other Classes
         of Certificates) on the Class D Certificates.

      o  To the Subordination  Agent and each Trustee for the payment of certain
         fees and expenses.

   AFTER A TRIGGERING EVENT

      Upon the occurrence of a Triggering Event and at all times thereafter, all
payments received by the  Subordination  Agent in respect of the Equipment Notes
and certain other payments will be distributed under the Intercreditor Agreement
in the following order:

      o  To the Subordination Agent, any Trustee, any  Certificateholder and the
         Liquidity  Provider  to  the  extent  required  to  pay  Administration
         Expenses.

      o  To the Liquidity  Provider to the extent  required to pay the Liquidity
         Expenses.

      o  To the  Liquidity  Provider  to the  extent  required  to pay  interest
         accrued on the Liquidity Obligations.

      o  To the Liquidity Provider to the extent required to pay the outstanding
         amount of all Liquidity Obligations and, if applicable, with respect to
         any  particular  Liquidity  Facility,  unless  (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 is continuing under such Liquidity Facility or (y) a Final
         Drawing shall have occurred under such Liquidity Facility, to replenish
         the Cash Collateral  Account with respect to such Liquidity Facility up
         to the Required Amount for the related Class of Certificates  (less the
         amount of any  repayments  of Interest  Drawings  under such  Liquidity
         Facility while sub-clause (x) of this clause is applicable).

      o  To the Subordination Agent, any Trustee or any Certificateholder to the
         extent required to pay certain fees,  taxes,  charges and other amounts
         payable.

      o  To the  Class A-1  Trustee  and the Class  A-2  Trustee  to the  extent
         required  to pay  Adjusted  Expected  Distributions  on the  Class  A-1
         Certificates  and the Class A-2  Certificates.  If available  funds are
         insufficient  to pay an  Adjusted  Expected  Distribution  to each such
         Class in full, available funds will be distributed to each of the Class
         A-1  Trustee  and  Class A-2  Trustee  in the same  proportion  as such
         Trustee's  proportionate share of the aggregate amount of such Adjusted
         Expected Distributions.

      o  To the Class B Trustee to the extent required to pay Adjusted  Expected
         Distributions on the Class B Certificates.

      o  To the Class C Trustee to the extent required to pay Adjusted  Expected
         Distributions on the Class C Certificates.

      o  If Class D Certificates have been issued, to the Class D Trustee to the
         extent required to pay "Adjusted Expected Distributions" (to be defined
         in  a  manner  equivalent  to  the  definition  for  other  Classes  of
         Certificates) on the Class D Certificates.

      For purposes of calculating  Expected  Distributions or Adjusted  Expected
Distributions with respect to the Certificates of any Trust, any premium paid on
the  Equipment  Notes held in such Trust  that has not been  distributed  to the
Certificateholders  of such Trust (other than such premium 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 or Adjusted Expected Distributions.

      Payments in respect of the  Deposits  relating to a Trust and monies drawn
under a Liquidity  Facility will not be subject to the subordination  provisions
of the Intercreditor Agreement.

PAYMENTS AND DISTRIBUTIONS

      Payments  of  interest  on the  Deposits  with  respect  to each Trust and
payments of principal,  premium (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 the 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.

      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
Certificates issued by such Trust, which in the case of the Class A-1, A-2 and B
Certificates is 6.703%, 6.503% and 7.373%, respectively, and, in the case of the
Class C Certificates  is the rate set forth on the cover page of this Prospectus
Supplement.  Interest  will be payable on June 15 and  December 15 of each year,
commencing on December 15, 2001 (or, in the case of Equipment Notes issued after
such date,  commencing with the first such date to occur after initial  issuance
thereof).  Such interest payments will be distributed to  Certificateholders  of
such Trust on each such date until the final  Distribution  Date for such Trust,
subject in the case of  payments  on the  Equipment  Notes to the  Intercreditor
Agreement.  Interest is calculated on the basis of a 360-day year  consisting of
twelve 30-day months.

      Payments of interest  applicable to the Certificates issued by each of the
Trusts  will be  supported  by a separate  Liquidity  Facility  provided  by the
Liquidity  Provider  for the benefit of the holders of such  Certificates  in an
aggregate amount  sufficient to pay interest thereon at the Stated Interest Rate
for such Trust on up to three  successive  Regular  Distribution  Dates (without
regard to any future  payments of principal on such  Certificates),  except that
the  Liquidity  Facility  with  respect to such  Trust  will not cover  interest
payable by the Depositary on the Deposits  relating to such Trust. The Liquidity
Facility for any Class of Certificates does not provide for drawings  thereunder
to pay for  principal  of or  premium on the  Certificates  of such  Class,  any
interest  on the  Certificates  of such Class in excess of the  Stated  Interest
Rates, or,  notwithstanding  the  subordination  provisions of the Intercreditor
Agreement,  principal of or interest or premium on the Certificates of any other
Class.  Therefore,  only the holders of the Certificates  issued by a particular
Trust will be entitled to receive and retain the proceeds of drawings  under the
Liquidity   Facility  for  such  Trust.   See   "Description  of  the  Liquidity
Facilities".

      Payments  of  principal  of the Series  A-1, B and C  Equipment  Notes are
scheduled  to be received  by the Trustee on June 15 and  December 15 in certain
years,  depending upon the terms of the Equipment Notes held in such Trust.  The
entire  principal  amount of the Series A-2  Equipment  Notes is  scheduled  for
payment on June 15, 2011.

      Scheduled  payments  of  interest  on  the  Deposits  and of  interest  or
principal on the Equipment Notes are herein referred to as "Scheduled Payments",
and June 15 and  December  15 of each year are herein  referred  to as  "Regular
Distribution  Dates".  See  "Description of the Equipment  Notes--Principal  and
Interest Payments".  The "Final Maturity Date" for the Class A-1 Certificates is
December 15, 2022, for the Class A-2  Certificates is December 15, 2012, for the
Class B  Certificates  is June 15,  2017  and for the  Class C  Certificates  is
December 15, 2012.

      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. The Trustee of each Trust will distribute, subject to
the  Intercreditor   Agreement,   on  each  Regular  Distribution  Date  to  the
Certificateholders  of such Trust all Scheduled  Payments received in respect of
Equipment Notes held on behalf of such Trust,  the receipt of which is confirmed
by the 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 the Deposits  relating to such Trust and, subject to the
Intercreditor  Agreement,  of principal  or interest on Equipment  Notes held on
behalf of such Trust. Each such distribution of Scheduled  Payments will be made
by the applicable Paying Agent or Trustee to the Certificateholders of record of
the  relevant  Trust on the record date  applicable  to such  Scheduled  Payment
subject to  certain  exceptions.  (Sections  4.01 and 4.02;  Escrow  Agreements,
Section 2.03) If a Scheduled  Payment is not received by the  applicable  Paying
Agent or Trustee 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.

      Any payment in respect of, or any proceeds of, any Equipment  Note,  Trust
Indenture  Estate  under (and as defined in) any Leased  Aircraft  Indenture  or
Collateral  under (and as defined in) any Owned Aircraft  Indenture 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 shall 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 soon as practicable  after the Trustee
has  received  funds for such Special  Payment  (each,  a "Special  Distribution



Date").  Any such distribution  will be subject to the Intercreditor  Agreement.
Any unused Deposits to be distributed after the Delivery Period Termination Date
or the  occurrence  of a  Triggering  Event,  together  with  accrued and unpaid
interest thereon (each, also a "Special Payment"), will be distributed on a date
25 days after the Paying Agent has received  notice of the event  requiring such
distribution  (also, a "Special  Distribution  Date").  However, if such date is
within  ten days  before  or after a Regular  Distribution  Date,  such  Special
Payment shall be made on such Regular Distribution Date.

      Each Paying Agent, in the case of the Deposits,  and each Trustee,  in the
case of 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 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  distribution  of unused  Deposits  after the Delivery
Period  Termination  Date or the occurrence of a Triggering  Event,  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.  (Section  4.02(c);  Trust
Supplements,  Section  3.01;  Escrow  Agreements,  Sections  2.03 and 2.06) 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.  (Section 4.02(b);  Escrow  Agreements,
Section  2.03) See  "--Indenture  Defaults and Certain  Rights Upon an Indenture
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.  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  shall  be   non-interest   bearing   except  in  certain
circumstances  where the Trustee may invest  amounts in such  account in certain
permitted  investments.  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  so  received  by it in the  Special  Payments
Account of such Trust.  (Section  4.01;  Trust  Supplements,  Section  3.01) All
amounts  so  deposited   will  be  distributed  by  the  Trustee  on  a  Regular
Distribution Date or a Special Distribution Date, as appropriate. (Section 4.02;
Trust Supplements, Section 3.01)

      Each  Escrow  Agreement  requires  that the  Paying  Agent  establish  and
maintain,  for the  benefit of the  Receiptholders,  one or more  accounts  (the
"Paying Agent Account"),  which shall be non-interest  bearing.  Pursuant to the
terms of the Escrow Agreements, the Paying Agent is required to deposit interest
on Deposits relating to a Trust and any unused Deposits  withdrawn by the Escrow
Agent in the related  Paying Agent  Account.  All amounts so  deposited  will be
distributed  by the  Paying  Agent on a  Regular  Distribution  Date or  Special
Distribution Date, as appropriate.

      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.
The  Trustee   will  mail  such  notice  of  the  final   distribution   to  the
Certificateholders  of such  Trust,  specifying  the  date  set for  such  final
distribution and the amount of such distribution.  (Trust  Supplements,  Section
7.01) See  "--Termination  of the  Trusts"  below.  Distributions  in respect of
Certificates  issued in global form will be made as described in "--Book  Entry;
Delivery and Form" below.

      If any  Distribution  Date is a  Saturday,  Sunday  or other  day on which
commercial  banks are  authorized  or required  to close in New York,  New York,
Houston,  Texas,  Wilmington,  Delaware,  or Salt Lake City, Utah (any other day
being 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 without additional interest.

POOL FACTORS

      The "Pool  Balance" for each Trust or for 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 payments  made in
respect of the Certificates of such Trust or in respect of Deposits  relating to
such  Trust  other than  payments  made in  respect  of  interest  or premium or
reimbursement  of any costs or expenses  incurred in connection  therewith.  The



Pool  Balance for each Trust or for the  Certificates  issued by any Trust as of
any  Distribution  Date shall be  computed  after  giving  effect to any special
distribution  with  respect  to unused  Deposits,  payment of  principal  of the
Equipment  Notes or payment  with respect to other Trust  Property  held in such
Trust and the distribution  thereof to be made on that date. (Trust Supplements,
Section 2.01)

      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 by (ii) the original  aggregate face amount of the  Certificates of
such Trust. The Pool Factor for each Trust or for the Certificates issued by any
Trust as of any  Distribution  Date shall be computed after giving effect to any
special  distribution  with respect to unused Deposits,  payment of principal of
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  2.01) The Pool Factor for each Trust will be 1.0000000 on
the date of issuance of the Certificates;  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  Certificateholder's  pro rata share of the Pool
Balance  of a Trust  can be  determined  by  multiplying  the par  value  of the
holder's  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 3.02)

      The  following  table  sets  forth  an  illustrative  aggregate  principal
amortization  schedule for the Equipment  Notes held in each Trust (the "Assumed
Amortization  Schedule")  and resulting Pool Factors with respect to such Trust.
The actual aggregate  principal  amortization  schedule  applicable to the Class
A-1, B or C Trust and the resulting  Pool Factors with respect to such Trust may
differ  from those set forth  below,  since the  amortization  schedule  for the
Series A-1, B or C Equipment  Notes  issued with respect to an Aircraft may vary
from such  illustrative  amortization  schedule so long as it complies  with the
Mandatory Economic Terms. In the case of the Class A-2 Trust, the scheduled date
for payment of principal of the  applicable  Equipment  Notes may not be changed
under the Mandatory  Economic  Terms.  However,  the scheduled  distribution  of
principal  payments for any Trust would be affected if any Equipment  Notes held
in such  Trust are  redeemed  or  purchased  or if a default  in payment on such
Equipment  Notes occurred.  Accordingly,  the aggregate  principal  amortization
schedule  applicable to a Trust and the  resulting  Pool Factors may differ from
those set forth in the following table.





                              CLASS A-1                  CLASS A-2                    CLASS B                     CLASS C
                     -------------------------- --------------------------- --------------------------- ---------------------------
                       SCHEDULED     EXPECTED     SCHEDULED      EXPECTED     SCHEDULED      EXPECTED     SCHEDULED      EXPECTED
                       PRINCIPAL       POOL       PRINCIPAL        POOL       PRINCIPAL        POOL       PRINCIPAL        POOL
       DATE            PAYMENTS       FACTOR      PAYMENTS        FACTOR      PAYMENTS        FACTOR      PAYMENTS        FACTOR
-------------------- -------------- ----------- --------------- ----------- --------------- ----------- --------------- -----------
                                                                                                 
December 15, 2001..  $ 5,193,656.41  0.9865368  $          0.00  1.0000000  $  1,292,946.97  0.9902590  $  9,472,780.21
June 15, 2002......    6,547,627.80  0.9695637             0.00  1.0000000     1,187,865.11  0.9813096    25,801,527.91
December 15, 2002..    8,079,855.87  0.9486187             0.00  1.0000000    20,155,345.79  0.8294597             0.00
June 15, 2003......      941,122.35  0.9461791             0.00  1.0000000             0.00  0.8294597     9,156,374.91
December 15, 2003..   26,947,829.18  0.8763238             0.00  1.0000000     3,043,889.55  0.8065271    14,012,814.52
June 15, 2004......      960,178.73  0.8738347             0.00  1.0000000             0.00  0.8065271       269,652.66
December 15, 2004..   26,222,017.42  0.8058608             0.00  1.0000000     2,088,908.59  0.7907893     5,202,623.83
June 15, 2005......      853,492.20  0.8036484             0.00  1.0000000             0.00  0.7907893    21,918,479.25
December 15, 2005..   23,308,459.92  0.7432271             0.00  1.0000000     1,856,807.64  0.7768001    16,659,227.33
June 15, 2006......      746,805.68  0.7412912             0.00  1.0000000             0.00  0.7768001     5,940,166.81
December 15, 2006..   20,394,902.44  0.6884227             0.00  1.0000000     1,728,995.00  0.7637739       658,282.98
June 15, 2007......      746,805.67  0.6864867             0.00  1.0000000             0.00  0.7637739       887,858.09
December 15, 2007..   20,394,902.44  0.6336182             0.00  1.0000000     3,851,581.00  0.7347562       787,538.98
June 15, 2008......      768,311.38  0.6316265             0.00  1.0000000     2,415,576.04  0.7165573     1,140,253.97
December 15, 2008..   18,064,056.44  0.5848000             0.00  1.0000000     1,439,025.93  0.7057157     5,317,795.36
June 15, 2009......      881,094.36  0.5825160             0.00  1.0000000             0.00  0.7057157    33,607,090.60
December 15, 2009..   18,646,767.94  0.5341790             0.00  1.0000000     3,978,943.96  0.6757384             0.00
June 15, 2010......    1,173,495.74  0.5311371             0.00  1.0000000             0.00  0.6757384     3,207,080.00
December 15, 2010..   19,059,008.04  0.4817314             0.00  1.0000000     4,227,627.97  0.6438876    18,489,982.04
June 15, 2011......            0.00  0.4817314   190,487,000.00  0.0000000    77,464,746.46  0.0602699    19,234,366.13
December 15, 2011..            0.00  0.4817314             0.00  0.0000000             0.00  0.0602699             0.00
June 15, 2012......            0.00  0.4817314             0.00  0.0000000     1,046,967.77  0.0523820             0.00
December 15, 2012..            0.00  0.4817314             0.00  0.0000000     1,008,442.98  0.0447844             0.00
June 15, 2013......            0.00  0.4817314             0.00  0.0000000     1,076,050.21  0.0366775             0.00
December 15, 2013..            0.00  0.4817314             0.00  0.0000000     1,036,455.28  0.0288689             0.00
June 15, 2014......            0.00  0.4817314             0.00  0.0000000     1,134,215.08  0.0203237             0.00
December 15, 2014..      899,630.11  0.4793994             0.00  0.0000000     1,092,479.89  0.0120930             0.00
June 15, 2015......      152,878.37  0.4790031             0.00  0.0000000       817,606.94  0.0059332             0.00
December 15, 2015..    5,081,720.92  0.4658300             0.00  0.0000000       787,521.84  0.0000000             0.00
June 15, 2016......   10,109,493.71  0.4396237             0.00  0.0000000             0.00  0.0000000             0.00
December 15, 2016..    7,661,534.37  0.4197632             0.00  0.0000000             0.00  0.0000000             0.00
June 15, 2017......   12,519,280.68  0.3873101             0.00  0.0000000             0.00  0.0000000             0.00
December 15, 2017..   10,834,530.08  0.3592244             0.00  0.0000000             0.00  0.0000000             0.00
June 15, 2018......    5,055,606.87  0.3461190             0.00  0.0000000             0.00  0.0000000             0.00
December 15, 2018..   11,455,927.96  0.3164224             0.00  0.0000000             0.00  0.0000000             0.00
June 15, 2019......    6,544,167.71  0.2994583             0.00  0.0000000             0.00  0.0000000             0.00
December 15, 2019..   10,232,515.93  0.2729331             0.00  0.0000000             0.00  0.0000000             0.00
June 15, 2020......   15,117,569.93  0.2337447             0.00  0.0000000             0.00  0.0000000             0.00
December 15, 2020..   39,356,729.25  0.1317224             0.00  0.0000000             0.00  0.0000000             0.00
June 15, 2021......   50,814,024.10  0.0000000             0.00  0.0000000             0.00  0.0000000             0.00


      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 Defaults and Certain Rights Upon an Indenture Default"
and "Description of the Equipment Notes--Redemption",  or a special distribution
attributable to unused Deposits after the Delivery  Period  Termination  Date or
the  occurrence  of a Triggering  Event,  as described  in  "Description  of the
Deposit  Agreements".   If  the  principal  payments  scheduled  for  a  Regular
Distribution  Date prior to the Delivery  Period  Termination  Date are changed,
notice  thereof  will be mailed to the  Certificateholders  by no later than the
15th day prior to such Regular  Distribution Date. In the event of (i) any other
change in the scheduled  repayments  from the Assumed  Amortization  Schedule or
(ii) any such redemption,  purchase,  default or special distribution,  the Pool
Factors and the Pool Balances of each Trust so affected will be recomputed after
giving   effect   thereto   and   notice   thereof   will  be   mailed   to  the
Certificateholders  of such Trust promptly after the Delivery Period Termination
Date in the case of clause (i) and promptly  after the  occurrence  of any event
described in clause (ii).

REPORTS TO CERTIFICATEHOLDERS

      On each Distribution  Date, the applicable Paying Agent and Trustee of the
Trusts will  include  with each  distribution  by it of a  Scheduled  Payment or
Special Payment to  Certificateholders  of the related Trust a statement setting
forth the  following  information  (per  $1,000  aggregate  principal  amount of
Certificate for such Trust,  except as to the amounts described in items (a) and
(f) below):

      (a) The aggregate amount of funds  distributed on such  Distribution  Date
   under the Pass  Through  Trust  Agreement  and under  the  Escrow  Agreement,
   indicating the amount allocable to each source.

      (b) The amount of such distribution under the Pass Through Trust Agreement
   allocable to principal and the amount allocable to premium, if any.



      (c) The amount of such distribution under the Pass Through Trust Agreement
   allocable to interest.

      (d) The amount of such distribution  under the Escrow Agreement  allocable
   to interest.

      (e) The amount of such distribution  under the Escrow Agreement  allocable
   to unused Deposits, if any.

      (f)  The  Pool  Balance  and  the  Pool  Factor  for  such  Trust.  (Trust
   Supplements, Section 3.02(a))

      So long  as the  Certificates  are  registered  in the  name of DTC or its
nominee,  on the record date prior to each  Distribution  Date,  the  applicable
Trustee will request from DTC a securities  position  listing  setting forth the
names of all DTC Participants  reflected on DTC's books as holding  interests in
the Certificates on such record date. On each Distribution  Date, the applicable
Paying Agent and 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 3.02(a))

      In addition,  after the end of each calendar year, the applicable  Trustee
and Paying  Agent will  furnish to each  Certificateholder  of each Trust at any
time  during the  preceding  calendar  year a report  containing  the sum of the
amounts  determined  pursuant to clauses (a),  (b),  (c), (d) and (e) above with
respect to the Trust for such  calendar  year or, in the event 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 shall reasonably request
as necessary for the purpose of such Certificateholder's preparation of its U.S.
federal income tax returns. (Trust Supplements, Section 3.02(b)) Such report and
such other items shall be prepared on the basis of  information  supplied to the
applicable  Trustee  by the DTC  Participants  and  shall be  delivered  by such
Trustee to such DTC  Participants  to be available  for  forwarding  by such DTC
Participants  to  Certificate  Owners  in the  manner  described  above.  (Trust
Supplements,  Section  3.02(b)) At such time,  if any, as the  Certificates  are
issued in the form of definitive  certificates,  the applicable Paying Agent and
Trustee  will  prepare  and  deliver  the  information  described  above to each
Certificateholder of record of each Trust as the name and period of ownership of
such  Certificateholder   appears  on  the  records  of  the  registrar  of  the
Certificates.

INDENTURE DEFAULTS AND CERTAIN RIGHTS UPON AN INDENTURE DEFAULT

      An event of default under an Indenture (an "Indenture Default") will, with
respect to the Leased Aircraft Indentures, include an event of default under the
related Lease (a "Lease Event of Default").  See  "Description  of the Equipment
Notes--Indenture  Defaults, Notice and Waiver". Since the Equipment Notes issued
under an Indenture will be held in more than one Trust,  a continuing  Indenture
Default under such Indenture  would affect the Equipment Notes held by each such
Trust. There are no cross-default  provisions in the Indentures or in the Leases
(unless  otherwise agreed between an Owner  Participant and  Continental,  which
Continental  does not expect).  Consequently,  events  resulting in an Indenture
Default  under any  particular  Indenture  may or may not result in an Indenture
Default  under any  other  Indenture,  and a Lease  Event of  Default  under any
particular  Lease may or may not  constitute a Lease Event of Default  under any
other Lease. If an Indenture Default occurs in fewer than all of the Indentures,
notwithstanding  the  treatment  of Equipment  Notes issued under any  Indenture
under  which an  Indenture  Default has  occurred,  payments  of  principal  and
interest on all of the Equipment  Notes will continue to be  distributed  to the
holders  of  the   Certificates   as  originally   scheduled,   subject  to  the
Intercreditor    Agreement.    See    "Description    of    the    Intercreditor
Agreement--Priority of Distributions".

      With respect to each Leased  Aircraft,  the  applicable  Owner Trustee and
Owner  Participant will, under the related Leased Aircraft  Indenture,  have the
right under certain  circumstances  to cure Indenture  Defaults that result from
the occurrence of a Lease Event of Default under the related Lease. If the Owner
Trustee or the Owner  Participant  exercises any such cure right,  the Indenture
Default will be deemed to have been cured.

      In the event that the same institution acts as Trustee of multiple Trusts,
in the absence of instructions  from the  Certificateholders  of any such Trust,
such  Trustee  could be faced with a  potential  conflict  of  interest  upon an
Indenture  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.  Wilmington  Trust  Company  will be the initial  Trustee  under each
Trust.

      Upon  the  occurrence  and  continuation  of  an  Indenture  Default,  the
Controlling  Party will direct the Indenture Trustee under such Indenture in the
exercise of remedies  thereunder  and may  accelerate and sell all (but not less
than all) of the  Equipment  Notes  issued  under such  Indenture to any person,
subject  to  certain   limitations.   See  "Description  of  the   Intercreditor
Agreement--Intercreditor  Rights--Sale  of  Equipment  Notes or  Aircraft".  The



proceeds  of 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 shall be deposited in the applicable  Special Payments Account and
shall be distributed  to the  Certificateholders  of the  applicable  Trust on a
Special  Distribution  Date.  (Sections  4.01 and 4.02) The market for Equipment
Notes at the time of the  existence of an Indenture  Default may be very limited
and there can be no  assurance  as to the price at which they could be sold.  If
any such  Equipment  Notes are sold for less than  their  outstanding  principal
amount,  certain  Certificateholders  will receive a smaller amount of principal
distributions  than  anticipated  and will not have any claim for the  shortfall
against  Continental,  any  Liquidity  Provider,  any Owner  Trustee,  any Owner
Participant or any Trustee.

      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 any Equipment  Note,  Trust
Indenture  Estate  under (and as defined in) any Leased  Aircraft  Indenture  or
Collateral  under (and as defined in) any Owned Aircraft  Indenture held in such
Trust following an Indenture  Default 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.   (Sections  4.01  and  4.02;  Trust
Supplements, Section 3.01) In addition, if, following an Indenture Default under
any Leased Aircraft Indenture, the applicable Owner Participant or Owner Trustee
exercises  its option to redeem or  purchase  the  outstanding  Equipment  Notes
issued  under  such  Leased  Aircraft  Indenture,  the price  paid by such Owner
Participant  or Owner Trustee for the  Equipment  Notes issued under such Leased
Aircraft Indenture and distributed to such Trust by the Subordination Agent 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. (Sections 4.01 and 4.02)

      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.  (Section 4.04) Such permitted  investments  are defined as obligations of
the United  States or agencies or  instrumentalities  thereof for the payment of
which the full faith and credit of the United States is pledged and which mature
in not more than 60 days or such lesser time as is required for the distribution
of any such funds on a Special Distribution Date. (Section 1.01)

      Each Pass Through Trust  Agreement  provides that the  applicable  Trustee
will,  within 90 days after the  occurrence of any default known to the Trustee,
give to the  Certificateholders  of such Trust notice,  transmitted  by mail, of
such  uncured or  unwaived  default  with  respect  to such  Trust  known to it,
PROVIDED that, except in the case of default in a payment of principal, premium,
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.  (Section 7.02) The term "default" as used in this paragraph
only with  respect to any Trust means the  occurrence  of an  Indenture  Default
under any Indenture  pursuant to which  Equipment  Notes held by such Trust were
issued,  as  described  above,  except  that in  determining  whether  any  such
Indenture  Default  has  occurred,  any grace  period  or  notice in  connection
therewith will be disregarded.

      Each Pass  Through  Trust  Agreement  contains a provision  entitling  the
applicable Trustee,  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 holders of the Certificates of such Trust before  proceeding to
exercise  any right or power  under such Pass  Through  Trust  Agreement  at the
request of such Certificateholders. (Section 7.03(e))

      Subject to certain  qualifications  set forth in each Pass  Through  Trust
Agreement and to 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  shall 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 exercising any trust or power conferred on such
Trustee under such Pass Through Trust Agreement or the Intercreditor  Agreement,
including any right of such Trustee as Controlling Party under the Intercreditor
Agreement or as holder of the Equipment Notes. (Section 6.04)

      In certain cases,  the holders of the  Certificates of a Trust  evidencing
fractional undivided interests  aggregating not less than a majority in interest
of such Trust may on behalf of the holders of all the Certificates of such Trust
waive any past "event of default" under such Trust (I.E., any Indenture  Default
under any Indenture  pursuant to which  Equipment  Notes held by such Trust were
issued) and its consequences or, if the Trustee of such Trust is the Controlling
Party,  may direct the Trustee to instruct the applicable  Loan Trustee to waive
any past  Indenture  Default and its  consequences,  except (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,  premium,  if any,  or
interest  with  respect  to any of the  Equipment  Notes and (iii) a default  in
respect of any covenant or provision of the Pass Through  Trust  Agreement  that
cannot be modified or amended without the consent of each  Certificateholder  of
such Trust  affected  thereby.  (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   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 Default.

PURCHASE RIGHTS OF CERTIFICATEHOLDERS

      Upon the occurrence  and during the  continuation  of a Triggering  Event,
with ten days' written notice to the Trustee and each  Certificateholder  of the
same Class:

      o  If the Class A-1 or Class A-2  Certificateholders  are then represented
         by the Controlling  Party, the  Certificateholders  of such other Class
         will  have the  right to  purchase  all of such  Class of  Certificates
         represented by the Controlling Party.

      o  The Class B  Certificateholders  will have the right to purchase all of
         the Class A-1 and Class A-2 Certificates.

      o  The Class C  Certificateholders  will have the right to purchase all of
         the Class A-1, Class A-2 and Class B Certificates.

      o  If the Class D Certificates are issued, the Class D  Certificateholders
         will have the right to purchase all of the Class A-1,  Class A-2, Class
         B and Class C Certificates.

      In each case the  purchase  price will be equal to the Pool Balance of the
relevant  Class or Classes of  Certificates  plus  accrued  and unpaid  interest
thereon  to the date of  purchase,  without  premium,  but  including  any other
amounts then due and payable to the Certificateholders of such Class or Classes.
Such purchase  right may be exercised by any  Certificateholder  of the Class or
Classes entitled to such right. In each case, if prior to the end of the ten-day
notice  period,  any other  Certificateholder  of the same  Class  notifies  the
purchasing   Certificateholder  that  the  other   Certificateholder   wants  to
participate in such purchase,  then such other  Certificateholder  may join with
the purchasing  Certificateholder to purchase the Certificates pro rata based on
the interest in the Trust held by each  Certificateholder.  (Trust  Supplements,
Section 4.01)

PTC EVENT OF DEFAULT

      A Pass  Through  Certificate  Event of Default (a "PTC Event of  Default")
under each Pass Through Trust Agreement means the failure to pay:

      o  The  outstanding  Pool Balance of the applicable  Class of Certificates
         within ten Business Days of the Final Maturity Date for such Class.

      o  Interest due on such Class of Certificates  within ten Business Days of
         any Distribution Date (unless the  Subordination  Agent shall have made
         Interest Drawings,  or withdrawals from the Cash Collateral Account for
         such Class of Certificates, with respect thereto in an aggregate amount
         sufficient to pay such interest and shall have  distributed such amount
         to the Trustee entitled thereto). (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
Maturity  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  Default under all Indentures
will  constitute a  Triggering  Event.  See  "Description  of the  Intercreditor
Agreement--Priority  of  Distributions"  for a discussion of the consequences of
the occurrence of a Triggering Event.

MERGER, CONSOLIDATION AND TRANSFER OF ASSETS

      Continental will be prohibited from consolidating with or merging into any
other corporation or transferring substantially all of its assets as an entirety
to any other corporation unless:



      o  The  surviving  successor or  transferee  corporation  shall be validly
         existing  under the laws of the United  States or any state  thereof or
         the District of Columbia.

      o  The surviving  successor or transferee  corporation shall be 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 pursuant to Chapter 447 of Title
         49, United States Code,  if, and so long as, such status is a condition
         of entitlement to the benefits of Section 1110 of the Bankruptcy Code.

      o  The  surviving  successor or  transferee  corporation  shall  expressly
         assume all of the  obligations  of  Continental  contained in the Basic
         Agreement and any Trust Supplement,  the Note Purchase  Agreement,  the
         Indentures,  the Participation Agreements and the Leases, and any other
         operative documents.

      o  Continental  shall  have  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 Lease Event of
Default, in the case of a Leased Aircraft,  or Indenture Default, in the case of
an Owned Aircraft, shall have occurred and be continuing. (Section 5.02; Leases,
Section 13.2; Owned Aircraft Indentures, Section 4.07)

      The Basic Agreement,  the Trust Supplements,  the Note Purchase Agreement,
the Indentures, the Participation Agreements and the Leases will not 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 Continental.

MODIFICATIONS OF THE PASS THROUGH TRUST AGREEMENTS AND CERTAIN OTHER AGREEMENTS

      Each Pass Through Trust Agreement contains provisions  permitting,  at the
request of the Company,  the execution of amendments or supplements to such Pass
Through Trust Agreement or, if applicable, to the Deposit Agreements, the Escrow
Agreements,  the  Intercreditor  Agreement,  the Note Purchase  Agreement or the
Liquidity  Facilities,  without  the  consent  of  the  holders  of  any  of the
Certificates of such Trust:

      o  To evidence the succession of another  corporation  to Continental  and
         the assumption by such corporation of Continental's  obligations  under
         such Pass Through Trust Agreement or the Note Purchase Agreement.

      o  To add to the  covenants of  Continental  for the benefit of holders of
         such  Certificates  or to surrender any right or power  conferred  upon
         Continental  in such Pass Through Trust  Agreement,  the  Intercreditor
         Agreement, the Note Purchase Agreement or the Liquidity Facilities.

      o  To correct or  supplement  any  provision  of such Pass  Through  Trust
         Agreement,   the  Deposit  Agreements,   the  Escrow  Agreements,   the
         Intercreditor  Agreement,  the Note Purchase Agreement or the Liquidity
         Facilities  which  may be  defective  or  inconsistent  with any  other
         provision  in such Pass  Through  Trust  Agreement,  the  Intercreditor
         Agreement, or the Liquidity Facilities,  as applicable,  or to cure any
         ambiguity or to modify any other  provision  with respect to matters or
         questions arising under such Pass Through Trust Agreement,  the Deposit
         Agreements,  the Escrow Agreements,  the Intercreditor  Agreement,  the
         Note Purchase Agreement or the Liquidity Facilities, provided that such
         action  shall not  materially  adversely  affect the  interests  of the
         holders  of such  Certificates;  to  correct  any  mistake in such Pass
         Through Trust Agreement,  the Intercreditor  Agreement or the Liquidity
         Facilities;  or, as provided in the  Intercreditor  Agreement,  to give
         effect to or provide for a Replacement Facility.

      o  To comply with any requirement of the  Commission,  any applicable law,
         rules or regulations  of any exchange or quotation  system on which the
         Certificates are listed, or any regulatory body.

      o  To modify,  eliminate  or add to the  provisions  of such Pass  Through
         Trust Agreement,  the Deposit  Agreements,  the Escrow Agreements,  the
         Intercreditor  Agreement,  the Note Purchase Agreement or the Liquidity
         Facilities  to such  extent  as  shall be  necessary  to  continue  the
         qualification  of such Pass  Through  Trust  Agreement  (including  any



         supplemental  agreement)  under the  Trust  Indenture  Act of 1939,  as
         amended (the "Trust  Indenture  Act"),  or any similar  federal statute
         enacted after the execution of such Pass Through Trust  Agreement,  and
         to add to such Pass Through Trust  Agreement,  the Deposit  Agreements,
         the Escrow Agreements,  the Intercreditor  Agreement, the Note Purchase
         Agreement or the Liquidity  Facilities such other  provisions as may be
         expressly permitted by the Trust Indenture Act.

      o  To evidence and provide for the  acceptance of  appointment  under such
         Pass  Through  Trust  Agreement,  the  Deposit  Agreements,  the Escrow
         Agreements, the Intercreditor Agreement, the Note Purchase Agreement or
         the Liquidity Facilities by a successor Trustee and to add to or change
         any of the provisions of such Pass Through Trust Agreement, the Deposit
         Agreements,  the Escrow Agreements,  the Intercreditor  Agreement,  the
         Note  Purchase  Agreement  or the  Liquidity  Facilities  as  shall  be
         necessary to provide for or facilitate the administration of the Trusts
         under the Basic Agreement by more than one Trustee.

      In each case, such modification or supplement may not adversely affect the
status of the Trust 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. (Section 9.01; Trust Supplements,
Section 6.01)

      Each Pass Through Trust Agreement also contains provisions  permitting the
execution,  with the consent of the holders of the  Certificates  of the related
Trust  evidencing  fractional  undivided  interests  aggregating not less than a
majority in interest of such Trust,  of  amendments  or  supplements  adding any
provisions  to or changing or  eliminating  any of the  provisions  of such Pass
Through Trust Agreement,  the Deposit  Agreements,  the Escrow  Agreements,  the
Intercreditor Agreement, the Note Purchase Agreement or the Liquidity Facilities
to the extent applicable to such  Certificateholders  or of modifying the rights
and  obligations  of such  Certificateholders  under  such  Pass  Through  Trust
Agreement,  the Deposit  Agreements,  the Escrow  Agreements,  the Intercreditor
Agreement,  the Note  Purchase  Agreement or the Liquidity  Facilities.  No such
amendment  or  supplement  may,  without  the  consent  of the  holder  of  each
Certificate so affected thereby:

      o  Reduce in any manner the amount of, or delay the timing of, any receipt
         by the Trustee (or, with respect to the Deposits,  the  Receiptholders)
         of payments with respect to the  Equipment  Notes held in such Trust or
         distributions in respect of any Certificate  related to such Trust (or,
         with respect to the Deposits,  payments upon the  Deposits),  or change
         the date or place of any payment in respect of any Certificate, or make
         distributions  payable in coin or currency other than that provided for
         in such Certificates,  or impair the right of any  Certificateholder of
         such Trust to institute  suit for the  enforcement  of any such payment
         when due.

      o  Permit the disposition of any Equipment Note held in such Trust, except
         as provided in such Pass Through Trust Agreement,  or otherwise deprive
         such   Certificateholder  of  the  benefit  of  the  ownership  of  the
         applicable Equipment Notes.

      o  Alter the  priority of  distributions  specified  in the  Intercreditor
         Agreement in a manner materially adverse to such Certificateholders.

      o  Reduce the percentage of the aggregate  fractional  undivided interests
         of the Trust  provided for in such Pass Through  Trust  Agreement,  the
         consent of the holders of which is required  for any such  supplemental
         trust  agreement  or for any waiver  provided  for in such Pass Through
         Trust Agreement.

      o  Modify  any  of  the   provisions   relating   to  the  rights  of  the
         Certificateholders  in  respect  of the  waiver of events of default or
         receipt of payment.

      o  Adversely  affect  the  status of any Trust as a  grantor  trust  under
         Subpart E, Part I of  Subchapter  J of  Chapter 1 of  Subtitle A of the
         Code for  U.S.  federal  income  tax  purposes.  (Section  9.02;  Trust
         Supplements, Section 6.02)

      In the event that 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
Lease,  any  Equipment  Note or any other  related  document,  the Trustee shall
forthwith  send a notice of such  proposed  amendment,  modification,  waiver or
supplement  to each  Certificateholder  of the relevant  Trust as of the date of
such notice. The Trustee shall request from the  Certificateholders  a direction
as to:

      o  Whether  or  not  to  take  or  refrain  from  taking  (or  direct  the
         Subordination  Agent to take or refrain from taking) any action which a
         holder of such Equipment Note or the  Controlling  Party has the option
         to direct.

      o  Whether or not to give or execute (or direct the Subordination Agent to
         give or execute) any waivers,  consents,  amendments,  modifications or
         supplements as a holder of such Equipment Note or as Controlling Party.

      o  How to vote (or direct the  Subordination  Agent to vote) any Equipment
         Note if a vote has been called for with respect thereto.

      o  Provided such a request for Certificateholder direction shall have been
         made, in directing any action or casting any vote or giving any consent
         as the holder of any Equipment Note (or in directing the  Subordination
         Agent in any of the foregoing):

      o  Other than as  Controlling  Party,  the Trustee  shall 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 the relevant Trust.

      o  As the  Controlling  Party,  the Trustee shall vote as directed in such
         Certificateholder   direction  by  the  Certificateholders   evidencing
         fractional undivided interests  aggregating not less than a majority in
         interest in the relevant Trust.

      For purposes of the immediately  preceding paragraph,  a Certificate shall
have been "actually voted" if the Certificateholder has delivered to the Trustee
an instrument  evidencing  such  Certificateholder's  consent to such  direction
prior to one Business  Day before the 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,  the 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 the relevant  Indenture,  Participation  Agreement or
Lease,  any  relevant  Equipment  Note  or any  other  related  document,  if an
Indenture Default under any Indenture shall have occurred and be continuing,  or
if such  amendment,  modification,  waiver  or  supplement  will not  materially
adversely affect the interests of the Certificateholders. (Section 10.01)

OBLIGATION TO PURCHASE EQUIPMENT NOTES

      The Trustees will be obligated to purchase the Equipment Notes issued with
respect to the  Aircraft  during the Delivery  Period,  subject to the terms and
conditions  of an  amended  and  restated  note  purchase  agreement  (the "Note
Purchase Agreement").  Under the Note Purchase Agreement,  Continental agrees to
finance each Aircraft in the manner provided therein.  Continental will have the
option of entering into a leveraged  lease financing or a secured debt financing
with respect to each Aircraft.

      o  If Continental  chooses to enter into a leveraged  lease financing with
         respect to an Aircraft (such Aircraft,  a "Leased Aircraft"),  the Note
         Purchase  Agreement  provides for the relevant  parties to enter into a
         participation  agreement (each, a "Participation  Agreement"),  a Lease
         and an indenture (each, a "Leased Aircraft  Indenture") relating to the
         financing of such Leased Aircraft.

      o  If  Continental  chooses to enter into a secured  debt  financing  with
         respect to an Aircraft (such Aircraft,  an "Owned Aircraft"),  the Note
         Purchase  Agreement  provides for the relevant  parties to enter into a
         participation  agreement  (also, a  "Participation  Agreement")  and an
         indenture (each, an "Owned Aircraft  Indenture",  and together with the
         other Owned Aircraft Indentures and the Leased Aircraft Indentures, the
         "Indentures") relating to the financing of such Owned Aircraft.

      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



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,  the terms of such  agreements are required (a) to
contain the Mandatory  Document Terms and (b) not to vary the Mandatory Economic
Terms. In addition, Continental is obligated to certify to the Trustees that any
such    modifications    do   not   materially   and   adversely    affect   the
Certificateholders.  Continental must also 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 any  Class of
Certificates.  Further,  under the Note  Purchase  Agreement,  it is a condition
precedent to the  obligation  of each Trustee to purchase  the  Equipment  Notes
related to the  financing  of an Aircraft  that no  Triggering  Event shall have
occurred.  The Trustees will have no right or  obligation to purchase  Equipment
Notes after the Delivery Period Termination Date.

      The "Mandatory Economic Terms", as defined in the Note Purchase Agreement,
require, among other things, that:

      o  The aggregate  principal  amount of all the Equipment Notes issued with
         respect to an  Aircraft  shall not exceed the  amounts set forth in the
         following table:



                                                                                             MAXIMUM
                                                                                            PRINCIPAL
                                                                    MANUFACTURER'S          AMOUNT OF
         AIRCRAFT TYPE                                          SERIAL NUMBER       EQUIPMENT NOTES
         ------------------                                        -----------------     ---------------
                                                                                     
         Boeing 737-824.........................................         31588             $31,772,000
         Boeing 737-824.........................................         31632              31,772,000
         Boeing 737-824.........................................         31589              31,828,333
         Boeing 737-824.........................................         31590              31,828,333
         Boeing 737-824.........................................         31591              31,886,833
         Boeing 737-824.........................................         31592              32,051,500
         Boeing 737-824.........................................         31593              32,107,833
         Boeing 737-824.........................................         31594              32,107,833
         Boeing 737-824.........................................         31595              32,164,167
         Boeing 737-824.........................................         31596              32,402,500
         Boeing 737-824.........................................         31597              32,402,500
         Boeing 737-824.........................................         31598              32,402,500

         Boeing 737-924.........................................         30125              32,226,133
         Boeing 737-924.........................................         30126              32,283,733
         Boeing 737-924.........................................         30127              32,339,200
         Boeing 737-924.........................................         30128              32,473,600
         Boeing 737-924.........................................         30129              32,608,000
         Boeing 737-924.........................................         30130              32,748,800
         Boeing 737-924.........................................         30131              32,812,800

         Boeing 767-424ER.......................................         29452              63,119,700
         Boeing 767-424ER.......................................         29453              63,119,700
         Boeing 767-424ER.......................................         29454              63,252,000
         Boeing 767-424ER.......................................         29455              63,252,000
         Boeing 767-424ER.......................................         29456              63,384,300
         Boeing 767-424ER.......................................         29457              63,384,300
         Boeing 767-424ER.......................................         29458              63,516,600
         Boeing 767-424ER.......................................         29459              63,516,600
         Boeing 767-424ER.......................................         29460              63,642,600
         Boeing 767-424ER.......................................         29461              63,642,600

         Boeing 777-224ER.......................................         31679              90,059,667
         Boeing 777-224ER.......................................         31680              90,438,883

------------------


Includes all Boeing  737-824,  737-924,  767-424ER and  777-224ER  Aircraft from
which  Continental  will choose the  Aircraft  to be  financed in the  Offering,
subject to the terms of the Note Purchase Agreement.



      o  The LTV for the Equipment  Notes issued for each  Aircraft  computed on
         the date of issuance  thereof  (with value for such  Aircraft for these
         purposes  initially equal to its value (the "Assumed  Appraised Value")
         set forth under  "Description  of the Aircraft and the  Appraisals--The
         Appraisals" in the column  "Appraised  Value" and  thereafter  based on
         such value after giving effect to the Depreciation Assumption) will not
         exceed as of the issuance date of such Equipment  Notes and any Regular



         Distribution Date thereafter (assuming no default in the payment of the
         Equipment Notes and after giving effect to scheduled  payments) the LTV
         for such  series of  Equipment  Notes set  forth  below (or such  lower
         percentages as shall be set forth in the Note Purchase Agreement):



             SERIES A-1          SERIES A-2          SERIES B            SERIES C
           EQUIPMENT NOTE      EQUIPMENT NOTE      EQUIPMENT NOTE      EQUIPMENT NOTE
         ------------------  ------------------  ------------------  ------------------
                                                                  
               45.0%               45.0%               55.0%               65.0%


      o  As  of  the  Delivery   Period   Termination   Date  and  each  Regular
         Distribution  Date  thereafter,  the LTV for each Class of Certificates
         (computed  as of any such  date on the basis of the  Assumed  Appraised
         Value of all  Aircraft  that have been  financed  pursuant  to the Note
         Purchase  Agreement and the  Depreciation  Assumption)  will not exceed
         (assuming  no default in the payment of the  Equipment  Notes and after
         giving effect to scheduled  payments)  the  applicable  percentage  set
         forth  below (or such  lower  percentages  as shall be set forth in the
         Note Purchase Agreement):



              CLASS A-1           CLASS A-2            CLASS B             CLASS C
            CERTIFICATES        CERTIFICATES         CERTIFICATES        CERTIFICATES
         ------------------  ------------------  ------------------  ------------------
                                                                  
               43.0%               43.0%               53.0%               64.0%



      o  The initial  average  life of the Series A-1 and B Equipment  Notes for
         any  Aircraft  shall not  extend  beyond  14.0  years  and 11.2  years,
         respectively,  from April 19, 2001, and of the Series C Equipment Notes
         for any  Aircraft  shall not extend  beyond 6.3 years from the Issuance
         Date.

      o  As of the Delivery  Period  Termination  Date,  the average life of the
         Class A-1 Certificates  and the Class B Certificates  shall not be more
         than 11.9 years and 8.4 years,  respectively,  from April 19, 2001, and
         of the Class C  Certificates  shall not be more than 5.3 years from the
         Issuance  Date  (computed  without  regard to the  acceleration  of any
         Equipment Notes and after giving effect to any special  distribution on
         the Certificates thereafter required in respect of unused Deposits).

      o  The final  expected  distribution  date of the  Class A-1  Certificates
         shall be June 15, 2021, of the Class A-2 Certificates shall be June 15,
         2011, of the Class B Certificates shall be December 15, 2015 and of the
         Class C  Certificates  shall be as set forth on the cover  page of this
         Prospectus Supplement.

      o  The final maturity date of the Series A-2 Equipment Notes shall be June
         15,  2011,  and  there  shall  be no  scheduled  amortization  of  such
         Equipment Notes.

      o  The original  aggregate  principal amount of all of the Equipment Notes
         of each Series shall not exceed the original  aggregate  face amount of
         the Certificates issued by the corresponding Trust.

      o  As of the Delivery Period  Termination  Date (assuming  Equipment Notes
         are  acquired  by the Trusts for all of the  Aircraft),  the  aggregate
         principal  amount of the Series A-2  Equipment  Notes  shall  equal the
         original face amount of the Class A-2 Certificates.

      o  The interest rate  applicable to each Series of Equipment Notes must be
         equal  to  the  rate  applicable  to  the  Certificates  issued  by the
         corresponding Trust.

      o  The payment dates for the Equipment  Notes must be June 15 and December
         15, and basic rent under the Leases must be payable on such dates.

      o  Basic rent,  stipulated  loss values and  termination  values under the
         Leases  must be  sufficient  to pay  amounts  due with  respect  to the
         related Equipment Notes.

      o  The  amounts  payable  under  the  all-risk   aircraft  hull  insurance
         maintained  with respect to each Leased  Aircraft must be sufficient to
         pay the applicable stipulated loss value and with respect to each Owned
         Aircraft must be sufficient to pay the unpaid  principal  amount of the
         related  Equipment  Notes together with six months of interest  accrued
         thereon, subject in all cases to certain rights of self-insurance.

      o  (a) The  past  due  rate in the  Indentures  and  the  Leases,  (b) the
         Make-Whole  Premium  payable under the  Indentures,  (c) the provisions
         relating  to the  redemption  and  purchase of  Equipment  Notes in the



         Indentures,  (d) the minimum liability  insurance amount on Aircraft in
         the Leases,  (e) the interest  rate payable with respect to  stipulated
         loss  value  in the  Leases,  and (f) the  indemnification  of the Loan
         Trustees,  Subordination Agent,  Liquidity Provider,  Trustees,  Escrow
         Agents and registered holders of the Equipment Notes (in such capacity,
         the "Note Holders") with respect to certain taxes and expenses, in each
         case  shall be  provided  as set  forth in the  forms of  Participation
         Agreements,  Lease and  Indentures  attached  as  exhibits  to the Note
         Purchase Agreement (collectively, the "Aircraft Operative Agreements").

      The "Mandatory  Document  Terms"  prohibit  modifications  in any material
adverse  respect to  certain  specified  provisions  of the  Aircraft  Operative
Agreements contemplated by the Note Purchase Agreement, as follows:

      o  In the case of the Indentures,  modifications are prohibited (i) to the
         Granting  Clause of the Indentures so as to deprive the Note Holders of
         a  first  priority  security  interest  in  the  Aircraft,  certain  of
         Continental's  rights  under its purchase  agreement  with the Aircraft
         manufacturer  and,  in the case of a Leased  Aircraft,  the Lease or to
         eliminate  the  obligations  intended  to be secured  thereby,  (ii) to
         certain  provisions  relating to the  issuance,  redemption,  purchase,
         payments,  and ranking of the Equipment Notes (including the obligation
         to pay the  Make-Whole  Premium  in  certain  circumstances),  (iii) to
         certain  provisions  regarding  Indenture  Defaults,  remedies relating
         thereto and rights of the Owner Trustee and Owner  Participant  in such
         circumstances,  (iv) to certain  provisions  relating  to any  replaced
         airframe  or  engines  with  respect  to an  Aircraft  and  (v)  to the
         provision that New York law will govern the Indentures.

      o  In the case of the  Leases,  modifications  are  prohibited  to certain
         provisions  regarding the  obligation of  Continental  (i) to pay basic
         rent,  stipulated  loss  value  and  termination  value  to the  Leased
         Aircraft Trustee, (ii) to record the Leased Aircraft Indenture with the
         FAA  and to  maintain  such  Indenture  as a  first-priority  perfected
         mortgage on the related  Aircraft,  (iii) to furnish  certain  opinions
         with  respect  to a  replacement  airframe  and (iv) to  consent to the
         assignment of the Lease by the Owner  Trustee as  collateral  under the
         Leased Aircraft Indenture,  as well as modifications which would either
         alter the  provision  that New York law will  govern the Lease or would
         deprive the Loan  Trustee of rights  expressly  granted to it under the
         Leases.

      o  In  the  case  of  the  Participation  Agreements,   modifications  are
         prohibited (i) to certain conditions to the obligations of the Trustees
         to purchase  the  Equipment  Notes  issued with  respect to an Aircraft
         involving  good title to such  Aircraft,  obtaining  a  certificate  of
         airworthiness  with  respect  to  such  Aircraft,  entitlement  to  the
         benefits of Section 1110 with  respect to such  Aircraft and filings of
         certain documents with the FAA, (ii) to the provisions  restricting the
         Note  Holder's  ability to  transfer  such  Equipment  Notes,  (iii) to
         certain provisions requiring the delivery of legal opinions and (iv) to
         the  provision  that  New  York  law  will  govern  the   Participation
         Agreement.

      o  In the case of all of the Aircraft Operative Agreements,  modifications
         are prohibited in any material  adverse respect as regards the interest
         of the Note Holders, the Subordination Agent, the Liquidity Provider or
         the  Loan  Trustee  in  the   definition   of   "Make-Whole   Premium".
         Notwithstanding the foregoing,  any such Mandatory Document Term may be
         modified  to  correct or  supplement  any such  provision  which may be
         defective or to cure any  ambiguity  or correct any  mistake,  PROVIDED
         that  any  such  action  shall  not  materially  adversely  affect  the
         interests of the Note Holders,  the Subordination  Agent, the Liquidity
         Provider, the Mortgagee or the Certificateholders.

POSSIBLE ISSUANCE OF CLASS D CERTIFICATES

      Continental may elect to issue Series D Equipment Notes in connection with
the  financing  of Aircraft,  which will be funded from sources  other than this
offering (the "Offering").  Continental may elect to fund the sale of the Series
D Equipment  Notes through the sale of Pass Through  Certificates  (the "Class D
Certificates")  issued by a Class D  Continental  Airlines  2001-1 Pass  Through
Trust (the "Class D Trust").  Continental  will not issue any Series D Equipment
Notes at any time prior to the consummation of this Offering.  The Note Purchase
Agreement  provides that  Continental's  ability to issue any Series D Equipment
Notes is contingent  upon its obtaining  written  confirmation  from each Rating
Agency that the  issuance of such Series D Equipment  Notes will not result in a
withdrawal or  downgrading  of the rating of any Class of  Certificates.  If the
Class D Certificates are issued,  the Trustee with respect to such  Certificates
will become a party to the Intercreditor  Agreement. If Series D Equipment Notes
are  issued to any one other  than the Class D Trust,  such  Series D  Equipment



Notes will nevertheless be subject to provisions of the Intercreditor  Agreement
that  allow the  Controlling  Party,  during  the  continuance  of an  Indenture
Default,  to direct  the Loan  Trustee  in taking  action  under the  applicable
Indenture. See "Description of the Intercreditor Agreement".

LIQUIDATION OF ORIGINAL TRUSTS

      On the earlier of (i) the first Business Day after  September 30, 2002 or,
if later, the fifth Business Day after the Delivery Period  Termination Date and
(ii) the fifth  Business Day after the  occurrence  of a Triggering  Event (such
Business Day, the "Transfer Date"),  each of the Trusts established on April 19,
2001, or in the case of the Class C Trust,  on the Issuance Date (the  "Original
Trusts")  will  transfer  and  assign  all of its  assets  and rights to a newly
created successor trust (each, a "Successor Trust") with substantially identical
terms,  except that (i) the Successor Trusts will not have the right to purchase
new Equipment  Notes and (ii)  Delaware law will govern the Original  Trusts and
New York law will govern the Successor Trusts. The institution acting as Trustee
of each of the Original  Trusts (each,  an "Original  Trustee") will also act as
Trustee of the corresponding  Successor Trust (each, a "New Trustee").  Each New
Trustee will assume the obligations of the related  Original  Trustee under each
transaction  document  to which  such  Original  Trustee  was a party.  Upon the
effectiveness of such transfer,  assignment and assumption, each of the Original
Trusts will be liquidated and each of the  Certificates  will represent the same
percentage  interest in the Successor  Trust as it  represented  in the Original
Trust immediately prior to such transfer,  assignment and assumption. Unless the
context otherwise requires,  all references in this Prospectus Supplement to the
Trusts and the applicable  Trustees,  Pass Through Trust  Agreements and similar
terms  shall  apply to the  Original  Trusts  until  the  effectiveness  of such
transfer,  assignment and  assumption,  and thereafter  shall be applicable with
respect to the Successor Trusts. If for any reason such transfer, assignment and
assumption cannot be effected to any Successor Trust, the related Original Trust
will  continue in  existence  until it is effected.  The Original  Trusts may be
treated as  partnerships  for U.S.  federal  income tax purposes.  The Successor
Trusts will, in the opinion of Tax Counsel,  be treated as grantor  trusts.  See
"Certain U.S. Federal Income Tax Consequences".

TERMINATION OF THE TRUSTS

      The obligations of Continental and the applicable  Trustee with respect to
a Trust will terminate upon the distribution to Certificateholders of such Trust
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 send to each  Certificateholder of such Trust
notice of the  termination  of such  Trust,  the  amount of the  proposed  final
payment and the proposed  date for the  distribution  of such final  payment for
such Trust. The final distribution to any  Certificateholder  of such Trust will
be made only upon  surrender  of such  Certificateholder's  Certificates  at the
office  or  agency  of the  applicable  Trustee  specified  in  such  notice  of
termination. (Trust Supplements, Section 7.01)

THE TRUSTEES

      The Trustee for each Trust will be Wilmington Trust Company. The Trustees'
address is Wilmington  Trust  Company,  Rodney  Square North,  1100 North Market
Street,   Wilmington,   Delaware   19890-0001,    Attention:   Corporate   Trust
Administration.

BOOK-ENTRY; DELIVERY AND FORM

      Upon issuance, the Offered Certificates will be represented by one or more
fully registered global certificates.  Each global certificate will be deposited
with, or on behalf of, The  Depository  Trust Company  ("DTC") and registered in
the name of Cede & Co.  ("Cede"),  the nominee of DTC.  Similar  procedures were
followed  with  respect  to the  other  Certificates.  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 the DTC  Participants,
thereby  eliminating  the  need  for  physical  movement  of  certificates.  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
participant,  either directly or indirectly.  Interests in a global  certificate
may also be held through the Euroclear System and Clearstream,  Luxembourg.  See
"Description of the Certificates--Book-Entry Registration" in the Prospectus for



a discussion of the book-entry procedures applicable to the Offered Certificates
and the limited circumstances under which definitive  certificates may be issued
for the Offered Certificates.

      So long as such book-entry procedures are applicable,  no person acquiring
an interest in the Offered  Certificates  (together with the owners of the Class
A-1,  A-2 and B  Certificates,  the  "Certificate  Owners")  will be entitled to
receive a certificate  representing such person's interest in such Certificates.
Unless  and  until   definitive   certificates  are  issued  under  the  limited
circumstances  described  in  the  Prospectus,  all  references  to  actions  by
Certificateholders  shall refer to actions taken by DTC upon  instructions  from
DTC Participants,  and all references herein to distributions,  notices, reports
and  statements  to  Certificateholders  shall  refer,  as the case  may be,  to
distributions, notices, reports and statements to DTC or Cede, as the registered
holder  of  such  Certificates,  or to  DTC  Participants  for  distribution  to
Certificate Owners in accordance with DTC procedures.



                      DESCRIPTION OF THE DEPOSIT AGREEMENTS

      The  following  summary  describes  all  material  terms  of  the  Deposit
Agreements.  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,  each
of which  was  filed as an  exhibit  to a  Current  Report  on Form 8-K filed by
Continental  with the Commission  or, if executed for this Offering,  will be so
filed.  The  provisions of the Deposit  Agreements are  substantially  identical
except as otherwise indicated.

GENERAL

      Under the Escrow  Agreement  for the Class C Trust,  the Escrow Agent with
respect  to the  Class C Trust  will  enter  into a Deposit  Agreement  with the
Depositary.  Pursuant to such Escrow  Agreement,  the Depositary  will establish
separate  accounts into which the proceeds of the Offering  attributable  to the
Class C Certificates will be deposited on behalf of such Escrow Agent. A similar
Deposit Agreement was previously  entered into with respect to each of the other
Trusts,  and similar deposits were made with the Depositary  (collectively  with
respect to all of the Trusts, the "Deposits"). Pursuant to the Deposit Agreement
with  respect  to each Trust  (each,  a "Deposit  Agreement"),  on each  Regular
Distribution  Date the Depositary  will pay to the Paying Agent on behalf of the
applicable  Escrow Agent,  for  distribution to the  Certificateholders  of such
Trust,  an amount  equal to interest  accrued on the  Deposits  relating to such
Trust  during  the  relevant  interest  period at a rate per annum  equal to the
interest rate  applicable to the  Certificates  issued by such Trust.  After the
date of original  issuance of the Class C Certificates  (the  "Issuance  Date"),
upon each delivery of an Aircraft  during the Delivery  Period,  the Trustee for
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 Note of the series applicable to such Trust
issued with respect to such  Aircraft.  Accrued but unpaid  interest on all such
Deposits  withdrawn  will be paid on the next  Regular  Distribution  Date.  Any
portion of any Deposit  withdrawn  which is not used to purchase such  Equipment
Note will be  re-deposited  by each  Trustee  into an  account  relating  to the
applicable  Trust. The Deposits relating to each Trust 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.

UNUSED DEPOSITS

      The  Trustees'  obligations  to purchase the  Equipment  Notes issued with
respect to each Aircraft are subject to  satisfaction  of certain  conditions at
the  time of  financing,  as set  forth  in the  Note  Purchase  Agreement.  See
"Description of the Certificates--Obligation to Purchase Equipment Notes". Since
the Aircraft are  scheduled  for delivery  from time to time during the Delivery
Period,  no assurance can be given that all such conditions will be satisfied at
the time of delivery for each such Aircraft.  Moreover,  since the Aircraft will
be newly  manufactured,  their delivery as scheduled is subject to delays in the
manufacturing  process  and to the  Aircraft  manufacturer's  right to  postpone
deliveries  under  its  agreement  with  Continental.  See  "Description  of the
Aircraft and Appraisals--Deliveries of Aircraft". Depending on the circumstances
of the financing of each Aircraft,  the maximum  aggregate  principal  amount of
Equipment Notes may not be issued.

      If any funds  remain as Deposits  with  respect to any Trust at the end of
the Delivery  Period or, if earlier,  upon the  acquisition by the Trusts of the
Equipment  Notes  with  respect to all of the  Aircraft  (the  "Delivery  Period
Termination  Date"),  such  funds  will be  withdrawn  by the  Escrow  Agent and
distributed,  with accrued and unpaid interest thereon but without  premium,  to
the  Certificateholders  of such  Trust  after at least 15 days'  prior  written
notice.  Since the maximum principal amount of Equipment Notes may not be issued
with respect to an Aircraft and, in any such case, the Series C Equipment  Notes
are more likely not to be issued in the maximum  principal amount as compared to
the Series A-1, A-2 and B Equipment Notes, it is more likely that a distribution
of unused  Deposits  will be made with  respect to the Class C  Certificates  as
compared to the other Certificates.

DISTRIBUTION UPON OCCURRENCE OF TRIGGERING EVENT

      If a Triggering Event shall occur prior to the Delivery Period Termination
Date,  the  Escrow  Agent for each Trust  will  withdraw  any funds then held as
Deposits  with  respect to such Trust and cause such  funds,  with  accrued  and
unpaid  interest  thereon but  without any  premium,  to be  distributed  to the
Certificateholders  of such  Trust by the  Paying  Agent on behalf of the Escrow
Agent,  after  at  least  15  days'  prior  written  notice.  Accordingly,  if a



Triggering  Event occurs  prior to the Delivery  Period  Termination  Date,  the
Trusts  will not  acquire  Equipment  Notes  issued  with  respect  to  Aircraft
delivered after the occurrence of such Triggering Event.

DEPOSITARY

      Credit Suisse First Boston,  New York branch,  will act as depositary (the
"Depositary").  Credit  Suisse First Boston  ("CSFB") is a Swiss bank with total
consolidated  assets of  approximately  Sfr 674.1 billion  ($412.4  billion) and
total consolidated shareholder's equity of approximately Sfr 18.9 billion ($11.5
billion),  excluding minority  interests of Sfr 10.4 billion ($6.4 billion),  in
each case at  December  31,  2000.  CSFB was  founded in 1856 in Zurich.  CSFB's
registered head office is in Zurich, Switzerland.

      CSFB has been licensed by the  Superintendent of Banks of the State of New
York to  operate  a  branch  in New  York.  It is also  subject  to  review  and
supervision by the Federal Reserve Bank.

      CSFB has  long-term  unsecured  debt ratings of A1 from Moody's  Investors
Service,  Inc.  ("Moody's")  and AA from Standard & Poor's Ratings  Services,  a
division of The McGraw-Hill  Companies,  Inc. ("Standard & Poor's", and together
with Moody's,  the "Rating Agencies"),  and short-term unsecured debt ratings of
P-1 from Moody's and A-1+ from Standard & Poor's.

      CSFB's New York branch has executive offices at Eleven Madison Avenue, New
York, New York 10010,  (212)  325-9000.  A copy of the Annual Report of CSFB for
the year ended  December  31,  2000 may be  obtained  from CSFB by delivery of a
written request to its New York branch, Attention: Corporate Affairs.



                      DESCRIPTION OF THE ESCROW AGREEMENTS

      The  following  summary  describes  all  material  terms of the escrow and
paying agent agreements (the "Escrow Agreements").  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,  each of which was filed as an exhibit to a
Current  Report  on Form 8-K filed by  Continental  with the  Commission  or, if
executed  for this  Offering,  will be so filed.  The  provisions  of the Escrow
Agreements are substantially identical except as otherwise indicated.

      Wells Fargo Bank Northwest,  National Association (formerly known as First
Security Bank, National Association), as escrow agent, Wilmington Trust Company,
as paying agent on behalf of such escrow  agent,  the Class C Trustee and Morgan
Stanley  will  enter  into an Escrow  Agreement  for the  benefit of the Class C
Certificateholders  as holders  of the escrow  receipts  affixed  thereto.  Such
escrow  agent,  in respect  of each of the other  Trusts  (collectively  for all
Trusts, the "Escrow Agent"),  such paying agent, in respect of each of the other
Trusts  (collectively  for all Trusts,  the  "Paying  Agent"),  each  Trustee in
respect of each of the other Trusts and the  underwriters  of the Class A-1, A-2
and B Certificates  previously  entered into a separate Escrow Agreement for the
benefit  of the  Certificateholders  of each of the other  Trusts as  holders of
escrow  receipts  affixed  thereto (such escrow  receipts  collectively  for all
Trusts, the "Escrow Receipts" and, in the case of any  Certificateholder in such
capacity,  a "Receiptholder").  The cash proceeds of the offering of the Class C
Certificates will be, and the proceeds of the offering of the other Certificates
were  previously,  deposited  on behalf of the Escrow  Agent (for the benefit of
Receiptholders)  with the  Depositary  as Deposits  relating to each  applicable
Trust.  Each Escrow Agent shall permit the Trustee of the related Trust to cause
funds to be  withdrawn  from such  Deposits on or prior to the  Delivery  Period
Termination  Date to allow such Trustee to purchase the related  Equipment Notes
pursuant to the Note  Purchase  Agreement.  In addition,  the Escrow Agent shall
direct the Depositary to pay interest on the Deposits accrued in accordance with
the  Deposit   Agreement   to  the  Paying   Agent  for   distribution   to  the
Receiptholders.

      Each  Escrow  Agreement  requires  that the  Paying  Agent  establish  and
maintain,  for the  benefit of the  related  Receiptholders,  one or more Paying
Agent Account(s),  which shall be  non-interest-bearing.  The Paying Agent shall
deposit  interest on Deposits  and any unused  Deposits  withdrawn by the Escrow
Agent in the related  Paying Agent  Account.  The Paying Agent shall  distribute
these amounts on a Regular  Distribution Date or Special  Distribution  Date, as
appropriate.

      Upon receipt by the  Depositary of cash proceeds from this  Offering,  the
Escrow Agent will issue one or more Escrow Receipts which will be affixed by the
Class C Trustee to each Class C Certificate.  Each Escrow Receipt  attached to a
Class C Certificate  evidences a fractional  undivided  interest in amounts from
time to time deposited into the Paying Agent Account under the Escrow  Agreement
for the  Class C  Certificateholders  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.



                     DESCRIPTION OF THE LIQUIDITY FACILITIES

      The  following  summary  describes  all  material  terms of the  Liquidity
Facilities and certain provisions of the Intercreditor Agreement relating to the
Liquidity  Facilities.  The summary supplements (and, to the extent inconsistent
therewith,  replaces)  the  description  of the  general  terms  and  provisions
relating to the Liquidity  Facilities and the Intercreditor  Agreement set forth
in the Prospectus.  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,  each of  which  was  filed as an
exhibit to a Current Report on Form 8-K filed by Continental with the Commission
or, if executed  for this  Offering,  will be so filed.  The  provisions  of the
Liquidity Facilities are substantially identical except as otherwise indicated.

GENERAL

      Landesbank  Hessen-Thuringen  Girozentrale (the "Liquidity Provider") will
enter  into a  revolving  credit  agreement  with the  Subordination  Agent with
respect  to the Class C Trust,  and it has  previously  entered  into a separate
revolving  credit  agreement  with respect to each of the other Trusts (each,  a
"Liquidity  Facility").  Under each Liquidity  Facility,  the Liquidity Provider
will,  if  necessary,  make one or more  advances  ("Interest  Drawings") to the
Subordination Agent in an aggregate amount (the "Required Amount") sufficient to
pay interest on the related  Certificates on up to three consecutive  semiannual
Regular   Distribution   Dates  at  the  respective   interest  rates  for  such
Certificates,  which in the  case of the  Class C  Certificates  is shown on the
cover page of this  Prospectus  Supplement  (the "Stated  Interest  Rates").  If
interest  payment defaults occur which exceed the amount covered by or available
under the Liquidity Facility for any 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
Trust may be replaced by one or more other  entities with respect to any of such
Trusts under certain circumstances.

DRAWINGS

      The aggregate amount available under the Liquidity Facility for each Trust
at June 15,  2002,  the  first  Regular  Distribution  Date  after  the first 21
Aircraft  available to be financed in the  Offering  are  scheduled to have been
delivered,  assuming that such Aircraft are so financed, that Equipment Notes in
the maximum  principal  amount with respect to all such Aircraft are acquired by
the Trusts and that all interest and  principal due on or prior to June 15, 2002
is paid, will be as follows:



              TRUST                                          AVAILABLE AMOUNT
              -----                                          ----------------
                                                            
              Class A-1.....................................   $37,606,315
              Class A-2.....................................    18,581,054
              Class B.......................................    14,405,130
              Class C.......................................


      Except as otherwise  provided below, the Liquidity Facility for each Trust
will  enable  the  Subordination  Agent  to make  Interest  Drawings  thereunder
promptly on or after any Regular  Distribution Date to pay interest then due and
payable on the  Certificates  of such Trust at the Stated Interest Rate for 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;
PROVIDED,  HOWEVER,  that 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 Required Amount 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 Final Drawing or a
Non-Extension  Drawing  under  a  Liquidity  Facility,   the  Maximum  Available
Commitment under such Liquidity Facility shall be zero.

      The Liquidity  Facility for any Class of Certificates does not provide for
drawings  thereunder to pay for principal of or premium on the  Certificates  of
such Class or any  interest on the  Certificates  of such Class in excess of the
Stated Interest Rate for such Class or more than three  semiannual  installments
of interest  thereon or principal of or interest or premium on the  Certificates
of  any  other  Class.  (Liquidity  Facilities,   Section  2.02;   Intercreditor
Agreement, Section 3.6) 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  reduces  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 for the amount
of  such  Interest  Drawings  plus  interest  thereon,   the  Maximum  Available
Commitment  under  such  Liquidity  Facility  in  respect  of  interest  on  the
Certificates  of such  Trust will be  reinstated  to an amount not to exceed the
then Required Amount of the related Liquidity Facility.  However, such Liquidity
Facility  will  not be so  reinstated  at any time if (i) a  Liquidity  Event of
Default shall have occurred and be continuing and (ii) less than 65% of the then
aggregate  outstanding  principal  amount of all Equipment  Notes are Performing
Equipment  Notes.  With  respect  to any other  drawings  under  such  Liquidity
Facility,   amounts  available  to  be  drawn  thereunder  are  not  subject  to
reinstatement.  The Required Amount of the Liquidity Facility for any Trust will
be automatically  reduced from time to time to an amount equal to the next three
successive  interest  payments due on the  Certificates  of such Trust  (without
regard to expected  future  payment of  principal of such  Certificates)  at the
Stated Interest Rate for such Trust.  (Liquidity  Facilities,  Section  2.04(a);
Intercreditor Agreement, Section 3.6(j))

      "Performing  Equipment Note" means an Equipment Note 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 under the
U.S.  Bankruptcy  Code in which  Continental  is a debtor  any  payment  default
existing  during the  60-day  period  under  Section  1110(a)(2)(A)  of the U.S.
Bankruptcy Code (or such longer period as may apply under Section 1110(b) of the
U.S.  Bankruptcy Code or as may apply for the cure of such payment default under
Section  1110(a)(2)(B)  of the U.S.  Bankruptcy  Code)  shall not be taken  into
consideration until the expiration of the applicable period.

      If at any time the  short-term  unsecured  debt  rating  of the  Liquidity
Provider then issued by either Rating Agency is lower than the Threshold  Rating
for the relevant  Class (except under certain  circumstances  subject to written
confirmation of the Rating Agencies that such  circumstances  will not result in
the  downgrading,  withdrawal or suspension of the ratings of the relevant Class
of Certificates), and such Liquidity Facility is not replaced with a Replacement
Facility  within  ten days (or 45 days if  Standard  and Poor's  downgrades  the
Liquidity  Provider's ratings from A-1+ to A-1) after notice of such downgrading
and  as  otherwise  provided  in the  Intercreditor  Agreement,  such  Liquidity
Facility will be drawn in full up to the then Maximum Available Commitment under
such Liquidity Facility (the "Downgrade  Drawing").  The proceeds of a Downgrade
Drawing will be deposited into a cash collateral  account (the "Cash  Collateral
Account")  for such Class of  Certificates  and used 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(c);  Intercreditor  Agreement,  Section  3.6(c)) If a
qualified Replacement Facility is subsequently provided, the balance of the Cash
Collateral Account will be repaid to the replaced Liquidity Provider.

      A  "Replacement   Facility"  for  any  Liquidity  Facility  will  mean  an
irrevocable  liquidity  facility (or liquidity  facilities) in substantially the
form of the replaced Liquidity Facility,  including reinstatement provisions, or
in such other form  (which may  include a letter of credit) as shall  permit the
Rating  Agencies to confirm in writing their  respective  ratings then in effect
for the Certificates (before downgrading of such ratings, if any, as a result of
the downgrading of the applicable Liquidity  Provider),  in a face amount (or in
an  aggregate  face  amount)  equal to the  amount of  interest  payable  on the
Certificates  of such Trust (at the Stated  Interest  Rate for such  Trust,  and
without  regard to expected  future  principal  payments)  on the three  Regular
Distribution  Dates following the date of replacement of such Liquidity Facility
and issued by a person (or persons)  having  unsecured  short-term  debt ratings
issued by both Rating  Agencies  which are equal to or higher than the Threshold
Rating  for the  relevant  Class.  (Intercreditor  Agreement,  Section  1.1) 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 applicable  initial Liquidity
Provider.

      "Threshold  Rating" means the  short-term  unsecured debt rating of P-1 by
Moody's  and A-1+ by Standard & Poor's,  in the case of the Class A-1  Liquidity
Facility,  the Class A-2 Liquidity Facility and the Class B Liquidity  Facility,
and the short-term unsecured debt rating of P-1 by Moody's and A-1 by Standard &
Poor's, in the case of the Class C Liquidity Facility.

      The  Liquidity  Facility  for each  Trust  provides  that  the  applicable
Liquidity Provider's obligations thereunder will expire on the earliest of:

      o  April 17, 2002,  which is 364 days after the initial  issuance  date of
         the Class A-1, A-2 and B  Certificates  (counting  from, and including,
         such issuance date).



      o  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.

      o  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.

      o  The fifth Business Day following receipt by the Subordination  Agent of
         a Termination  Notice from such  Liquidity  Provider (see  "--Liquidity
         Events of Default").

      o  The date on which no  amount  is or may (by  reason  of  reinstatement)
         become available for drawing under such Liquidity Facility.

      Each  Liquidity  Facility  provides that it may be extended for additional
364-day periods by mutual agreement of the relevant  Liquidity  Provider and the
Subordination  Agent.  Under certain  circumstances  the Liquidity  Provider may
extend  its  Liquidity  Facilities  to the date that is 15 days  after the Final
Maturity Date for the relevant Class of Certificates.

      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  Maturity Date for the  Certificates
of such Trust and such Liquidity Facility is not extended at least 25 days prior
to its then  scheduled  expiration  date. If such  Liquidity  Facility is not so
extended  or  replaced  by the 25th day prior to its then  scheduled  expiration
date,  such  Liquidity  Facility  will be drawn  in full up to the then  Maximum
Available   Commitment  under  such  Liquidity   Facility  (the   "Non-Extension
Drawing").  The proceeds of the  Non-Extension  Drawing will be deposited in the
Cash Collateral Account for the related Class of Certificates as cash collateral
to be used 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);
Intercreditor Agreement, Section 3.6(d))

      Subject to certain  limitations,  Continental 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).  In addition, if any liquidity provider shall determine not
to extend any liquidity  facility for a Trust, 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 such scheduled  expiration  date.  The Liquidity  Provider may
also  arrange  for a  Replacement  Facility  to  replace  any of  its  liquidity
facilities at any time after it has extended such liquidity facility to the date
that is 15 days  after  the  Final  Maturity  Date  for the  relevant  class  of
Certificates  or 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 3.6(e))

      Upon  receipt by the  Subordination  Agent of a  Termination  Notice  with
respect to any Liquidity  Facility  from the relevant  Liquidity  Provider,  the
Subordination Agent shall request a final drawing (a "Final Drawing") under such
Liquidity  Facility in an amount equal to the then Maximum Available  Commitment
thereunder.  The Subordination Agent will hold the proceeds of the Final Drawing
in the Cash  Collateral  Account for the related Trust as cash  collateral to be
used 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(d);  Intercreditor
Agreement, Section 3.6(i))

      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.



REIMBURSEMENT OF DRAWINGS

      The  Subordination  Agent must reimburse amounts drawn under any Liquidity
Facility by reason of an Interest Drawing,  Final Drawing,  Downgrade Drawing or
Non-Extension  Drawing  and  interest  thereon,  but only to the extent that the
Subordination Agent has funds available therefor.

   INTEREST DRAWINGS AND FINAL DRAWINGS

      Amounts  drawn by reason of an Interest  Drawing or Final  Drawing under a
Liquidity  Facility will be immediately due and payable,  together with interest
on the amount of such drawing.  From the date of the drawing to (but  excluding)
the third business day following the applicable  Liquidity Provider's receipt of
the notice of such Interest Drawing,  interest will accrue at the Base Rate plus
1.50% per annum  (subject to an increase  under  certain  circumstances  up to a
maximum of 2% per  annum).  Thereafter,  interest  will  accrue at LIBOR for the
applicable  interest  period plus 1.50% per annum  (subject to an increase under
certain circumstances up to a maximum of 2% per annum). In the case of the Final
Drawing,  however,  the Subordination Agent may convert the Final Drawing into a
drawing  bearing  interest at the Base Rate plus 1.50% per annum  (subject to an
increase  under  certain  circumstances  up to a maximum of 2% per annum) on the
last day of an interest period for such Drawing.

      "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 (a) the
weighted  average of the rates on  overnight  Federal  funds  transactions  with
members of the Federal  Reserve  System  arranged by Federal funds  brokers,  as
published  for such day (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, plus (b) one-quarter of one percent 1/4 of 1%).

      "LIBOR" means, with respect to any interest period, (i) the rate per annum
appearing on display page 3750 (British Bankers  Association--LIBOR)  of the Dow
Jones Markets Service (or any successor or substitute therefor) at approximately
11:00 A.M. (London time) two business days before the first day of such interest
period,  as the rate for  dollar  deposits  with a maturity  comparable  to such
interest period, or (ii) if the rate calculated  pursuant to clause (i) above is
not available,  the average (rounded upwards, if necessary,  to the next 1/16 of
1%) of the rates per annum at which  deposits  in dollars  are  offered  for the
relevant  interest period by three banks of recognized  standing selected by the
applicable  Liquidity  Provider in the London  interbank market at approximately
11:00 A.M. (London time) two business days before the first day of such interest
period in an amount  approximately  equal to the  principal  amount of the LIBOR
Advance to which such interest period is to apply and for a period comparable to
such interest period.

   DOWNGRADE DRAWINGS AND NON-EXTENSION DRAWINGS

      The amount  drawn  under any  Liquidity  Facility by reason of a Downgrade
Drawing or a Non-Extension Drawing will be treated as follows:

      o  Such amount will be released on any Distribution Date to the applicable
         Liquidity  Provider to the extent that such amount exceeds the Required
         Amount.

      o  Any portion of such amount  withdrawn from the Cash Collateral  Account
         for such  Certificates  to pay  interest on such  Certificates  will be
         treated in the same way as Interest Drawings.

      o  The  balance of such  amount  will be  invested  in  certain  specified
         eligible investments.

      Any Downgrade  Drawing under any of the Liquidity  Facilities,  other than
any portion thereof applied to the payment of interest on the Certificates, will
bear interest (x) subject to clause (y) below,  at a rate equal to LIBOR for the
applicable  interest period plus a specified  margin on the  outstanding  amount
from time to time of such Downgrade  Drawing and (y) from and after the date, if
any, on which it is  converted  into a 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  "--Interest
Drawings and Final Drawings", the Base Rate) plus 1.50% per annum (subject to an
increase under certain circumstances up to a maximum of 2% per annum).

      Any  Non-Extension  Drawing under any of the Liquidity  Facilities,  other
than any portion thereof applied to the payment of interest on the Certificates,



will bear  interest  (x) subject to clause (y) below,  in an amount equal to the
investment  earnings  on  amounts  deposited  in  the  Cash  Collateral  Account
attributable  to  such  Liquidity  Facility  plus  a  specified  margin  on  the
outstanding amount from time to time of such Non-Extension  Drawing and (y) from
and after the date,  if any, on which it is  converted  into a 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  "--Interest  Drawings and Final Drawings",  the Base Rate) plus 1.50% per
annum (subject to an increase under certain  circumstances up to a maximum of 2%
per annum).

LIQUIDITY EVENTS OF DEFAULT

      Events of Default under each Liquidity  Facility (each, a "Liquidity Event
of Default") will consist of:

      o  The  acceleration  of all the Equipment Notes  (PROVIDED,  that if such
         acceleration occurs during the Delivery Period, the aggregate principal
         amount thereof exceeds $300 million).

      o  Certain bankruptcy or similar events involving Continental.  (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 "Termination Notice"). The Termination
Notice will have the following consequences:

      o  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.

      o  The  Subordination  Agent will  promptly  request,  and the  applicable
         Liquidity  Provider will make, a Final Drawing  thereunder in an amount
         equal to the then Maximum Available Commitment thereunder.

      o  Any Drawing  remaining  unreimbursed as of the date of termination will
         be  automatically  converted  into a Final Drawing under such Liquidity
         Facility.

      o  All amounts owing to the applicable  Liquidity  Provider  automatically
         will be accelerated.

      Notwithstanding  the foregoing,  the Subordination Agent will be obligated
to pay  amounts  owing to the  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 6.01) 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
2.6(c))

LIQUIDITY PROVIDER

      The initial  liquidity  provider for the  Certificates  will be Landesbank
Hessen-Thuringen  Girozentrale.  Landesbank  Hessen-Thuringen  Girozentrale  has
short-term  unsecured  debt ratings of P-1 from Moody's and A-1+ from Standard &
Poor's.



                   DESCRIPTION OF THE INTERCREDITOR AGREEMENT

      The  following   summary   describes   all  material   provisions  of  the
Intercreditor  Agreement,  as  amended  for this  Offering  (the  "Intercreditor
Agreement")  among the Trustees,  the Liquidity  Provider and  Wilmington  Trust
Company,  as  subordination  agent  (the  "Subordination  Agent").  The  summary
supplements  (and,  to  the  extent   inconsistent   therewith,   replaces)  the
description  of the general terms and provisions  relating to the  Intercreditor
Agreement  set forth in the  Prospectus.  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,  which  was filed as an  exhibit  to a Current
Report  on Form  8-K  filed  by  Continental  with  the  Commission,  and to the
amendment thereto to be executed for this Offering, which will be so filed.

INTERCREDITOR RIGHTS

   CONTROLLING PARTY

      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,  by the holders of at least a majority of the  outstanding  principal
amount  of the  Equipment  Notes  issued  under  such  Indenture,  so long as no
Indenture Default (which, with respect to Leased Aircraft, has not been cured by
the applicable  Owner Trustee or Owner  Participant)  shall have occurred and be
continuing thereunder.  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  Default
under such Indenture (which, with respect to Leased Aircraft, has not been cured
by the applicable Owner Trustee or Owner Participant), each Loan Trustee will be
directed in taking,  or refraining  from taking,  any action  thereunder or with
respect to the  Equipment  Notes issued under the related  Indenture,  including
acceleration  of such  Equipment  Notes or  foreclosing  the lien on the related
Aircraft,  by the Controlling Party, subject to the limitations described below.
See "Description of the Certificates--Indenture Defaults and Certain Rights Upon
an Indenture Default" for a description of the rights of the  Certificateholders
of each Trust to direct the respective Trustees.

      The "Controlling Party" will be:

      o  The Class A-1 Trustee or Class A-2 Trustee,  whichever  represents  the
         Class with the larger principal  amount of Certificates  outstanding at
         the time that the Indenture Default occurs.

      o  Upon  payment of Final  Distributions  to the  holders  of such  larger
         Class, the other of the Class A-1 Trustee or Class A-2 Trustee.

      o  Upon payment of Final Distributions to the holders of Class A-1 and A-2
         Certificates, the Class B Trustee.

      o  Upon  payment  of  Final  Distributions  to  the  holders  of  Class  B
         Certificates, the Class C Trustee.

      o  Under certain  circumstances,  and notwithstanding  the foregoing,  the
         liquidity  provider with the largest amount owed to it, as discussed in
         the next paragraph.

      At any time after 18 months  from the  earlier to occur of (x) the date on
which the entire available  amount under any Liquidity  Facility shall have been
drawn (for any reason other than a Downgrade Drawing or a Non-Extension Drawing)
and  remain  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 remain  unreimbursed  and (z) the date on which all  Equipment
Notes 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
outstanding  amount of Liquidity  Obligations shall have the right to become the
Controlling Party with respect to any Indenture.

      For purposes of giving effect to the rights of the Controlling  Party, the
Trustees (other than the Controlling  Party) shall  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 as
directed by the Controlling Party. (Intercreditor Agreement,  Section 2.6) For a
description of certain limitations on the Controlling Party's rights to exercise
remedies, see "Description of the Equipment Notes--Remedies".

      "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 premium paid on the Equipment
Notes   held  in  such   Trust   which   has  not   been   distributed   to  the
Certificateholders  of such Trust (other than such premium 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.

   SALE OF EQUIPMENT NOTES OR AIRCRAFT

      Upon the occurrence and during the  continuation of any Indenture  Default
under any Indenture,  the Controlling  Party may accelerate and,  subject to the
provisions of the immediately  following  sentence,  sell all (but not less than
all) of the Equipment  Notes issued under such Indenture to any person.  So long
as any Certificates are outstanding, during nine months after the earlier of (x)
the  acceleration  of the  Equipment  Notes  under  any  Indenture  and  (y) the
bankruptcy or insolvency of Continental, without the consent of each Trustee, no
Aircraft  subject to the lien of such Indenture or such  Equipment  Notes may be
sold,  if the net  proceeds  from such sale would be less than the Minimum  Sale
Price for such Aircraft or such Equipment  Notes.  In addition,  with respect to
any  Leased  Aircraft,  the  amount  and  payment  dates of  rentals  payable by
Continental  under the related Lease may not be adjusted  during this nine-month
period, if, as a result of such adjustment,  the discounted present value of all
such  rentals  would be less  than 75% of the  discounted  present  value of the
rentals  payable by  Continental  under such Lease before  giving effect to such
adjustment.

      "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) 75% of
the  Appraised  Current  Market  Value of such  Aircraft  and (2) the  aggregate
outstanding  principal amount of such Equipment  Notes,  plus accrued and unpaid
interest  thereon.  The Minimum Sale Price for such Aircraft and the  discounted
present  value of all rentals  shall be  determined  using the weighted  average
interest rate of the Equipment  Notes  outstanding  under such  Indenture as the
discount rate.

PRIORITY OF DISTRIBUTIONS

   BEFORE A TRIGGERING EVENT

      So long  as no  Triggering  Event  shall  have  occurred  (whether  or not
continuing),  all payments in respect of the  Equipment  Notes and certain other
payments received on any Distribution  Date will be promptly  distributed by the
Subordination  Agent  on  such  Distribution  Date  in the  following  order  of
priority:

      o  To the Liquidity  Provider to the extent  required to pay the Liquidity
         Expenses.

      o  To the  Liquidity  Provider  to the  extent  required  to pay  interest
         accrued on the Liquidity Obligations.

      o  To the  Liquidity  Provider to the extent  required to pay or reimburse
         the Liquidity  Provider for certain Liquidity  Obligations  (other than
         amounts  payable  pursuant to the two  preceding  clauses)  and/or,  if
         applicable,  to  replenish  each  Cash  Collateral  Account  up to  the
         Required Amount.

      o  To the  Class A-1  Trustee  and the Class  A-2  Trustee  to the  extent
         required to pay Expected  Distributions  on the Class A-1  Certificates
         and the Class A-2 Certificates.  If available funds are insufficient to
         pay an  Expected  Distribution  to each such  Class in full,  available
         funds will be  distributed  to each of the Class A-1  Trustee and Class
         A-2  Trustee in the same  proportion  as such  Trustee's  proportionate
         share of the aggregate amount of such Expected Distributions.

      o  To  the  Class  B  Trustee  to the  extent  required  to  pay  Expected
         Distributions on the Class B Certificates.


      o  To  the  Class  C  Trustee  to the  extent  required  to  pay  Expected
         Distributions on the Class C Certificates.

      o  If Class D Certificates have been issued, to the Class D Trustee to the
         extent  required to pay  "Expected  Distributions"  (to be defined in a
         manner  equivalent  to  the  definition  below  for  other  Classes  of
         Certificates) on the Class D Certificates.

      o  To the Subordination  Agent and each Trustee for the payment of certain
         fees and expenses.

      "Liquidity  Obligations"  means the obligations to reimburse or to pay the
Liquidity Provider all principal,  interest,  fees and other amounts owing to it
under each Liquidity Facility or certain other agreements (or such lesser amount
as the Liquidity Provider may otherwise agree).

      "Liquidity  Expenses"  means  the  Liquidity  Obligations  other  than any
interest  accrued  thereon  or the  principal  amount of any  drawing  under the
Liquidity Facilities.

      "Expected  Distributions"  means,  with respect to the Certificates of any
Trust on any Distribution Date (the "Current Distribution Date"), the sum of (1)
accrued and unpaid interest on such Certificates  (excluding  interest,  if any,
payable  with  respect  to any  Deposits  relating  to such  Trust)  and (2) 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, 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 the Equipment  Notes
   held in such Trust has been paid when due (whether at stated  maturity,  upon
   redemption,   prepayment,  purchase,  acceleration  or  otherwise)  and  such
   payments have been  distributed to the holders of such  Certificates and (ii)
   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 determining  the priority of  distributions  on account of
the  redemption,  purchase or prepayment  of all of the  Equipment  Notes issued
pursuant to an Indenture, clause (1) of the definition of Expected Distributions
shall be deemed to read as follows:  "(1)  accrued,  due and unpaid  interest on
such  Certificates  together  with  (without  duplication)  accrued  and  unpaid
interest on a portion of such  Certificates  equal to the outstanding  principal
amount of the Equipment Notes held in such Trust and being  redeemed,  purchased
or prepaid  (immediately prior to such redemption,  purchase or prepayment),  in
each case  excluding  interest,  if any,  payable  with  respect to any Deposits
relating to such Trust".

   AFTER A TRIGGERING EVENT

      Subject to the terms of the Intercreditor  Agreement,  upon the occurrence
of a Triggering  Event and at all times  thereafter,  all funds  received by the
Subordination Agent in respect of the Equipment Notes and certain other payments
will be promptly  distributed by the Subordination  Agent in the following order
of priority:

      o  To the Subordination Agent, any Trustee, any  Certificateholder and the
         Liquidity Provider to the extent required to pay certain  out-of-pocket
         costs and expenses actually incurred by the Subordination  Agent or any
         Trustee or to reimburse any Certificateholder or the 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,  any Trust Indenture  Estate under (and as defined in
         any Leased Aircraft  Indenture) or Collateral under (and as defined in)
         any  Owned  Aircraft  Indenture   (collectively,   the  "Administration
         Expenses").

      o  To the Liquidity  Provider to the extent  required to pay the Liquidity
         Expenses.

      o  To the  Liquidity  Provider  to the  extent  required  to pay  interest
         accrued on the Liquidity Obligations.

      o  To the Liquidity Provider to the extent required to pay the outstanding
         amount of all Liquidity Obligations and/or, if applicable, with respect
         to any particular  Liquidity Facility,  unless (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 is continuing under such Liquidity Facility or (y) a Final
         Drawing shall have occurred under such Liquidity Facility, to replenish
         the Cash Collateral  Account with respect to such Liquidity Facility up
         to the Required Amount for the related Class of Certificates  (less the
         amount of any  repayments  of Interest  Drawings  under such  Liquidity
         Facility while sub-clause (x) of this clause is applicable).

      o  To the Subordination Agent, any Trustee or any Certificateholder to the
         extent required to pay certain fees,  taxes,  charges and other amounts
         payable.

      o  To the  Class A-1  Trustee  and the Class  A-2  Trustee  to the  extent
         required  to pay  Adjusted  Expected  Distributions  on the  Class  A-1
         Certificates  and the Class A-2  Certificates.  If available  funds are
         insufficient  to pay an  Adjusted  Expected  Distribution  to each such
         Class in full, available funds will be distributed to each of the Class
         A-1  Trustee  and  Class A-2  Trustee  in the same  proportion  as such
         Trustee's  proportionate share of the aggregate amount of such Adjusted
         Expected Distributions.

      o  To the Class B Trustee to the extent required to pay Adjusted  Expected
         Distributions on the Class B Certificates.

      o  To the Class C Trustee to the extent required to pay Adjusted  Expected
         Distributions on the Class C Certificates.

      o  If Class D Certificates have been issued, to the Class D Trustee to the
         extent required to pay "Adjusted Expected Distributions" (to be defined
         in a manner  equivalent  to the  definition  below for other Classes of
         Certificates) on the Class D Certificates.

      "Adjusted Expected  Distributions" means, with respect to the Certificates
of any Trust on any Current Distribution Date, the sum of (1) accrued and unpaid
interest on such Certificates  (excluding interest, if any, payable with respect
to any Deposits relating to such Trust) and (2) the greater of:

      (A) the difference between (x) the Pool Balance of such Certificates as of
   the immediately preceding  Distribution Date (or, if the Current Distribution
   Date is the first  Distribution  Date, the original  aggregate face amount of
   the Certificates of such Trust) and (y) the Pool Balance of such Certificates
   as of the  Current  Distribution  Date  calculated  on the basis that (i) the
   principal of the Equipment Notes other than  Performing  Equipment Notes (the
   "Non-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 the Performing  Equipment  Notes held in such Trust has
   been  paid  when  due (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), and

      (B) the  amount of the  excess,  if any,  of (i) the Pool  Balance of such
   Class of Certificates as of the immediately preceding  Distribution Date (or,
   if the Current Distribution Date is the first Distribution Date, the original
   aggregate face amount of the Certificates of such Trust),  less the amount of
   any Deposits for such Class of Certificates as of such preceding Distribution
   Date (or, if the Current  Distribution Date is the first  Distribution  Date,
   the original aggregate amount of any Deposits for such Class of Certificates)
   other than any portion of such Deposits  thereafter used to acquire Equipment
   Notes pursuant to the Note Purchase  Agreement (the amount  described in this
   clause  (i),  the  "Current  Pool  Balance"),  over  (ii) the  Aggregate  LTV
   Collateral Amount for such Class of Certificates for the Current Distribution
   Date;

PROVIDED that,  until the date of the initial LTV  Appraisals,  clause (B) shall
not apply.

      For purposes of calculating  Expected  Distributions or Adjusted  Expected
Distributions with respect to the Certificates of any Trust, any premium paid on
the  Equipment  Notes held in such Trust  that has not been  distributed  to the
Certificateholders  of such Trust (other than such premium 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 or Adjusted Expected Distributions.

      "Aggregate LTV Collateral  Amount" for any Class of  Certificates  for any
Distribution  Date means the  product of (A) (i) the sum of the  applicable  LTV
Collateral Amounts for each Aircraft, minus (ii) the Pool Balance for each Class
of  Certificates,  if any,  senior to such  Class,  after  giving  effect to any
distribution of principal on such  Distribution Date with respect to such senior
Class  or  Classes,  multiplied  by (B)  (i)  in  the  case  of  the  Class  A-1
Certificates or Class A-2 Certificates, a fraction the numerator of which equals
the  Current  Pool  Balance  for  the  Class  A-1   Certificates  or  Class  A-2
Certificates,  as the case may be,  and the  denominator  of  which  equals  the
aggregate  Current  Pool  Balance for the Class A-1  Certificates  and Class A-2
Certificates,  and (ii) in the case of the Class B  Certificates  or the Class C
Certificates, 1.0.

      "LTV  Collateral  Amount" of any  Aircraft  for any Class of  Certificates
means,  as of any  Distribution  Date,  the lesser of (i) the LTV Ratio for such
Class of Certificates  multiplied by the Appraised  Current Market Value of such
Aircraft  (or with respect to any such  Aircraft  which has suffered an Event of
Loss  under  and as  defined  in the  relevant  Lease,  in the  case of a Leased
Aircraft, or relevant Indenture, in the case of an Owned Aircraft, the amount of
the insurance  proceeds  paid to the related Loan Trustee in respect  thereof to
the extent  then held by such Loan  Trustee  (and/or  on deposit in the  Special
Payments  Account) or payable to such Loan Trustee in respect  thereof) and (ii)
the outstanding principal amount of the Equipment Notes secured by such Aircraft
after giving  effect to any  principal  payments of such  Equipment  Notes on or
before such Distribution Date.

      "LTV Ratio" means,  for each Class of Certificates as of any  Distribution
Date, the percentages set forth in the following table:



              CLASS A-1           CLASS A-2            CLASS B             CLASS C
            CERTIFICATES        CERTIFICATES         CERTIFICATES        CERTIFICATES
         ------------------  ------------------  ------------------  ------------------
                                                                  
               43.0%               43.0%               53.0%               63.0%


      "Appraised  Current  Market Value" of any Aircraft  means the lower of the
average and the median of the most recent three LTV Appraisals of such Aircraft.
After a Triggering  Event occurs and any Equipment Note becomes a Non-Performing
Equipment  Note, the  Subordination  Agent shall obtain LTV Appraisals of all of
the Aircraft as soon as practicable and additional LTV Appraisals on or prior to
each  anniversary of the date of such initial LTV  Appraisals;  PROVIDED that if
the Controlling Party reasonably  objects to the appraised value of the Aircraft
shown in such LTV  Appraisals,  the  Controlling  Party  shall have the right to
obtain  or  cause  to be  obtained  substitute  LTV  Appraisals  (including  LTV
Appraisals based upon physical inspection of such Aircraft).

      "LTV Appraisal"  means a current fair market value appraisal (which may be
a  "desk-top"  appraisal)  performed by any  Appraiser  or any other  nationally
recognized  appraiser  on the basis of an  arm's-length  transaction  between an
informed and willing  purchaser  under no  compulsion to buy and an informed and
willing  seller  under no  compulsion  to sell and both having  knowledge of all
relevant facts.

      Interest  Drawings under the Liquidity  Facility and withdrawals  from the
Cash Collateral Account, in each case in respect of interest on the Certificates
of any Trust, will be distributed to the Trustee for such Trust, 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 Trust that are in excess of the Required  Amount will be paid to
the applicable Liquidity Provider.

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,
modification,  consent  or  waiver  under  such  Equipment  Note or the  related
Indenture  (or, if  applicable,  the related  Lease,  the related  Participation
Agreement or other  related  document),  (i) if no Indenture  Default shall have
occurred and be continuing  with respect to such  Indenture,  the  Subordination
Agent shall request  instructions  from the Trustee(s) and shall vote or consent
in accordance  with the directions of such  Trustee(s) and (ii) if any Indenture
Default (which, in the case of any Leased Aircraft Indenture, has not been cured
by the applicable Owner Trustee or Owner Participant) 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,  modification,  consent or waiver
shall, without the consent of the Liquidity Provider, reduce the amount of rent,
supplemental  rent or stipulated  loss values payable by  Continental  under any



Lease or reduce the amount of principal or interest payable by Continental under
any Equipment  Note issued under any Owned  Aircraft  Indenture.  (Intercreditor
Agreement, Section 9.1(b))

ADDITION OF TRUSTEE FOR CLASS D CERTIFICATES

      If the Class D Certificates are issued,  the Class D Trustee will become a
party to the Intercreditor Agreement.

THE SUBORDINATION AGENT

      Wilmington  Trust  Company  will  be the  Subordination  Agent  under  the
Intercreditor  Agreement.  Continental  and its affiliates may from time to time
enter into banking and trustee  relationships  with the Subordination  Agent and
its affiliates.  The Subordination  Agent's address is Wilmington Trust Company,
Rodney Square North, 1100 North Market Street, Wilmington,  Delaware 19890-0001,
Attention: Corporate Trust Administration.

      The Subordination Agent may resign at any time, in which event a successor
Subordination   Agent  will  be  appointed  as  provided  in  the  Intercreditor
Agreement. 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 8.1)



                 DESCRIPTION OF THE AIRCRAFT AND THE APPRAISALS

THE AIRCRAFT

      The Aircraft consist of nine Boeing 737-824 aircraft,  five Boeing 737-924
aircraft,  six  Boeing  767-424ER  aircraft  and one Boeing  777-224ER  aircraft
(collectively,  the  "Aircraft"),  all of which will be newly  delivered  by the
manufacturer  during the Delivery Period.  The Aircraft have been designed to be
in compliance with Stage 3 noise level standards, which are the most restrictive
regulatory standards currently in effect in the United States for aircraft noise
abatement.

   BOEING 737-824 AIRCRAFT

      The Boeing  737-824  aircraft is a  medium-range  aircraft  with a seating
capacity  of  approximately   150  passengers.   The  engine  type  utilized  on
Continental's 737-824 aircraft is the CFM International, Inc. CFM56-7B26.

   BOEING 737-924 AIRCRAFT

      The Boeing  737-924  aircraft is a  medium-range  aircraft  with a seating
capacity  of  approximately   167  passengers.   The  engine  type  utilized  on
Continental's 737-924 aircraft is the CFM International, Inc. CFM56-7B26.

   BOEING 767-424ER AIRCRAFT

      The Boeing  767-424ER  aircraft is a  long-range  aircraft  with a seating
capacity  of  approximately   235  passengers.   The  engine  type  utilized  on
Continental's 767-424ER aircraft is the General Electric CF6-80C2B8F.

   BOEING 777-224ER AIRCRAFT

      The Boeing  777-224ER  aircraft is a  long-range  aircraft  with a seating
capacity  of  approximately   283  passengers.   The  engine  type  utilized  on
Continental's 777-224ER aircraft is the General Electric GE90-90B.



THE APPRAISALS

      The table below sets forth the  appraised  values of the aircraft that may
be  financed  with the  proceeds of this  Offering,  as  determined  by Aircraft
Information  Services,  Inc. ("AISI"),  AVITAS, Inc. ("AVITAS") and Morten Beyer
and Agnew, Inc.  ("MBA"),  independent  aircraft  appraisal and consulting firms
(the  "Appraisers"),  and as set forth in their appraisal  reports,  dated as of
March 28, 2001, March 20, 2001 and March 28, 2001, respectively.  Under the Note
Purchase  Agreement,  Continental  will select to be  financed  pursuant to this
Offering nine of the twelve Boeing 737-824  aircraft  listed below,  five of the
seven Boeing  737-924  aircraft  listed below,  six of the ten Boeing  767-424ER
aircraft listed below and one of the two Boeing 777-224ER aircraft listed below.



                                                                          APPRAISER'S VALUATIONS
                      EXPECTED                     SCHEDULED   -------------------------------------------
                    REGISTRATION  MANUFACTURER'S   DELIVERY                                                  APPRAISED
  AIRCRAFT TYPE       NUMBER      SERIAL NUMBER    MONTH       AISI          AVITAS          MBA        VALUE
-----------------   ------------ --------------- ------------- -------------- -------------- ------------- -------------
                                                                                      
Boeing 737-824         N76269          31588     October 2001   $ 51,520,000   $ 45,900,000  $ 49,220,000  $ 48,880,000
Boeing 737-824         N73270          31632     October 2001     51,520,000     45,900,000    49,220,000    48,880,000
Boeing 737-824         N35271          31589     November 2001    51,680,000     45,900,000    49,320,000    48,966,667
Boeing 737-824         N36272          31590     November 2001    51,680,000     45,900,000    49,320,000    48,966,667
Boeing 737-824         N37273          31591     December 2001    51,850,000     45,900,000    49,420,000    49,056,667
Boeing 737-824         N37274          31592     January 2002     52,010,000     46,400,000    49,520,000    49,310,000
Boeing 737-824         N73275          31593     February 2002    52,170,000     46,400,000    49,620,000    49,396,667
Boeing 737-824         N73276          31594     February 2002    52,170,000     46,400,000    49,620,000    49,396,667
Boeing 737-824         N37277          31595      March 2002      52,330,000     46,400,000    49,720,000    49,483,333
Boeing 737-824         N73278          31596       June 2002      52,830,000     46,700,000    50,020,000    49,850,000
Boeing 737-824         N79279          31597       June 2002      52,830,000     46,700,000    50,020,000    49,850,000
Boeing 737-824         N36280          31598       June 2002      52,830,000     46,700,000    50,020,000    49,850,000

Boeing 737-924         N37408          30125     October 2001     52,720,000     47,900,000    50,440,000    50,353,333
Boeing 737-924         N37409          30126     November 2001    52,890,000     47,900,000    50,540,000    50,443,333
Boeing 737-924         N75410          30127     December 2001    53,050,000     47,900,000    50,640,000    50,530,000
Boeing 737-924         N71411          30128     January 2002     53,210,000     48,400,000    50,740,000    50,740,000
Boeing 737-924         N31412          30129      March 2002      53,550,000     48,400,000    50,950,000    50,950,000
Boeing 737-924         N37413          30130       May 2002       53,880,000     48,800,000    51,170,000    51,170,000
Boeing 737-924         N30414          30131       June 2002      54,050,000     48,800,000    51,270,000    51,270,000

Boeing 767-424ER       N66057          29452     January 2002    108,890,000     95,500,000   100,190,000   100,190,000
Boeing 767-424ER       N67058          29453     January 2002    108,890,000     95,500,000   100,190,000   100,190,000
Boeing 767-424ER       N69059          29454     February 2002   109,240,000     95,500,000   100,400,000   100,400,000
Boeing 767-424ER       N78060          29455     February 2002   109,240,000     95,500,000   100,400,000   100,400,000
Boeing 767-424ER       N68061          29456      March 2002     109,570,000     95,500,000   100,610,000   100,610,000
Boeing 767-424ER       N76062          29457      March 2002     109,570,000     95,500,000   100,610,000   100,610,000
Boeing 767-424ER       N69063          29458      April 2002     109,920,000     96,200,000   100,820,000   100,820,000
Boeing 767-424ER       N76064          29459      April 2002     109,920,000     96,200,000   100,820,000   100,820,000
Boeing 767-424ER       N76065          29460       May 2002      110,260,000     96,200,000   101,020,000   101,020,000
Boeing 767-424ER       N77066          29461       May 2002      110,260,000     96,200,000   101,020,000   101,020,000

Boeing 777-224ER       N78017          31679      March 2002     143,880,000    128,500,000   143,280,000   138,553,333
Boeing 777-224ER       N37018          31680      April 2002     144,340,000    129,500,000   143,570,000   139,136,667

------------------


The  actual  delivery  date  for  any  aircraft  may  be  subject  to  delay  or
acceleration. See "--Deliveries of Aircraft".


The appraised value of each aircraft for purposes of this Offering is the lesser
of  the  average  and  median  values  of  such  aircraft  as  appraised  by the
Appraisers.



      For purposes of the foregoing chart,  AISI,  AVITAS and MBA each was asked
to provide its opinion as to the appraised  value of each aircraft  projected as
of the scheduled delivery month of each such aircraft.  As part of this process,
all three  Appraisers  performed  "desk-top"  appraisals  without  any  physical
inspection of the aircraft.  The appraisals are based on various assumptions and
methodologies,  which vary among the  appraisals.  The Appraisers have delivered
letters summarizing 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,  reference is hereby made to
such summaries.

      An appraisal  is only an estimate of value.  It is not  indicative  of the
price at which an aircraft may be purchased from the manufacturer. Nor should it
be relied upon as a measure of realizable  value.  The proceeds  realized upon a
sale of any  Aircraft  may be less than its  appraised  value.  The value of the
Aircraft in the event of the exercise of remedies under the applicable Indenture
will depend on market and economic  conditions,  the availability of buyers, the
condition of the Aircraft and other similar factors.  Accordingly,  there can be



no assurance  that the proceeds  realized upon any such exercise with respect to
the Equipment Notes and the Aircraft pursuant to the applicable  Indenture would
equal the  appraised  value of such Aircraft or be sufficient to satisfy in full
payments due on such Equipment Notes or the Certificates.

DELIVERIES OF AIRCRAFT

      The aircraft  that may be financed  with the proceeds of this Offering are
scheduled for delivery under  Continental's  purchase agreements with The Boeing
Company  ("Boeing")  from October  2001  through June 2002.  See the table under
"--The  Appraisals"  for the scheduled  month of delivery of each such aircraft.
Under such  purchase  agreements,  delivery of an aircraft may be delayed due to
"Excusable Delay", which is defined to include, among other things, acts of God,
governmental acts or failures to act, strikes or other labor troubles, inability
to  procure  materials,  or any  other  cause  beyond  Boeing's  control  or not
occasioned by Boeing's fault or negligence.

      The Note  Purchase  Agreement  provides  that  the  delivery  period  (the
"Delivery  Period") will expire on September  30, 2002,  subject to extension if
the Equipment  Notes relating to all of the Aircraft (or Substitute  Aircraft in
lieu thereof)  have not been  purchased by the Trustees on or prior to such date
due to any  reason  beyond the  control of  Continental  and not  occasioned  by
Continental's  fault or negligence,  to the earlier of (i) the date on which the
Trustees purchase Equipment Notes relating to the last Aircraft (or a Substitute
Aircraft in lieu thereof) and (ii)  December 31, 2002.  In addition,  if a labor
strike  occurs at  Boeing  prior to the  scheduled  expiration  of the  Delivery
Period,  the  expiration  date of the  Delivery  Period  will be extended by the
number of days that such strike continued in effect.

      If  delivery  of any  Aircraft  is  delayed by more than 30 days after the
month scheduled for delivery or beyond  September 30, 2002,  Continental has the
right to replace such  Aircraft with a Substitute  Aircraft,  subject to certain
conditions.  See "--Substitute Aircraft". If delivery of any Aircraft is delayed
beyond the Delivery Period  Termination  Date and Continental  does not exercise
its right to replace such  Aircraft  with a Substitute  Aircraft,  there will be
unused  Deposits that will be  distributed to  Certificateholders  together with
accrued and unpaid interest  thereon but without a premium.  See "Description of
the Deposit Agreements--Unused Deposits".

SUBSTITUTE AIRCRAFT

      If the  delivery  date for any  Aircraft  is delayed (i) more than 30 days
after the month  scheduled  for  delivery or (ii)  beyond  September  30,  2002,
Continental may identify for delivery a substitute aircraft (each, together with
the substitute  aircraft  referred to below, a "Substitute  Aircraft")  therefor
meeting the following conditions:

      o  A Substitute Aircraft must be a Boeing 737-800,  737-900,  767-400ER or
         777-200ER aircraft manufactured after the Issuance Date.

      o  One or more  Substitute  Aircraft of the same or different types may be
         substituted  for one or more Aircraft of the same or different types so
         long as after giving  effect  thereto the maximum  principal  amount of
         Equipment  Notes of each  Series  issued in respect  of the  Substitute
         Aircraft  under the  Mandatory  Economic  Terms  would not  exceed  the
         maximum  principal  amount of the  Equipment  Notes of each Series that
         could have been issued under the Mandatory Economic Terms in respect of
         the replaced Aircraft.

      o  Continental will be obligated to obtain written  confirmation from each
         Rating  Agency  that  substituting  such  Substitute  Aircraft  for the
         replaced  Aircraft  will not  result  in a  withdrawal,  suspension  or
         downgrading of the ratings of any Class of Certificates.



                       DESCRIPTION OF THE EQUIPMENT NOTES

      The following  summary describes all material terms of the Equipment Notes
and  supplements  (and,  to the extent  inconsistent  therewith,  replaces)  the
description of the general terms and provisions relating to the Equipment Notes,
the Indentures,  the Leases, the Participation Agreements,  the trust agreements
under  which the Owner  Trustees  act on behalf of the Owner  Participants  (the
"Trust Agreements") and the Note Purchase Agreement set forth in the Prospectus.
The summaries  make use of terms defined in and are qualified in their  entirety
by reference to all of the provisions of the Equipment  Notes,  the  Indentures,
the Leases,  the  Participation  Agreements,  the Trust  Agreements and the Note
Purchase  Agreement,  each of which  will be filed as an  exhibit  to a  Current
Report on Form 8-K filed by Continental with the Commission. Except as otherwise
indicated, the following summaries relate to the Equipment Notes, the Indenture,
the Lease,  the  Participation  Agreement  and the Trust  Agreement  that may be
applicable to each Aircraft.

      Under the Note  Purchase  Agreement,  Continental  will have the option of
entering  into a leveraged  lease  financing  or a secured debt  financing  with
respect to each Aircraft.

      o  If Continental  chooses to enter into a leveraged  lease financing with
         respect to an Aircraft,  the Note Purchase  Agreement  provides for the
         relevant parties to enter into a Participation Agreement, a Lease and a
         Leased  Aircraft  Indenture  (among  other  documents)  relating to the
         financing of such Leased Aircraft.

      o  If  Continental  chooses to enter into a secured  debt  financing  with
         respect to an Aircraft,  the Note Purchase  Agreement  provides for the
         relevant  parties to enter into a Participation  Agreement and an Owned
         Aircraft Indenture relating to the financing of such Owned Aircraft.

      The description of such financing agreements in this Prospectus Supplement
is based on the forms of such agreements annexed to the Note Purchase Agreement.
However,  the terms of the financing agreements actually entered into may differ
from  the  forms of such  agreements  and,  consequently,  may  differ  from the
description of such agreements contained in this Prospectus  Supplement.  In the
case of a Leased Aircraft,  this is because a third party--the owner participant
that  will  be  the  beneficial   owner  of  the  Leased  Aircraft  (the  "Owner
Participant")--will  provide a portion of the financing of such Aircraft and may
request  changes.  Although such changes are permitted,  under the Note Purchase
Agreement the terms of such agreements are required (i) to contain the Mandatory
Document Terms and (ii) not to vary the Mandatory  Economic  Terms. In addition,
Continental  will  be  obligated  to  certify  to the  Trustees  that  any  such
modifications  do not  materially and adversely  affect the  Certificateholders.
Continental must also 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  would not  result  in a  withdrawal,
suspension  or  downgrading  of the  ratings of any Class of  Certificates.  See
"Description of the  Certificates--Obligation to Purchase Equipment Notes". Each
Owner  Participant will be required to satisfy certain  requirements,  including
having a minimum combined capital and surplus or net worth.

GENERAL

      Equipment  Notes will be issued in up to four series with  respect to each
Aircraft (the "Series A-1 Equipment  Notes",  the "Series A-2 Equipment  Notes",
the  "Series  B  Equipment  Notes",   the  "Series  C  Equipment  Notes",   and,
collectively,  the "Equipment  Notes").  Continental  may elect to issue a fifth
series of Equipment  Notes with respect to an Aircraft  (the "Series D Equipment
Notes"),  which  will be funded  from  sources  other  than this  Offering.  See
"Description of the  Certificates--Possible  Issuance of Class D  Certificates".
The Equipment  Notes with respect to each Leased Aircraft will be issued under a
separate Leased Aircraft Indenture between Wells Fargo Bank Northwest,  National
Association  (formerly known as First Security Bank, National  Association),  as
owner  trustee of a trust for the benefit of the Owner  Participant  who will be
the beneficial owner of such Aircraft (each, an "Owner Trustee"), and Wilmington
Trust  Company,  as  indenture  trustee  thereunder  (each,  a "Leased  Aircraft
Trustee").  The  Equipment  Notes with  respect to each Owned  Aircraft  will be
issued  under a  separate  Owned  Aircraft  Indenture  between  Continental  and
Wilmington  Trust Company,  as indenture  trustee  thereunder  (each,  an "Owned
Aircraft  Trustee" and,  together with the other Owned Aircraft Trustees and the
Leased Aircraft Trustees, the "Loan Trustees").  The Indentures will not provide
for defeasance,  or discharge upon deposit of cash or certain obligations of the
United States, notwithstanding the description of defeasance in the Prospectus.



      The related Owner Trustee will lease each Leased  Aircraft to  Continental
pursuant to a separate  Lease  between such Owner Trustee and  Continental  with
respect to such Leased Aircraft. Under each Lease, Continental will be obligated
to make or cause to be made  rental and other  payments  to the  related  Leased
Aircraft Trustee on behalf of the related Owner Trustee,  which rental and other
payments  will be at  least  sufficient  to pay in full  when  due all  payments
required to be made on the  Equipment  Notes  issued with respect to such Leased
Aircraft.  The  Equipment  Notes issued with respect to the Leased  Aircraft are
not,   however,   direct   obligations   of,  or  guaranteed  by,   Continental.
Continental's rental obligations under each Lease and Continental's  obligations
under the  Equipment  Notes issued with respect to each Owned  Aircraft  will be
general obligations of Continental.

      Continental may,  subject to some  conditions,  elect to convert a secured
debt financing to a leveraged lease financing within 120 days after such secured
debt financing by entering into a sale-leaseback  transaction.  Continental will
be  permitted  to  convert  an Owned  Aircraft  into a Leased  Aircraft  only if
Continental (1) furnishes to the relevant Owned Aircraft Trustee an opinion that
the Pass  Through  Trusts  will not be subject to U.S.  federal  income tax as a
result of such transaction, (2) furnishes to the relevant Owned Aircraft Trustee
either (A) an opinion that the  Certificateholders  will not  recognize  gain or
loss for U.S.  federal income tax purposes as a result of such  transaction  and
will be subject to U.S.  federal  income  tax on the same  amounts,  in the same
manner and at the same time as would have been the case if such  transaction had
not  occurred  or (B) both an  opinion  that the  Certificateholders  should not
recognize gain or loss for U.S.  federal income tax purposes in connection  with
such  transaction  and should be subject to U.S.  federal income tax on the same
amount,  in the same  manner and at the same time as would have been the case if
such   transaction   had  not   occurred  and  an  indemnity  in  favor  of  the
Certificateholders in form and substance reasonably satisfactory to the relevant
Owned Aircraft  Trustee and (3) obtains  written  confirmation  from each Rating
Agency that such  transaction  will not result in a  withdrawal,  suspension  or
downgrading of the ratings of any Class of Certificates.

SUBORDINATION

      The  Indentures  provide  for  the  following   subordination   provisions
applicable to the Equipment Notes:

      o  Series  A-1 and  Series  A-2  Equipment  Notes  issued in respect of an
         Aircraft  will rank equally in right of payment and will rank senior to
         other Equipment Notes issued in respect of such Aircraft.

      o  Series B Equipment  Notes  issued in respect of an  Aircraft  will rank
         junior in right of payment  to the Series A-1 and Series A-2  Equipment
         Notes  issued in respect of such  Aircraft  and will rank senior to the
         Series C Equipment  Notes and, if applicable,  Series D Equipment Notes
         issued in respect of such Aircraft.

      o  Series C Equipment  Notes  issued in respect of an  Aircraft  will rank
         junior to the  Series  A-1,  Series A-2 and  Series B  Equipment  Notes
         issued in respect of such Aircraft and, if Series D Equipment Notes are
         issued in respect of such  Aircraft,  senior to such Series D Equipment
         Notes.

      o  If Continental elects to issue Series D Equipment Notes with respect to
         an  Aircraft,  they will be  subordinated  in right of  payment  to the
         Series A-1,  A-2, B and C Equipment  Notes  issued with respect to such
         Aircraft.

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 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  until the final
expected Regular Distribution Date for such Trust.

      Interest will be payable on the unpaid  principal amount of each Equipment
Note at the rate per annum  applicable to such Equipment Note, which in the case
of the Series  A-1,  A-2 and B  Equipment  Notes is 6.703%,  6.503% and  7.373%,
respectively,  and in the case of the Series C  Equipment  Notes is the rate set
forth  for the  Class  C  Certificates  on the  cover  page  of this  Prospectus
Supplement.  Such  interest is payable on June 15 and  December 15 of each year,
commencing on the first such date to occur after initial issuance thereof.  Such
interest  will be  computed  on the  basis of a 360-day  year of  twelve  30-day
months.



      Scheduled  principal  payments  on the Series  A-1,  Series B and Series C
Equipment  Notes will be made on June 15 and December 15 in certain  years.  The
entire  principal  amount of the Series A-2  Equipment  Notes is scheduled to be
paid on June 15, 2011. 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,  premium  (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  without  any  additional
interest.

REDEMPTION

      If an Event of Loss occurs with respect to an Aircraft  and such  Aircraft
is not replaced by Continental  under the related Lease (in the case of a Leased
Aircraft) or under the related Owned Aircraft Indenture (in the case of an Owned
Aircraft),  the  Equipment  Notes issued with respect to such  Aircraft  will be
redeemed,  in  whole,  in each  case at a price  equal to the  aggregate  unpaid
principal  amount thereof,  together with accrued  interest  thereon to, but not
including,   the  date  of  redemption,   but  without  premium,  on  a  Special
Distribution Date. (Leased Aircraft Indentures,  Section 2.10(a); Owned Aircraft
Indentures, Section 2.10)

      If Continental exercises its right to terminate a Lease under Section 9 of
such Lease, the Equipment Notes relating to the applicable  Leased Aircraft will
be redeemed,  in whole, on a Special  Distribution  Date at a price equal to the
aggregate  unpaid  principal  amount  thereof,  together with accrued and unpaid
interest  thereon  to,  but  not  including,  the  date  of  redemption,  plus a
Make-Whole  Premium.  (Leased Aircraft  Indentures,  Section 2.10(b)) See "--The
Leases  and  Certain   Provisions  of  the  Owned   Aircraft   Indentures--Lease
Termination".

      All of the Equipment Notes issued with respect to a Leased Aircraft may be
redeemed prior to maturity as part of a refunding or  refinancing  thereof under
Section 11 of the applicable  Participation  Agreement, and all of the Equipment
Notes  issued  with  respect  to the Owned  Aircraft  may be  redeemed  prior to
maturity at any time at the option of Continental, in each case at a price equal
to the  aggregate  unpaid  principal  thereof,  together with accrued and unpaid
interest  thereon  to,  but  not  including,  the  date  of  redemption,  plus a
Make-Whole  Premium.  (Indentures,  Section 2.11) If notice of such a redemption
shall have been given in connection  with a refinancing of Equipment  Notes with
respect to a Leased  Aircraft,  such  notice may be revoked not later than three
days prior to the proposed redemption date. (Leased Aircraft Indentures, Section
2.12)

      If, with  respect to a Leased  Aircraft,  (x) one or more Lease  Events of
Default  shall  have  occurred  and  been  continuing,  (y)  in the  event  of a
bankruptcy proceeding involving Continental, (i) during the Section 1110 Period,
the  trustee  in such  proceeding  or  Continental  does not  assume or agree to
perform  its  obligations  under  the  related  Lease or (ii) at any time  after
assuming or agreeing to perform such  obligations,  such trustee or  Continental
ceases to perform such  obligations  such that the stay period  applicable under
the U.S. Bankruptcy Code comes to an end or (z) the Equipment Notes with respect
to such  Aircraft  have been  accelerated  or the Leased  Aircraft  Trustee with
respect to such Equipment  Notes takes action or notifies the  applicable  Owner
Trustee  that it intends to take  action to  foreclose  the lien of the  related
Leased Aircraft  Indenture or otherwise commence the exercise of any significant
remedy under such Indenture or the related Lease, then in each case all, but not
less than all,  of the  Equipment  Notes  issued  with  respect  to such  Leased
Aircraft may be purchased by the related Owner Trustee or Owner  Participant  on
the applicable  purchase date at a price equal to the aggregate unpaid principal
thereof,  together  with  accrued  and  unpaid  interest  thereon  to,  but  not
including,  the date of  purchase,  but  without any  premium  (provided  that a
Make-Whole  Premium shall be payable if such Equipment Notes are to be purchased
pursuant to clause (x) when a Lease  Event of Default  shall have  occurred  and
been continuing for less than 120 days).  (Leased Aircraft  Indentures,  Section
2.13)  Continental as owner of the Owned Aircraft has no comparable  right under
the Owned  Aircraft  Indentures  to  purchase  the  Equipment  Notes  under such
circumstances.

      "Make-Whole  Premium"  means an amount (as  determined  by an  independent
investment bank of national  standing)  equal to the excess,  if any, of (a) the
present value of the remaining  scheduled  payments of principal and interest to
maturity of such  Equipment  Note  computed by  discounting  such  payments on a
semiannual basis on each payment date under the applicable Indenture (assuming a
360-day  year of  twelve  30-day  months)  using a  discount  rate  equal to the
Treasury Yield over (b) the outstanding  principal amount of such Equipment Note
plus accrued interest to the date of determination.

      For purposes of  determining  the  Make-Whole  Premium,  "Treasury  Yield"
means,  at the date of  determination  with respect to any Equipment  Note,  the



interest rate (expressed as a decimal 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 of such  Equipment  Note and trading in the
public securities markets either as determined by interpolation between the most
recent weekly average 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 of such  Equipment Note
and (B) the other  maturing as close as possible to, but later than, the Average
Life Date of such  Equipment  Note, in each case as published in the most recent
H.15(519) or, if a weekly  average yield to maturity for United States  Treasury
securities  maturing on the Average Life Date of such Equipment Note is reported
in the most recent H.15(519), such weekly average yield to maturity as published
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  Premium
shall be the third  Business Day prior to the  applicable  payment or redemption
date and the "most recent H.15(519)" means the H.15(519)  published prior to the
close of business on the third Business Day prior to the  applicable  payment or
redemption date.

      "Average Life Date" for any Equipment Note shall be the date which follows
the time of  determination  by a period equal to the Remaining  Weighted Average
Life of such Equipment Note.  "Remaining  Weighted Average Life" on a given date
with  respect  to any  Equipment  Note  shall be the number of days equal to the
quotient  obtained by dividing (a) the sum of each of the  products  obtained by
multiplying (i) the amount of each then remaining scheduled payment of principal
of such  Equipment  Note by (ii) the  number  of days  from and  including  such
determination  date to but excluding the date on which such payment of principal
is scheduled to be made, by (b) the then  outstanding  principal  amount of such
Equipment Note.

SECURITY

   LEASED AIRCRAFT

      The  Equipment  Notes issued with respect to each Leased  Aircraft will be
secured by:

      o  An  assignment  by the  related  Owner  Trustee to the  related  Leased
         Aircraft  Trustee of such Owner  Trustee's  rights,  except for certain
         limited rights,  under the Lease with respect to the related  Aircraft,
         including the right to receive payments of rent thereunder.

      o  A mortgage to such Leased Aircraft Trustee of such Aircraft, subject to
         the rights of Continental under such Lease.

      o  An assignment to such Leased Aircraft  Trustee of certain of such Owner
         Trustee's rights under the purchase  agreement between  Continental and
         the Aircraft manufacturer.

      Unless and until an Indenture  Default  with respect to a Leased  Aircraft
has occurred and is continuing, the Leased Aircraft Trustee may not exercise the
rights of the Owner Trustee under the related Lease,  except the Owner Trustee's
right to receive  payments of rent due  thereunder.  The assignment by the Owner
Trustee to the Leased  Aircraft  Trustee of its rights  under the related  Lease
will  exclude  certain  rights  of such  Owner  Trustee  and the  related  Owner
Participant, including the rights of the Owner Trustee and the Owner Participant
with respect to  indemnification  by Continental for certain matters,  insurance
proceeds  payable to such Owner  Trustee in its  individual  capacity or to such
Owner  Participant  under public liability  insurance  maintained by Continental
under such Lease or by such Owner Trustee or such Owner  Participant,  insurance
proceeds  payable to such Owner  Trustee in its  individual  capacity or to such
Owner  Participant  under certain  casualty  insurance  maintained by such Owner
Trustee or such Owner  Participant  under such Lease and  certain  reimbursement
payments made by Continental to such Owner Trustee. (Leased Aircraft Indentures,
Granting  Clause) The Equipment Notes issued in respect of any one Aircraft will
not be secured by any of the other  Aircraft or Leases (except in certain cases,
if any,  where the related  Owner  Participant  and  Continental  shall agree to
cross-collateralization).  Accordingly, any excess proceeds from the exercise of
remedies with respect to the Equipment Notes relating to an Aircraft will not be
available to cover any shortfall with respect to any other Aircraft.

   OWNED AIRCRAFT

      The  Equipment  Notes issued with respect to each Owned  Aircraft  will be
secured by:

      o  A mortgage to the Owned Aircraft Trustee of such Aircraft.



      o  An assignment to the Owned Aircraft Trustee of certain of Continental's
         rights under its purchase agreement with the Aircraft manufacturer.

   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 or, in the case of a Leased Aircraft, termination of the Lease, if any,
relating thereto,  will be invested and reinvested by such Loan Trustee,  at the
direction  of the related  Owner  Trustee in the case of the Leased  Aircraft or
Continental in the case of the Owned Aircraft,  in investments  described in the
related  Indenture.  (Leased Aircraft  Indentures,  Section 5.09; Owned Aircraft
Indentures, Section 6.06)

LOAN TO VALUE RATIOS OF EQUIPMENT NOTES

      The following tables set forth  illustrative loan to Aircraft value ratios
for the Equipment  Notes issued in respect of Leased Aircraft and Owned Aircraft
as of  December  15,  2001  and  the  December  15  Regular  Distribution  Dates
thereafter,  assuming that the Equipment Notes in the maximum  principal  amount
are issued in respect of each such  Aircraft.  These  examples  were utilized by
Continental  in  preparing  the  Assumed  Amortization  Schedule,  although  the
amortization  schedule for the Series A-1, Series B and Series C Equipment Notes
issued with respect to an Aircraft  may vary from such assumed  schedule so long
as it complies with the Mandatory Economic Terms. Accordingly, the schedules set
forth below may not be applicable in the case of any  particular  Aircraft.  For
example,  in the event the final  maturity  date of the Series A-1,  Series B or
Series C  Equipment  Notes  for a Boeing  737-824  aircraft  were  significantly
earlier than that shown below, the average life of the related  Certificates may
be  correspondingly  reduced,  subject to compliance with the Mandatory Economic
Terms.  See  "Description  of  the  Certificates--Pool  Factors".  Although  the
following tables do not contain  illustrative  loan to Aircraft value ratios for
Equipment  Notes  issued  in  respect  of an owned  Boeing  777-224ER  Aircraft,
Continental  will have the option of entering into a secured debt financing with
respect to each Aircraft.  The LTV was obtained by dividing (i) the  outstanding
balance  (assuming  no  payment  default)  of such  Equipment  Notes  determined
immediately  after giving  effect to the  payments  scheduled to be made on each
such Regular  Distribution Date by (ii) the assumed value (the "Assumed Aircraft
Value") of the Aircraft securing such Equipment Notes.

      The  following  tables  are  based on the  assumption  (the  "Depreciation
Assumption")  that the value of each  Aircraft  set forth  opposite  the initial
Regular Distribution Date included in each table depreciates by approximately 3%
of the initial  appraised  value per year for the first  fifteen years after the
year of  delivery  of  such  Aircraft  and by  approximately  4% of the  initial
appraised  value per year  thereafter.  Other  rates or methods of  depreciation
would result in  materially  different  loan to Aircraft  value  ratios,  and no
assurance can be given (i) that the  depreciation  rates 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 loan to Aircraft value ratios,  but
simply a mathematical calculation based on one set of assumptions.





                                                                     BOEING 737-824
                                      -----------------------------------------------------------------------------
                                                 LEASED AIRCRAFT                         OWNED AIRCRAFT
                                      -------------------------------------   -------------------------------------
                                       EQUIPMENT                               EQUIPMENT
                                         NOTE        ASSUMED                     NOTE        ASSUMED
                                      OUTSTANDING   AIRCRAFT                  OUTSTANDING   AIRCRAFT
                                        BALANCE       VALUE       LOAN TO       BALANCE       VALUE       LOAN TO
DATE                                  (MILLIONS)   (MILLIONS)   VALUE RATIO   (MILLIONS)   (MILLIONS)   VALUE RATIO
----                                  -----------  ----------   -----------   -----------  ----------   -----------
                                                                                          
December 15, 2001................        $26.40       $48.88        54.0%        $31.05       $48.97        63.4%
December 15, 2002................         25.52        47.41        53.8          30.03        47.50        63.2
December 15, 2003................         24.58        45.95        53.5          28.40        46.03        61.7
December 15, 2004................         23.57        44.48        53.0          26.94        44.56        60.5
December 15, 2005................         22.50        43.01        52.3          25.65        43.09        59.5
December 15, 2006................         21.35        41.55        51.4          24.51        41.62        58.9
December 15, 2007................         20.12        40.08        50.2          23.37        40.15        58.2
December 15, 2008................         19.08        38.62        49.4          20.91        38.68        54.1
December 15, 2009................         18.03        37.15        48.5          20.02        37.21        53.8
December 15, 2010................         17.41        35.68        48.8          17.45        35.75        48.8
December 15, 2011................         16.47        34.22        48.1           0.00          NA          NA
December 15, 2012................         15.46        32.75        47.2           0.00          NA          NA
December 15, 2013................         14.43        31.28        46.1           0.00          NA          NA
December 15, 2014................         13.33        29.82        44.7           0.00          NA          NA
December 15, 2015................         12.19        28.35        43.0           0.00          NA          NA
December 15, 2016................         11.06        26.88        41.2           0.00          NA          NA
December 15, 2017................          9.89        24.93        39.7           0.00          NA          NA
December 15, 2018................          8.66        22.97        37.7           0.00          NA          NA
December 15, 2019................          4.88        21.02        23.2           0.00          NA          NA
December 15, 2020................          2.47        19.06        12.9           0.00          NA          NA
December 15, 2021................          0.00           NA         NA            0.00          NA          NA




                                                                     BOEING 737-924
                                      -----------------------------------------------------------------------------
                                                 LEASED AIRCRAFT                         OWNED AIRCRAFT
                                      -------------------------------------   -------------------------------------
                                       EQUIPMENT                               EQUIPMENT
                                         NOTE        ASSUMED                     NOTE        ASSUMED
                                      OUTSTANDING   AIRCRAFT                  OUTSTANDING   AIRCRAFT
                                        BALANCE       VALUE       LOAN TO       BALANCE       VALUE       LOAN TO
DATE                                  (MILLIONS)   (MILLIONS)   VALUE RATIO   (MILLIONS)   (MILLIONS)   VALUE RATIO
----                                  -----------  ----------   -----------   -----------  ----------   -----------
                                                                                          
December 15, 2001................        $27.13       $50.35        53.9%        $31.75       $50.44        62.9%
December 15, 2002................         27.13        48.84        55.6          30.91        48.93        63.2
December 15, 2003................         26.03        47.33        55.0          29.46        47.42        62.1
December 15, 2004................         24.37        45.82        53.2          27.95        45.90        60.9
December 15, 2005................         17.50        44.31        39.5          26.61        44.39        59.9
December 15, 2006................         16.73        42.80        39.1          25.43        42.88        59.3
December 15, 2007................         15.95        41.29        38.6          24.25        41.36        58.6
December 15, 2008................         15.26        39.78        38.4          20.04        39.85        50.3
December 15, 2009................         14.55        38.27        38.0          19.11        38.34        49.8
December 15, 2010................         13.80        36.76        37.5          18.12        36.82        49.2
December 15, 2011................         10.06        35.25        28.5           0.00           NA          NA
December 15, 2012................         10.06        33.74        29.8           0.00           NA          NA
December 15, 2013................         10.06        32.23        31.2           0.00           NA          NA
December 15, 2014................         10.06        30.72        32.8           0.00           NA          NA
December 15, 2015................         10.06        29.20        34.4           0.00           NA          NA
December 15, 2016................          9.15        27.69        33.0           0.00           NA          NA
December 15, 2017................          7.35        25.68        28.6           0.00           NA          NA
December 15, 2018................          7.35        23.67        31.1           0.00           NA          NA
December 15, 2019................          7.35        21.65        34.0           0.00           NA          NA
December 15, 2020................          4.06        19.64        20.7           0.00           NA          NA
December 15, 2021................          0.00          NA          NA            0.00           NA          NA






                                                                    BOEING 767-424ER
                                      -----------------------------------------------------------------------------
                                                 LEASED AIRCRAFT                         OWNED AIRCRAFT
                                      -------------------------------------   -------------------------------------
                                       EQUIPMENT                               EQUIPMENT
                                         NOTE        ASSUMED                     NOTE        ASSUMED
                                      OUTSTANDING   AIRCRAFT                  OUTSTANDING   AIRCRAFT
                                        BALANCE       VALUE       LOAN TO       BALANCE       VALUE       LOAN TO
DATE                                  (MILLIONS)   (MILLIONS)   VALUE RATIO   (MILLIONS)   (MILLIONS)   VALUE RATIO
----                                  -----------  ----------   -----------   -----------  ----------   -----------
                                                                                          
December 15, 2001...............         $63.25       $100.40       63.0%        $63.12       $100.19       63.0%
December 15, 2002...............          59.46         97.39       61.1          57.42         97.18       59.1
December 15, 2003...............          50.36         94.38       53.4          55.71         94.18       59.2
December 15, 2004...............          48.32         91.36       52.9          53.90         91.17       59.1
December 15, 2005...............          46.50         88.35       52.6          52.29         88.17       59.3
December 15, 2006...............          44.91         85.34       52.6          50.89         85.16       59.8
December 15, 2007...............          43.32         82.33       52.6          49.02         82.16       59.7
December 15, 2008...............          41.91         79.32       52.8          47.17         79.15       59.6
December 15, 2009...............          40.45         76.30       53.0          39.21         76.14       51.5
December 15, 2010...............          33.69         73.29       46.0          37.18         73.14       50.8
December 15, 2011...............          26.73         70.28       38.0           0.00            NA         NA
December 15, 2012...............          26.73         67.27       39.7           0.00            NA         NA
December 15, 2013...............          26.73         64.26       41.6           0.00            NA         NA
December 15, 2014...............          26.33         61.24       43.0           0.00            NA         NA
December 15, 2015...............          25.04         58.23       43.0           0.00            NA         NA
December 15, 2016...............          23.57         55.22       42.7           0.00            NA         NA
December 15, 2017...............          21.07         51.20       41.1           0.00            NA         NA
December 15, 2018...............          18.44         47.19       39.1           0.00            NA         NA
December 15, 2019...............          15.75         43.17       36.5           0.00            NA         NA
December 15, 2020...............           7.84         39.16       20.0           0.00            NA         NA
December 15, 2021...............           0.00            NA         NA           0.00            NA         NA




                                                                     BOEING 777-224ER
                                                   ----------------------------------------------
                                                                      LEASED AIRCRAFT
                                                   ----------------------------------------------
                                                     EQUIPMENT
                                                       NOTE             ASSUMED
                                                    OUTSTANDING         AIRCRAFT
                                                      BALANCE            VALUE          LOAN TO
                 DATE                               (MILLIONS)         (MILLIONS)     VALUE RATIO
                 ----                              -------------       ----------     -----------
                                                                                 
                 December 15, 2001........            $86.64            $138.55           62.5%
                 December 15, 2002........             80.84             134.40           60.2
                 December 15, 2003........             68.81             130.24           52.8
                 December 15, 2004........             66.01             126.08           52.4
                 December 15, 2005........             63.53             121.93           52.1
                 December 15, 2006........             61.36             117.77           52.1
                 December 15, 2007........             59.18             113.61           52.1
                 December 15, 2008........             57.26             109.46           52.3
                 December 15, 2009........             55.27             105.30           52.5
                 December 15, 2010........             45.96             101.14           45.4
                 December 15, 2011........             36.51              96.99           37.6
                 December 15, 2012........             36.51              92.83           39.3
                 December 15, 2013........             36.51              88.67           41.2
                 December 15, 2014........             36.34              84.52           43.0
                 December 15, 2015........             34.56              80.36           43.0
                 December 15, 2016........             32.20              76.20           42.3
                 December 15, 2017........             28.78              70.66           40.7
                 December 15, 2018........             25.19              65.12           38.7
                 December 15, 2019........             21.52              59.58           36.1
                 December 15, 2020........             10.64              54.04           19.7
                 December 15, 2021........              0.00                 NA             NA


LIMITATION OF LIABILITY

      The  Equipment  Notes issued with  respect to the Leased  Aircraft are not
direct obligations of, or guaranteed by,  Continental,  any Owner Participant or
the  Leased  Aircraft  Trustees  or  the  Owner  Trustees  in  their  individual
capacities.  None of the Owner  Trustees,  the Owner  Participants or the Leased
Aircraft Trustees,  or any affiliates thereof,  will be personally liable to any
holder of an Equipment  Note or, in the case of the Owner Trustees and the Owner
Participants,  to the Leased Aircraft Trustees for any amounts payable under the
Equipment  Notes or, except as provided in each Leased Aircraft  Indenture,  for
any liability  under such Leased Aircraft  Indenture.  All payments of principal
of, premium,  if any, and interest on the Equipment Notes issued with respect to



any Leased  Aircraft  (other than payments  made in connection  with an optional
redemption  or  purchase of  Equipment  Notes  issued  with  respect to a Leased
Aircraft by the related Owner Trustee or the related Owner  Participant) will be
made only from the assets  subject to the lien of the Indenture  with respect to
such Leased  Aircraft or the income and proceeds  received by the related Leased
Aircraft  Trustee  therefrom  (including  rent payable by Continental  under the
Lease with respect to such Leased Aircraft).

      The  Equipment  Notes  issued with respect to the Owned  Aircraft  will be
direct obligations of Continental.

      Except as otherwise  provided in the  Indentures,  each Owner  Trustee and
each  Loan  Trustee,  in its  individual  capacity,  will not be  answerable  or
accountable  under  the  Indentures  or under  the  Equipment  Notes  under  any
circumstances  except,  among other  things,  for its own willful  misconduct or
gross  negligence.  None  of the  Owner  Participants  will  have  any  duty  or
responsibility  under any of the Leased  Aircraft  Indentures  or the  Equipment
Notes to the Leased Aircraft Trustees or to any holder of any Equipment Note.

INDENTURE DEFAULTS, NOTICE AND WAIVER

      Indenture Defaults under each Indenture will include:

      o  In the case of a Leased Aircraft Indenture, the occurrence of any Lease
         Event of Default  under the  related  Lease  (other than the failure to
         make certain indemnity payments and other payments to the related Owner
         Trustee  or Owner  Participant  unless a notice is given by such  Owner
         Trustee that such failure shall constitute an Indenture Default).

      o  The failure by the related Owner  Trustee  (other than as a result of a
         Lease  Default  or  Lease  Event of  Default),  in the case of a Leased
         Aircraft  Indenture,  or Continental,  in the case of an Owned Aircraft
         Indenture,  to pay any interest or principal or premium,  if any,  when
         due, under such Indenture or under any Equipment Note issued thereunder
         that  continues  for  more  than  ten  Business  Days,  in the  case of
         principal, interest or Make-Whole Premium, and, in all other cases, ten
         Business Days after the relevant Owner Trustee or Owner Participant, in
         the case of a Leased Aircraft Indenture, or Continental, in the case of
         an Owned Aircraft  Indenture,  receives written demand from the related
         Loan Trustee or holder of an Equipment Note.

      o  The  failure by the related  Owner  Participant  or the  related  Owner
         Trustee (in its individual capacity),  in the case of a Leased Aircraft
         Indenture,  to discharge  certain liens that continue  after notice and
         specified cure periods.

      o  Any  representation  or warranty  made by the related  Owner Trustee or
         Owner  Participant,  in the case of a  Leased  Aircraft  Indenture,  or
         Continental,  in the  case  of an  Owned  Aircraft  Indenture,  in such
         Indenture,  the  related  Participation  Agreement  or certain  related
         documents  furnished  to the Loan Trustee or any holder of an Equipment
         Note pursuant  thereto being false or incorrect in any material respect
         when made that continues to be material and adverse to the interests of
         the Loan  Trustee or Note Holders and remains  unremedied  after notice
         and specified cure periods.

      o  Failure  by   Continental   or  the  related  Owner  Trustee  or  Owner
         Participant  to perform or observe any covenant or  obligation  for the
         benefit of the Loan  Trustee or holders of  Equipment  Notes under such
         Indenture or certain related  documents that continues after notice and
         specified cure periods.

      o  The  registration of the related  Aircraft ceasing to be effective as a
         result of the Owner  Participant (in the case of a Leased  Aircraft) or
         Continental  (in the case of an Owned  Aircraft) not being a citizen of
         the United States, as defined in the Transportation  Code (subject to a
         cure period).

      o  With  respect  to the  Owned  Aircraft,  the lapse or  cancellation  of
         insurance required under the related Owned Aircraft Indenture.

      o  The  occurrence  of certain  events of  bankruptcy,  reorganization  or
         insolvency of the related Owner  Trustee or Owner  Participant  (in the
         case of a Leased  Aircraft)  or  Continental  (in the case of the Owned
         Aircraft).  (Leased Aircraft  Indentures,  Section 4.02; Owned Aircraft
         Indentures, Section 5.01)

      There will not be  cross-default  provisions  in the  Indentures or in the
Leases (unless  otherwise agreed between an Owner  Participant and Continental).
Consequently,  events  resulting in an Indenture  Default  under any  particular
Indenture  may or may not result in an  Indenture  Default  occurring  under any



other Indenture,  and a Lease Event of Default under any particular Lease may or
may not constitute a Lease Event of Default under any other Lease.

      If Continental fails to make any semiannual basic rental payment due under
any Lease,  within a specified  period after such failure the  applicable  Owner
Trustee  may  furnish  to the  Leased  Aircraft  Trustee  the  amount due on the
Equipment  Notes issued with respect to the related  Leased  Aircraft,  together
with any interest  thereon on account of the delayed payment  thereof,  in which
event the Leased Aircraft Trustee and the holders of outstanding Equipment Notes
issued under such  Indenture may not exercise any remedies  otherwise  available
under such  Indenture  or such Lease as the result of such  failure to make such
rental  payment,  unless such Owner Trustee has  previously  cured three or more
immediately preceding semiannual basic rental payment defaults or, in total, six
or more previous  semiannual  basic rental payment  defaults (or, in the case of
certain Owner Participants,  four or more immediately preceding semiannual basic
rental payment  defaults or, in total,  eight or more previous  semiannual basic
rental payment  defaults).  The applicable Owner Trustee also may cure any other
default by Continental in the  performance  of its  obligations  under any Lease
that can be cured  with the  payment  of  money.  (Leased  Aircraft  Indentures,
Section 4.03)

      The holders of a majority in principal amount of the outstanding Equipment
Notes issued with respect to any Aircraft, by notice to the Loan Trustee, may on
behalf of all the holders waive any existing default and its consequences  under
the Indenture with respect to such Aircraft,  except a default in the payment of
the  principal  of, or  premium or  interest  on any such  Equipment  Notes or a
default in respect of any covenant or provision of such Indenture that cannot be
modified  or amended  without the  consent of each  holder of  Equipment  Notes.
(Leased Aircraft Indentures,  Section 4.08; Owned Aircraft  Indentures,  Section
5.06)

REMEDIES

      If an Indenture  Default occurs and is continuing under an Indenture,  the
related  Loan  Trustee or the holders of a majority in  principal  amount of the
Equipment Notes  outstanding under such Indenture may, subject to the applicable
Owner  Participant's  or Owner  Trustee's  right to cure,  as  discussed  above,
declare the principal of all such Equipment Notes issued thereunder  immediately
due and payable, together with all accrued but unpaid interest thereon, PROVIDED
that  in  the  event  of  a  reorganization   proceeding  involving  Continental
instituted under Chapter 11 of the U.S. Bankruptcy Code, if no other Lease Event
of Default  and no other  Indenture  Default  (other than the failure to pay the
outstanding  amount of the Equipment Notes which by such declaration  shall have
become  payable) exists at any time after the  consummation of such  proceeding,
such declaration will be automatically  rescinded  without any further action on
the part of any  holder  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 at any time before the
judgment  or decree for the  payment of the money so due shall be entered if (i)
there has been paid to the related Loan Trustee an amount  sufficient to pay all
principal,  interest,  and premium,  if any, on any such Equipment Notes, to the
extent  such  amounts  have become due  otherwise  than by such  declaration  of
acceleration  and (ii) all other  Indenture  Defaults  and  incipient  Indenture
Defaults with respect to any covenant or provision of such  Indenture  have been
cured. (Leased Aircraft Indentures,  Section 4.04(b); Owned Aircraft Indentures,
Section 5.02(b))

      Each Indenture  provides that if an Indenture 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,
including (if, in the case of a Leased  Aircraft,  the  corresponding  Lease has
been declared in default) one or more of the remedies  under such  Indenture or,
in the case of a Leased  Aircraft,  such  Lease  with  respect  to the  Aircraft
subject to such Lease. If an Indenture Default arises solely by reason of one or
more events or  circumstances  which  constitute  a Lease Event of Default,  the
related  Leased  Aircraft  Trustee's  right to exercise  remedies under a Leased
Aircraft Indenture is subject, with certain exceptions,  to its having proceeded
to  exercise  one or more of the  dispossessory  remedies  under the Lease  with
respect to such Leased  Aircraft;  provided that the requirement to exercise one
or more of such remedies under such Lease shall not apply in circumstances where
such exercise has been  involuntarily  stayed or prohibited by applicable law or
court order for a continuous period (a "Continuous Stay Period") in excess of 60
days  subsequent to an entry of an order of relief pursuant to Chapter 11 of the
Bankruptcy Code (the "Sixty-Day Section 1110 Period");  provided,  however, that
the  requirement to exercise one or more of such remedies under such lease shall
nonetheless  be  applicable  during a Continuous  Stay Period  subsequent to the
expiration  of the  Sixty-Day  Section  1110  Period  to  the  extent  that  the
continuation of such Continuous Stay Period  subsequent to the expiration of the
Sixty-Day  Section  1110 Period (A) results  from an agreement by the trustee or
the  debtor-in-possession  in such proceeding  during the Sixty-Day Section 1110



Period  with the  approval  of the  relevant  court  to  perform  such  lease in
accordance with Section  1110(a)(2)(A) of the U.S. Bankruptcy Code and continues
to perform as required by Section  1110(a)(2)  of the U.S.  Bankruptcy  Code and
cures  any  default  (other  than a default  of the kind  specified  in  Section
365(b)(2)  of the U.S.  Bankruptcy  Code)  within  the  applicable  time  period
specified  in Section  1110(a)(2)(B)  of the U.S.  Bankruptcy  Code or (B) is an
extension  of the  Sixty-Day  Section  1110 Period with the consent of such Loan
Trustee  pursuant to Section  1110(b) of the U.S.  Bankruptcy Code or (C) is the
consequence of such Loan  Trustee's own failure to give any requisite  notice or
demand to any  person.  See "--The  Leases and Certain  Provisions  of the Owned
Aircraft  Indentures--Events  of Default under the Leases". Such remedies may be
exercised by the related Leased Aircraft Trustee to the exclusion of the related
Owner Trustee,  subject to certain  conditions  specified in such Indenture and,
subject to the terms of such Lease.  Any  Aircraft  sold in the exercise of such
remedies  will be free and clear of any rights of those  parties,  including the
rights of Continental  under the Lease with respect to such  Aircraft;  provided
that no exercise of any  remedies by the  related  Leased  Aircraft  Trustee may
affect the rights of Continental under any Lease unless a Lease Event of Default
has occurred and is  continuing.  (Leased  Aircraft  Indentures,  Section  4.04;
Leases,  Section  15) The  Owned  Aircraft  Indentures  will  not  contain  such
limitations on the Owned Aircraft Trustee's ability to exercise remedies upon an
Indenture Default under an Owned Aircraft Indenture.

      If a bankruptcy proceeding involving Continental under the U.S. Bankruptcy
Code occurs, all of the rights of the Owner Trustee as lessor under a particular
Lease  will be  exercised  by the Owner  Trustee  in  accordance  with the terms
thereof unless (i) during the Section 1110 Period the trustee in such proceeding
or Continental does not agree to perform its obligations  under such Lease, (ii)
at any time  after  agreeing  to  perform  such  obligations,  such  trustee  or
Continental  ceases  to  perform  such  obligations  with  the  result  that the
Continuous  Stay Period comes to an end or (iii) the related Loan Trustee  takes
action,  or notifies the Owner  Trustee  that such Loan Trustee  intends to take
action,  to  foreclose  the lien of the related  Leased  Aircraft  Indenture  or
otherwise commence the exercise of any significant remedy in accordance with the
Leased Aircraft Indenture.  The Owner Trustee's exercise of such rights shall be
subject to certain limitations and, in no event, reduce the amount or change the
time of any payment in respect of the  Equipment  Notes or adversely  affect the
validity  or  enforceability  of the lien  under  the  related  Leased  Aircraft
Indenture.

      If the  Equipment  Notes issued in respect of one Aircraft are in default,
the  Equipment  Notes  issued in  respect  of the other  Aircraft  may not be in
default,  and, if not,  no remedies  will be  exercisable  under the  applicable
Indentures with respect to such other Aircraft.

      In the case of Chapter 11 bankruptcy  proceedings  in which an air carrier
is a debtor,  Section 1110 of the U.S. Bankruptcy Code ("Section 1110") provides
special rights to lessors, conditional vendors and holders of security interests
with respect to "equipment"  (defined as described  below).  Under Section 1110,
the right of such  financing  parties to take  possession  of such  equipment in
compliance with the provisions of a lease, conditional sale contract or security
agreement is not affected by any  provision of the U.S.  Bankruptcy  Code or any
power  of the  bankruptcy  court.  Such  right  to  take  possession  may not be
exercised for 60 days following the date of commencement  of the  reorganization
proceedings.  Thereafter,  such right to take possession may be exercised during
such proceedings unless, within the 60-day period or any longer period consented
to by the relevant parties,  the debtor agrees to perform its future obligations
and cures all existing and future defaults on a timely basis. Defaults resulting
solely from the financial condition, bankruptcy, insolvency or reorganization of
the debtor need not be cured.

      "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 U.S.  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 U.S. Code for aircraft capable of carrying ten or
more individuals or 6,000 pounds or more of cargo. Rights under Section 1110 are
subject to certain  limitations in the case of equipment first placed in service
on or prior to October 22, 1994.

      It is a condition to the Trustee's  obligation to purchase Equipment Notes
with respect to each  Aircraft  that outside  counsel to  Continental,  which is
expected to be Hughes  Hubbard & Reed LLP,  provide its opinion to the  Trustees
that (x) if such Aircraft is a Leased  Aircraft,  the Owner  Trustee,  as lessor
under the Lease for such Aircraft,  and the Leased Aircraft Trustee, as assignee
of such Owner  Trustee's  rights under such Lease pursuant to the related Leased
Aircraft  Indenture,  will be  entitled  to the  benefits  of Section  1110 with
respect to the  airframe  and engines  comprising  such  Aircraft or (y) if such
Aircraft is an Owned  Aircraft,  the Owned Aircraft  Trustee will be entitled to
the benefits of Section 1110 with respect to the airframe and engines comprising
such  Owned  Aircraft,  in  each  case  assuming  that,  at  the  time  of  such



transaction,  Continental  holds an air  carrier  operating  certificate  issued
pursuant to chapter  447 of Title 49 of the U.S.  Code for  aircraft  capable of
carrying  ten or more  individuals  or  6,000  pounds  or more of  cargo.  For a
description  of certain  limitations  on the Loan  Trustee's  exercise of rights
contained in the Indenture, see "--Indenture Defaults, Notice and Waiver".

      The opinion of Hughes  Hubbard & Reed LLP 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 such  replacement  unless there is a
change in law or court  interpretation  that  results in Section  1110 not being
available.  See  "--The  Leases and  Certain  Provisions  of the Owned  Aircraft
Indentures--Events  of Loss". The opinion of Hughes Hubbard & Reed LLP will also
not  address  the  availability  of Section  1110 with  respect to any  possible
sublessee  of a Leased  Aircraft  subleased  by  Continental  or to any possible
lessee of an Owned Aircraft if it is leased by Continental.

      If an Indenture 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)

      In the event of bankruptcy,  insolvency,  receivership or like proceedings
involving an Owner Participant,  it is possible that,  notwithstanding  that the
applicable  Leased Aircraft is owned by the related Owner Trustee in trust, such
Leased  Aircraft and the related Lease and Equipment  Notes might become part of
such proceeding.  In such event,  payments under such Lease or on such Equipment
Notes  might be  interrupted  and the  ability of the  related  Leased  Aircraft
Trustee to exercise its remedies  under the related  Leased  Aircraft  Indenture
might be  restricted,  although  such Leased  Aircraft  Trustee would retain its
status as a secured  creditor  in respect of the  related  Lease and the related
Leased Aircraft.

MODIFICATION OF INDENTURES AND LEASES

      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 any related Lease,  Participation Agreement or Trust Agreement may
not be amended or modified, except to the extent indicated below.

      Subject to certain limitations,  certain provisions of any Leased Aircraft
Indenture,  and of  the  Lease,  the  Participation  Agreement,  and  the  Trust
Agreement  related  thereto,  may be amended or modified by the parties  thereto
without the consent of any holders of the Equipment Notes outstanding under such
Indenture.  In the case of each Lease,  such provisions  include,  among others,
provisions  relating  to (i) the  return to the  related  Owner  Trustee  of the
related  Leased  Aircraft  at the end of the term of such  Lease  (except to the
extent that such amendment would affect the rights or exercise of remedies under
the Lease) and (ii) the renewal of such Lease and the option of  Continental  at
the end of the term of such Lease to  purchase  the related  Leased  Aircraft so
long as the same would not adversely  affect the Note Holders.  (Leased Aircraft
Indentures,  Section 9.01(a)) In addition,  any Indenture may be amended without
the consent of the holders of Equipment  Notes to, among other things,  cure any
defect  or  inconsistency  in  such  Indenture  or the  Equipment  Notes  issued
thereunder, provided that such change does not adversely affect the interests of
any such holder.  (Leased Aircraft Indentures,  Section 9.01(c);  Owned Aircraft
Indentures, Section 10.01)

      Without  the  consent  of the  Liquidity  Provider  and the holder of each
Equipment Note outstanding under any Indenture affected thereby, no amendment or
modification  of such  Indenture may among other things (a) reduce the principal
amount of, or  premium,  if any, or interest  payable  on, any  Equipment  Notes
issued under such Indenture or change the date on which any principal,  premium,
if any, or interest is due and payable,  (b) permit the creation of any security
interest  with  respect to the property  subject to the lien of such  Indenture,
except as provided in 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  property  subject  thereto  or (c)  modify  the  percentage  of  holders of
Equipment  Notes  issued  under such  Indenture  required to take or approve any
action under such Indenture. (Leased Aircraft Indentures, Section 9.01(b); Owned
Aircraft Indentures, Section 10.01(a))



OWNER PARTICIPANT'S RIGHT TO RESTRUCTURE

      Certain  Owner  Participants  will  have the  right,  subject  to  certain
conditions,  to restructure the applicable  leveraged lease  transaction using a
"cross-border lease", a tax lease or head-lease/sublease structure and any other
type of transaction.  In no event,  however,  shall any such  restructuring  (i)
change the terms and  conditions of the rights and  obligations of any holder of
Equipment Notes under the relevant Aircraft  Operative  Agreements or any holder
of  Certificates  or (ii) expose any such holder to any additional  risks.  As a
precondition to any such restructuring,  the Owner Participant will be obligated
to deliver to the Leased Aircraft Trustee an appropriate  officer's  certificate
as to the  satisfaction  of the  foregoing  conditions  and to  obtain a written
confirmation  from  the  Rating  Agencies  prior to the  implementation  of such
restructuring  to the effect that such  restructuring  will not adversely affect
the ratings of the Certificates.

INDEMNIFICATION

      Continental  will be required to indemnify  each Loan Trustee,  each Owner
Participant,  each Owner Trustee,  each liquidity  provider,  the  Subordination
Agent,  the Escrow Agent and each Trustee,  but not the holders of Certificates,
for certain losses, claims and other matters. Continental will be required under
certain  circumstances to indemnify each Owner  Participant  against the loss of
depreciation  deductions and certain other benefits allowable for certain income
tax purposes with respect to the related Leased Aircraft.

THE LEASES AND CERTAIN PROVISIONS OF THE OWNED AIRCRAFT INDENTURES

      Each Leased  Aircraft will be leased to  Continental by the relevant Owner
Trustee  under the  relevant  lease  agreement  (each,  a  "Lease").  Each Owned
Aircraft will be owned by Continental.

   LEASE TERM RENTALS AND PAYMENTS

      Each Leased  Aircraft  will be leased  separately  by the  relevant  Owner
Trustee to Continental  for a term  commencing on the date on which the Aircraft
is acquired by the Owner  Trustee  and  expiring on a date not earlier  than the
latest maturity date of the relevant Equipment Notes, unless terminated prior to
the originally  scheduled  expiration date as permitted by the applicable Lease.
The semiannual  basic rent payment under each Lease is payable by Continental on
each related  Lease  Payment Date (or, if such day is not a Business Day, on the
next  Business  Day),  and will be  assigned  by the  Owner  Trustee  under  the
corresponding  Leased Aircraft  Indenture to provide the funds necessary to make
scheduled  payments of principal  and interest due from the Owner Trustee on the
Equipment  Notes issued under such Indenture.  In certain cases,  the semiannual
basic rent payments  under the Leases may be adjusted,  but each Lease  provides
that under no  circumstances  will rent payments by Continental be less than the
scheduled  payments on the  related  Equipment  Notes.  Any balance of each such
semiannual basic rent payment under each Lease,  after payment of amounts due on
the Equipment Notes issued under the Indenture corresponding to such Lease, will
be  paid  over  to the  Owner  Trustee.  (Leases,  Section  3;  Leased  Aircraft
Indentures, Section 3.01)

      "Lease  Payment  Date"  means,  with  respect  to each  Lease,  June 15 or
December 15 during the term of such Lease.

      Payments of interest on  Equipment  Notes issued by  Continental  under an
Owned  Aircraft  Indenture  are payable on June 15 and December 15 of each year,
commencing on the first such date after issuance thereof.  Payments of principal
of the Series A-1, B and C Equipment Notes issued by Continental  under an Owned
Aircraft  Indenture  will be payable on June 15 and December 15 in certain years
and in full on final  maturity.  The entire  principal  amount of the Series A-2
Equipment Notes issued by Continental under an Owned Aircraft  Indenture will be
payable on June 15, 2011.

   NET LEASE; MAINTENANCE

      Under the terms of each  Lease,  Continental's  obligations  in respect of
each Leased Aircraft will be those of a lessee under a "net lease". Accordingly,
Continental  is  obligated  under  each  Lease,  among  other  things and at its
expense,  to keep each Aircraft duly registered and insured, to pay all costs of
operating  the  Aircraft  and to  maintain,  service,  repair and  overhaul  the
Aircraft so as to keep it in as good an operating condition as when delivered to
Continental,  ordinary wear and tear excepted, and in such condition as required
to maintain the  airworthiness  certificate for the Aircraft in good standing at
all times.  (Leases,  Sections  7.1, 8.1 and 11.1 and Annexes C and D) The Owned



Aircraft   Indentures   impose  comparable   maintenance,   service  and  repair
obligations on Continental  with respect to the Owned Aircraft.  (Owned Aircraft
Indentures, Section 4.02)

   POSSESSION, SUBLEASE AND TRANSFER

      Each  Aircraft  may be  operated  by  Continental  or,  subject to certain
restrictions,   by  certain  other  persons.   Normal  interchange  and  pooling
agreements  customary in the  commercial  airline  industry  with respect to any
Airframe or Engine are permitted. Subleases, in the case of Leased Aircraft, and
leases,  in the case of Owned Aircraft,  are also permitted to U.S. air carriers
and foreign air carriers that have their principal  executive  office in certain
specified  countries,  subject to a reasonably  satisfactory legal opinion that,
among other  things,  such country  would  recognize  (in the case of the Leased
Aircraft) Owner Trustee's title to, and the Loan Trustee's  security interest in
respect of, the applicable Aircraft.  In addition, a sublessee or lessee may not
be subject to  insolvency or similar  proceedings  at the  commencement  of such
sublease or lease. (Leases, Section 7, Owned Aircraft Indentures,  Section 4.02)
Permitted  foreign air carriers 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  "Convention").  It is uncertain to what extent the
relevant Loan Trustee's  security interest would be recognized if an Aircraft is
registered or located in a jurisdiction not a party to the Convention. Moreover,
in the case of an Indenture Default,  the ability of the related Loan Trustee to
realize upon its security interest in an Aircraft could be adversely affected as
a legal or practical  matter if such Aircraft were registered or located outside
the United States.

   REGISTRATION

      Continental  is required to keep each Aircraft duly  registered  under the
Transportation  Code with the FAA, except (in the case of a Leased  Aircraft) if
the relevant Owner Trustee or the relevant Owner  Participant  fails to meet the
applicable citizenship requirements,  and to record each Lease (in the case of a
Leased   Aircraft)  and  Indenture  and  certain  other   documents   under  the
Transportation  Code.  (Leases,  Section 7; Owned Aircraft  Indentures,  Section
4.02(e)) Such  recordation  of the Indenture  and certain other  documents  with
respect to each Aircraft  will give the relevant Loan Trustee a  first-priority,
perfected  security  interest  in such  Aircraft  whenever  it is located in the
United States or any of its territories and possessions. The Convention provides
that such  security  interest  will also be  recognized,  with  certain  limited
exceptions,  in  those  jurisdictions  that  have  ratified  or  adhere  to  the
Convention.

      So long as no Lease Event of Default exists,  Continental has the right to
register the Leased  Aircraft  subject to such Lease in a country other than the
United States at its own expense in connection with a permitted  sublease of the
Aircraft to a permitted foreign air carrier,  subject to certain  conditions set
forth  in the  related  Participation  Agreement.  These  conditions  include  a
requirement  that an  opinion  of  counsel  be  provided  that  the  lien of the
applicable  Indenture will continue as a first priority security interest in the
applicable Aircraft.  (Leases, Section 7.1.2; Participation Agreements,  Section
7.6.11) The Owned Aircraft Indentures contain comparable provisions with respect
to  registration  of the Owned Aircraft in connection  with a permitted lease of
the Owned Aircraft. (Owned Aircraft Indentures, Section 4.02(e))

   LIENS

      Continental is required to maintain each Aircraft free of any liens, other
than the  rights of the  relevant  Loan  Trustee,  the  holders  of the  related
Equipment Notes,  Continental and, with respect to a Leased Aircraft,  the Owner
Participant and Owner Trustee arising under the applicable Indenture,  the Lease
(in the case of a Leased  Aircraft)  or the other  operative  documents  related
thereto,  and other than certain  limited liens  permitted under such documents,
including  but not  limited  to (i) liens for taxes  either not yet due or being
contested  in  good  faith  by  appropriate  proceedings;   (ii)  materialmen's,
mechanics'  and other similar  liens arising in the ordinary  course of business
and securing  obligations  that either are not yet  delinquent  for more than 60
days or are being  contested  in good faith by  appropriate  proceedings;  (iii)
judgment  liens so long as such judgment is discharged or vacated within 60 days
or the  execution  of such  judgment  is stayed  pending  appeal or  discharged,
vacated or reversed  within 60 days after  expiration of such stay; and (iv) any
other  lien as to  which  Continental  has  provided  a bond or  other  security
adequate in the reasonable  opinion of the Owner  Trustee;  provided that in the
case of each of the liens  described  in the  foregoing  clauses  (i),  (ii) and
(iii),  such liens and proceedings do not involve any material risk of the sale,
forfeiture or loss of such Aircraft or the interest of any  Participant  therein
or impair the lien of the relevant Indenture. (Leases, Section 6; Owned Aircraft
Indentures, Section 4.01)



   REPLACEMENT OF PARTS; ALTERATIONS

      Continental is obligated to replace all parts at its expense that may from
time to time be  incorporated  or  installed  in or attached to any Aircraft and
that  may  become  lost,  damaged  beyond  repair,  worn  out,  stolen,  seized,
confiscated or rendered  permanently unfit for use. Continental or any permitted
sublessee  has  the  right,  at its  own  expense,  to  make  such  alterations,
modifications  and additions with respect to each Aircraft as it deems desirable
in the proper  conduct of its  business and to remove parts which it deems to be
obsolete  or no  longer  suitable  or  appropriate  for  use,  so  long  as such
alteration,  modification,  addition or removal does not materially diminish the
fair market value, utility,  condition or useful life of the related Aircraft or
Engine or invalidate the Aircraft's airworthiness certificate.  (Leases, Section
8.1 and Annex C; Owned Aircraft Indentures, Section 4.04(d))

   INSURANCE

      Continental is required to maintain,  at its expense (or at the expense of
a permitted lessee, in the case of the Owned Aircraft, or a permitted sublessee,
in the case of a Leased  Aircraft),  all-risk  aircraft hull insurance  covering
each  Aircraft,  at all times in an amount not less than,  in the case of Leased
Aircraft,  the  stipulated  loss value of such  Aircraft  (which will exceed the
aggregate  outstanding  principal amount of the Equipment Notes relating to such
Aircraft,  together  with  accrued  interest  thereon)  or, in the case of Owned
Aircraft,  the aggregate  outstanding  principal  amount of the Equipment  Notes
relating to such Aircraft  together with six months of interest  accrued thereon
(the "Debt Balance").  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 the Equipment Notes. In the event of a loss
involving  insurance proceeds in excess of $3,500,000 per occurrence in the case
of a Boeing 737-824 or 737-924 aircraft or $7,500,000 per occurrence in the case
of a Boeing 767-424ER or 777-224ER aircraft,  such proceeds up to the stipulated
loss value or Debt Balance, as the case may be, of the relevant Aircraft will be
payable to the applicable  Loan Trustee,  for so long as the relevant  Indenture
shall be in effect. In the event of a loss involving insurance proceeds of up to
$3,500,000 per occurrence in the case of a Boeing 737-824 or 737-924 aircraft or
$7,500,000  per  occurrence  in the  case of a  Boeing  767-424ER  or  777-224ER
aircraft,  such proceeds will be payable  directly to  Continental so long as an
Indenture  Event of Default  does not exist with  respect to the Owned  Aircraft
Indenture  or (in the case of a Leased  Aircraft)  the Owner  Trustee  or Leased
Aircraft Trustee has not notified the insurance  underwriters that a Lease Event
of Default  exists.  So long as the loss does not  constitute  an Event of Loss,
insurance  proceeds will be applied to repair or replace the property.  (Leases,
Sections 11 and Annex D; Owned Aircraft Indentures, Section 4.06 and Annex B)

      In addition,  Continental is obligated to maintain  comprehensive  airline
liability  insurance at its expense (or at the expense of a permitted lessee, in
the case of an Owned Aircraft, or a permitted sublessee, in the case of a Leased
Aircraft),   including,   without  limitation,   passenger  liability,   baggage
liability,  cargo and mail liability,  hangarkeeper's  liability and contractual
liability insurance with respect to each Aircraft. Such liability insurance must
be  underwritten  by  insurers  of  nationally  or  internationally   recognized
responsibility.  The amount of such liability  insurance coverage per occurrence
may not be less than the amount of  comprehensive  airline  liability  insurance
from time to time  applicable  to  aircraft  owned or  leased  and  operated  by
Continental  of the same type and operating on similar  routes as such Aircraft.
(Leases,  Section 11.1 and Annex D, Owned Aircraft Indentures,  Section 4.06 and
Annex B)

      Continental  is also  required to maintain  war-risk,  hijacking or allied
perils  insurance  if it (or any  permitted  sublessee  or lessee)  operates any
Aircraft,  Airframe  or  Engine  in any  area of  recognized  hostilities  or if
Continental (or any permitted sublessee or lessee) maintains such insurance with
respect to other aircraft operated on the same international  routes or areas on
or in  which  the  Aircraft  is  operated.  (Leases,  Annex  D,  Owned  Aircraft
Indentures, Section 4.06 and Annex B)

      Continental may self-insure under a program  applicable to all aircraft in
its fleet, but the amount of such self-insurance in the aggregate may not exceed
50% of the largest  replacement  value of any single  aircraft in  Continental's
fleet or 1 1/2% of the average  aggregate  insurable value (during the preceding
policy year) of all aircraft on which Continental  carries insurance,  whichever
is less,  unless an insurance broker of national standing shall certify that the
standard   among  all  other  major  U.S.   airlines   is  a  higher   level  of
self-insurance,  in which case  Continental may self-insure the Aircraft to such
higher level.  In addition,  Continental  may  self-insure  to the extent of any
applicable  deductible per Aircraft that does not exceed industry  standards for
major  U.S.  airlines.  (Leases,  Section  11.1  and  Annex  D,  Owned  Aircraft
Indentures, Section 4.06 and Annex B)



      In respect of each Aircraft, Continental is required to name as additional
insured parties the relevant Loan Trustee and holders of the Equipment Notes and
(in the case of the Leased  Aircraft) the relevant Owner  Participant  and Owner
Trustee,  in its  individual  capacity  and as owner of such  Aircraft,  and the
Liquidity  Provider  under  all  liability,  hull  and  property  and war  risk,
hijacking and allied  perils  insurance  policies  required with respect to such
Aircraft. In addition,  the insurance policies will be required to provide that,
in respect of the interests of such additional  insured  persons,  the insurance
shall not be invalidated or impaired by any act or omission of Continental,  any
permitted  sublessee  or any other  person.  (Leases,  Annex D,  Owned  Aircraft
Indentures, Section 4.06 and Annex B)

   LEASE TERMINATION

      Unless a Lease Event of Default  shall have  occurred  and be  continuing,
Continental  may terminate any Lease on any Lease Payment Date  occurring  after
the fifth anniversary occurred of the date on which such Lease commenced,  if it
makes a good faith  determination that the Leased Aircraft subject to such Lease
is economically obsolete or surplus to its requirements. Continental is required
to give notice of its intention to exercise its right of  termination  described
in this  paragraph at least 90 days prior to the proposed  date of  termination,
which notice may be withdrawn  up to ten  Business  Days prior to such  proposed
date; provided that Continental may give only five such termination  notices. In
such a  situation,  unless  the Owner  Trustee  elects  to retain  title to such
Aircraft, Continental is required to use commercially reasonable efforts to sell
such  Aircraft as an agent for such Owner  Trustee,  and Owner Trustee will sell
such  Aircraft on the date of  termination  to the highest cash bidder.  If such
sale occurs, the Equipment Notes related thereto are required to be prepaid.  If
the net  proceeds  to be received  from such sale are less than the  termination
value  for such  Aircraft  (which  is set forth in a  schedule  to each  Lease),
Continental is required to pay to the  applicable  Owner Trustee an amount equal
to the excess,  if any, of the  applicable  termination  value for such Aircraft
over such net proceeds.  Upon payment of termination value for such Aircraft and
an amount  equal to the  Make-Whole  Premium,  if any,  payable  on such date of
payment,  together  with certain  additional  amounts,  the lien of the relevant
Indenture  will  be  released,  the  relevant  Lease  will  terminate,  and  the
obligation of Continental  thereafter to make scheduled rent payments under such
Lease will  cease.  (Leases,  Section 9;  Leased  Aircraft  Indentures,  Section
2.10(b))

      The Owner Trustee has the option to retain title to the Leased Aircraft if
Continental  has given a notice of termination  under the Lease.  In such event,
such Owner Trustee will pay to the applicable Loan Trustee an amount  sufficient
to prepay the  outstanding  Equipment Notes issued with respect to such Aircraft
(including  the  Make-Whole  Premiums),  in which case the lien of the  relevant
Indenture will be released, the relevant Lease will terminate and the obligation
of Continental  thereafter to make scheduled rent payments under such Lease will
cease.  (Leases,  Section  9;  Leased  Aircraft  Indentures,  Sections  2.06 and
2.10(b))

   EVENTS OF LOSS

      If an Event of Loss occurs with  respect to the  Airframe or the  Airframe
and Engines of an  Aircraft,  Continental  must elect  within 45 days after such
occurrence  either to make  payment  with  respect  to such  Event of Loss or to
replace such  Airframe and any such Engines.  Not later than the first  Business
Day  following the earlier of (i) the 120th day following the date of occurrence
of such Event of Loss, and (ii) the fourth Business Day following the receipt of
the insurance proceeds in respect of such Event of Loss, Continental must either
(i) pay to the applicable Owner Trustee (in the case of a Leased Aircraft) or to
the Owned  Aircraft  Trustee (in the case of the Owned  Aircraft) the stipulated
loss  value  of  such  Aircraft  (in  the  case  of a  Leased  Aircraft)  or the
outstanding  principal  amount of the  Equipment  Notes (in the case of an Owned
Aircraft),  together with certain additional amounts,  but, in any case, without
any  Make-Whole  Premium or (ii) unless any Lease Event of Default or failure to
pay basic rent under the relevant Lease (in the case of a Leased  Aircraft),  an
Indenture  Event of Default or failure to pay  principal  or interest  under the
Owned  Aircraft  Indenture  (in  the  case of the  Owned  Aircraft)  or  certain
bankruptcy  defaults  shall  have  occurred  and is  continuing,  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. (Leases,
Sections 10.1.1 and 10.1.2; Leased Aircraft Indentures,  Section 2.10(a);  Owned
Aircraft Indentures, Sections 2.10 and 4.05(a))

      If Continental  elects to replace an Airframe (or Airframe and one or more
Engines,  as the case may be) that suffered such Event of Loss, it shall, in the
case of a Leased  Aircraft,  convey to the  related  Owner  Trustee  title to an
airframe (or airframe  and one or more  engines,  as the case may be) or, in the
case of an Owned Aircraft, subject such an airframe (or airframe and one or more
engines)  to the lien of the  Owned  Aircraft  Indenture,  and such  replacement



airframe  or  airframe  and  engines  must be the same model as the  Airframe or
Airframe and Engines to be replaced or an improved model, with a value,  utility
and remaining useful life (without regard to hours or cycles remaining until the
next regular  maintenance  check) at least equal to the Airframe or Airframe and
Engines to be replaced,  assuming  that such  Airframe and such Engines had been
maintained in accordance with the related Lease or Owned Aircraft Indenture,  as
the case may be.  Continental  is also  required to provide to the relevant Loan
Trustee and (in the case of a Leased  Aircraft)  the relevant  Owner Trustee and
Owner Participant reasonably acceptable opinions of counsel to the effect, among
other things,  that (i) certain  specified  documents have been duly filed under
the Transportation  Code and (ii) such Owner Trustee and Leased Aircraft Trustee
(as assignee of lessor's rights and interests under the Lease), in the case of a
Leased  Aircraft,  or the  Owned  Aircraft  Trustee,  in the  case  of an  Owned
Aircraft,  will be entitled to receive the  benefits of Section 1110 of the U.S.
Bankruptcy  Code with respect to any such  replacement  airframe  (unless,  as a
result of a change in law or court  interpretation,  such  benefits are not then
available).  (Leases,  Sections  10.1.3  and 10.3;  Owned  Aircraft  Indentures,
Section 4.05(c))

      If  Continental  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 (in the case of an Owned
Aircraft)  or the  stipulated  loss  value for such  Aircraft  (in the case of a
Leased Aircraft),  together with all additional amounts then due and unpaid with
respect to such Aircraft, which must be at least sufficient to pay in full as of
the date of payment  thereof the aggregate  unpaid  principal  amount under such
Equipment Notes together with accrued but unpaid interest  thereon and all other
amounts  due and  owing in  respect  of such  Equipment  Notes,  the lien of the
Indenture  and (in the case of a Leased  Aircraft)  the Lease  relating  to such
Aircraft  shall  terminate  with respect to such  Aircraft,  the  obligation  of
Continental  thereafter  to make the  scheduled  rent payments (in the case of a
Leased  Aircraft)  or interest and  principal  payments (in the case of an Owned
Aircraft)  with  respect  thereto  shall  cease  and  (in the  case of a  Leased
Aircraft) the related Owner Trustee shall  transfer all of its right,  title and
interest in and to the related  Aircraft to  Continental.  The  stipulated  loss
value and other payments made under the Leases or the Owned Aircraft  Indenture,
as the case may be, by Continental  shall 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 the applicable  Owner Trustee or to Continental,  as the case may be.
(Leases,  Section 10.1.2;  Leased Aircraft  Indentures,  Sections 2.06 and 3.02;
Owned Aircraft Indentures, Sections 2.10, 3.02 and 4.05(a)(ii))

      If an Event of Loss occurs with  respect to an Engine  alone,  Continental
will be required to replace such Engine  within 60 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 shall be the same make and
model  as  the  Engine  to be  replaced,  or an  improved  model,  suitable  for
installation and use on the Airframe,  and having a value, utility and remaining
useful life  (without  regard to hours or cycles  remaining  until  overhaul) at
least  equal to the Engine to be  replaced,  assuming  that such Engine had been
maintained in accordance with the relevant Lease or Owned Aircraft Indenture, as
the case may be. (Leases, Section 10.2; Owned Aircraft Indentures, Section 4.05)

      An "Event of Loss" with  respect to an  Aircraft,  Airframe  or any Engine
means any of the following events with respect to such property:

      o  The  destruction  of such  property,  damage  to such  property  beyond
         economic  repair or rendition of such  property  permanently  unfit for
         normal use.

      o  The actual or constructive total loss of such property or any damage to
         such property or  requisition  of title or use of such  property  which
         results in an insurance settlement with respect to such property on the
         basis of a total loss or a constructive or compromised total loss.

      o  Any theft,  hijacking or disappearance of such property for a period of
         180 consecutive days or more.

      o  Any seizure, condemnation, confiscation, taking or requisition of title
         to such property by any governmental  entity or purported  governmental
         entity (other than a U.S. government entity or an entity of the country
         of  registration of the relevant  Aircraft) for a period  exceeding 180
         consecutive  days or, if earlier,  at the end of the term of such Lease
         (in the case of a Leased Aircraft).

      o  In  the  case  of  any  Leased  Aircraft,  any  seizure,  condemnation,
         confiscation, taking or requisition of use of such property by any U.S.
         government   entity  (or   governmental   entity  of  the   country  of
         registration  of the relevant  Aircraft) that continues  until the 30th



         day after the last day of the term of the  relevant  Lease  (unless the
         Owner Trustee shall have elected not to treat such event as an Event of
         Loss).

      o  As a result of any law, rule, regulation,  order or other action by the
         FAA or any governmental  entity, the use of such property in the normal
         course of  Continental's  business of passenger air  transportation  is
         prohibited for 180 consecutive days, unless  Continental,  prior to the
         expiration of such 180-day  period,  shall have undertaken and shall be
         diligently  carrying  forward steps which are necessary or desirable to
         permit the normal use of such property by Continental, but in any event
         if such use shall have been  prohibited for a period of two consecutive
         years,  provided that no Event of Loss shall be deemed to have occurred
         if such  prohibition has been applicable to  Continental's  entire U.S.
         registered  fleet of similar  property  and  Continental,  prior to the
         expiration of such two-year  period,  shall have conformed at least one
         unit of such property in its fleet to the requirements of any such law,
         rule,   regulation,   order  or  other  action  and  commenced  regular
         commercial use of the same and shall be diligently carrying forward, in
         a manner which does not discriminate  against applicable property in so
         conforming  such  property,  steps which are  necessary or desirable to
         permit the normal use of such property by Continental, but in any event
         if such use shall have been  prohibited for a period of three years or,
         in the case of the Leased Aircraft, such use shall be prohibited at the
         expiration of the term of the relevant Lease.

      o  With respect to any Engine,  any divestiture of title to such Engine in
         connection with pooling or certain other  arrangements shall be treated
         as an Event of Loss. (Leases, Section 7.2.6 and Annex A; Owned Aircraft
         Indentures, Annex A)

   RENEWAL AND PURCHASE OPTIONS

      At the end of the term of each Lease after  final  maturity of the related
Equipment Notes and subject to certain conditions, Continental will have certain
options  to renew  such  Lease for  additional  limited  periods.  In  addition,
Continental will have the right at the end of the term of each Lease to purchase
the Aircraft  subject  thereto for an amount to be calculated in accordance with
the terms of such Lease. (Leases, Section 17)

      In addition,  Continental  may have the right to purchase an Aircraft from
the applicable Owner Trustee and assume,  as direct  obligations of Continental,
the  Equipment  Notes issued with respect to such  Aircraft.  In such case,  the
Leased Aircraft  Indenture  relating to such Equipment Notes will be amended and
restated  to be  substantially  the same as an  Owned  Aircraft  Indenture.  See
"Certain U.S. Federal Income Tax  Consequences--Taxation  of  Certificateholders
Generally--Trusts  Classified as Grantor Trusts" for a discussion of certain tax
consequences of such purchase and assumption.

   EVENTS OF DEFAULT UNDER THE LEASES

      Lease Events of Default under each Lease include, among other things:

      o  Failure by  Continental  to make any payment of basic rent,  stipulated
         loss value or  termination  value under such Lease  within ten Business
         Days after the same shall have become due, or failure by Continental to
         pay any other  amount due under  such Lease or under any other  related
         operative  document within ten Business Days from and after the date of
         any  written  notice  from the Owner  Trustee  or Loan  Trustee  of the
         failure to make such payment when due.

      o  Failure by Continental to make any excluded payment (as defined) within
         ten Business Days after written notice that such failure  constitutes a
         Lease Event of Default is given by the relevant  Owner  Participant  to
         Continental and the relevant Loan Trustee.

      o  Failure  by  Continental  to carry  and  maintain  insurance  on and in
         respect of the Aircraft,  Airframe and Engines,  in accordance with the
         provisions of such Lease.

      o  Failure by  Continental  to perform or observe in any material  respect
         any other covenant or agreement to be performed or observed by it under
         such Lease or the  related  Participation  Agreement  or certain  other
         related  operative  documents  (other than the  related  tax  indemnity
         agreement  between  Continental  and the Owner  Participant),  and such
         failure shall continue unremedied for a period of 30 days after written
         notice of such failure by the applicable  Owner Trustee or Loan Trustee
         unless such failure is capable of being corrected and Continental shall
         be diligently  proceeding to correct such failure,  in which case there



         shall be no Lease Event of Default  unless and until such failure shall
         continue  unremedied for a period of 270 days after the receipt of such
         notice.

      o  Any representation or warranty made by Continental in such Lease or the
         related  Participation  Agreement or in certain other related operative
         documents  (other than in the related tax indemnity  agreement  between
         Continental and the Owner  Participant) shall prove to have been untrue
         or  inaccurate  in  any  material   respect  at  the  time  made,  such
         representation  or warranty is material at the time in question and the
         same shall remain uncured (to the extent of the adverse impact thereof)
         for more  than 30 days  after the date of  written  notice  thereof  to
         Continental.

      o  The   occurrence   of   certain   voluntary   events   of   bankruptcy,
         reorganization  or  insolvency  of  Continental  or the  occurrence  of
         involuntary  events of bankruptcy,  reorganization  or insolvency which
         shall  continue  undismissed,  unvacated or unstayed for a period of 90
         days. (Leases, Section 14)

      Indenture  Events  of  Default  under the Owned  Aircraft  Indentures  are
discussed above under "--Indenture Defaults, Notice and Waiver".

   REMEDIES EXERCISABLE UPON EVENTS OF DEFAULT UNDER THE LEASE

      If a Lease Event of Default has occurred and is continuing, the applicable
Owner  Trustee  may  (or,  so long as the  Indenture  shall  be in  effect,  the
applicable Loan Trustee may, subject to the terms of the Indenture) exercise one
or more of the  remedies  provided  in such  Lease with  respect to the  related
Aircraft.  These remedies include the right to repossess and use or operate such
Aircraft,  to rescind or terminate such Lease, to sell or re-lease such Aircraft
free and clear of  Continental's  rights,  except as set forth in the Lease, and
retain the proceeds,  and to require  Continental to pay, as liquidated  damages
any due and unpaid basic rent plus an amount  equal to, at such Owner  Trustee's
(or, subject to the terms of the relevant Leased Aircraft Indenture,  the Leased
Aircraft  Trustee's)  option,  either (i) the excess of the present value of all
unpaid  rent  during the  remainder  of the term of such Lease over the  present
value of the fair market  rental value of such Aircraft for the remainder of the
term of such  Lease or,  (ii) the  excess of the  stipulated  loss value of such
Aircraft  over the fair market sales value of such Aircraft or, if such Aircraft
has been sold, the net sales  proceeds from the sale of such Aircraft.  (Leases,
Section 15; Leased  Aircraft  Indentures,  Section 4.04) If the Loan Trustee has
validly  terminated  such  Lease,  the  Loan  Trustee  may not  sell or lease or
otherwise  afford  the  use  of  such  Aircraft  to  Continental  or  any of its
affiliates. (Leased Aircraft Indentures, Section 4.04(a))

      Remedies  under the Owned Aircraft  Indentures  are discussed  above under
"--Remedies".

   TRANSFER OF OWNER PARTICIPANT INTERESTS

      Subject to certain  restrictions,  each Owner Participant may transfer all
or any part of its  interest  in the  related  Leased  Aircraft.  (Participation
Agreements, Section 10.1.1)



                  CERTAIN U.S. FEDERAL INCOME TAX CONSEQUENCES

GENERAL

      The following  summary  describes all material  generally  applicable U.S.
federal income tax consequences to Certificateholders of the purchase, ownership
and disposition of the Offered Certificates and in the opinion of Hughes Hubbard
& Reed LLP, special tax counsel to Continental  ("Tax Counsel"),  is accurate in
all  material  respects  with  respect to the matters  discussed  therein.  This
summary  supplements (and, to the extent inconsistent  therewith,  replaces) the
summary of U.S.  federal income tax  consequences  set forth in the  Prospectus.
Except as otherwise specified,  the summary is addressed to beneficial owners of
Offered Certificates ("U.S.  Certificateholders") that are citizens or residents
of the United States,  corporations,  partnerships or other entities  created or
organized  in or under  the laws of the  United  States  or any  state  therein,
estates  the  income  of  which  is  subject  to U.S.  federal  income  taxation
regardless of its source,  or trusts that meet the  following  two tests:  (a) a
U.S. court is able to exercise primary  supervision over the  administration  of
the trust and (b) one or more U.S. fiduciaries have the authority to control all
substantial  decisions of the trust ("U.S.  Persons") that will hold the Offered
Certificates as capital assets.  This summary does not address the tax treatment
of U.S.  Certificateholders  that may be subject to special  tax rules,  such as
banks,  insurance  companies,  dealers in  securities  or  commodities,  holders
subject to the mark-to-market rules, tax-exempt entities, holders that will hold
Offered  Certificates  as part of a straddle or holders that have a  "functional
currency" other than the U.S.  Dollar,  nor,  except as specifically  indicated,
does it address the tax treatment of U.S. Certificateholders that do not acquire
Offered  Certificates  at the  public  offering  price  as part  of the  initial
offering. The summary does not purport to be a comprehensive  description of all
of the tax considerations that may be relevant to a decision to purchase Offered
Certificates.  This summary does not describe any tax consequences arising under
the laws of any state,  locality  or taxing  jurisdiction  other than the United
States.

      The summary is based upon the tax laws and  practice of the United  States
as in effect on the date of this Prospectus Supplement,  as well as judicial and
administrative  interpretations thereof (in final or proposed form) available on
or before such date.  All of the foregoing  are subject to change,  which change
could apply retroactively.  We have not sought any ruling from the U.S. Internal
Revenue  Service  (the "IRS")  with  respect to the tax  consequences  described
below,  and we cannot assure you that the IRS will not take contrary  positions.
The Trusts are not  indemnified  for any U.S.  federal  income taxes that may be
imposed upon them,  and the imposition of any such taxes on a Trust could result
in  a   reduction   in  the   amounts   available   for   distribution   to  the
Certificateholders of such Trust. PROSPECTIVE INVESTORS SHOULD CONSULT THEIR OWN
TAX  ADVISORS  WITH  RESPECT  TO THE  FEDERAL,  STATE,  LOCAL  AND  FOREIGN  TAX
CONSEQUENCES  TO THEM OF THE PURCHASE,  OWNERSHIP AND DISPOSITION OF THE OFFERED
CERTIFICATES.

TAX STATUS OF THE TRUSTS

      In the opinion of Tax Counsel,  while there is no authority addressing the
characterization  of  entities  that are  similar to the Trusts in all  material
respects,  each of the Original  Trusts  should be classified as a grantor trust
for U.S.  federal  income tax  purposes.  If, as may be the case,  the  Original
Trusts are not  classified as grantor  trusts,  they will, in the opinion of Tax
Counsel,  be classified as partnerships for U.S. federal income tax purposes and
will not be classified as publicly traded  partnerships  taxable as corporations
provided  that at least  90% of each  Original  Trust's  gross  income  for each
taxable  year of its  existence  is  "qualifying  income"  (which is  defined to
include, among other things,  interest income, gain from the sale or disposition
of capital assets held for the production of interest income, and income derived
with  respect to a business of investing in  securities).  Tax Counsel  believes
that  income  derived  by the  Original  Trusts  from the  Equipment  Notes will
constitute  qualifying  income and that the Original Trusts  therefore will meet
the 90% test,  assuming that the Original  Trusts operate in accordance with the
terms of the Pass Through Trust  Agreements  and other  agreements to which they
are  parties.  In the  opinion of Tax  Counsel,  the  Successor  Trusts  will be
classified as grantor trusts.

TAXATION OF CERTIFICATEHOLDERS GENERALLY

   TRUSTS CLASSIFIED AS GRANTOR TRUSTS

      Assuming that the Class C Trust is classified as a grantor  trust,  a U.S.
Certificateholder  will be treated as owning its pro rata undivided  interest in
the relevant  Deposits and each of the Equipment Notes, the Trust's  contractual
rights and obligations under the Note Purchase Agreement, and any other property
held by the Trust. Accordingly,  each U.S. Certificateholder's share of interest



paid on  Equipment  Notes will be taxable as ordinary  income,  as it is paid or
accrued, in accordance with such U.S.  Certificateholder's  method of accounting
for U.S. federal income tax purposes,  and a U.S.  Certificateholder's  share of
premium,  if any,  paid on  redemption  of an Equipment  Note will be treated as
capital gain. The Deposits will likely be subject to the original issue discount
and contingent payment rules, with the result that a U.S. Certificateholder will
be required to include  interest  income from a Deposit using the accrual method
of  accounting  regardless  of its  normal  method  and with a  possible  slight
deferral  in the timing of income  recognition  as  compared to holding a single
debt instrument  with terms  comparable to an Offered  Certificate.  Any amounts
received  by the  Class C Trust  under a  Liquidity  Facility  in  order to make
interest payments will be treated for U.S. federal income tax purposes as having
the same characteristics as the payments they replace.

      An Owner Participant's conveyance of its interest in an owner trust should
not  constitute  a  taxable  event  to  U.S.  Certificateholders.   However,  if
Continental  assumes an owner trust's  obligations  under the related  Equipment
Notes upon a purchase of a Leased Aircraft by Continental, such assumption would
be  treated  for  federal  income tax  purposes  as a taxable  exchange  by U.S.
Certificateholders of the Equipment Notes for "new" Equipment Notes resulting in
the recognition of taxable gain or loss equal to the difference between the U.S.
Certificateholder's adjusted basis in its interest in the Equipment Note and the
amount realized on such exchange  (except to the extent  attributable to accrued
interest,  which would be taxable as interest income if not previously  included
in income).  For this  purpose the amount  realized  (and the issue price of the
"new"  Equipment  Note)  would be equal  to the  fair  market  value of the U.S.
Certificateholder's pro rata share of the respective Equipment Note at such time
if the Equipment  Notes are "publicly  traded"  within the meaning of applicable
Treasury regulations and otherwise would be equal to their principal amount (or,
under certain circumstances, a lesser imputed principal amount).

      In the case of a  subsequent  purchaser  of an  Offered  Certificate,  the
purchase  price  for the  Offered  Certificate  should  be  allocated  among the
relevant  Deposits  and the  assets  held by the  Class C Trust  (including  the
Equipment Notes and the rights and obligations under the Note Purchase Agreement
with respect to Equipment Notes not theretofore issued) in accordance with their
relative fair market values at the time of purchase. Any portion of the purchase
price allocable to the right and obligation under the Note Purchase Agreement to
acquire an  Equipment  Note should be included in the  purchaser's  basis in its
share of the  Equipment  Note when  issued.  Although the matter is not entirely
clear,  in the  case  of a  purchaser  after  initial  issuance  of the  Offered
Certificates but prior to the Delivery Period  Termination Date, if the purchase
price reflects a "negative  value"  associated with the obligation to acquire an
Equipment Note pursuant to the Note Purchase  Agreement being  burdensome  under
conditions  existing at the time of purchase  (e.g., as a result of the interest
rate on the unissued  Equipment Notes being below market at the time of purchase
of an Offered Certificate),  such negative value probably would be added to such
purchaser's  basis in its interest in the Deposits and the  remaining  assets of
the Trust and reduce such purchaser's  basis in its share of the Equipment Notes
when issued.  The  preceding  two sentences do not apply to purchases of Offered
Certificates following the Delivery Period Termination Date.

      A U.S.  Certificateholder  who is treated as  purchasing  an interest in a
Deposit or an Equipment  Note at a market  discount  (generally,  at a cost less
than its  remaining  principal  amount)  that exceeds a  statutorily  defined de
minimis amount will be subject to the "market discount" rules of the Code. These
rules  provide,  in part,  that gain on the sale or other  disposition of a debt
instrument  with a term of more  than one year and  partial  principal  payments
(including  partial  redemptions)  on  such a debt  instrument  are  treated  as
ordinary income to the extent of accrued but unrecognized  market discount.  The
market  discount  rules also  provide for deferral of interest  deductions  with
respect to debt incurred to purchase or carry a debt  instrument that has market
discount. A U.S.  Certificateholder who purchases an interest in a Deposit or an
Equipment  Note at a premium may elect to  amortize  the premium as an offset to
interest  income on the Deposit or Equipment Note under rules  prescribed by the
Code and Treasury regulations promulgated under the Code.

      Each U.S.  Certificateholder  will be entitled to deduct,  consistent with
its  method  of  accounting,  its pro rata  share of fees and  expenses  paid or
incurred  by the  corresponding  Trust as  provided in Section 162 or 212 of the
Code.  Certain  fees and  expenses,  including  fees paid to the Trustee and the
Liquidity Provider,  will be borne by parties other than the Certificateholders.
It is possible  that such fees and  expenses  will be treated as  constructively
received by the Class C Trust, in which event a U.S.  Certificateholder  will be
required  to include in income and will be entitled to deduct its pro rata share
of such fees and expenses. If a U.S. Certificateholder is an individual,  estate
or trust, the deduction for such holder's share of such fees or expenses will be
allowed  only to the extent  that all of such  holder's  miscellaneous  itemized
deductions,  including such holder's share of such fees and expenses,  exceed 2%
of such  holder's  adjusted  gross  income.  In  addition,  in the  case of U.S.
Certificateholders  who are individuals,  certain otherwise  allowable  itemized



deductions  will be subject  generally  to  additional  limitations  on itemized
deductions under applicable provisions of the Code.

   ORIGINAL TRUSTS CLASSIFIED AS PARTNERSHIPS

      If an Original Trust is 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 Trust will be
calculated  at the Trust level but the Trust  itself will not be subject to U.S.
federal  income  tax. A U.S.  Certificateholder  would be required to report its
share of the  Trust's  items of income and  deduction  on its tax return for its
taxable year within which the Trust's  taxable year (which  should be a calendar
year) ends as well as income from its interest in the relevant Deposits.  A U.S.
Certificateholder's  basis in its  interest  in the Trust  would be equal to its
purchase  price therefor  (including  its share of any funds  withdrawn from the
Depositary and used to purchase Equipment Notes),  plus its share of the Trust's
net income, minus its share of any net losses of the Trust, and minus the amount
of any distributions  from the Trust. In the case of an original purchaser of an
Offered  Certificate that is a calendar year taxpayer,  income or loss generally
should  be the same as it would be if the  Class C Trust  were  classified  as a
grantor trust,  except that income or loss would be reported on an accrual basis
even if the U.S. Certificateholder otherwise uses the cash method of accounting.
A subsequent purchaser,  however,  generally would be subject to tax on the same
basis as an original  holder with respect to its interest in the Original Trust,
and would not be subject to the market  discount rules or the bond premium rules
during the duration of the Original Trust.

EFFECT OF REALLOCATION OF PAYMENTS UNDER THE INTERCREDITOR AGREEMENT

      In the event that the Class C Trust  receives less than the full amount of
the  receipts  of  interest,  principal  or  premium  paid with  respect  to the
Equipment  Notes held by it because  of the  subordination  of the Class C Trust
under the  Intercreditor  Agreement,  the owners of beneficial  interests in the
Class C  Certificates  would probably be treated for federal income tax purposes
as if they had:

      o  received as  distributions  their full share of interest,  principal or
         premium;

      o  paid  over  to  the  Class  A-1   Certificateholders,   the  Class  A-2
         Certificateholders or the Class B Certificateholders an amount equal to
         their share of the amount of the shortfall; and

      o  retained the right to  reimbursement  of the amount of the shortfall to
         the  extent  of  future  amounts  payable  to  them on  account  of the
         shortfall.

      Under this analysis:

      o  Class C  Certificateholders  incurring a shortfall would be required to
         include as current  income any  interest or other income of the Class C
         Trust that was a component  of the  shortfall,  even though that amount
         was in fact  paid to the Class  A-1  Certificateholders,  the Class A-2
         Certificateholders or the Class B Certificateholders;

      o  a loss would only be allowed to Class C  Certificateholders  when their
         right to receive reimbursement of the shortfall becomes worthless; that
         is,  when it becomes  clear that funds will not be  available  from any
         source to reimburse the shortfall; and

      o  reimbursement of the shortfall  before a claim of  worthlessness  would
         not be taxable  income to the Class C  Certificateholders  because  the
         amount reimbursed would have been previously included in income.

      These results should not significantly  affect the inclusion of income for
Class C  Certificateholders  on the  accrual  method  of  accounting,  but could
accelerate inclusion of income to Class C Certificateholders  on the cash method
of accounting by, in effect, placing them on the accrual method.

DISSOLUTION OF ORIGINAL TRUSTS AND FORMATION OF NEW TRUSTS

      Assuming that the Original  Trusts are classified as grantor  trusts,  the
dissolution  of an Original Trust and  distribution  of interests in the related
Successor Trust will not be a taxable event to U.S. Certificateholders, who will
continue to be treated as owning their shares of the property  transferred  from
the Original Trust to the Successor Trust. If the Original Trusts are classified
as partnerships, a U.S. Certificateholder will be deemed to receive its share of



the Equipment Notes and any other property  transferred by the Original Trust to
the Successor  Trust in  liquidation  of its interest in the Original Trust in a
non-taxable transaction. In such case, the U.S. Certificateholder's basis in the
property so received  will be equal to its basis in its interest in the Original
Trust, allocated among the various assets received based upon their bases in the
hands of the Original Trust and any unrealized  appreciation  or depreciation in
value in such assets,  and the U.S.  Certificateholder's  holding period for the
Equipment  Notes and other  property will include the Original  Trust's  holding
period.

SALE OR OTHER DISPOSITION OF THE CERTIFICATES

      Upon the sale, exchange or other disposition of an Offered Certificate,  a
U.S. Certificateholder generally will recognize capital gain or loss (subject to
the possible  recognition of ordinary  income under the market  discount  rules)
equal to the difference  between the amount realized on the  disposition  (other
than any  amount  attributable  to  accrued  interest  which  will be taxable as
ordinary  income  and any  amount  attributable  to any  Deposits)  and the U.S.
Certificateholder's adjusted tax basis in the Note Purchase Agreement, Equipment
Notes and any other property held by the  corresponding  Trust. Any gain or loss
will be long-term  capital gain or loss to the extent  attributable  to property
held by the Trust for more than one year.  In the case of  individuals,  estates
and trusts,  the maximum rate of tax on net long-term capital gains generally is
20%. Any gain with respect to an interest in a Deposit likely will be treated as
ordinary  income.  Notwithstanding  the  foregoing,  if the Original  Trusts are
classified  as  partnerships,  gain or loss with  respect to an  interest  in an
Original  Trust will be calculated  and  characterized  by reference to the U.S.
Certificateholder's  adjusted  tax basis and holding  period for its interest in
the Original Trust.

FOREIGN CERTIFICATEHOLDERS

      Subject  to the  discussion  of  backup  withholding  below,  payments  of
principal  and  interest  on the  Equipment  Notes  to,  or on  behalf  of,  any
beneficial owner of an Offered Certificate that is not a U.S. Person will not be
subject to U.S. federal withholding tax provided that:

      o  the 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 an owner participant or Continental;

      o  the  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,  or a controlled  foreign  corporation  for U.S. tax
         purposes that is related to an owner participant or Continental; and

      o  certain  certification  requirements  (including  identification of the
         beneficial owner of the Certificate) are complied with.

      Any capital gain  realized  upon the sale,  exchange,  retirement or other
disposition  of an Offered  Certificate  or upon  receipt of premium  paid on an
Equipment  Note by a  non-U.S.  Certificateholder  will not be  subject  to U.S.
federal  income  or  withholding  taxes  if (i)  such  gain  is not  effectively
connected with a U.S. trade or business of the holder and (ii) in the case of an
individual, such holder is not present in the United States for 183 days or more
in the taxable year of the sale,  exchange,  retirement or other  disposition or
receipt.

BACKUP WITHHOLDING

      Payments  made on the Offered  Certificates  and proceeds from the sale of
Offered  Certificates  will not be  subject to a backup  withholding  tax of 31%
unless, in general, the Certificateholder fails to comply with certain reporting
procedures  or otherwise  fails to  establish  an exemption  from such tax under
applicable provisions of the Code.

                             CERTAIN DELAWARE TAXES

      The Trustee is a Delaware  banking  corporation  with its corporate  trust
office in  Delaware.  In the opinion of Richards,  Layton & Finger,  Wilmington,
Delaware,  counsel to the Trustee, under currently applicable law, assuming that
the Trusts will not be taxable as corporations,  but, rather, will be classified
as grantor  trusts  under  subpart E, Part I of  Subchapter  J of the Code or as
partnerships  under Subchapter K of the Code, (i) the Trusts 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 thereof and (ii) Certificateholders 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  thereof as a result of  purchasing,  holding  (including  receiving
payments with respect to) or selling a Class C Certificate.

      Neither the Trusts nor the Certificateholders  will be indemnified for any
state or local taxes imposed on them,  and the imposition of any such taxes on a
Trust could result in a reduction in the amounts  available for  distribution to
the Certificateholders of such Trust. In general,  should a Certificateholder or
any Trust be subject to any state or local tax which would not be imposed if the
Trustee  were  located in a different  jurisdiction  in the United  States,  the
Trustee  will  resign  and a new  Trustee  in such  other  jurisdiction  will be
appointed.

                          CERTAIN ERISA CONSIDERATIONS

      The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
imposes  certain  requirements  on employee  benefit plans subject to Title I of
ERISA ("ERISA Plans"),  and on those persons who are fiduciaries with respect to
ERISA Plans. Investments by ERISA Plans are subject to ERISA's general fiduciary
requirements,  including,  but not limited  to, the  requirement  of  investment
prudence  and   diversification   and  the  requirement  that  an  ERISA  Plan's
investments be made in accordance with the documents governing the Plan.

      Section  406 of  ERISA  and  Section  4975 of the  Code  prohibit  certain
transactions  involving the assets of an ERISA Plan (as well as those plans that
are not subject to ERISA but which are subject to Section 4975 of the Code, such
as individual  retirement  accounts  (together  with ERISA Plans,  "Plans")) 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.

      The  Department  of Labor has  promulgated  a  regulation,  29 CFR Section
2510.3-101 (the "Plan Asset Regulation"), describing what constitutes the assets
of a Plan with  respect to the Plan's  investment  in an entity for  purposes of
ERISA and Section 4975 of the Code. Under the Plan Asset  Regulation,  if a Plan
invests  (directly  or  indirectly)  in a  Certificate,  the Plan's  assets will
include both the Certificate and an undivided interest in each of the underlying
assets of the  corresponding  Trust,  including the Equipment Notes held by such
Trust,  unless  it is  established  that  equity  participation  in the Trust by
benefit plan  investors  (including  but not limited to Plans and entities whose
underlying  assets  include Plan assets by reason of an employee  benefit plan's
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 a particular Trust by, or on behalf of, employee benefit plans
will not be  monitored.  If the assets of a Trust are deemed to  constitute  the
assets of a Plan,  transactions  involving  the  assets of such  Trust  could be
subject to the  prohibited  transaction  provisions of ERISA and Section 4975 of
the Code unless a statutory or  administrative  exemption is  applicable  to the
transaction.

      The   fiduciary  of  a  Plan  that  proposes  to  purchase  and  hold  any
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 a Plan and a party in interest or a disqualified  person,  and (iii) the
transfer  to,  or use by or for  the  benefit  of,  a  party  in  interest  or a
disqualified   person,  of  any  Plan  assets.   Such  parties  in  interest  or
disqualified  persons could include,  without  limitation,  Continental  and its
affiliates,  the Owner Participants,  Morgan Stanley,  the Trustees,  the Escrow
Agent,  the  Depositary,  the Owner  Trustees  and the  Liquidity  Provider.  In
addition,  whether  or not the  assets of a Trust are  deemed to be Plan  assets
under the Plan Asset  Regulation,  if  Certificates  are purchased by a Plan and
Certificates  of a  subordinate  Class  are  held by a party  in  interest  or a
disqualified person with respect to such Plan, the exercise by the holder of the
subordinate Class of Certificates of its right to purchase the senior Classes of
Certificates  upon the  occurrence and during the  continuation  of a Triggering
Event could be  considered  to  constitute  a  prohibited  transaction  unless a
statutory or administrative exemption were applicable. Depending on the identity
of the Plan  fiduciary  making the decision to acquire or hold  Certificates  on
behalf  of  a  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 professional 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  provisions 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 Certificates.

      Governmental  plans and  certain  church  plans,  while not subject to the
fiduciary  responsibility  provisions  of  ERISA or the  prohibited  transaction
provisions of ERISA and Section 4975 of the Code, may nevertheless be subject to
state or other  federal  laws that are  substantially  similar to the  foregoing
provisions of ERISA and the Code.  Fiduciaries  of any such plans should consult
with their counsel before purchasing any Certificates.

      Any  Plan  fiduciary  which  proposes  to  cause  a Plan to  purchase  any
Certificates  should consult with its counsel regarding the applicability of the
fiduciary  responsibility  and  prohibited  transaction  provisions of ERISA and
Section  4975 of the  Code  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.

      Each person who acquires or accepts a Certificate or an interest  therein,
will be  deemed  by such  acquisition  or  acceptance  to have  represented  and
warranted  that  either:  (i) no Plan  assets  have been used to  purchase  such
Certificate  or an  interest  therein or (ii) the  purchase  and holding of such
Certificate or an interest  therein are exempt from the  prohibited  transaction
restrictions  of  ERISA  and  the  Code  pursuant  to  one  or  more  prohibited
transaction statutory or administrative exemptions.



                                  UNDERWRITING

      Subject  to the  terms  and  conditions  set  forth  in  the  underwriting
agreement  among  Continental  and Morgan  Stanley & Co.  Incorporated  ("Morgan
Stanley") relating to the Offered Certificates,  Continental has agreed to cause
each Trust to sell to Morgan Stanley,  and Morgan Stanley has agreed to purchase
$ aggregate principal amount of the Offered Certificates.

      The underwriting agreement provides that the obligations of Morgan Stanley
are subject to certain  conditions  precedent  and that Morgan  Stanley  will be
obligated  to  purchase  all  of  the  Offered   Certificates   if  any  Offered
Certificates are purchased.

      Continental  estimates that its out of pocket expenses associated with the
offer and sale of the Offered Certificates will be approximately $        .

      Morgan Stanley proposes initially to offer the Offered Certificates at the
public  offering  price on the cover page of this  Prospectus  Supplement and to
selling group members at that price less the concessions set forth below. Morgan
Stanley and selling group  members may allow a discount to other  broker/dealers
set forth below.  After the initial public  offering,  the public offering price
and such concessions may be changed by Morgan Stanley.



PASS THROUGH                             TO SELLING GROUP      DISCOUNT TO
CERTIFICATES DESIGNATION                      MEMBERS        BROKER/DEALERS
------------------------                 ----------------    --------------
                                                               
2001-1C..........................                   %                   %


      The Offered  Certificates  are new securities for which there currently is
no market.  Continental  does not intend to apply for the listing of the Offered
Certificates on a national securities exchange. Morgan Stanley currently intends
to make a secondary  market for the  Offered  Certificates.  However,  it is not
obligated  to do so and may  discontinue  any market  making at any time without
notice.  Accordingly,  no  assurance  can be  given as to the  liquidity  of the
trading market for the Offered Certificates.

      The underwriting agreement provides that Continental will indemnify Morgan
Stanley against certain liabilities,  including liabilities under the Securities
Act, and  contribute to payments which Morgan Stanley may be required to make in
that respect.

      From time to time,  Morgan  Stanley or its affiliates  perform  investment
banking and advisory  services  for, and provide  general  financing and banking
services to, Continental and its affiliates.

      It is expected  that  delivery of the  Offered  Certificates  will be made
against  payment  therefor on or about the closing  date  specified on the cover
page of this  Prospectus  Supplement,  which will be the            business day
following the date of pricing of the Offered Certificates (this settlement cycle
being referred to as T+        ).  Under Rule 15c6-1 of the Commission under the
Securities  Exchange Act of 1934,  trades in the secondary  market generally are
required to settle in three business            days,  unless the parties to the
trade  expressly  agree  otherwise.  Accordingly,  purchasers  who wish to trade
Offered Certificates on the date of pricing or the next succeeding business days
will be required, by virtue of the fact that the Offered Certificates  initially
will settle in T+        ,  to specify an alternate settlement cycle at the time
of any trade to prevent a failed settlement.  Purchasers of Offered Certificates
who wish to  trade  Offered  Certificates  on the  date of  pricing  or the next
         succeeding business days should consult their own advisor.

      To facilitate the Offering of the Offered Certificates, Morgan Stanley may
engage in transactions that stabilize, maintain or otherwise affect the price of
the  Offered  Certificates.   Specifically,  Morgan  Stanley  may  overallot  in
connection  with  the  Offering,  creating  a  short  position  in  the  Offered
Certificates for its own account.  In addition,  to cover  overallotments  or to
stabilize the price of the Offered Certificates, Morgan Stanley may bid for, and
purchase,  Offered Certificates in the open market.  Finally, Morgan Stanley may
reclaim  selling  concessions  allowed to an agent or a dealer for  distributing
Offered Certificates in the offering,  if Morgan Stanley repurchases  previously
distributed  Offered  Certificates  in  transactions  to cover  syndicate  short
positions, in stabilization  transactions or otherwise.  Any of these activities
may  stabilize or maintain the market  price of the Offered  Certificates  above
independent  market  levels.  Morgan  Stanley is not required to engage in these
activities, and may end any of these activities at any time.



                                  LEGAL MATTERS

      The  validity  of the  Offered  Certificates  is  being  passed  upon  for
Continental  by Hughes  Hubbard & Reed LLP, New York,  New York,  and for Morgan
Stanley by Milbank,  Tweed,  Hadley & McCloy LLP, New York,  New York.  Milbank,
Tweed,  Hadley & McCloy  LLP will  rely on the  opinion  of  Richards,  Layton &
Finger, Wilmington,  Delaware, counsel for Wilmington Trust Company, as Trustee,
as to matters of Delaware law relating to the Pass Through Trust Agreements.

                                     EXPERTS

      The consolidated  financial statements  (including the financial statement
schedule) of  Continental  Airlines,  Inc.  appearing in  Continental  Airlines,
Inc.'s Annual Report (Form 10-K) for the year ended  December 31, 2000 have been
audited  by  Ernst & Young  LLP,  independent  auditors,  as set  forth in their
reports thereon  included  therein and  incorporated  herein by reference.  Such
consolidated  financial statements  (including the financial statement schedule)
are  incorporated  herein by reference in reliance  upon such reports given upon
the authority of such firm as experts in accounting and auditing.

      The references to AISI, AVITAS and MBA, and to their respective  appraisal
reports,  dated as of March  28,  2001,  March  20,  2001 and  March  28,  2001,
respectively,  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.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

      Reference  is made to the  information  under  "Incorporation  of  Certain
Documents  by  Reference"  in the  accompanying  Prospectus.  In addition to the
documents   listed  there  as  incorporated  by  reference  in  the  Prospectus,
Continental's  Quarterly  Report on Form 10-Q for the  quarter  ended  March 31,
2001, filed with the Commission on April 16, 2001, and Continental's six Current
Reports on Form 8-K,  filed with the  Commission  on April 17, May 3, May 4, May
10, June 1 and June 4, 2001, are  incorporated  by reference in this  Prospectus
Supplement.





                                              APPENDIX I--INDEX OF TERMS

                                                 PAGE                                                           PAGE
                                                 ----                                                           ----

                                                                                                       
  Adjusted Expected Distributions................S-55            DTC............................................S-42
  Administration Expenses........................S-54            DTC Participants...............................S-42
  Aggregate LTV Collateral Amount................S-56            Equipment......................................S-70
  Air France.....................................S-25            Equipment Notes................................S-61
  Aircraft.......................................S-58            ERISA..........................................S-83
  Aircraft Operative Agreements..................S-41            ERISA Plans....................................S-83
  AISI...........................................S-59            Escrow Agent...................................S-46
  Appraised Current Market Value.................S-56            Escrow Agreements..............................S-46
  Appraisers.....................................S-59            Escrow Receipts................................S-46
  Assumed Aircraft Value.........................S-65            event of default...............................S-34
  Assumed Amortization Schedule..................S-31            Event of Loss..................................S-76
  Assumed Appraised Value........................S-39            Excusable Delay................................S-60
  Average Life Date..............................S-64            Expected Distributions.........................S-54
  AVITAS.........................................S-59            Express........................................S-23
  Base Rate......................................S-50            FAA............................................S-20
  Basic Agreement................................S-26            Final Distributions............................S-53
  Boeing.........................................S-60            Final Drawing..................................S-49
  Bush Intercontinental..........................S-23            Final Maturity Date............................S-29
  Business Day...................................S-30            Gulfstream.....................................S-24
  Cash Collateral Account........................S-48            H.15(519)......................................S-64
  Cede...........................................S-42            Hopkins International..........................S-23
  Certificate Account............................S-30            Indenture Default..............................S-33
  Certificate Owners.............................S-43            Indentures.....................................S-38
  Certificateholders.............................S-27            Intercreditor Agreement........................S-52
  Certificates...................................S-26            Interest Drawings..............................S-47
  Class A common stock...........................S-23            IRS............................................S-79
  Class A-1 Certificates.........................S-26            Issuance Date..................................S-44
  Class A-1 Trust................................S-26            Lease..........................................S-72
  Class A-1 Trustee..............................S-27            Lease Event of Default.........................S-33
  Class A-2 Certificates.........................S-26            Lease Payment Date.............................S-72
  Class A-2 Trust................................S-26            Leased Aircraft................................S-38
  Class A-2 Trustee..............................S-27            Leased Aircraft Indenture......................S-38
  Class B Certificates...........................S-26            Leased Aircraft Trustee........................S-61
  Class B common stock...........................S-23            LIBOR..........................................S-50
  Class B Trust..................................S-26            Liquidity Event of Default.....................S-51
  Class B Trustee................................S-27            Liquidity Expenses.............................S-54
  Class C Certificates...........................S-26            Liquidity Facility.............................S-47
  Class C Trust..................................S-26            Liquidity Obligations..........................S-54
  Class C Trustee................................S-27            Liquidity Provider.............................S-47
  Class D Certificates...........................S-41            Loan Trustees..................................S-61
  Class D Trust..................................S-41            LTV Appraisal..................................S-56
  Class D Trustee................................S-28            LTV Collateral Amount..........................S-56
  Class Exemptions...............................S-83            LTV Ratio......................................S-56
  CMI............................................S-23            LTVs............................................S-6
  Code...........................................S-37            Make-Whole Premium.............................S-63
  Commission.....................................S-26            Mandatory Document Terms.......................S-41
  Company........................................S-23            Mandatory Economic Terms.......................S-39
  Continental....................................S-23            Maximum Available Commitment...................S-47
  Continuous Stay Period.........................S-69            MBA............................................S-59
  Controlling Party..............................S-52            Minimum Sale Price.............................S-53
  Convention.....................................S-73            Moody's........................................S-45
  CSFB...........................................S-45            Morgan Stanley.................................S-85
  Current Distribution Date......................S-54            most recent H.15(519)..........................S-64
  Current Pool Balance...........................S-55            New Trustee....................................S-42
  Debt Balance...................................S-74            Newark.........................................S-23
  default........................................S-34            Non-Extension Drawing..........................S-49
  Delivery Period................................S-60            Non-Performing Equipment Notes.................S-55
  Delivery Period Termination Date...............S-44            Northwest......................................S-23
  Deposit Agreement..............................S-44            Northwest Airlines.............................S-23
  Depositary.....................................S-45            Note Holders...................................S-41
  Deposits.......................................S-44            Note Purchase Agreement........................S-38
  Depreciation Assumption........................S-65            Offered Certificates...........................S-26
  disqualified persons...........................S-83            Offering.......................................S-41
  Distribution Date..............................S-27            Original Trustee...............................S-42
  Downgrade Drawing..............................S-48            Original Trusts................................S-42



                                       APPENDIX I--INDEX OF TERMS--(CONTINUED)

                                                 PAGE                                                           PAGE
                                                 ----                                                           ----

  Owned Aircraft.................................S-38            Series B Equipment Notes.......................S-61
  Owned Aircraft Indenture.......................S-38            Series C Equipment Notes.......................S-61
  Owned Aircraft Trustee.........................S-61            Series D Equipment Notes.......................S-61
  Owner Participant..............................S-61            Sixty-Day Section 1110 Period..................S-69
  Owner Trustee..................................S-61            Special Distribution Date......................S-30
  Participation Agreement........................S-38            Special Payment................................S-29
  parties in interest............................S-83            Special Payments Account.......................S-30
  Pass Through Trust Agreements..................S-26            Standard & Poor's..............................S-45
  Paying Agent...................................S-46            Stated Interest Rates..........................S-47
  Paying Agent Account...........................S-30            Subordination Agent............................S-52
  Performing Equipment Note......................S-48            Substitute Aircraft............................S-60
  Plan Asset Regulation..........................S-83            Successor Trust................................S-42
  Plans..........................................S-83            Tax Counsel....................................S-79
  Pool Balance...................................S-30            Termination Notice.............................S-51
  Pool Factor....................................S-31            Threshold Rating...............................S-48
  Prospectus.....................................S-26            Transfer Date..................................S-42
  PTC Event of Default...........................S-35            Transportation Code............................S-36
  PTCE...........................................S-83            Treasury Yield.................................S-63
  Rating Agencies................................S-45            Triggering Event...............................S-27
  Receiptholder..................................S-46            Trust Agreements...............................S-61
  Regular Distribution Dates.....................S-29            Trust Indenture Act............................S-37
  Remaining Weighted Average Life................S-64            Trust Property.................................S-26
  Replacement Facility...........................S-48            Trust Supplement...............................S-26
  Required Amount................................S-47            Trustee........................................S-26
  Scheduled Payments.............................S-29            Trusts.........................................S-26
  Section 1110...................................S-70            U.S. Certificateholders........................S-79
  Series A-1 Equipment Notes.....................S-61            U.S. Persons...................................S-79
  Series A-2 Equipment Notes.....................S-61            Virgin.........................................S-25





                         APPENDIX II--APPRAISAL LETTERS



     [AIRCRAFT
     INFORMATION
     SERVICES, INC. LOGO]

28 March 2001

Continental Airlines
1600 Smith Street HQSFN
Houston, TX 77002

Subject: AISI Report No.: A1S015BVO
         AISI Sight Unseen New Aircraft Base Value Appraisal, Twelve B737-800,
         Seven B737-900, Ten B767-400ER and Two B777-200ER Aircraft.

Reference:         (a) Morgan Stanley Fax and Email messages 09/14 March 2001


Dear Gentlemen:

Aircraft Information Services, Inc. (AISI) is pleased to offer Continental
Airlines our opinion of the sight unseen base value of various new aircraft
scheduled to be delivered from the manufacturer to Continental Airlines between
October 2001 and June 2002 as listed and defined in Table I and referenced (a)
data above.

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 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.

         Headquarters, 26072 Merit Circle, Suite 123. Laguna Hills, CA 92653
         TEL: 949-582-8888  FAX: 949-582-8887  E-MAIL: AISINews@aol.com.


                                                                          [LOGO]

28 March 2001
AISI File No. A1S015BVO
Page - 2 -

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. AISI assumes average
condition unless otherwise specified in this report. AISI also assumes that
airframe, engine and component maintenance and essential records are sufficient
to permit normal commercial operation under a strict airworthiness regulatory
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.

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. Assumption 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. Current market value assumes that
there is no short term time constraint to buy or sell.

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. AISI encourages the use of current market values to
consider the probable near term value of an aircraft.



                                                                          [LOGO]

28 March 2001
AISI File No. A1S015BVO
Page - 3 -

If more than 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.

2. VALUATION

The aircraft are valued predicated upon the reference (a) data which describes
the aircraft MTOW and any engine upgrades. Following is AISI's opinion of the
base value for the subject aircraft on their respective scheduled delivery dates
in current US Dollars. Valuations are presented in Table I subject to the
assumptions, definitions and disclaimers herein.


                                                TABLE I


------------------------------------------------------------------------------------------------------
  Scheduled                                              Expected
Manufacturer's               Aircraft Serial           Registration          New Delivery Base Value -
Delivery Date                    Number                    Number                Current USDollars
------------------------------------------------------------------------------------------------------
                              B737-800, CFM56-7B26 ENGINES, 174,200LB MTOW
                                                                           
Oct-01                       31588                     N76269                       $51,520,000
Oct-01                       31632                     N73270                       $51,520,000
Nov-01                       31589                     N35271                       $51,680,000
Nov-01                       31590                     N36272                       $51,680,000
Dec-01                       31591                     N37273                       $51,850,000
Jan-02                       31592                     N37274                       $52,010,000
Feb-02                       31593                     N73275                       $52,170,000
Feb-02                       31594                     N73276                       $52,170,000
Mar-02                       31595                     N37277                       $52,330,000
Jun-02                       31596                     N73278                       $52,830,000
Jun-02                       31597                     N79279                       $52,830,000
Jun-02                       31598                     N36280                       $52,830,000




                                                                     [AISI LOGO]

28 March 2001
AISI File No. A1S015BVO
Page - 4 -



                            B737-900, CFM56-7B26 ENGINES, 174,200LB MTOW
                                                                               
Oct-01                                  30125                     N37408                $52,720,000
Nov-01                                  30126                     N37409                $52,890,000
Dec-01                                  30127                     N75410                $53,050,000
Jan-02                                  30128                     N71411                $53,210,000
Mar-02                                  30129                     N31412                $53,550,000
May-02                                  30130                     N37413                $53,880,000
Jun-02                                  30131                     N30414                $54,050,000

                           B767-400ER, CF6-80C2B8F ENGINES, 450,000LB MTOW
Jan-02                                  29452                     N66057                $108,890,000
Jan-02                                  29453                     N67058                $108,890,000
Feb-02                                  29454                     N69059                $109,240,000
Feb-02                                  29455                     N78060                $109,240,000
Mar-02                                  29456                     N68061                $109,570,000
Mar-02                                  29457                     N76062                $109,570,000
Apr-02                                  29458                     N69063                $109,920,000
Apr-02                                  29459                     N76064                $109,920,000
May-02                                  29460                     N76065                $110,260,000
May-02                                  29461                     N77066                $110,260,000

                            B777-200ER, GE90-90B ENGINES, 648,000LB MTOW
Mar-02                                  31679                     N78017                $143,880,000
Apr-02                                  31680                     N37018                $144,340,000




                                                                     [AISI LOGO]

28 March 2001
AISI File No. A1S015BVO
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. This
report is offered as a fair and unbiased assessment of the subject aircraft.
AISI has no past, present, or anticipated future interest in 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. Such
conclusions and opinions are judgments that reflect conditions and values which
are 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
parties action or failure to act as a result of reliance or alleged reliance on
this report.

Sincerely,

AIRCRAFT INFORMATION SERVICES, INC.


/s/ John D. McNicol


John D. McNicol
Vice President
Appraisals & Forecasts



                      (This page intentionally left blank)



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

INTRODUCTION

AVITAS, Inc. has been retained by Continental Airlines (the "Client") to provide
its opinion as to the Base Value for thirty-one (31) jet aircraft. The subject
aircraft are identified and their values are set forth in Figure 1 in this
report.

The values presented in this report assume that this aircraft will be in new,
"flyaway" condition and fully certificated for commercial operations. We have
further assumed that the subject aircraft will be operated under the air
transport regulations of a major nation.

The values presented in this report do not take into consideration fleet sales,
attached leases, tax considerations or other factors that might be considered in
structuring the terms and conditions of a specific transaction. These factors do
not directly affect the value of the aircraft itself but can affect the
economics of the transaction. Therefore, the negotiated striking price in an
aircraft transaction may take into consideration factors such as the present
value of the future lease stream, the terms and conditions of the specific lease
agreement and the impact of tax considerations.

DEFINITIONS

AVITAS's value definitions, set forth in full in the appendix at the end of this
report, conform to those of the International Society of Transport Aircraft
Trading ("ISTAT") adopted in January 1994, and are summarized as follows:

-     BASE VALUE is the appraiser's 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 aircraft's Base Value is founded in the
      historical trend of values and in the projection of value trends and
      presumes an arm's-length, cash transaction between willing and
      knowledgeable parties, acting prudently, with an absence of duress and
      with a reasonable period of time for marketing. Base Value typically
      assumes that an aircraft's physical condition is average for an aircraft
      of its type and age, and its maintenance time status is at mid-life,
      mid-time (or benefiting from an above-average maintenance status if it is
      new or nearly new).

AIRCRAFT VALUE

AVITAS's opinion as to the value of the subject aircraft is presented below in
millions of U.S. dollars.

--------------------------------------------------------------------------------

                             [PICTURE GLOBAL WORLD]

WORLD HEADQUARTERS: 14520 Avion Pkwy, Chantilly, VA 20151 USA
- Telephone:  (703) 476-2300  Fax: (703) 860-5855  Email: avitas@dnv.com

AVITAS EUROPE: Palace House, 3 Cathedral St. London SE1 9DE
- Telephone:  0171-716-6621   Fax: 0717-357-6873   Email: avitas@dnv.com

AVITAS ENGINEERING: 5040 N.W. 7th Street, #900 Miami, FL 33126
- Telephone:  (305) 476-9650  Fax: (305) 476-9915  Email: avitas@dnv.com

                          A DET NORSKE VERITAS COMPANY

--------------------------------------------------------------------------------



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

FIGURE 1




                                             CONTINENTAL AIRLINES
                              AIRCRAFT SUMMARY & AIRCRAFT VALUES IN US$ MILLIONS
-------------------------------------------------------------------------------------------------------------
NO.     TYPE                 ENGINES                 S/N             DEL. DATE         MTOW (LBS)        BV
-------------------------------------------------------------------------------------------------------------
                                                                                     
1       737-800              CFM56-7B26              31588           2001-10           174,200         $ 45.9
2       737-800              CFM56-7B26              31632           2001-10           174,200           45.9
3       737-800              CFM56-7B26              31589           2001-11           174,200           45.9
4       737-800              CFM56-7B26              31590           2001-11           174,200           45.9
5       737-800              CFM56-7B26              31591           2001-12           174,200           45.9
6       737-800              CFM56-7B26              31592           2002-01           174,200           46.4
7       737-800              CFM56-7B26              31593           2002-02           174,200           46.4
8       737-800              CFM56-7B26              31594           2002-02           174,200           46.4
9       737-800              CFM56-7B26              31595           2002-03           174,200           46.4
10      737-800              CFM56-7B26              31596           2002-06           174,200           46.7
11      737-800              CFM56-7B26              31597           2002-06           174,200           46.7
12      737-800              CFM56-7B26              31598           2002-06           174,200           46.7
13      737-900              CFM56-7B26              30125           2001-10           174,200           47.9
14      737-900              CFM56-7B26              30126           2001-11           174,200           47.9
15      737-900              CFM56-7B26              30127           2001-12           174,200           47.9
16      737-900              CFM56-7B26              30128           2002-01           174,200           48.4
17      737-900              CFM56-7B26              30129           2002-03           174,200           48.4
18      737-900              CFM56-7B26              30130           2002-05           174,200           48.8
19      737-900              CFM56-7B26              30131           2002-06           174,200           48.8
20      767-400ER            CF6-80C2B8F             29452           2002-01           450,000           95.5
21      767-400ER            CF6-80C2B8F             29453           2002-01           450,000           95.5
22      767-400ER            CF6-80C2B8F             29454           2002-02           450,000           95.5
23      767-400ER            CF6-80C2B8F             29455           2002-02           450,000           95.5
24      767-400ER            CF6-80C2B8F             29456           2002-03           450,000           95.5
25      767-400ER            CF6-80C2B8F             29457           2002-03           450,000           95.5
26      767-400ER            CF6-80C2B8F             29458           2002-04           450,000           96.2
27      767-400ER            CF6-80C2B8F             29459           2002-04           450,000           96.2
28      767-400ER            CF6-80C2B8F             29460           2002-05           450,000           96.2
29      767-400ER            CF6-80C2B8F             29461           2002-05           450,000           96.2
30      777-200ER            GE90-90B                31679           2002-03           648,000          128.5
31      777-200ER            GE90-90B                31680           2002-04           648,000          129.5
-------------------------------------------------------------------------------------------------------------
GRAND TOTAL                                                                                         $ 2,108.6
-------------------------------------------------------------------------------------------------------------




CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

GENERAL MARKET OVERVIEW

INTRODUCTION

Many key indicators suggested that the expected cyclical downturn would commence
in 2000, but the continuation of the economic boom through the year took most
observers by surprise. Although the availability of some types remained
significant - especially for younger, narrowbody aircraft - 2000 was marked by a
robust U.S. economy, healthy traffic growth worldwide and total net orders for
more than 1,200 new jet aircraft. However, during 2001, in the U.S. economy
especially, the slowdown is likely to become much more apparent and the rate of
growth in air traffic both in North America and elsewhere is forecast to
decrease significantly. Europe remains on a very firm footing economically,
especially in the euro-zone countries, and recovery in Asia has now gained
considerable ground, although Japan is expected to take longer than its
neighbours to catch up.

AVITAS predicts that growth in international air traffic worldwide will average
between 4.0% and 7.0% over the next five years, with 2000 being the last year of
the most recent upswing in the cycle. In 2001, global traffic is forecast to
increase by 2.7%, which compares to growth of more than 6.0% in the previous
year, but this rate of increase is expected to accelerate in the years
immediately afterward.

Net orders for new jet aircraft of all types are forecast to be less than 900
units in both 2001 and 2002, following four consecutive years in which sales
exceeded 1,200 units annually. Much of the decline in orders will be accounted
for by fewer sales of narrowbody aircraft. Commercial jet deliveries, for all
types, totalled more than 1,100 units in 2000, with deliveries in 2001 expected
to decline only slightly. Over the next three years, this total is forecast to
decrease steadily, to less than 900 units in 2004.

The debate over the timing and depth of a fresh round of more restrictive noise
regulations, commonly referred to as Stage 4, will intensify as the year
progresses. If these new rules are sufficiently stringent, they will have a
far-reaching impact on some currently popular aircraft types. Given that
widespread international agreement must first be secured, it is unlikely that
such rules can be enforced in the next several years. Beyond then, concerns over
the potential effects on aircraft trading conditions are very real. The
Committee on Aviation Environmental Protection (CAEP) of the International Civil
Aviation Organization (ICAO) recommended in January 2001 that a new noise
standard, ten decibels lower than Stage 3, be enforced on a cumulative basis for
new aircraft designs with effect from 2006, with appropriate procedures
introduced for the certification of existing fleets. A consensus on precisely
how new standards can be applied has yet to be reached, however, and the dispute
between the U.S. and the E.U. over hushkitted aircraft still flying remains.

During 2001, moves toward the finalization of the proposed Unidroit Convention
should also be made, although formal ratification may be some years from now.
The convention intends to provide a single international regime covering
operator bankruptcy and aircraft registration issues.

While the finances of most of the major U.S. carriers remain basically sound,
2000 proved to be a very difficult year for operations in many respects. Weather
delays and airport congestion all made their impact felt, while higher fuel



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

prices continued to affect profitability and consumer dissatisfaction and labor
disputes became much more prominent issues. Consolidation within the industry
tightened as United Airlines announced plans to acquire US Airways while
American Airlines moved to take over TWA, and several smaller or niche carriers
ceased trading. At many of the main airlines, labor and contract related issues
have still to be resolved while scope clauses, which limit the introduction of
regional jets into mainstream airline operations, are still in place at many
carriers.

AVITAS believes that fuel prices will stabilize in the medium to long term as
known world reserves remain plentiful, although OPEC's supply policies and
worries over potential conflict in the Middle East remain factors to be
considered.

Substantial discounting between the two major airframe manufacturers continues
to place downward pressure on new aircraft prices. Airbus Industrie is also
moving toward the adoption of a conventional corporate structure.

The formal launch by Airbus of both passenger and freighter versions of the A380
ultra-high capacity long-haul transport marks the consortium's bid to outpace
Boeing at the upper end of the aircraft market. With service entry slated for
2006, deliveries of the new type should commence just as the next upturn in the
economic cycle is underway. Airbus can be expected to secure more firm orders
for the A380 as time goes on and Boeing's only response, to date, has been to
offer an enhanced variant of its 747-400. If the A380 orderbook grows, 747-400
values can be expected to be negatively affected (the type is already twelve
years old) although long-range versions of the 777 should continue to sell well
and support widebody market share for the U.S. manufacturer.

NARROWBODIES

Trends in orders, deliveries and backlog for narrowbody aircraft are shown in
the following Figure. The market for aircraft in this class declined in the mid
1990s as the effects of recession and the aftermath of the Gulf War were felt.
Orders recovered dramatically in the second half of the decade, but dropped
sharply again in 1999 as expectations of another cyclical downturn mounted.
However, while sales remained relatively strong last year, declines are forecast
once more for 2001 and 2002.



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

FIGURE 2

                                     NARROWBODY ORDERS, DELIVERIES, AND BACKLOG
                                              (PASSENGER AND FREIGHTER)

                                                     [BAR GRAPH]



                       1990     1991    1992     1993     1994     1995     1996    1997     1998     1999     2000
                                                                              
Deliveries              452      569     520      331      277      220      225     351      546      655      598
Net Orders              652       88     136       29       92      303      688     669      897      588      829
Backlog                2311     1830    1446     1144      959     1042     1505    1823     2174     2107     2338


Source: BACK Information Services

WIDEBODIES

Trends in the market for widebody aircraft are shown in the following Figure.
Although economic recovery in the Far East is now sustained, weaker demand for
larger aircraft is still apparent. Widebody orders also peaked in the mid 1990s
but had declined very markedly by the end of the decade, and 2000 and 2001 are
predicted to be the poorest years for sales, with around 130 widebody units
ordered in each year. The success of the Airbus A380 program will almost
entirely depend on commitments to it from carriers based in Asia, while types
such as the longer-range variants of the 777 will help to open up new
trans-Pacific routes and boost frequencies in existing markets.



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

FIGURE 3

                                      WIDEBODY ORDERS, DELIVERIES, AND BACKLOG
                                              (PASSENGER AND FREIGHTER)

                                                     [BAR GRAPH]



                       1990     1991    1992     1993     1994     1995     1996    1997     1998     1999     2000
                                                                               
Deliveries              170      201     211      211      156      161      172     208      249      252      196
Net Orders              382      213      92       47       30      146      281     274      216      149      254
Backlog                1029     1041     922      758      632      617      726     792      759      656      714


Source: BACK Information Services

AIRCRAFT AVAILABILITY

Over the last three years, the number of aircraft available for either sale or
lease has grown substantially, although many of these are types that have
suffered because of the passing of the Stage 3 noise gate at the end of 1999.
What is of most concern, however, is the increase in the number of available
younger aircraft, particularly narrowbodies. The recession in Asia in the late
1990s is still being felt to some extent in the overall demand for widebody
aircraft, for which the region is a crucial market.

The following Figure shows the trend in aircraft availability since 1990, the
last peak in the market cycle.



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

FIGURE 4

                             COMMERCIAL JET AIRCRAFT AVAILABLE FOR SALE OR LEASE
                                           (AVERAGE END OF MONTH)

                                                 [BAR GRAPH]


                       1990     1991    1992     1993     1994     1995     1996    1997     1998     1999     2000
                       ----     ----    ----     ----     ----     ----     ----    ----     ----     ----     ----
                                                                               
WIDEBODY                 91      156     153      232      234      181      131     138      159      188      209
NARROWBODY              454      571     508      473      434      308      188     197      242      313      331


Source: BACK Information Services and The Airline Monitor.

RETIREMENTS

While a range of factors influence the rate of aircraft retirements, the
continuing impact of the 1999 Stage 2 noise gate and higher fuel prices are
currently the most significant. AVITAS forecasts that an average of 180 aircraft
per year will be permanently withdrawn from use between 2001 and 2005, but this
rate will accelerate in years to come. Some older widebody aircraft, it should
be noted, have also reached the end of their useful economic lives somewhat
prematurely. Aircraft affected include 747-100/-200Bs, older A300s and DC-10s. A
strong market for aircraft parts and spare engines will also help to support
more retirements of older types.

The following Figure displays the trend in retirements for both widebody and
narrowbody aircraft (in passenger and freighter configuration) since 1990.



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

FIGURE 5

                                             COMMERCIAL JET RETIREMENTS
                                              (PASSENGER AND FREIGHTER)

                                                     [BAR GRAPH]



                       1990     1991    1992     1993     1994     1995     1996    1997     1998     1999     2000
                       ----     ----    ----     ----     ----     ----     ----    ----     ----     ----     ----
                                                                               
WIDEBODY                  1        1       4        9       21       19       26      38       55       47       51
NARROWBODY               25       42     100       91       74       56       50      90      124      120      120


Source: BACK Information Services

WORLD DISTRIBUTION

The following Figures show the global distribution of narrowbody and widebody
aircraft by type and region. Almost half of the total fleet of narrowbodies is
based in North America while Europe is home to around a quarter. Asia/Pacific
accounts for just under 11% of the total. However, for widebody types, almost
one third of the world fleet is in the Asia/Pacific region. Another third is
based in North America while a quarter is in Europe.



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

FIGURE 6

                   NARROWBODY AIRCRAFT ACTIVE FLEET BY REGION AS OF JANUARY 2001

                                            [BAR GRAPH]



-------------------------------------------------------------------------------------------------------------
                                    737-     737-      737-              A319/A
                       707   727  200/200  300/400/  600/700/    757-   320/A32  DC-8  DC-9   MD-   717  F100
                                     A       500       800     200/300     1                 80/90
-------------------------------------------------------------------------------------------------------------
                                                                      
AFRICA/M.E.             97   115    124       76        77        22       88      15     5    44           7
ASIA/PACIFIC            10    23     90      421        81        66      201       1    12   115     7    18
EUROPE                  50    83     78      581       200       205      544      10    46   334     5    65
L.AM./CARIB.            25   126    190       87        35        24       67      10    98    76          62
N. AMERICA              87   767    349      783       328       618      458     159   491   681    31   122
-------------------------------------------------------------------------------------------------------------


Source: BACK Information Services



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

FIGURE 7

                     WIDEBODY AIRCRAFT ACTIVE FLEET BY REGION AS OF JANUARY 2001

                                             [BAR GRAPH]
No. of Aircraft in Active Service



                        A300-
                 A300     600      A310     A330    A340     B747    B767     B777    DC10     MD11   L1011
                 ----   -----      ----     ----    ----     ----    ----     ----    ----     ----   -----
                                                                        
AFRICA/M.E.        31      46        65       20      29      111      39       40       7        7       5
ASIA/PACIFIC       42      91        62       72      47      443     204      119      29       41       2
EUROPE             42      26        51       58      90      254     138       58      34       62      14
L.AM./CARIB.        8                 6        5       7        7      44                3       16       4
N. AMERICA         26      78        54       17      12      199     382       98     249       62      60


Source: BACK Information Services

BACKGROUND - BOEING 737

Design of the Boeing short range 737 was announced in early 1965 with Lufthansa
as the launch customer. As evidenced by the fleet statistics shown below, the
737 is an extremely popular aircraft family.



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

FIGURE 8



-----------------------------------------------------------------------------------
                            BOEING 737 FAMILY STATISTICS
                                 AS OF JANUARY 2001
-----------------------------------------------------------------------------------
MODEL           AIRCRAFT IN SERVICE          AIRLINE OPERATORS          FIRM ORDERS
-----------------------------------------------------------------------------------
                                                                   
737-100                    2                         1                       --
737-200                   43                        12                       --
737-200A                 816                       125                       --
737-300                1,100                       103                       --
737-400                  482                        68                       --
737-500                  386                        35                       --
737-600                   38                         3                       29
737-700                  318                        33                      487
737-800                  393                        42                      407
737-900                    2                        --                       40
-----------------------------------------------------------------------------------
GRAND TOTAL            3,580                       273                      963
-----------------------------------------------------------------------------------


Source: BACK Information Services

The first version in this series was the 737-100, which accommodates as many as
100 passengers. Only 30 were produced. The 737-200 is a stretched version, which
accommodates up to 130 passengers and is equipped with standard JT8D-9
powerplants. A 6-foot-4-inch plug was installed to increase capacity. The
737-200 Advanced model replaced the standard 737-200 in 1971. This aircraft
incorporated many aerodynamic improvements and a high lift system, which greatly
improved short field performance. Perhaps most significant of the upgrades was
the availability of the higher thrust JT8D-15 engines which allowed the maximum
takeoff weight to be increased to 115,000 pounds when the engine was introduced
and ultimately to 128,100 pounds.

The Boeing 737-300, first delivered in late 1984, features a fuselage lengthened
by about ten feet, fuel efficient CFM International CFM56-3 high bypass engines
and various structural, aerodynamic and systems modifications. The CFM engines
also make the -300 and subsequent models Stage 3/Chapter 3 noise compliant.
Though the maximum seating capacity is 149 passengers in a single-class
arrangement, the 737-300 typically seats 128 in a two-class configuration.

The 737-400 offers the same technology found in the -300 with the fuselage
lengthened by an additional ten feet and strengthened outer wings and landing
gear to allow for higher landing weights. The first production model was rolled
out of the factory in January 1988 and the first delivery was made to Piedmont
Airlines that September.

The Boeing 737-500 is the successor to the 737-200 in terms of its size and
passenger loads but utilizes the later technology CFM56 engines and
EFIS-equipped cockpit. The 737-500 was first flown in June 1989. Typical seating
is 108 passengers in a two-class configuration, though the aircraft can seat up
to 132 passengers.



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

The rather wide acceptance of the A320 in the early 1990s prompted Boeing to
launch a new range of aircraft to replace the 737 family and compete with the
A320's seat-mile economics. In response to customers' needs, the 737-600,
737-700 and 737-800 programs were launched. The goal was to improve economic
performance and capability and to retain commonality with the existing 737
family. A new wing, new powerplant and other design enhancements were
incorporated to boost the range to 2,925 nautical miles (U.S. transcontinental),
and still retain as many parts as possible so that existing 737 operators would
be able to economize on maintenance costs. To improve what was already highly
regarded dispatch reliability, many of the modifications were designed to
simplify maintenance tasks. Overall, the new aircraft have 8% lower fuel burn
and estimated 15% lower maintenance charges than their predecessors.

The new supercritical wing has an increased chord and span providing a 15%
improvement in lift to drag ratio over the old design. A high hull weight was
needed to increase fuel capacity by 35%. To reduce the number of parts and
man-hours needed for overhaul, newly designed slats and flaps were fitted to the
wing.

The CFM56-7 powerplant is an improved version of the -5A series, and provides
thrust rated between 18,000 pounds and 26,400 pounds which allows for a typical
cruise speed of 0.82 Mach. In addition to an improved core, the -7 has a 61-inch
diameter fan with wider chord fan blades which allow it to operate at lower
turbine temperatures, thus slowing turbine deterioration. There is a fuel burn
performance improvement over the -5A which powers the A320 and A319. The
reliability of the CFM56-7 will certainly contribute to the reduction of
maintenance costs.

The Next Generation 737 maintains flight-deck commonality with the current 737
family. This allows pilots with a current 737 type rating to gain a rating for
the Next Generation 737s very quickly (possibly in as little as one day of
training), and reduces costly simulator training. The Next Generation 737's
instrumentation can be modified to display either 777 or 737-300/-400/-500
instrumentation. This reduces the amount of time it will take for pilots to get
new ratings. These systems were introduced as a lower cost means of competing
with the cross-crew qualification utilized by Airbus. Boeing elected not to
introduce a fly-by-wire system, but instead designed the flight controls to
minimize cross-training requirements.

On March 14, 1995, SAS became the launch customer for the 737-600, successor to
the -500, with a firm order for 35 aircraft and options for 35 more. Deliveries
commenced in the second half of 1998. Nine inches longer than the -500 and with
the same passenger capacity, the aircraft has CFM56-7 engines and a new wing.
The 737-600 has an increased takeoff weight of 124,000 pounds to 143,500 pounds
compared to the 115,500 pounds to 133,500 pounds of the -500. Standard fuel
capacity has been increased from 5,311 U.S. gallons to 7,150 U.S. gallons. As a
result, the -600 has a range with 108 passengers of 3,200 nautical miles, 800
miles more than the -500.

In December 1993, Southwest Airlines gave Boeing the launch order for the Boeing
737-700 with 63 firm orders plus options. Deliveries of the 737-700 began in
1997. It shares many of the same qualities as its very successful predecessor,
the 737-300. The 737-700 has the same seating capacity as the 737-300 (128



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

in a two-class configuration), but has an increase in range. The range increase
is due to the greater fuel capacity and higher takeoff weight, which is 133,000
pounds to 153,000 pounds.

The Boeing 737-800 is a stretched version of the 737-400 capable of transporting
up to 162 passengers in two-class configuration or 189 in a single class. The
extra seating gives the -800 a reduction in seat-mile charges over the -400 for
the same trip cost. The differences between the 737-800 and the A320 are far
less pronounced than the other variants, thus tightening the competition. The
seating of the 737-800 is greater than that of the A320 (189 vs 164 in a single
class); however, it has a little less range. The aircraft, delivered to launch
customer Hapag-Lloyd in April 1998, has a design range of approximately 2,900
nautical miles, making it most desirable in the European markets. The -800 has
takeoff weight offerings from 155,500 pounds to 174,200 pounds. Boeing is
offering winglets as an option and will make them available as a retrofit for
present operators. South African Airways is the first customer who has ordered a
737-800 with winglets. First delivery is scheduled for 2001. A 737-800 equipped
with the new winglets will be able to fly farther, burn 3% to 5% less fuel, or
carry up to 6,000 pounds more payload according to the manufacturer.

In late 1997, Alaska Airlines launched the Boeing 737-900, which is a 737-800
stretched by nearly nine feet, with ten firm orders. The aircraft will have 18%
more cargo volume and 9% more passenger cabin area than the 737-800. Deliveries
are scheduled to begin in April 2001.

The Figure below summarizes the performance capabilities of the 737 series
(excluding the -100, -200 and -200A).

FIGURE 9



                 SEATING CAPACITY                       MTOW (LBS)                       RANGE (NM)
AIRCRAFT       --------------------              -----------------------          ------------------------
MODEL            BASIC            MAX              BASIC           MAX              BASIC            MAX
----------------------------------------------------------------------------------------------------------
                                                                                   
737-300          128            149               124,500        138,500           1,625             2,270
737-400          146            172               138,500        150,000           1,960             2,090
737-500          108            132               115,500        133,500           1,520             2,420
737-600          108            132               124,000        143,500           1,530             3,230
737-700          128            149               133,000        153,000           1,620             3,245
737-800          162            189               155,500        174,200           1,905             2,925
737-900          177            189               166,000        174,200           1,925             2,728
----------------------------------------------------------------------------------------------------------


All CFM-powered 737s meet the noise abatement requirements outlined in U.S. FAR
Part 36, Stage 3, and ICAO Annex 16, Chapter 3. Earlier models of the Boeing 737
series do not meet these noise standards without modification.




CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

CURRENT MARKET - BOEING 737-800

CURRENT MARKET

AVITAS is of the opinion that the current market for the Boeing 737-800 aircraft
is firm. There are presently 393 aircraft in service worldwide among more than
40 airline operators and a backlog of 407 firm orders and 95 options. The first
737-800 was delivered to launch customer Hapag Lloyd in April 1998. The 737-800
is a stretched version of the 737-400 that features additional capacity of
approximately 16 seats, increased range and cruising altitude. It competes with
the Airbus A320-200, which has been very successful in capturing large strategic
orders.

RECENT FLEET DEVELOPMENTS

In September 2000, Continental Airlines ordered five 737-800s with deliveries
scheduled to take place in late 2002. The purchase brought the carrier's
orderbook for the variant up to 55 aircraft.

In August 2000, American Airlines placed a firm order for three 737-800s. The
purchase is part of an exercised option from a 1996 contract.

In June 2000, ILFC announced its order for 50 additional 737NG aircraft. The
model types are not known at this time.

In May 2000, American Trans Air ordered 37 737-800 Enhanced Performance aircraft
(winglets and CFM56-7B27 engines).

In March 2000, Ryanair announced plans to acquire ten 737-800s after it raises
GBP 77 million through a new share placing to support its route expansion plans.

In February 2000, South African Airways said it will acquire 21 737-800 aircraft
to support its regional and domestic route networks. The aircraft will come
equipped with the optional winglets that provide up to 5% better fuel efficiency
and increased performance.

AVAILABILITY

As of January 2001, AVITAS is aware of three Boeing 737-800 aircraft being
advertised as available for either sale or lease by China Airlines, GECAS and
Sterling European Airlines. The aircraft offered by China Airlines is built in
1998 and has an asking price of $37 million.

RECENT TRANSACTIONS AND OPERATING LEASE RATES

The lease rates stated below have been publicly reported; however, AVITAS may be
aware of additional proprietary transactions and lease rates, which we use in
formulating our value opinion but cannot disclose in this report.



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

In August 1999, it was reported that Transavia's average monthly lease rate for
its 737-800s is $300,000. Lease terms are between five and seven years. AVITAS
believes that monthly operating lease rates range from the upper $200s to low
$300s depending on lease term, airline credit and size of order.

CURRENT OPERATOR BASE AND BACKLOG

As shown in the Figure below, as of January 2001, there were 393 737-800
aircraft in service among 42 operators and another 407 on firm order and 95
options for the type. Ten aircraft are listed as being in service with the
manufacturer.

FIGURE 10



------------------------------------------------------------------------------------------------------------
                                    BOEING 737-800 CURRENT FLEET & BACKLOG
                                              AS OF JANUARY 2001
------------------------------------------------------------------------------------------------------------
OPERATOR                                      IN SERVICE         FIRM ORDERS     OPTIONS         TOTAL
------------------------------------------------------------------------------------------------------------
                                                                                      
DELTA AIR LINES                                   40                 91                           131
AMERICAN AIRLINES                                 51                 64                           115
CONTINENTAL AIRLINES                              58                 24            10              92
GECAS                                                                46            22              68
TURK HAVA YOLLARI                                 22                  4            23              49
RYANAIR                                           12                 15            17              44
ILFC                                                                 35                            35
HAPAG-LLOYD                                       22                  7                            29
AIR BERLIN                                        16                  6                            22
AMERICAN TRANS AIR                                                   20                            20
TRANSAVIA AIRLINES                                 6                  4             9              19
ISTANBUL AIRLINES                                                    12             6              18
KLM ROYAL DUTCH AIRLINES                          13                  4                            17
SCANDINAVIAN AIRLINES SYSTEM                      13                  2                            15
GATX FLIGHTLEASE AIRCRAFT CO.                                        14                            14
JET AIRWAYS                                        8                  6                            14
CHINA AIRLINES                                     9                                4              13
KOREAN AIR                                         8                  3             2              13
SOUTH AFRICAN AIRWAYS                              8                  5                            13
AIR EUROPA                                        10                                               10
BOEING                                            10                                               10
VARIG                                                                10                            10
AIR ALGERIE                                        6                  2                             8
GATX LEASING CORP.                                                    8                             8
AIR CHINA                                          7                                                7
CIT AEROSPACE CORP.                                                   7                             7
HAINAN AIRLINES                                    7                                                7
ROYAL AIR MAROC                                    5                  2                             7
BWIA WEST INDIES AIRWAYS                           6                                                6
FUTURA INTERNATIONAL AIRWAYS                       6                                                6
STERLING EUROPEAN AIRLINES                         5                                                5
All Others                                        45                 16             2              63
------------------------------------------------------------------------------------------------------------
GRAND TOTAL                                      393                407            95             895
------------------------------------------------------------------------------------------------------------


Source: BACK Information Services




CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

The Figure below shows the geographic distribution of the 737-800. North America
has the greatest concentration of any region, accounting for about 56% of the
aircraft in service and on firm order. Europe follows with approximately 31% of
the 737-800 aircraft in service and on firm order. However, in terms of number
of operators and orderholders, Europe has the majority with 24.

FIGURE 11

                                       737-800 GEOGRAPHIC DISTRIBUTION
                                              AS OF JANUARY 2001

                                                    [BAR GRAPH]



                        AFRICA/M.E.      ASIA/PACIFIC          EUROPE         L.AM./CARIB.        N. AMERICA
                                                                                        
- In Service                 24                50                 150                6                 163
- Firm Orders                 9                12                  74               10                 302
- Options                                       6                  57                                   32

Source: BACK Information Services

OUTLOOK AND FUTURE ASSET RISK ANALYSIS

With regard to the 737-800's competition, the A320-200, which has been in
service since 1988, has 888 aircraft in service and 504 firm orders. The A320
offers a maximum takeoff weight of 162,000 to 169,000 pounds versus the
737-800's 155,500 to 174,200 pounds and similar range capability; but the
737-800 can have as many as 12 more seats than the A320, depending on interior
configuration. Although Airbus has had a great degree of recent success with the
A320-200 and the aircraft remains a tough competitor to the 737-800, to meet
specific operating needs, the 737-800 can be ordered with higher specifications




CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

than the A320. AVITAS believes the values for the 737-800 should remain firm
despite intense competition in the foreseeable future.

CURRENT MARKET - BOEING 737-900

CURRENT MARKET

AVITAS is of the opinion that the current market for the Boeing 737-900, the
newest B737NG jet aircraft, is stable. There is presently a backlog of 44 firm
orders and 13 options. Alaska Airlines launched the aircraft in November 1997,
with an order for 10 aircraft. Continental Airlines, KLM and Korean Airlines
followed with orders for the type. The first aircraft is scheduled for delivery
to Alaska Airlines in April of 2001.

RECENT TRANSACTIONS AND OPERATING LEASE RATES

Since the aircraft has yet to be delivered, there are no transaction data
available. The Boeing list price for the Boeing 737-900 is $60.0 - $68.5
million, which is $3 - $4 million higher than the list price for the 737-800.
The 737-900 should command similar or slightly higher lease rates than the
737-800, whose lease rates have been reported at upper $200s to low $300s per
month.

COMPETITIVE PROFILE

FIGURE 12



-------------------------------------------------------------------------------------------------------------------
                                           AIRBUS A321 COMPETITIVE PROFILE
                                                 AS OF JANUARY 2001
-------------------------------------------------------------------------------------------------------------------
AIRCRAFT         EIS     SEAT CAPACITY        RANGE (NM)      MTOW (LBS)   IN SERVICE     FIRM ORDERS    OPTIONS
-------------------------------------------------------------------------------------------------------------------
                                                                                      
A321-100         1994       185-220        2,350 w/185 pax     187,400         88              75          --
A321-200         1997       185-220        3,000 w/185 pax     205,000         98             118          33
737-800          1998       162-189        2,940 w/162 pax     174,200        393             407          95
737-900          2001       177-189        2,728 w/177 pax     174,200          2              44          13
757-200          1982       194-239        3,900 w/194 pax     220,000        927              68          5
-------------------------------------------------------------------------------------------------------------------


Source: BACK Information Services, Airbus, Boeing

CURRENT OPERATOR BASE AND BACKLOG

As shown in the Figure below, as of January 2001, there were 57 737-800 aircraft
on backlog among four orderholders.



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

FIGURE 13



--------------------------------------------------------------------------------
                             BOEING 737-900 BACKLOG
                               AS OF JANUARY 2001
--------------------------------------------------------------------------------
OPERATOR                        FIRM ORDERS            OPTIONS            TOTAL
--------------------------------------------------------------------------------
                                                                   
ALASKA AIRLINES                      9                    10                19
KOREAN AIR                          16                     3                19
CONTINENTAL AIRLINES                15                    --                15
KLM                                  4                    --                --
GRAND TOTAL                         44                    13                57


Source: BACK Information Services

OUTLOOK AND FUTURE ASSET RISK ANALYSIS

The competing aircraft types are the nine feet smaller 737-800, which was
introduced into service in 1997, and the A321-100/-200 aircraft, which was
introduced into service in 1993. Both these aircraft have significant backlogs
with 407 firm orders for the 737-800 and 193 for the A321s. It seems unlikely
that the -900 will capture as many orders as the successful -700 and -800, which
both have significant fleets in service and large backlogs among a broad range
of operators.

Another indirect competitor is the larger 757-200 which seats 194 passengers in
a two-class configuration and has been in airline service since 1982. The type
is still in production holds a backlog of 68 firm orders and 5 options.

Unless the backlog for the 737-900 increases considerably, the aircraft may
become a niche aircraft like the 737-600.

BACKGROUND - BOEING 767

In July 1978, Boeing announced its intention to launch the development of an
advanced technology, short to medium-range, twin-aisle airliner. The new
widebody was equipped with a two (optional three) crew cockpit and twin high
bypass engines and was soon after designated the 767. A 216-seat mixed class
passenger version with a range of 3,160 nautical miles, the 767-200 was selected
as the basic model. The 767-200, powered by two Pratt & Whitney JT9D-7R4D
engines, made its maiden flight in September 1981. The fifth production
aircraft, with General Electric CF6-80A engines, first flew in February 1982.

Delivery of the first 767-200 with Pratt & Whitney engines was to United
Airlines in August 1982, and the first General Electric powered aircraft to
Delta Air Lines in December of the same year.



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

An extended-range version, the Boeing 767-200ER, was first delivered in June
1984 to Ethiopian Airlines. The ER version features higher gross weights and
increased fuel capacity and consequently greater range and utility. This version
is capable of carrying 224 passengers in a standard two-class configuration or
181 passengers in a standard three-class configuration. The aircraft in a
three-class configuration has a range of 6,655 nautical miles.

The -200EM variant applies to 767-200 non-ER aircraft, which have been ETOPS
modified and usually upgraded with a maximum takeoff weight increase. The -200EM
aircraft have no center wing fuel tanks.

The extent to which any -200 can be modified depends on the specific aircraft's
build specification and date of manufacture. The installation of the ETOPS
equipment and some weight increases are possible with all 767-200s without major
structural changes. However, increasing an aircraft's maximum takeoff weight may
require replacement of the landing gear and structural changes at a cost of
almost $3.0 million.

The 767-200 and -200ER aircraft characteristics are summarized in the Figure
below.

FIGURE 14



--------------------------------------------------------------------------------------------------------------------
                                                              BOEING 767-200/-200ER CHARACTERISTICS
--------------------------------------------------------------------------------------------------------------------
                                                           767-200                            767-200ER
                                                  --------------------------     -----------------------------------
                              UNIT          BASIC          OPTION           BASIC                   OPTIONS
--------------------------------------------------------------------------------------------------------------------
                                                                                           
Maximum Takeoff Weight         lb          300,000         335,000          345,000          387,000         395,000
Maximum Landing Weight         lb          270,000         278,000          278,000          285,000         285,000
Maximum Zero Fuel Weight       lb          248,000         253,000          253,000          260,000         260,000
Fuel Capacity               U.S. gal        16,700                           20,450           24,140          24,140
Range (216 pax & bags)         nm            3,200*                                            5,200*
--------------------------------------------------------------------------------------------------------------------


Source: Boeing

* Range calculated at 300,000 lbs MTOW for 767-200 and 351,000 lbs for
  767-200ER.

The 767-300 aircraft features a fuselage stretch of about 21 feet, various
structural modifications and a maximum seating capacity of 325 passengers. In a
more typical two-class configuration, this aircraft can carry 261 passengers up
to 4,260 nautical miles.

The 767-300ER is an extended range variant of the basic 767-300 with higher
gross weights. Development of the aircraft began in early 1985. This version
embodies further structural modifications to allow maximum gross takeoff weights
up to 412,000 pounds and a fuel capacity of 24,140 U.S. gallons. It was first
delivered in February 1988. This variant is approved for ETOPS operations and
carries 269 passengers in a standard two-class configuration or 218 passengers
in a standard three-class configuration.



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

The aircraft in a three-class configuration has a range of 6,150 nautical miles.
The 767-300ER has established the greatest operator base and market penetration
of the 767 family.

The 767-300F was launched as a specialized package freighter in January 1993 by
United Parcel Service. UPS ordered 30 (plus 30 options) package freighters and
Asiana ordered two freighters in November 1993. One was delivered in August
1996, and the delivery of the second one was canceled.

The modifications to the aircraft as freighter aircraft include a reinforced
landing gear and internal wing structure. The main deck floor has been
strengthened to accommodate 24 containers. The aircraft has no passenger windows
and a (8 ft 9 in x 11 ft 1 3/4 in) forward freight door. Pilot type rating and
many components are common to those of the Boeing 757 freighter. Although
Rolls-Royce, Pratt & Whitney and General Electric offer engines for the 767-300F
freighter aircraft, customers to date have chosen the General Electric
CF6-80C2B7F engine to power their aircraft. The 767-300 is available in two
freighter configurations, the package freighter and the freighter; both are
based on the 767-300ER airframe. The main difference between the two
configurations is found in the cargo handling system. The freighter has an
environmental control system, which allows perishable goods and live animals to
be transported, and powered handling systems on both the main and lower decks.
The main deck features a ball-mat maneuvering area near the cargo door and
rollers through the entire length of the cabin.

The 767-400ER, a stretched version of the 767-300ER, was launched in April 1997
for Delta Air Lines as a replacement for their L-1011s on domestic services. In
addition to the 21 foot stretch, 11 feet forward of the wing and 10 feet aft of
the wing, are numerous changes and enhancements to the aircraft. The wing
includes an all new 7 foot raked wing tip and a strengthened wing box. The
aircraft features an upgraded flight deck, new modernized 777-style interior and
longer main landing gear with 777-type wheels, tires and brakes. Unlike the
767-300ER only PW and GE engines are offered as powerplants for this model. The
upgrades and changes have reduced the commonality of this aircraft with its
other family members. The aircraft can carry 304 passengers in a standard
two-class configuration or 245 passengers in a standard three-class
configuration. In a three-class configuration the aircraft has a range of 5,635
nautical miles. The first of these new derivatives rolled out of the factory in
August 1999.

All versions of the Boeing 767 meet the noise abatement requirements outlined in
U.S. FAR Part 36, Stage 3, and ICAO Annex 16, Chapter 3.

CURRENT MARKET - BOEING 767-400ER

CURRENT MARKET

AVITAS believes that the Boeing 767-400ER market is stable. The aircraft was
launched by Delta Airlines in 1997 and the first entered service in August 2000.
The carrier is replacing its 48 L1011s with the type over the next couple of
years. The 767-400ER is a 21-foot stretch of the 767-300ER of which there are
432 aircraft in service and 39 firm orders and 10 options.



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

RECENT FLEET DEVELOPMENTS

In October 2000, Continental Airlines converted two of its 767-400ER orders into
777-200ER orders. In March 2000, Kenya Airways announced its order of three
767-400ERs to replace its A310 fleet. Deliveries are expected to begin in May
2004.

RECENT TRANSACTIONS & LEASE RATES

Since the aircraft has just entered airline service, there is little transaction
data available. The Boeing list price for the Boeing 767-400ER is $125.5 -$138.5
million, which is $11 million higher than the list price for the 767-300ER. We
are aware of operating lease rate for new 767-300ER in the range of $650,000 to
$700,000 for average lease terms. The 767-400ER should fetch similar or slightly
higher rates.

CURRENT OPERATOR BASE AND BACKLOG

As of January 2001, there are 30 firm orders and 24 options among three airlines
and one leasing company. The GE CF6-80C2B7 engines will power all aircraft
currently on order. Pratt & Whitney engines are also available however, no
orders have been placed.

FIGURE 15

                    BOEING 767-400ER CURRENT FLEET & BACKLOG
                               AS OF JANUARY 2001


                                           IN      FIRM
OPERATOR/ORDERHOLDER                     SERVICE   ORDERS   OPTIONS   TOTAL
--------------------                     -------   ------   -------   -----
                                                           
DELTA AIR LINES                             12        6        24      42
CONTINENTAL AIRLINES                         4       20                24
BOEING                                       3                          3
KENYA AIRWAYS                                         3                 3
GE CAPITAL AVIATION SERVICES INC.                     1                 1
                                            --       --        --      --
GRAND TOTAL                                 19       30        24      73
                                            ==       ==        ==      ==


Source: Back Information Services

COMPETITIVE PROFILE

Displayed below are the competing aircraft types for the Boeing 767-400ER.




CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

FIGURE 16

                                 BOEING 767-400ER COMPETITIVE PROFILE
                                          AS OF JANUARY 2001


AIRCRAFT         EIS     SEAT CAPACITY        RANGE (NM)      MTOW (LBS)   IN SERVICE     FIRM ORDERS
--------         ---     ------------         ----------      ----------   ----------     -----------
                                                                            
A300-600R        1988       230-361        4,100 w/266 pax     378,535        207              23
A330-200         1998       253-380        6,400 w/253 pax     507,000         84             104
A330-300         1994       295-400        5,600 w/335 pax     507,000        100              21
767-300          1986       218-325        4,300 w/261 pax     351,000        136               3
767-300ER        1988       218-325        6,150 w/218 pax     412,000        432              39
767-400ER        2000       245-375        5,635 w/245 pax     450,000         19              30


Source: BACK Information Services, Airbus, Boeing

OUTLOOK AND FUTURE ASSET RISK ANALYSIS

The Boeing 767-400ER competes with the A330-200, which has greater range and is
also heavier than the 767-400ER. In a search for a 200-seater, Airbus is
considering a further shrink of the A330, tentatively designated the A330-100.
The aircraft would have the same range capability but a lower MTOW than the
A330-200.

The -400ER is an incremental product to the 767-300ER, which has been a
successful product with airlines and leasing companies. It was designed to
replace older L1011s, DC-10-30s and A300s.

The future values and market outlook for the 767-400ER will most likely suffer.
Boeing has launched the 767-400ERX, which has a better range capability with
6,150 nautical miles with 245 passengers. So far, Kenya Airways and American
Airlines have showed interest in the new type. However, we believe that both the
-ER and the -ERX aircraft have a questionable future with a lackluster orderbook
and intense competition from the Airbus products.

BACKGROUND - BOEING 777

Sized to fill the range/capacity gap in Boeing's product line between the
767-300 and the 747-400, the internal go-ahead for the 777 program came in late
1990, and major assembly began in early 1993. The first Boeing 777 was rolled
out of the Everett production facility in April 1994 and flight testing began in
June of the same year. Certification of the 777-200A model occurred in early
1995 with first delivery to United Airlines in May 1995.

The 777 is a very large, twin-engine, two-crew cockpit, Stage 3 noise compliant
airliner. It was designed with considerable consultation between Boeing and its
initial customers. Five models are currently offered: the 777-200, -200ER and
-200LR and the stretched 777-300 and 777-300ER. All use fly-by-wire control
systems, have an advanced wing design and use advanced lightweight alloys and
composites to reduce structural weight. Boeing has worked with its customers,
engine manufacturers and regulatory authorities in order to achieve 180-minute
ETOPS certification of the aircraft upon introduction into service. In February



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

2000, Boeing and GE launched two new derivatives of the 777, which are
designated as the 777-200LR and the 777-300ER. Japan Airlines is the
manufacturer's launch customer for the longer range 777-300ER. Both of the new
aircraft variants will be powered by GE90-115B engines.

Boeing has designed the 777 to offer considerable flexibility in seating, galley
and lavatory configurations. Both the -200 and -200ER models offer seating
capacities of 305 to 440 passengers. As many as 32 LD-3 containers or ten
96-inch by 125-inch pallets can be accommodated below the main deck. A 106-inch
wide aft cargo door is optional to permit loading of pallets.

The 777-200 is the initial model designed for domestic and regional routes and
offers a maximum range of about 5,000 nautical miles. Direct competitors for the
domestic/regional 777-200 include the DC-10-10, L1011-1 and the A330-300.
Maximum gross takeoff weights of 506,000 pounds to 545,000 pounds are offered
with a fuel load of 31,000 U.S. gallons. The Pratt & Whitney PW4000, General
Electric GE90 and Rolls-Royce Trent 800 engines are all offered. With a 545,000
pound takeoff weight with 375 passengers, the 777-200 has a range of about 5,620
nautical miles, which is sufficient to service routes such as New York-Athens,
London-Dallas/Fort Worth, Tokyo-Sydney and Tokyo-Los Angeles.

The 777-200ER model, formerly known as the 777-200IGW (increased gross weight),
is the intercontinental model offering range of over 7,000 nautical miles. For
the long-range 777-200ER, competing aircraft include the 747SP, DC-10-30, MD-11
and A340-300. Maximum gross takeoff weights range from 580,000 to 648,500 pounds
with fuel capacity of 45,220 U.S. gallons. Available engines are the PW4000,
GE90 and Trent 800. At a takeoff weight of 632,500 pounds with 305 passengers,
Boeing estimates a range of 7,400 nautical miles. Routes such as New
York-Beijing, London-Singapore and Tokyo-London are possible.

Boeing launched the 777-300 with orders (some were actually swapped from other
777 variants) from six airlines, Cathay Pacific, Thai Airways International,
Korean Air, All Nippon Airways, Malaysia Airlines and Japan Airlines. The -300
incorporates a fuselage stretch to accommodate up to 479 passengers in a
two-class configuration on routes up to 5,700 nautical miles.

FIGURE 17



                      BOEING 777 SERIES PERFORMANCE SUMMARY
                      -------------------------------------
                               MTOW (LBS)          SEATING CAPACITY
AIRCRAFT        MAX         -----------------     ----------------
MODEL        RANGE (NM)       BASIC     MAX         BASIC     MAX
-------      ----------       -----     ---         -----     ---
                                               
777-200        5,140         506,000  545,000        305      440
777-200ER      7,770         580,000  656,000        305      440
777-300        5,960         580,000  660,000        368      550


The 777-300 can be compared to the 747-100/-200 models in terms of passenger
capacity and range capability. However, the 777-300 burns one third less fuel
and has 40% lower maintenance costs. Engine options are the same as those
offered for the 777-200 but available in higher takeoff thrusts needed to
accommodate the increased takeoff weights of 580,000 pounds to 660,000 pounds.



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

CURRENT MARKET - BOEING 777

CURRENT MARKET

The 777 fits the gap between the 767 and the 747 and is replacing aircraft such
as the 747-200 and first generation tri-jets, which are being phased out by many
carriers. Because of its very long range, the 777-200ER has become the most
popular model. Due to a strong backlog and low availability for the 777-200ER
type, we believe the current market is balanced; however, for the 777-300 we
believe that prices may come under pressure as operators have cancelled or
deferred orders for the type. Also, the recent launch of the 777-300ER may also
negatively affect value performance of the -300 while the 777-200LR will be more
of a complement to the Series 200ER.

HISTORIC MARKET DEVELOPMENT

In the 300-seat long-range class, the Boeing 777 competes with the Airbus A330,
A340 and MD-11. Although these competitors enjoyed a significant head start in
market penetration and earlier availability, for this size aircraft, the Boeing
777 has won the majority of new aircraft competitions over the past three years.
Aside from the aircraft's superior economics, AVITAS is of the belief that an
aggressive competition between engine manufacturers is causing attractive
pricing for the type. Displayed below are the past and future deliveries (firm
orders and options) by year for the Boeing 777.



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

FIGURE 18
                                      BOEING 777 DELIVERIES AS OF JANUARY 2001

                                                     [BAR GRAPH]



-------------------------------------------------------------------------------------------------------------------
                  1995   1996   1997  1998   1999  2000   2001   2002  2003   2004  2005   2006  2007   2008   2009
-------------------------------------------------------------------------------------------------------------------
                                                                     
777-200             13     32     11    10      3     9      7      9     7      3     2
777-200ER                         48    50     63    42     66     58    48     35    24     12    14     11      6
777-200LR                                                                              2      1     2      2
777-300                                 14     17     4      7      4     3            2      1
777-300ER                                                                 5     11    16     20    19      5      2
-------------------------------------------------------------------------------------------------------------------

Source: BACK Information Services

AVAILABILITY

As of January 2001, AVITAS was aware of two 777s currently being publicly
offered for lease. GECAS is advertising two GE90-powered Series 200ER aircraft
as available from 2003. Over the last 12 months, the number of 777s being
offered for either sale or lease has never been more than two.

RECENT TRANSACTIONS

The transactions and lease rates stated below have been publicly reported;
however, AVITAS may be aware of additional proprietary transactions and lease
rates, which we use in formulating our value opinion but cannot disclose in this
report.

In August  1999,  Thai Airways got the approval to seek a $550 million loan from
the U.S.  Export-Import  Bank to finance the purchase of four Boeing 777-300 and
one 747-400 aircraft.  Three of the aircraft have been in service since 1999 and



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

two are  scheduled  to be  delivered  in October  and  November  2000.  Emirates
Airlines  reportedly  signed a  $117.3  million  bank  financing  package  for a
777-200ER  that was  scheduled  to be delivered  in November  1998.  The carrier
reportedly also paid $138 million in 1997 for a 777-200ER in a German  leveraged
lease deal.

RECENT FLEET DEVELOPMENTS

In January 2001, Japan Airlines announced that it was switching its engine
choice on eight 777-200ER aircraft held on order. The carrier will change from
Pratt & Whitney to General Electric GE90 engines. Additional orders are held for
777-300ERs, for which GE is the exclusive engine supplier.

In November 2000 Vietnam Airlines signed a letter of intent to order three
777-200ER aircraft. Also in November 2000, Japan Airlines stated it ordered
eight 777-200ER and two 767-300ER aircraft. As part of the transaction, Boeing
will take ten Japan Airlines MD-11 aircraft in trade between 2002 and 2004. Also
in November 2000, Alitalia announced it ordered six 777-200ER aircraft and
placed options for six 777-300ER aircraft, in lieu of its previously announced
plan to order 747-400 aircraft.

In October 2000, Air France announced an order for ten more 777-300ER aircraft
from Boeing. Options were reserved on a further ten models. The new aircraft
will all be powered by GE90-115B engines. Air France already flies eleven
777-200ERs and holds outstanding orders for twelve more. The newly-ordered
aircraft are slated for delivery from October 2003 onwards.

In September 2000, All Nippon Airways (ANA) changed four existing orders for
777-200ERs to Series 300ERs.

In early August 2000, American Airlines ordered six Boeing 777-200ER aircraft.
In July, ILFC placed an order for 25 777-200ER and eight of the recently
launched 777-200LR aircraft. In the same month, All Nippon Airways announced its
order for six of the new 777-300ER aircraft, converting four earlier options and
adding two more. Emirates Airlines who already operates three -200s and seven
-200ERs, signed a letter of intent (LOI) in July 2000, to purchase six 777-300
and says it plans to firm up the order by the end of October.

GECAS announced at the Farnborough Air show in July 2000, its intention to order
10 of the new longer-range 777 aircraft and options for five. The order also
includes five -200ERs with options for two.

In June 2000, EVA Airways of Taiwan placed an order with Boeing for seven
longer-range 777s. The purchase covers three -200LR and four -300ER aircraft.
The 777s will be GE90-powered and will be deployed on trans-Pacific services.
EVA also reserved seven options for the type.

In March 2000,  Japan Air Lines announced it is the launch customer for the long
range  derivative  of the  Boeing  777-300.  The  airline  ordered  eight of the
aircraft and placed options for two more. Deliveries are scheduled to occur from
June 2004 through 2008.  The aircraft will be configured  for 300 seats and will
be used to replace 747-200 and 747-300  aircraft,  which the airline will retire
during the 2004 through 2008 period.  Also in March 2000,  EgyptAir announced it



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

ordered two 777 aircraft,  and will return one  767-300ER  aircraft to Boeing as
part of the deal.  The exact model of 777  aircraft  ordered was not  disclosed,
though the airline currently operates three 777-200ER aircraft.

In October 1999, El Al ordered three 777-200ERs that will replace the carrier's
five 757-200s. In September 1999, Delta Air Lines and its pilot union reached a
tentative agreement on pay rates for the Boeing 777. The deal means that the two
aircraft delivered to the carrier last spring can resume in service and a
rescheduling of the deferred aircraft can be made. In April 1999, Delta Air
Lines announced a deferral of four 777-200s due to unresolved pilot negotiations
and ordered four 767-300ER aircraft in their place.

In August 1999, China Airlines signed a $3.8 billion deal for 13 Boeing
747-400Fs, five 737-800s and options to buy four 747-400Fs and two 747-400
passenger aircraft. The carrier reversed earlier plans to purchase the Boeing
1777 for which it placed an option in 1995, in favor of the Airbus A340.

In February 2000, Boeing launched the 777-200LR and -300ER, which will have
longer range, higher MTOW and will be direct competitors to the recently
launched A340-500 and -600. Boeing plans for the first delivery of the 777-300ER
in September 2003 and the -200LR by January 2004. In July 1999, Boeing announced
it selected a GE90 engine as the sole powerplant for the 777-200LR and
777-300ER.

CURRENT OPERATOR BASE AND BACKLOG

Displayed below is the Boeing 777 series current fleet and backlog by model. The
777-200ER has the largest current fleet, backlog and the greatest number of
operators. Also presented are the current operators of the subject aircraft
type.

FIGURE 19



                 BOEING 777 CURRENT FLEET & BACKLOG
                         AS OF JANUARY 2001
                         ------------------
MODEL           IN SERVICE     FIRM ORDERS       OPTIONS     TOTAL
-----           ----------     -----------       -------     -----
                                                  
777-200             77             12               16        105
777-200ER          208            169              100        477
777-200LR           --              3                4          7
777-300             35             13                4         52
777-300ER           --             46               32         78
                   ---            ---              ---        ---
GRAND TOTAL        320            243              156        719
                   ===            ===              ===        ===

Source: BACK Information Services




CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

FIGURE 20

                                     BOEING 777 CURRENT OPERATORS
                                          AS OF JANUARY 2001


      OPERATOR                               777-200          777-200ER       777-300          TOTAL
      --------                               -------          ---------       --------         -----
                                                                                    
UNITED AIRLINES                                 22                26             --              48
BRITISH AIRWAYS                                  5                35             --              40
AMERICAN AIRLINES                               --                27             --              27
ALL NIPPON AIRWAYS                              12                 4              5              21
SAUDI ARABIAN AIRLINES                          --                21             --              21
SINGAPORE AIRLINES                              --                13              5              18
CONTINENTAL AIRLINES                            --                16             --              16
THAI AIRWAYS INTERNATIONAL                       8                --              6              14
AIR FRANCE                                      --                14             --              14
CATHAY PACIFIC AIRWAYS                           5                --              7              12
EMIRATES AIRLINES                                3                 6              3              12
MALAYSIA AIRLINES                               --                11             --              11
JAPAN AIRLINES                                   5                --              5              10
CHINA SOUTHERN AIRLINES                          4                 5             --               9
KOREAN AIR                                      --                 5              4               9
AIR CHINA                                        7                --             --               7
DELTA AIR LINES                                 --                 7             --               7
JAPAN AIR SYSTEM                                 6                --             --               6
BOEING                                          --                 5             --               5
EGYPTAIR                                        --                 3             --               3
AEROFLOT RUSSIAN INT'L AIRLINES                 --                 2             --               2
AIR EUROPE S.P.A                                --                 2             --               2
KUWAIT AIRWAYS                                  --                 2             --               2
LAUDA AIR                                       --                 2             --               2
MID EAST JET                                    --                 1             --               1
SAUDI OGER LTD                                  --                 1             --               1
                                               ---               ---            ---             ---
GRAND TOTAL                                     77               208             35             320
                                               ===               ===            ===             ===


Source: BACK Information Services




CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

As presented below, among airline orderholders, Asian carriers hold the majority
of the 777-300s on order.

FIGURE 21

                                               BOEING 777 FIRM ORDERS
                                                 AS OF JANUARY 2001


ORDERHOLDER                                    777-200       777-200ER     777-200LR   777-300     777-300ER      TOTAL
-----------                                    -------       ---------     ---------   -------     ---------      -----
                                                                                              
INTERNATIONAL LEASE FINANCE CORP                 --             44            --          7            8         59
SINGAPORE AIRLINES                               --             29            --          2           --         31
JAPAN AIRLINES                                    5              8            --         --            8         21
GENERAL ELECTRIC CAPITAL CORP                    --             10            --         --           10         20
AMERICAN AIRLINES                                --             19            --         --           --         19
AIR FRANCE                                       --              5            --         --           10         15
UNITED AIRLINES                                  --             11            --         --           --         11
ALL NIPPON AIRWAYS                                4             --            --         --            6         10
DELTA AIR LINES                                  --              7            --         --           --          7
EVA AIRWAYS                                      --             --             3         --            4          7
ALITALIA                                         --              6            --         --           --          6
ASIANA AIRLINES                                  --              5            --          1           --          6
BRITISH AIRWAYS                                  --              5            --         --           --          5
MALAYSIA AIRLINES                                --              3            --          1           --          4
SINGAPORE AIRCRAFT LEASING ENTERPRISE            --              4            --         --           --          4
VARIG                                            --              4            --         --           --          4
AIR CHINA                                         3             --            --         --           --          3
KOREAN AIR                                       --              1            --          2           --          3
CONTINENTAL AIRLINES                             --              2            --         --           --          2
EL AL                                            --              2            --         --           --          2
LAUDA AIR                                        --              2            --         --           --          2
SAUDI ARABIAN AIRLINES                           --              2            --         --           --          2
                                                 --            ---            --         --           --        ---
GRAND TOTAL                                      12            169             3         13           46        243
                                                 ==            ===            ==         ==           ==        ===

Source: BACK Information Services



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

ENGINE CHOICES

Depicted below are the numbers of aircraft currently in service by engine type.
AVITAS does not believe there is a value difference between the three
airframe/engine combinations.

FIGURE 22
                       BOEING 777 BY ENGINE TYPE
                          AS OF JANUARY 2001



ENGINE TYPE         777-200       777-200ER       777-300       TOTAL
-----------         -------       ---------       -------       -----
                                                     
GE90                   9             89             --            98
PW4000                52             42             14           108
Trent 800             16             77             21           114
                      --             --             --           ---
GRAND TOTAL           77            208             35           320
                      ==            ===             ==           ===


Source: BACK Information Services

OUTLOOK AND FUTURE ASSET RISK ANALYSIS

The Boeing 777 will eventually replace older widebodies such as the Boeing
747-100/-200 and older tri-jets such as the DC-10, of which there are 189 and
194 passenger aircraft in service respectively and which have an average age of
over 20 years. The prospects for replacing three and four engine widebody
aircraft with the 777 is being further enhanced by the FAA decision to extend
ETOPS certification from the current maximum of 180 minutes to 207 minutes
effective March 21, 2000. The FAA later delayed the decision by 45 days due to
opposition from the Allied Pilots Association and Airbus. An extension of ETOPS
certification to 207 minutes allows for more efficient routings of twin-engined
aircraft over the Pacific than are currently available, making the 777 more
attractive to trans-Pacific operators.

AVITAS's opinion is that the values for the Boeing 777 series will hold firm in
the foreseeable future due to the large backlog for the type. The aircraft holds
more firm orders than the A330 and A340-200/-300 aircraft. The Asian recession
slowed down ordering of all widebody aircraft and increased cancellations,
however it appears that the newly launched -200LR and -300ER aircraft have
spurred new orders from both airlines and leasing companies. The long-range
versions of the 777, the -200ER/-200LR and -300ER will most likely be the most
successful aircraft among the all the 777s.



CONTINENTAL AIRLINES                                              MARCH 20, 2001
--------------------------------------------------------------------------------

COVENANTS

Unless otherwise noted, the values presented in this report assume an
arm's-length, free market transaction for cash between informed, willing and
able parties free of any duress to complete the transaction. If a distress sale
becomes necessary, a substantial discount may be required to quickly dispose of
the equipment.

AVITAS does not have, and does not intend to have, any financial or other
interest in the subject aircraft. Further, this report is prepared for the
exclusive use of the Client and shall not be provided to other parties without
the express consent of the Client.

This report represents the opinion of AVITAS and is intended to be advisory only
in nature. Therefore, AVITAS assumes no responsibility or legal liability for
any action taken, or not taken, by the Client or any other party, with regard to
this equipment. By accepting this report, all parties agree that AVITAS shall
bear no such responsibility or legal liability including liability for special
or consequential damage.

STATEMENT OF INDEPENDENCE

AVITAS hereby states that this valuation report has been independently prepared
and fairly represents AVITAS's opinion of the subject aircraft's value.



/s/ Susanna Blackman
------------------------------
Susanna Blackman
Manager - Appraisal Operations



                      APPENDIX A - AVITAS VALUE DEFINITIONS

-  BASE VALUE is the appraiser's 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 aircraft's Base Value is founded in the historical
   trend of values and in the projection of value trends and presumes an
   arm's-length, cash transaction between willing and knowledgeable parties,
   acting prudently, with an absence of duress and with a reasonable period of
   time for marketing. Base Value typically assumes that an aircraft's physical
   condition is average for an aircraft of its type and age, and its maintenance
   time status is at mid-life, mid-time (or benefiting from an above-average
   maintenance status if it is new or nearly new).

-  MARKET VALUE (or CURRENT MARKET VALUE if the value pertains to the time of
   the analysis) is the appraiser's opinion of the most likely trading price
   that may be generated for an aircraft under the market conditions that are
   perceived to exist at the time in question. Market Value assumes that the
   aircraft is valued for its highest, best use, that the parties to the
   hypothetical transaction are willing, able, prudent and knowledgeable, and
   under no unusual pressure for a prompt sale, and that the transaction would
   be negotiated in an open and unrestricted market on an arm's-length basis,
   for cash or equivalent consideration, and given an adequate amount of time
   for effective exposure to prospective buyers. Market Value assumes that an
   aircraft's physical condition is average for an aircraft of its type and age,
   and its maintenance time status is at mid-life, mid-time (or benefiting from
   an above-average maintenance status if it is new or nearly new). Market Value
   is synonymous with Fair Market Value in that both reflect the state of supply
   and demand in the market that exists at the time.

-  ADJUSTED (CURRENT) MARKET VALUE indicates the Market Value of the aircraft
   adjusted for the actual technical status and maintenance condition of the
   aircraft, but still assuming the same market conditions and transaction
   circumstances as described above.

-  DISTRESS VALUE is the appraiser's opinion of the price at which an aircraft
   could be sold under abnormal conditions, such as an artificially limited
   marketing time period, the perception of the seller being under duress to
   sell, an auction, a liquidation, commercial restrictions, legal complications
   or other such factors that significantly reduce the bargaining leverage of
   the seller and give the buyer a significant advantage that can translate into
   heavily discounted actual trading prices. Apart from the fact that the seller
   is uncommonly motivated, the parties to the transaction are otherwise assumed
   to be willing, able, prudent and knowledgeable, negotiating under the market
   conditions that are perceived to exist at the time, not in an idealized
   balanced market. While Distress Value normally implies that the seller is
   under some duress, there are occasions when buyers, not sellers, are
   distressed and, therefore, willing to pay a premium price.

-  FUTURE BASE VALUE is the appraiser's forecast of future aircraft value(s)
   setting forth Base Value(s) as defined above.



                      APPENDIX A - AVITAS Value Definitions

-  SECURITIZED VALUE or LEASE - ENCUMBERED VALUE is the appraiser's opinion of
   the value of an aircraft under lease, given a specified lease payment stream
   (rents and term), an estimated future residual value at lease termination and
   an appropriate discount rate. The Securitized Value or Lease - Encumbered
   Value may be more or less than the appraiser's opinion of Market Value. The
   appraiser may not be fully aware of the credit risks associated with the
   parties involved, nor the time-value of money to those parties, nor with
   possible tax consequences pertaining to the parties involved, nor with all of
   the provisions of the lease that may pertain to items such as security
   deposits, purchase options at various dates, term extensions, sub-lease
   rights, repossession rights, reserve payments and return conditions.



                    APPENDIX B - AVITAS Appraisal Methodology

At AVITAS, we undertake formal periodic value reviews of the approximately ten
dozen aircraft types that we regularly track as well as value updates as market
events and movements require. The primary value opinions we develop are Market
Value, Base Value and Future Base Value. An aircraft's Market Value is the price
at which you could sell the aircraft under the market conditions prevailing at
the time in question and its Base Value is the theoretical value of the aircraft
assuming a balanced market in terms of supply and demand. In reaching our value
opinions, we use data on actual market transactions, various analytical
techniques, a proprietary forecasting model and our own extensive industry
experience. While Market Value and Base Value embody different value concepts,
we are continually cross checking their relationships to determine if our value
opinions are reasonable given existing market conditions.

Our broad aviation industry backgrounds are critically important; they add a
diversity of viewpoints and a high degree of realism to our value opinions. Our
backgrounds include: aircraft design, performance analysis, traffic and yield
forecasting, fleet forecasting, aircraft finance, the negotiation of aircraft
loans, finance leases and operating leases, problem deal workouts,
repossessions, aircraft sales, jetliner manufacturing, maintenance and overhaul
activities, econometric modeling and forecasting, market research, and database
development.

-  MARKET VALUE In determining Current Market Values, we use a blend of
   techniques and tools. First, through various services and our extensive
   personal contacts, we collect as much actual transaction data as possible on
   aircraft sales, leases, financings and scrappings. Our published values
   assume airframes, engines and landing gear to be halfway through their
   various overhaul and/or life cycles. Because sales of half-life aircraft
   rarely occur, and because sales can include spare engines, parts, attached
   lease streams, tax considerations and other factors, judgment and experience
   are important in adjusting actual transaction data to represent clean,
   half-life Market Values. In addition, because over the last several years
   there have been a large number of aircraft leases, our experience and
   knowledge of the market is used to make value inferences from lease rentals
   and terms.

As a supplement to transaction data, and in some cases in the absence of actual
market activity, we also use other methods to assist in framing Market Value
opinions. We use several analytical tools because we do not believe that there
is any one technique which always results in the "right" number. Replacement
cost analysis can simply be the cost of a new airplane of the same model or it
can be used where it is possible to reproduce an aircraft. It is often helpful
in framing the upper limit of an aircraft's value, particularly for modified or
upgraded aircraft. Examples would be a passenger aircraft such as the 747-100
which can be converted into freighter configuration or a Stage 2 airplane which
can be hushkitted to Stage 3 compliance. Value in use or income analysis is
another technique in which an aircraft's earning capacity over time is
determined and the present value of those earnings is calculated. Because
different operators have different costs, yields and hurdle rates of return,
this technique can yield a range of values. Therefore, the appraiser must use
his judgment to determine what value in that range represents a Market Value
representative of the overall marketplace. Another powerful tool which we use is
should-cost analysis, which is a blend of replacement cost and value in use
analysis. This technique is used when there is little or no market data on a
particular airplane type but there is on similar or competing types. By
analyzing the economic and operational profiles of competing aircraft, the
appraiser is able to impute what the aircraft in questions should cost to
position it competitively.



                    APPENDIX B - AVITAS APPRAISAL METHODOLOGY

Once we have formulated our own internal Market Value opinions, we present them
to a small, select group of outside aviation experts - individuals in the fields
of aircraft manufacturing, sales, remarketing, financing and forecasting who we
know well and regard very highly - for their review and frank comments. We
consider this "reality check," which often results in further value refinements,
to be a critical part of our value process in that it helps us combat "ivory
tower syndrome."

-  Base Value The determination of Base Value, an aircraft's balanced market,
   long term value, is a highly subjective matter, one in which even the most
   skilled appraisers may have widely divergent views. We use three main tools
   in developing Base Values. First, we use our own research, judgment and
   perceptions of each aircraft type's long term competitive strengths and
   weaknesses vis-a-vis both competing aircraft types and the marketplace as a
   whole. Second, we utilize a transaction-based computer forecasting model
   developed by AVITAS and refined over the years. Based on thousands of actual
   market transactions, the model sets forth a series of value curves which
   describe the value behaviors of aircraft under different circumstances.
   Third, we do a final reality check by comparing our opinion of an aircraft's
   Base Value to our opinion of its Current Market Value and current marketplace
   conditions.

We analyze each aircraft model to determine its historic, current and projected
competitive position with respect to similar aircraft types in terms of mission
capability (i.e., what are the aircraft's capabilities and to what extent does
the market require those capabilities), economic profile and market penetration.
As a result of weighing those factors, we assign a numerical "strength" to each
aircraft for each year of its economic life, where Strength 10 represents the
strongest value performance and Strength 1 the weakest. The model then takes
those strength factors and translates them into the aircraft's Base and Future
Base Values based on its actual replacement cost (or theoretical replacement
cost if it is no longer in production). After Base Values have been calculated,
we compare them to our Current Market Value opinions as a calibration check of
the computer model. In the infrequent case where the marketplace for that
aircraft is in balance, Base Value and Current Market Value should be the same.
In most cases, though, we must subjectively compare Base Value with Current
Market Value to see if we believe the relationship is reasonable. This may
highlight where Base Value inputs require further refinements. Because of the
dynamics of the aircraft marketplace and our continuing recalibration, Base
Value opinions are not static.



                      (This page intentionally left blank)




                              MORTEN BEYER & AGNEW

                            AVIATION CONSULTING FIRM

                         Current Base Value Appraisal of
                                   31 Aircraft
                                    (2001-1)

                                  PREPARED FOR:

                           Continental Airlines, Inc.


                                 MARCH 28, 2001


                                                                 

          Washington, D.C.                     London                        Pacific Rim

          2107 Wilson Blvd.             Lahinch 62, Lashmere             3-16-16 Higashiooi

              Suite 750                       Copthorne                     Shinagawa-ku

      Arlington, Virginia 22201              West Sussex                   Tokyo 140-0011

            United States                  United Kingdom                       Japan

        Phone + 703 276 3200           Phone + 44 1342 716248          Phone + 81 3 3763 6845

         Fax + 703 276 3201             Fax + 44 1342 718967




                      (This page intentionally left blank)



I. INTRODUCTION AND EXECUTIVE SUMMARY

MORTEN BEYER & AGNEW (MBA) has been retained by Continental Airlines (the
"Client") to determine the Current Base Value of 31 aircraft delivered
throughout 2001 and into the second quarter of 2002. The aircraft are further
identified in Section III of this report.

MBA utilized the technical data of these aircraft provided by the Client, but
did not independently verify the accuracy of the technical and specification
data so provided.

Section II of this report presents definitions of various terms, such as Current
Base Value, Current Market Value, Future Base Value, and Lease-Encumbered 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.



II. DEFINITIONS

CURRENT MARKET VALUE

ISTAT defines Current Market Value (CMV) as the appraiser's opinion of the most
likely trading price that may be generated for an asset under market
circumstances that are perceived to exist at the time in question. Current
Market Value assumes that the asset is valued for its highest, best use, and the
parties to the hypothetical sale transaction are willing, able, prudent and
knowledgeable and under no unusual pressure for a prompt transaction. It also
assumes that the transaction would be negotiated in an open and unrestricted
market on an arm's-length basis, for cash or equivalent consideration, and given
an adequate amount of time for effective exposure to prospective buyers.

Market Value of a specific asset will tend to be consistent with its Base Value
in a stable market environment. In situations where a reasonable equilibrium
between supply and demand does not exist, trading prices, and therefore Market
Values, are likely to be at variance with the Base Value of the asset. Market
Value may be based upon either the actual (or specified) physical condition or
maintenance time or condition status of the asset, or alternatively upon an
assumed average physical condition and mid-life, mid-time maintenance status.

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 Appraiser's 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 asset's Base Value is
founded in the historical trend of values and in the projection of value trends
and presumes an arm's-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,

                                                            Continental Airlines
                                                                      Job #01141
                                                                    Page 2 of 11



mid-life (or benefiting from an above-average  maintenance  status if its 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.

FUTURE BASE VALUE

Future Base Values are established by using the Base Value at the beginning of
the current year (present value), from which point the Future Base Values are
projected. The Base Value used for the purpose of projecting the Future Base
Values consider the aircraft to be at mid-life and mid-time conditions
pertaining to the various aspects of the maintenance status.

The Future Base Values are based on aircraft having an approximate life of 35
years from the date of manufacture. The Future Base Values commence from the
present time to the 35th year from the date of manufacture of this aircraft.

DISTRESS VALUE

Distress Value is the Appraiser's opinion of the price at which an asset could
be sold under abnormal conditions, such as an artificially limited marketing
time period, the perception of the seller being under duress to sell, an
auction, bankruptcy liquidation, commercial restrictions, legal complications,
or other such factors that significantly reduce the bargaining leverage of the
seller and give the buyer a significant advantage that can translate into
heavily discounted actual trading prices. Apart from the fact that the seller is
uncommonly motivated, the parties to the transaction are otherwise assumed to be
willing, able, prudent and knowledgeable, negotiating at arm's-length, normally
under the market conditions that are perceived to exist at the time, not an
idealized balanced market. While the Distress Value normally implies that the
seller is under some duress, there are occasions when buyers, not sellers are
under duress or time pressure and, therefore, willing to pay a premium value.

SECURITIZED VALUE OR LEASE ENCUMBERED VALUE

Securitized Value or Lease Encumbered Value is the Appraiser's opinion of the
value of an asset, under lease, given a specified lease payment stream (rents
and term), and estimated future residual value at lease termination, and an
appropriate discount rate.

                                                            Continental Airlines
                                                                      Job #01141
                                                                    Page 3 of 11



The lease encumbered residual value may include consideration of lease
termination conditions and remaining maintenance reserves, if any. The
Securitized Value or Lease-Encumbered Value may be more or less than the
Appraiser's opinion of Current Market Value, taking into account various
factors, such as, the credit risks associated with the parties involved, the
time-value of money to those parties, provisions of the lease that may pertain
to items such as security deposits, purchase options at various dates, term
extensions, sub-lease rights, repossession rights, reserve payments and return
conditions.

                                                            Continental Airlines
                                                                      Job #01141
                                                                    Page 4 of 11



III. CURRENT MARKET CONDITIONS

[AIRPLANE (737) PHOTO]               Boeing 737-800/900
                                     New Generation

Boeing began replacing the trio of B-737-300/-400/-500s with upgraded new
generation versions beginning with the B-737-700 in 1997. Southwest Airlines'
order for 63 of the series officially launched the program in late 1993, and new
orders increased rapidly. Boeing ramped-up production to 279 last year for the
New Generation aircraft.

The fuselage of the new aircraft mirror that of the old (which were out-growths
of the original -100s and -200s). Upgraded avionics, a new wing design, and
other improvements combine to increase range, efficiency, and performance in
general. The CFM56-7 is the exclusive engine for the 3rd generation. However,
Boeing is losing market share to the more comfortable, wider A320 family.

Prospects for the 3rd generation B-737 jets were thought to be considerably
enhanced by the discontinuation of the MD-80/-90 series. The MD-95 has been
adopted by Boeing as its 100-seat competitor under the aegis of B-717, competing
with its own B-737-600. Airbus is becoming more aggressive with its
A318/319/320/321 high-tech series and winning an increasing share of orders.
During 2000 Airbus had 388 narrowbody orders, while Boeing had 443.

As the industry passes the peak of the current cycle, the prospects for a
downturn increase, together with deferrals and cancellations of orders for both
manufacturers.

                                                            Continental Airlines
                                                                      Job #01141
                                                                    Page 5 of 11



[AIRPLANE (767) PHOTO]           Boeing 767-400ER

Boeing tried to interest Delta in buying more B-777s, but the aircraft was just
too much for the Atlanta airline who was already suffering indigestion on its
MD-11s. Delta is a big B-767 operator with 94 in service and 24 on order. Boeing
obligingly agreed to stretch the B-767-300ER to the -400ER configuration,
increasing gross weight from 412,000 pounds to 450,000 and seating up to 375,
only 65 below the B-777 and about the same as its 40-odd remaining L-1011s which
it is retiring. Delta and Continental are the only airlines with B-767-400ER so
far, totaling 47. There are eight additional orders from lessors.

MBA estimates the initial offering price to be $105.09 million with initial
engines to be the GE CF6-80C2B7F's. P&W or Rolls engines can also be ordered if
the customer desires.

                                                            Continental Airlines
                                                                      Job #01141
                                                                    Page 6 of 11



[AIRPLANE (777) PHOTO]                  Boeing 777-200ER

The 777 family of widebody twin-engine aircraft was designed to fill the gap in
Boeing's product line between the 767 and 747. The 777-200 twinjet seats from
305 to 328 passengers in a typical three-class configuration. The initial
777-200, which was first delivered in May 1995, has a range of up to 5,925
miles.

The 777-200ER (extended range) was first delivered in February 1997. This model
is capable of flying the same number of passengers up to 8,861 miles. The -200
models can accommodate up to 32 LD-3 containers plus 600 cubic feet of bulk
cargo underfloor.

The latest 777 derivative is the 777-300, a stretched version that provides
seating for 328 to 394 passengers in a typical three-class configuration. The
first airplane was delivered in May 1998. The -300 can accommodate up to 44 LD-3
containers plus bulk cargo underfloor.

Boeing recently launched 777-200 and -300 Longer-Range derivatives. The 777-200
derivative is expected be the longest-range airplane in the world, while Boeing
hopes the 777-300 derivative becomes a popular replacement for early 747s.
Proposed first delivery will be late 2003 (first model), with the second model
following four to six months later.

The 777's systems are among the most modern of any aircraft, with triple
redundant fly-by-wire flight controls, five-tube EFIS/EICAS displays, and
computerized controls and monitors for all critical systems.

The 777 family of aircraft has excellent operating economics, with trip costs
relative to its number of seats among the lowest among widebody twins. The
aircraft has been approved for 180-minute ETOPS operations, and all requirements
for ETOPS are incorporated in the basic model design.

                                                            Continental Airlines
                                                                      Job #01141
                                                                    Page 7 of 11



Through March 2001, 325 Boeing 777 aircraft have been delivered to more than 25
airline customers and several lessors. Of these, 290 were -200 and -200ER
models, and 35 were -300 models. As of March 2001, Boeing had a backlog of 105
unfilled 777 orders.

The 777 aircraft remains to be the superstar in Boeing's widebody product line.
As airlines are directing their efforts to more point to point services and are
cutting down capacities, the 777 is fitting in the long-haul markets once served
by the larger 747s.

STAGE 3 -

The subject aircraft complies with the currently effective Stage III / Chapter
III aircraft noise limitations. However, the FAA and the ICAO are currently
planning the adoption of more stringent Stage IV noise regulations. Neither the
severity of the proposed new regulations, nor the schedule of their
implementation has not been determined, but when enacted and effective may limit
the continued utilization of the subject aircraft in most areas of the world.

                                                            Continental Airlines
                                                                      Job #01141
                                                                    Page 8 of 11



IV. VALUATION

In developing the Current Base Value of these aircraft, MBA did not inspect the
aircraft or their historical maintenance documentation, but relied on partial
information supplied by the Client and 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 the aircraft are as follows, for
each aircraft:

   1. The aircraft is to be delivered new.

   2. The overhaul status of the airframe, engines, landing gear and other major
      components are the equivalent of new delivery unless otherwise specified.

   3. The specifications of the aircraft are those most common for an aircraft
      of this type new delivery.

   4. The aircraft is in a standard airline configuration.

   5. Its modification status is comparable to that most common for an aircraft
      of its type and vintage.

   6. No accounting is made for lease obligations or terms of ownership.



SCHEDULED
MANUFACTURER'S  AIRCRAFT SERIAL     CONTINENTAL     ADJ. BASE VALUE
DELIVERY DATE       NUMBER          TAIL NUMBER       ($000,000)
--------------  ---------------     -----------     ---------------
           B737-900, CFM56-7B26 Engines, 174,200 (lb) MTOW
                                                
Oct-01              31588             N76269             49.22
Oct-01              31632             N73270             49.22
Nov-01              31589             N35271             49.32
Nov-01              31590             N36272             49.32
Dec-01              31591             N37273             49.42
Jan-02              31592             N37274             49.52
Feb-02              31593             N73275             49.62
Feb-02              31594             N73276             49.62
Mar-02              31595             N37277             49.72
Jun-02              31596             N73278             50.02
Jun-02              31597             N79279             50.02
Jun-02              31598             N36280             50.02


                                                            Continental Airlines
                                                                      Job #01141
                                                                    Page 9 of 11





  SCHEDULED
MANUFACTURER'S     AIRCRAFT SERIAL     CONTINENTAL     ADJ. BASE VALUE
DELIVERY DATE          NUMBER          TAIL NUMBER        ($000,000)
--------------     ---------------     -----------     ---------------
            B737-900, CFM56-7B26 Engines, 174,200 (lb) MTOW
                                                    
Oct-01                 30125             N37408              50.44
Nov-01                 30126             N37409              50.54
Dec-01                 30127             N75410              50.64
Jan-02                 30128             N71411              50.74
Mar-02                 30129             N31412              50.95
May-02                 30130             N37413              51.17
Jun-02                 30131             N30414              51.27




  SCHEDULED
MANUFACTURER'S     AIRCRAFT SERIAL     CONTINENTAL     ADJ. BASE VALUE
DELIVERY DATE          NUMBER          TAIL NUMBER        ($000,000)
--------------     ---------------     -----------     ---------------
               B767-400ER, CF6-80C2B8F, 450,000(lb) MTOW
                                                    
Jan-02                 29452             N66057              100.19
Jan-02                 29453             N67058              100.19
Feb-02                 29454             N69059              100.40
Feb-02                 29455             N78060              100.40
Mar-02                 29456             N68061              100.61
Mar-02                 29457             N76062              100.61
Apr-02                 29458             N69063              100.82
Apr-02                 29459             N76064              100.82
May-02                 29460             N76065              101.02
May-02                 29461             N77066              101.02




  SCHEDULED
MANUFACTURER'S     AIRCRAFT SERIAL     CONTINENTAL     ADJ. BASE VALUE
DELIVERY DATE          NUMBER          TAIL NUMBER        ($000,000)
--------------     ---------------     -----------     ---------------
                 B777-200ER, GE90-90B, 648,000(lb) MTOW
                                                    
Mar-02                 31679             N78017              143.28
Apr-02                 31680             N37018              143.57


                                                            Continental Airlines
                                                                      Job #01141
                                                                   Page 10 of 11



V. COVENANTS

This report has been prepared for the exclusive use of Continental Airlines and
shall not be provided to other parties by MBA without the express consent of
Continental Airlines. MBA certifies that this report has been independently
prepared and that it fully and accurately reflects MBA's opinion as to the
Current Base Value. 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 Current Base Value of the
subject aircraft 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 Continental Airlines 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.

This report has been prepared by:



                                  /s/ Bryson P. Monteleone
                                  Bryson P. Monteleone
                                  Director of Operations


                                  Reviewed by:



March 28, 2001                    /s/ Morten S. Beyer
                                  Morten S. Beyer, Appraiser Fellow
                                  Chairman & CEO
                                  ISTAT Certified Senior Appraiser


                                                            Continental Airlines
                                                                      Job #01141
                                                                   Page 11 of 11



PROSPECTUS

                                 $1,800,000,000

                           CONTINENTAL AIRLINES, INC.

                            PASS THROUGH CERTIFICATES

                            ------------------------

         This prospectus relates to pass through certificates to be issued by
one or more trusts that we will form, as creator of each pass through trust,
with a national or state bank or trust company, as trustee. 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.

         We will describe the specific terms of any offering of pass through
certificates 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 pass through
certificates unless accompanied by a prospectus supplement.

                            ------------------------

         NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR PASSED UPON THE
ADEQUACY OR ACCURACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

                            ------------------------

                 The date of this prospectus is March 23, 2001.



               TABLE OF CONTENTS


                                          PAGE
                                         ------
                                        
WHERE YOU CAN FIND MORE INFORMATION....     1
FORWARD-LOOKING STATEMENTS.............     1
INCORPORATION OF CERTAIN DOCUMENTS BY
   REFERENCE............................    2
SUMMARY.................................    3
   The Offering.........................    3
   Certificates.........................    3
   Pass Through Trusts..................    3
   Equipment Notes......................    4
THE COMPANY.............................    6
USE OF PROCEEDS.........................    6
RATIO OF EARNINGS TO FIXED CHARGES......    7
DESCRIPTION OF THE CERTIFICATES.........    7
   General..............................    7
   Book-Entry Registration..............   10
   Payments and Distributions...........   13
   Pool Factors.........................   13
   Reports to Certificateholders........   14
   Voting of Equipment Notes............   15
   Events of Default and Certain Rights
         Upon an Event of Default.......   15
   Merger, Consolidation and Transfer of
         Assets.........................   17
   Modifications of the Basic
         Agreement......................   17
   Modification of Indenture and Related
         Agreements.....................   18
   Cross-Subordination Issues...........   18
   Termination of the Pass Through
         Trusts.........................   19
   Delayed Purchase of Equipment
         Notes..........................   19
   Liquidity Facility...................   19
   The Pass Through Trustee.............   19
DESCRIPTION OF THE EQUIPMENT NOTES......   21
   General..............................   21
   Principal and Interest Payments......   21
   Redemption...........................   21
   Security.............................   21
   Ranking of Equipment Notes...........   23
   Payments and Limitation of
         Liability......................   23
   Defeasance of the Indentures and the
         Equipment Notes in Certain
         Circumstances..................   24
   Assumption of Obligations by
         Continental....................   24
   Liquidity Facility...................   24
   Intercreditor Issues.................   25
U.S. INCOME TAX MATTERS.................   26
   General..............................   26
   Tax Status of the Pass Through
         Trusts.........................   26
   Taxation of Certificateholders
         Generally......................   26
   Effect of Subordination of
         Certificateholders of
         Subordinated Trusts............   27
   Original Issue Discount..............   27
   Sale or Other Disposition of the
         Certificates...................   27
   Foreign Certificateholders...........   28
   Backup Withholding...................   28
ERISA CONSIDERATIONS...................    28
PLAN OF DISTRIBUTION...................    28
LEGAL OPINIONS.........................    30
EXPERTS................................    30




                       WHERE YOU CAN FIND MORE INFORMATION

         We file annual, quarterly and special reports, proxy statements and
other information with the SEC under the Securities Exchange Act of 1934. You
may read and copy this information at the following locations of the SEC:


                                                                 
Judiciary Plaza                     Seven World Trade Center           Citicorp Center
450 Fifth Street, N.W.              13th Floor                         500 West Madison Street, Suite 1400
Washington, D.C. 20549              New York, New York 10048           Chicago, Illinois 60661


         You may also obtain copies of this information by mail from the Public
Reference Room of the SEC, 450 Fifth Street, N.W., Washington, D.C. 20549, at
prescribed rates. You may obtain information on the operation of the Public
Reference Room by calling the SEC at (800) SEC-0330.

         The SEC also maintains an internet world wide web site that contains
reports, proxy statements and other information about issuers, like us, who file
reports electronically with the SEC. The address of that site is
http://www.sec.gov.

         You may also inspect reports, proxy statements and other information
about us at the offices of the New York Stock Exchange, Inc., 20 Broad Street,
New York, New York 10005.

         We have filed with the SEC a registration statement on Form S-3, which
registers the securities that we may offer under this prospectus. The
registration statement, including the attached exhibits and schedules, contains
additional relevant information about us and the securities offered. The rules
and regulations of the SEC allow us to omit certain information included in the
registration statement from this prospectus.

                           FORWARD-LOOKING STATEMENTS

         This prospectus, any prospectus supplement delivered with this
prospectus and the documents we incorporate by reference may contain statements
that constitute "forward-looking statements" within the meaning of Section 27A
of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of
1934. Forward-looking statements include any statements that predict, forecast,
indicate or imply future results, performance or achievements, and may contain
the words "believe," "anticipate," "expect," "estimate," "project," "will be,"
"will continue," "will result," or words or phrases of similar meaning.

         Any such forward-looking statements are not assurances of future
performance and involve risks and uncertainties. Actual results may vary
materially from anticipated results for a number of reasons, including those
stated in our SEC reports incorporated in this prospectus by reference or as
stated in a prospectus supplement to this prospectus under the caption "Risk
Factors".

         All forward-looking statements attributable to us are expressly
qualified in their entirety by the cautionary statements above.



                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

      The SEC allows us to incorporate by reference information into this
prospectus. This means that we can disclose important information to you by
referring you to another document filed separately with the SEC. The information
incorporated by reference is considered to be part of this prospectus, except
for any information that is superseded by subsequent incorporated documents or
by information that is included directly in this prospectus or any prospectus
supplement.

      This prospectus includes by reference the documents listed below that we
previously have filed with the SEC and that are not delivered with this
document. They contain important information about our company and its financial
condition.



FILING                                                             DATE FILED
------                                                          ----------------
                                                             
Annual Report on Form 10-K for the year ended December 31,
 2000.......................................................    February 6, 2001
Current Report on Form 8-K..................................    January 19, 2001
Current Report on Form 8-K..................................    February 5, 2001
Current Report on Form 8-K..................................       March 8, 2001
Current Report on Form 8-K..................................      March 20, 2001


         Our SEC file number is 0-9781.

         We incorporate by reference additional documents that we may file with
the SEC between the date of this prospectus and the termination of the offering
of securities under this prospectus. These documents include our periodic
reports, such as Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and
Current Reports on Form 8-K, as well as our proxy statements.

         You may obtain any of these incorporated documents from us without
charge, excluding any exhibits to those documents unless the exhibit is
specifically incorporated by reference in such document. You may obtain
documents incorporated by reference in this prospectus by requesting them from
us in writing or by telephone at the following address:

                           Continental Airlines, Inc.
                         1600 Smith Street, Dept. HQSEO
                              Houston, Texas 77002
                              Attention: Secretary
                                 (713) 324-2950.




                                     SUMMARY
THE OFFERING

      This prospectus describes the pass through certificates that we may offer
from time to time after the date of this prospectus. The proceeds of these
offerings will be used to provide funds for the financing or refinancing of our
aircraft. For convenience, throughout this prospectus, the words we, us, ours or
similar words refer to Continental Airlines, Inc.

      This prospectus describes the general terms of the pass through
certificates. The actual terms of any offering of pass through certificates will
be described in a supplement to this prospectus. To the extent that any
provision in any prospectus supplement is inconsistent with any provision in
this prospectus, the provision of the prospectus supplement will control.

CERTIFICATES

      Pass through certificates are securities that evidence an ownership
interest in a pass through trust. The holders of the certificates issued by a
pass through trust will be the beneficiaries of that trust. For convenience, we
may refer to pass through certificates as "certificates" and refer to the holder
of a pass through certificate as a "certificateholder."

      The beneficial interest in a pass through trust represented by a
certificate will be a percentage interest in the property of that trust equal to
the original face amount of such certificate divided by the original face amount
of all of the certificates issued by that trust. Each certificate will represent
a beneficial interest only in the property of the pass through trust that issued
the certificate. Multiple series of certificates may be issued. If more than one
series of certificates is issued, each series of certificates will be issued by
a separate pass through trust.

      The property that will be held by each pass through trust will include
equipment notes secured by aircraft that we own or lease. Payments of principal
and interest on the equipment notes owned by a pass through trust will be passed
through to holders of certificates issued by that trust in accordance with the
terms of the pass through trust agreement pursuant to which the trust was
formed.

      If certificates of any series are entitled to the benefits of a liquidity
facility or other form of credit enhancement, the prospectus supplement relating
to that series will describe the terms of the liquidity facility or other form
of credit enhancement. A liquidity facility is a revolving credit agreement,
letter of credit, bank guarantee, insurance policy or other instrument or
agreement under which another person agrees to make certain payments in respect
of the certificates if there is a shortfall in amounts otherwise available for
distribution. While a liquidity facility is designed to increase the likelihood
of the timely payment of certain amounts due under certificates, it is not a
guarantee of timely or ultimate payment.

      The rights of a pass through trustee to receive monies payable under
equipment notes held for that pass through trustee may be subject to the effect
of subordination provisions contained in an intercreditor agreement described in
the prospectus supplement for a series of certificates. An intercreditor
agreement will set forth the terms and conditions upon which payments made under
the equipment notes and payments made under any liquidity facility will be
received, shared and distributed among the several pass through trustees and the
liquidity provider.

      We may offer and sell up to $1,800,000,000 of aggregate initial offering
price of certificates pursuant to this prospectus and related prospectus
supplements in one or more offerings of certificates. The initial offering price
may be denominated in U.S. dollars or foreign currencies based on the applicable
exchange rate at the time of sale.

PASS THROUGH TRUSTS

      We will form a separate pass through trust to issue each series of
certificates. Each pass through trust will be formed by us, as creator of each
pass through trust, and a national or state bank or trust company, as trustee.



Unless otherwise stated in a prospectus supplement, Wilmington Trust Company
will be the trustee of each pass through trust. For convenience, we may refer to
the pass through trustee as the trustee.

      Each pass through trust will be governed by a trust instrument that
creates the trust and sets forth the powers of the trustee and the rights of the
beneficiaries. The beneficiaries of a pass through trust will be the holders of
certificates issued by that trust. The trust instrument for each pass through
trust will consist of a basic pass through trust agreement between us and the
pass through trustee, which we refer to as the "Basic Agreement", and a
supplement to that basic agreement, which we refer to as a "pass through trust
supplement."

      When a pass through trust supplement is signed and delivered, the pass
through trustee, on behalf of the related pass through trust, will enter into
one or more purchase or refunding agreements, referred to as "note purchase
agreements," under which it will agree to purchase one or more promissory notes
secured by aircraft described in the applicable prospectus supplement. These
secured promissory notes are referred to as "equipment notes."

      Under the applicable note purchase agreement, the pass through trustee, on
behalf of the related pass through trust, will purchase one or more equipment
notes. The equipment notes that are the property of a pass through trust will
have:

      -  identical interest rates, in each case equal to the rate applicable to
         the certificates issued by such pass through trust; and

      -  identical priority of payment relative to each of the other equipment
         notes held for such pass through trust.

      If any portion of the proceeds of an offering of a series of certificates
is not used to purchase equipment notes on the date the certificates are
originally issued, those proceeds will be held for the benefit of the
certificateholders. If any of the proceeds are not later used to purchase
equipment notes by the date specified in the applicable prospectus supplement,
the proceeds will be returned to the certificateholders.

EQUIPMENT NOTES

      The equipment notes owned by a pass through trust may consist of any
combination of:

      -  Equipment notes issued by an owner trustee and secured by an aircraft
         owned by that trustee and leased to us. We refer to these equipment
         notes as "leased aircraft notes."

      -  Equipment notes issued by us and secured by an aircraft owned by us. We
         refer to these equipment notes as "owned aircraft notes."

      Leased Aircraft Notes. Except as specified in a prospectus supplement,
leased aircraft notes will be issued by a bank, trust company, financial
institution or other entity solely in its capacity as owner trustee in a
leveraged lease transaction. In a leveraged lease transaction, one or more
persons will form an owner trust to acquire an aircraft and then that owner
trust will lease the aircraft to us. The investors that are the beneficiaries of
the owner trusts are typically referred to as owner participants. Each owner
participant will contribute a portion of the purchase price of the aircraft to
the owner trust, and the remainder of the purchase price of the aircraft will be
financed, or "leveraged", through the issuance of leased aircraft notes. Leased
aircraft notes may also be issued to refinance an aircraft previously financed
in a leveraged lease transaction or otherwise.

      The leased aircraft notes will be issued pursuant to a separate indenture
between the owner trustee and a bank, trust company, financial institution or
other entity, as loan trustee. The indenture entered into in connection with the
issuance of leased aircraft notes will be referred to as a "leased aircraft
indenture." The loan trustee under a leased aircraft indenture will act as a
trustee for the holders of the leased aircraft notes issued under that leased
aircraft indenture.

      In a leveraged lease transaction, we will pay or advance rent and other
amounts to the owner trustee in its capacity as lessor under the lease. The
owner trustee will use the rent payments and certain other amounts received by
it to make payments of principal and interest on the leased aircraft notes. The
owner trustee also will assign its rights to receive basic rent and certain
other payments to a loan trustee as security for the owner trustee's obligations
to pay principal of, premium, if any, and interest on the leased aircraft notes.



      Payments or advances required to be made under a lease and related
agreements will at all times be sufficient to make scheduled payments of
principal of, and interest on, the leased aircraft notes issued to finance the
aircraft subject to that lease. However, we will not have any direct obligation
to pay principal of, or interest on, the leased aircraft notes. No owner
participant or owner trustee will be personally liable for any amount payable
under a leased aircraft indenture or the leased aircraft notes issued under that
indenture.

      Owned Aircraft Notes. We may finance or refinance aircraft that we own
through the issuance of owned aircraft notes. Owned aircraft notes relating to
an owned aircraft will be issued under a separate indenture relating to that
owned aircraft. Each separate indenture relating to owned aircraft notes will be
between us and a bank, trust company, financial institution or other entity, as
loan trustee. The indenture entered into in connection with the issuance of
owned aircraft notes will be referred to as an "owned aircraft indenture."
Because we often refer to owned aircraft indentures and leased aircraft
indentures together, we sometimes refer to them collectively as the
"indentures". The loan trustee under an owned aircraft indenture will act as a
trustee for the holders of the owned aircraft notes issued under that owned
aircraft indenture.

      Unlike the leased aircraft notes, we will have a direct obligation to pay
the principal of, and interest on, the owned aircraft notes.



                                   THE COMPANY

      We are a major United States air carrier engaged in the business of
transporting passengers, cargo and mail. We are the fifth largest U.S. airline,
as measured by revenue passenger miles in 2000, and, together with our wholly
owned subsidiaries, Continental Express, Inc. and Continental Micronesia, Inc.,
serve 230 airports worldwide. As of January 19, 2001, we flew to 136 domestic
and 94 international destinations and offered additional connecting service
through alliances with domestic and foreign air carriers. We directly serve 16
European cities, 7 South American cities, Tel Aviv and Tokyo and are one of the
leading airlines providing service to Mexico and Central America, serving more
destinations there than any other U.S. airline. Continental Micronesia provides
extensive service in the western Pacific, including service to more Japanese
cities than any other U.S. carrier.

      We operate our route system primarily through domestic hubs at Newark
International Airport, George Bush Intercontinental Airport in Houston, Hopkins
International Airport in Cleveland, and a Pacific hub on the island of Guam. We
are the primary carrier at each of these hubs, accounting for 55%, 78%, 50% and
68% of average daily jet departures, respectively, as of January 19, 2001 (in
each case excluding regional jets). Each of our domestic hubs is located in a
large business and population center, contributing to a high volume of "origin
and destination" traffic. The Guam hub is strategically located to provide
service from Japanese and other Asian cities to popular resort destinations in
the western Pacific.

      We are a Delaware corporation, with executive offices located at 1600
Smith Street, Houston, Texas 77002. Our telephone number is (713) 324-2950.

                                 USE OF PROCEEDS

      Except as set forth in a prospectus supplement for a specific offering of
certificates, the certificates will be issued in order to provide funds for:


      -  the financing or refinancing of the debt portion and, in certain cases,
         the refinancing of some of the equity portion of one or more separate
         leveraged lease transactions entered into by us, as lessee, with
         respect to the leased aircraft as described in the applicable
         prospectus supplement; and

      -  the financing or refinancing of debt to be issued, or the purchase of
         debt previously issued, by us in respect of the owned aircraft as
         described in the applicable prospectus supplement.

      Except as set forth in a prospectus supplement for a specific offering of
certificates, the proceeds from the sale of the certificates will be used by the
pass through trustee on behalf of the applicable pass through trust or pass
through trusts to purchase either:

      -  leased aircraft notes issued by one or more owner trustees to finance
         or refinance, as specified in the applicable prospectus supplement, the
         related leased aircraft; or

      -  owned aircraft notes issued by us to finance or refinance, as specified
         in the applicable prospectus supplement, the related owned aircraft.

If any portion of the proceeds of an offering of a series of certificates is not
used to purchase equipment notes on the date the certificates are issued, those
proceeds will be held for the benefit of the certificateholders. If any of the
proceeds are not later used to purchase equipment notes by the date specified in
the applicable prospectus supplement, the proceeds will be returned to the
certificateholders. See "Description of Certificates -- Delayed Purchase of
Equipment Notes".



                       RATIO OF EARNINGS TO FIXED CHARGES

         The ratios of our "earnings" to our "fixed charges" for each of the
years 1996 through 2000 were:



                                YEAR ENDED DECEMBER 31,
                            --------------------------------
                            1996   1997   1998   1999   2000
                            ----   ----   ----   ----   ----
                                            
                            1.81   2.07   1.94   1.80   1.51


      The ratios of earnings to fixed charges are based on continuing
operations. For purposes of the ratios, "earnings" means the sum of:

      -  our pre-tax income; and

      -  our fixed charges, net of interest capitalized.

      "Fixed charges" represent:

      -  the interest we pay on borrowed funds;

      -  the amount we amortize for debt discount, premium and issuance expense
         and interest previously capitalized; and

      -  that portion of rentals considered to be representative of the interest
         factor.

                         DESCRIPTION OF THE CERTIFICATES

         The following description is a summary of the terms of the certificates
that we expect will be common to all series of certificates. We will describe
the financial terms and other specific terms of any series of certificates in a
prospectus supplement. To the extent that any provision in any prospectus
supplement is inconsistent with any provision in this prospectus, the provision
of the prospectus supplement will control.

         Because the following description is a summary, it does not describe
every aspect of the certificates, and it is subject to and qualified in its
entirety by reference to all the provisions of the pass through trust agreement
and the applicable supplements to the pass through trust agreement. For
convenience, we will refer to the pass through trust agreement between the pass
through trustee and us as the "Basic Agreement," and to the Basic Agreement as
supplemented by a supplement as a "pass through trust agreement." The form of
Basic Agreement has been filed as an exhibit to the registration statement of
which this prospectus is a part. The supplement to the Basic Agreement relating
to each series of certificates and the forms of the other agreements described
in this prospectus and the applicable prospectus supplement will be filed as
exhibits to a post-effective amendment to the registration statement of which
this prospectus is a part, a Current Report on Form 8-K, a Quarterly Report on
Form 10-Q or an Annual Report on Form 10-K, as applicable, filed by us with the
SEC.

GENERAL

         Except as amended by a supplement to the Basic Agreement, the terms of
the Basic Agreement generally will apply to all of the pass through trusts that
we form to issue certificates. We will create a separate pass through trust for
each series of certificates by entering into a separate supplement to the Basic
Agreement. Each supplement to the Basic Agreement will contain the additional
terms governing the specific pass through trust to which it relates and, to the
extent inconsistent with the Basic Agreement, will supersede the Basic
Agreement.

         Certificates for a pass through trust will be issued pursuant to the
pass through trust agreement applicable to such pass through trust. Unless
otherwise stated in the applicable prospectus supplement, each pass through
certificate will be issued in a minimum denomination of $1,000 or a multiple of
$1,000, except that one certificate of each series may be issued in a different
denomination.

         Each certificate will represent a fractional undivided interest in the
property of the pass through trust that issued the certificate. All payments and
distributions made with respect to a certificate will be made only from the
property owned by the pass through trust that issued the certificate. The
certificates do not represent an interest in or obligation of Continental, the
pass through trustee, any of the owner trustees or loan trustees, in their



individual capacities, or any owner participant. Each certificateholder by its
acceptance of a certificate agrees to look solely to the income and proceeds
from the property of the applicable pass through trust as provided in the pass
through trust agreement.

      The property of each pass through trust for which a series of certificates
will be issued will include:

      -  the equipment notes held for the pass through trust;

      -  all monies at any time paid under the equipment notes held for the pass
         through trust;

      -  the rights of such pass through trust to acquire equipment notes;

      -  funds from time to time deposited with the pass through trustee in
         accounts relating to that pass through trust; and

      -  if so specified in the relevant prospectus supplement, rights under
         intercreditor agreements relating to cross-subordination arrangements
         and monies receivable under a liquidity facility.

      The rights of a pass through trustee to receive monies payable under
equipment notes held for that pass through trustee may be subject to the effect
of subordination provisions contained in an intercreditor agreement described in
the prospectus supplement for a series of certificates. An intercreditor
agreement refers to an agreement among the pass through trustees and, if
applicable, a liquidity provider under a liquidity facility, as creditors of the
issuers of the equipment notes owned by the pass through trustees. An
intercreditor agreement will set forth the terms and conditions upon which
payments made under the equipment notes and payments made under any liquidity
facility will be received, shared and distributed among the several pass through
trustees and the liquidity provider. In addition, the intercreditor agreement
will set forth agreements among the pass through trustees and the liquidity
provider relating to the exercise of remedies under the equipment notes and the
indentures.

      Cross-subordination refers to an agreement under which payments on a
junior class of equipment notes issued under an indenture are distributed to a
pass through trustee that holds a senior class of equipment notes issued under a
different indenture on which all required payments were not made. The effect of
this distribution mechanism is that holders of certificates of a pass through
trust that owns a junior class of equipment notes will not receive payments made
on that junior class of equipment notes until certain distributions are made on
the certificates of the pass through trust that owns a senior class of equipment
notes.

      Equipment notes owned by a pass through trust may be leased aircraft
notes, owned aircraft notes or a combination of leased aircraft notes and owned
aircraft notes.

      Leased aircraft notes will be issued in connection with the leveraged
lease of an aircraft to us. Except as set forth in the applicable prospectus
supplement, each leased aircraft will be leased to us under a lease between us,
as lessee, and an owner trustee, as lessor. Each owner trustee will issue leased
aircraft notes on a non-recourse basis under a separate leased aircraft
indenture between it and the applicable loan trustee. The owner trustee will use
the proceeds of the sale of the leased aircraft notes to finance or refinance a
portion of the purchase price paid or to be paid by the owner trustee for the
applicable leased aircraft. The owner trustee will obtain the remainder of the
funding for the leased aircraft from an equity contribution from the owner
participant that is the beneficiary of the owner trust and, to the extent set
forth in the applicable prospectus supplement, additional debt secured by the
applicable leased aircraft or other sources. A leased aircraft also may be
subject to other financing arrangements.

      Generally, neither the owner trustee nor the owner participant will be
personally liable for any principal or interest payable under any leased
aircraft indenture or any leased aircraft notes. In some cases, an owner
participant may be required to make payments to an owner trustee that are to be
used by the owner trustee to pay principal of, and interest on, the equipment
notes. If an owner participant is required to make payments to be used by an
owner trustee to pay principal of, and interest on, the equipment notes and the
owner participant fails to make the payment, we will be required to provide the
owner trustee with funds sufficient to make the payment. We will be obligated to
make payments or advances under a lease and the related documents sufficient to
pay when due all scheduled principal and interest payments on the leased
aircraft notes issued to finance the aircraft subject to that lease.



      We will issue owned aircraft notes under separate owned aircraft
indentures. Owned aircraft notes will be issued in connection with the financing
or refinancing of an aircraft that we own. Owned aircraft notes will be
obligations that have recourse to us and the related aircraft. Any owned
aircraft may secure additional debt or be subject to other financing
arrangements.

      An indenture may provide for the issuance of multiple classes of equipment
notes. If an indenture provides for multiple classes of equipment notes, it may
also provide for differing priority of payments among the different classes.
Equipment notes issued under an indenture may be held in more than one pass
through trust, and one pass through trust may hold equipment notes issued under
more than one indenture. Unless otherwise provided in a prospectus supplement,
only equipment notes having the same priority of payment may be held for the
same pass through trust.

      Except as set forth in the prospectus supplement for any series of
certificates, interest payments on the equipment notes held for a pass through
trust will be passed through to the registered holders of certificates of that
pass through trust at the annual rate shown on the cover page of the prospectus
supplement for the certificates issued by that pass through trust. The
certificateholders' right to receive payments made in respect of the equipment
notes is subject to the effect of any cross-subordination provisions described
in the prospectus supplement for a series of certificates.

      We refer you to the prospectus supplement that accompanies this prospectus
for a description of the specific series of certificates being offered by this
prospectus and the applicable prospectus supplement, including:

      -  the specific designation, title and amount of the certificates;

      -  amounts payable on and distribution dates for the certificates;

      -  the currency or currencies, including currency units, in which the
         certificates may be denominated;

      -  the specific form of the certificates, including whether or not the
         certificates are to be issued in accordance with a book-entry system;

      -  a description of the equipment notes to be purchased by the pass
         through trust issuing that series of certificates, including:

         -  the period or periods  within  which,  the price or prices at which,
            and the terms and conditions  upon which the equipment  notes may or
            must be redeemed or defeased in whole or in part,  by us or an owner
            trustee;

         -  the payment priority of the equipment notes in relation to any other
            equipment notes issued with respect to the related aircraft; and

         -  any  intercreditor  or other rights or limitations  between or among
            the holders of equipment notes of different  priorities  issued with
            respect to the same aircraft;

      -  a description of the aircraft to be financed with the proceeds of the
         issuance of the equipment notes;

      -  a description of the note purchase agreement setting forth the terms
         and conditions upon which that pass through trust will purchase
         equipment notes;

      -  a description of the indentures under which the equipment notes to be
         purchased for that pass through trust will be issued;

      -  a description of the events of default, the remedies exercisable upon
         the occurrence of events of default and any limitations on the exercise
         of those remedies under the indentures pursuant to which the equipment
         notes to be purchased for that pass through trust will be issued;

      -  if the certificates relate to leased aircraft, a description of the
         leases to be entered into by the owner trustees and us;



      -  if the certificates relate to leased aircraft, a description of the
         provisions of the leased aircraft indentures governing:

         -  the rights of the related owner trustee and/or owner  participant to
            cure our failure to pay rent under the leases; and

         -  any  limitations  on the  exercise of remedies  with  respect to the
            leased aircraft notes;

      -  if the certificates relate to leased aircraft, a description of the
         participation agreements that will set forth the terms and conditions
         upon which the owner participant, the owner trustee, the pass through
         trustees, the loan trustee and we agree to enter into a leveraged lease
         transaction;

      -  if the certificates relate to an owned aircraft, a description of the
         participation agreements that will set forth the terms and conditions
         upon which the applicable pass through trustees, the loan trustee and
         we agree to enter into a financing transaction for the owned aircraft;

      -  a description of the limitations, if any, on amendments to leases,
         indentures, pass through trust agreements, participation agreements and
         other material agreements entered into in connection with the issuance
         of equipment notes;

      -  a description of any cross-default provisions in the indentures;

      -  a description of any cross-collateralization provisions in the
         indentures;

      -  a description of any agreement among the holders of equipment notes and
         any liquidity provider governing the receipt and distribution of monies
         with respect to the equipment notes and the enforcement of remedies
         under the indentures, including a description of any applicable
         intercreditor and cross-subordination arrangements;

      -  a description of any liquidity facility or other credit enhancement
         relating to the certificates;

      -  if the certificates relate to aircraft that have not yet been delivered
         or financed, a description of any deposit or escrow agreement or other
         arrangement providing for the deposit and investment of funds pending
         the purchase of equipment notes and the financing of an owned aircraft
         or leased aircraft; and

      -  any other special terms pertaining to the certificates.

      The concept of cross-default mentioned above refers to a situation where a
default under one indenture or lease results in a default under other indentures
or leases. We currently do not expect any indentures or leases to contain
cross-default provisions. The concept of cross-collateralization mentioned above
refers to the situation where collateral that secures obligations incurred under
one indenture also serves as collateral for obligations under one or more other
indentures. We currently do not expect any indentures to be
cross-collateralized.

BOOK-ENTRY REGISTRATION

   GENERAL

      If specified in the applicable prospectus supplement, the certificates
will be subject to the procedures and provisions described below.

      Upon issuance, each series of certificates will be represented by one or
more fully registered global certificates. Each global certificate will be
deposited with, or on behalf of, The Depository Trust Company, referred to as
DTC, and registered in the name of Cede & Co., the nominee of DTC. No purchaser
of a certificate will be entitled to receive a physical certificate representing
an interest in the global certificates, except as set forth below under
"-- Physical Certificates". For convenience, we refer to such purchasers as
"certificate owners". Unless and until physical certificates are issued under
the limited circumstances described below, all references in this prospectus and
any prospectus supplement to actions by certificateholders will refer to actions
taken by DTC upon instructions from DTC participants, and all references to
distributions, notices, reports and statements to certificateholders will refer,
as the case may be, to distributions, notices, reports and statements to



DTC or Cede, as the registered holder of the certificates, or to DTC
participants for distribution to certificateholders in accordance with DTC
procedures.

      DTC is a limited purpose trust company organized under the laws of the
State of New York, a member of the Federal Reserve System, a "clearing
corporation" within the meaning of the New York Uniform Commercial Code and
"clearing agency" registered pursuant to Section 17A of the Securities Exchange
Act of 1934.

      Under the New York Uniform Commercial Code, a "clearing corporation" is
defined as:

      -  a person that is registered as a "clearing agency" under the federal
         securities laws;

      -  a federal reserve bank; or

      -  any other person that provides clearance or settlement services with
         respect to financial assets that would require it to register as a
         clearing agency under the federal securities laws but for an exclusion
         or exemption from the registration requirement, if its activities as a
         clearing corporation, including promulgation of rules, are subject to
         regulation by a federal or state governmental authority.

      A "clearing agency" is an organization established for the execution of
trades by transferring funds, assigning deliveries and guaranteeing the
performance of the obligations of parties to trades.

      DTC was created to hold securities for its participants and to facilitate
the clearance and settlement of securities transactions between DTC participants
through electronic book-entry changes in the accounts of DTC participants. The
ability to execute transactions through book-entry changes in accounts
eliminates the need for transfer of physical certificates. DTC is owned by a
number of DTC participants and by the New York Stock Exchange, the American
Stock Exchange, and the National Association of Securities Dealers. DTC
participants include securities brokers and dealers, banks, trust companies,
clearing corporations and certain other organizations. Banks, brokers, dealers,
trust companies and other entities that clear through or maintain a custodial
relationship with a DTC participant, either directly or indirectly, are indirect
participants in the DTC system.

      Under the rules, regulations and procedures creating and affecting DTC and
its operations, DTC is required to make book-entry transfers of the certificates
among DTC participants on whose behalf it acts with respect to the certificates
and to receive and transmit distributions of principal, premium, if any, and
interest with respect to the certificates. DTC participants and indirect DTC
participants with which certificate owners have accounts similarly are required
to make book-entry transfers and receive and transmit the payments on behalf of
their respective customers. Certificate owners that are not DTC participants or
indirect DTC participants but desire to purchase, sell or otherwise transfer
ownership of, or other interests in, the certificates may do so only through DTC
participants and indirect DTC participants. In addition, certificate owners will
receive all distributions of principal, premium, if any, and interest from the
pass through trustee through DTC participants or indirect DTC participants, as
the case may be.

      Under a book-entry format, certificate owners may experience some delay in
their receipt of payments, because payments with respect to the certificates
will be forwarded by the pass through trustee to Cede, as nominee for DTC. DTC
will forward payments in same-day funds to each DTC participant who is credited
with ownership of the certificates in an amount proportionate to the principal
amount of that DTC participant's holdings of beneficial interests in the
certificates, as shown on the records of DTC or its nominee. Each such DTC
participant will forward payments to its indirect DTC participants in accordance
with standing instructions and customary industry practices. DTC participants
and indirect DTC participants will be responsible for forwarding distributions
to certificate owners for whom they act. Accordingly, although certificate
owners will not possess physical certificates, DTC's rules provide a mechanism
by which certificate owners will receive payments on the certificates and will
be able to transfer their interests.

      Unless and until physical certificates are issued under the limited
circumstances described below, the only physical certificateholder will be Cede,
as nominee of DTC. Certificate owners will not be recognized by the pass through
trustee as registered owners of certificates under the pass through trust
agreement. Certificate owners will be permitted to exercise their rights under
the pass through trust agreement only indirectly through DTC. DTC will take any
action permitted to be taken by a certificateholder under the pass through trust
agreement only at the direction of one or more DTC participants to whose
accounts with DTC the certificates are credited. In the event any action



requires approval by certificateholders of a certain percentage of the
beneficial interests in a pass through trust, DTC will take action only at the
direction of and on behalf of DTC participants whose holdings include undivided
interests that satisfy the required percentage. DTC may take conflicting actions
with respect to other undivided interests to the extent that the actions are
taken on behalf of DTC participants whose holdings include those undivided
interests. DTC will convey notices and other communications to DTC participants,
and DTC participants will convey notices and other communications to indirect
DTC participants in accordance with arrangements among them. Arrangements among
DTC and its direct and indirect participants are subject to any statutory or
regulatory requirements as may be in effect from time to time. DTC's rules
applicable to itself and DTC participants are on file with the SEC.

      A certificate owner's ability to pledge the certificates to persons or
entities that do not participate in the DTC system, or otherwise to act with
respect to the certificates, may be limited due to the lack of a physical
certificate to evidence ownership of the certificates, and because DTC can only
act on behalf of DTC participants, who in turn act on behalf of indirect DTC
participants.

      Neither we nor the pass through trustee will have any liability for any
aspect of the records relating to or payments made on account of beneficial
ownership interests in the certificates held by Cede, as nominee for DTC, for
maintaining, supervising or reviewing any records relating to the beneficial
ownership interests or for the performance by DTC, any DTC participant or any
indirect DTC participant of their respective obligations under the rules and
procedures governing their obligations.

      The applicable prospectus supplement will specify any additional
book-entry registration procedures applicable to certificates denominated in a
currency other than U.S. dollars.

   Same-Day Settlement and Payment

      As long as the certificates are registered in the name of DTC or its
nominee, we will make all payments to the loan trustee under any lease or any
owned aircraft indenture in immediately available funds. The pass through
trustee will pass through to DTC in immediately available funds all payments
received from us, including the final distribution of principal with respect to
the certificates of any pass through trust.

      Any certificates registered in the name of DTC or its nominee will trade
in DTC's Same-Day Funds Settlement System until maturity. DTC will require
secondary market trading activity in the certificates to settle in immediately
available funds. We cannot give any assurance as to the effect, if any, of
settlement in same-day funds on trading activity in the certificates.

   Physical Certificates

      Physical certificates will be issued in paper form to certificateholders
or their nominees, rather than to DTC or its nominee, only if:

      -  we advise the pass through trustee in writing that DTC is no longer
         willing or able to discharge properly its responsibilities as
         depository with respect to the certificates and we are unable to locate
         a qualified successor;

      -  we elect to terminate the book-entry system through DTC; or

      -  after the occurrence of certain events of default or other events
         specified in the related prospectus supplement, certificateholders
         owning at least a majority in interest in a pass through trust advise
         the applicable pass through trustee, us and DTC through DTC
         participants that the continuation of a book-entry system through DTC
         or a successor to DTC is no longer in the certificate owners' best
         interest.

      Upon the occurrence of any of the events described in the three
subparagraphs above, the applicable pass through trustee will notify all
certificate owners through DTC participants of the availability of physical
certificates. Upon surrender by DTC of the global certificates and receipt of
instructions for re-registration, the pass through trustee will reissue the
certificates as physical certificates to certificate owners.



      After physical certificates are issued, the pass through trustee or a
paying agent will make distributions of principal, premium, if any, and interest
with respect to certificates directly to holders in whose names the physical
certificates were registered at the close of business on the applicable record
date. Except for the final payment to be made with respect to a certificate, the
pass through trustee or a paying agent will make distributions by check mailed
to the addresses of the registered holders as they appear on the register
maintained by the pass through trustee. The pass through trustee or a paying
agent will make the final payment with respect to any pass through certificate
only upon presentation and surrender of the applicable pass through certificate
at the office or agency specified in the notice of final distribution to
certificateholders.

      Physical certificates will be freely transferable and exchangeable at the
office of the pass through trustee upon compliance with the requirements set
forth in the pass through trust agreement. Neither the pass through trustee nor
any transfer or exchange agent will impose a service charge for any registration
of transfer or exchange. However, the pass through trustee or transfer or
exchange agent will require payment of a sum sufficient to cover any tax or
other governmental charge attributable to a transfer or exchange.

PAYMENTS AND DISTRIBUTIONS

      Subject to the effect of any cross-subordination provisions set forth in
the prospectus supplement for a series of certificates:

      -  Payments of principal, premium, if any, and interest with respect to
         the equipment notes held for each pass through trust will be
         distributed by the pass through trustee, upon receipt, to
         certificateholders of that trust on the dates and in the currency
         specified in the applicable prospectus supplement, except in certain
         cases when some or all of the equipment notes are in default as
         described in the applicable prospectus supplement. Payments of
         principal of, and interest on, the unpaid principal amount of the
         equipment notes held in each pass through trust will be scheduled to be
         received by the pass through trustee on the dates specified in the
         applicable prospectus supplement.

      -  Each certificateholder of a pass through trust will be entitled to
         receive a pro rata share of any distribution in respect of scheduled
         payments of principal and interest made on the equipment notes held for
         such pass through trust.

      If we elect or are required to redeem equipment notes relating to one or
more aircraft prior to their scheduled maturity date, payments of principal,
premium (if any) and interest received by the pass through trustee as a result
of the early redemption will be distributed on a special distribution date
determined as described in the applicable prospectus supplement. Payments
received by the pass through trustee following a default under the equipment
notes held for a pass through trust will also be distributed on a special
distribution date determined in the same way. However, if following such a
default the pass through trustee receives any scheduled payments on equipment
notes on a regular distribution date or within five days thereafter, the pass
through trustee will distribute those payments on the date they are received. In
addition, if following a default under equipment notes the pass through trustee
receives payments on the equipment notes on a regular distribution date by
making a drawing under any liquidity facility, as described in the applicable
prospectus supplement, those payments will be distributed to certificateholders
on the regular distribution date. The pass through trustee will mail notice to
the certificateholders of record of the applicable pass through trust stating
the anticipated special distribution date.

POOL FACTORS

      Unless otherwise described in the applicable prospectus supplement, the
"pool balance" for each pass through trust or for the certificates issued by any
pass through trust indicates, as of any date, the portion of the original
aggregate face amount of the certificates issued by that pass through trust that
has not been distributed to certificateholders (excluding any payments of
interest or premium). The pool balance for each pass through trust as of any
distribution date will be computed after giving effect to any distribution to
certificateholders to be made on that date.

      Unless otherwise described in the applicable prospectus supplement, the
"pool factor" for a pass through trust as of any distribution date for that
trust is the quotient (rounded to the seventh decimal place) computed by



dividing (a) the pool balance by (b) the aggregate original face amount of the
certificates issued by that pass through trust. The pool factor for a pass
through trust as of any distribution date will be computed after giving effect
to the payment of principal, if any, on the equipment notes held for that pass
through trust and distribution to certificateholders of the payment of principal
to be made on that date. Each pass through trust will have a separate pool
factor.

      The pool factor for a pass through trust initially will be 1.0000000. The
pool factor for a pass through trust will decline as described in this
prospectus and the related prospectus supplement to reflect reductions in the
pool balance of that pass through trust. As of any distribution date for a pass
through trust, a certificate will represent a share of the pool balance of that
pass through trust equal to the product obtained by multiplying the original
face amount of the certificate by the pool factor for the pass through trust
that issued such certificate. The pool factor and pool balance of each past
through trust will be mailed to the certificateholders of the pass through trust
on each distribution date.

      The pool factor for each pass through trust will decline in proportion to
the scheduled repayments of principal on the equipment notes held by that pass
through trust, unless there is an early redemption or purchase of equipment
notes held by a pass through trust or if a default occurs in the repayment of
equipment notes held by a pass through trust. In the event of a redemption,
purchase or default, the pool factor and the pool balance of each pass through
trust affected by the redemption, purchase or default will be recomputed, and a
notice will be mailed to the certificateholders of the pass through trust.

REPORTS TO CERTIFICATEHOLDERS

      The pass through trustee will include with each distribution of a payment
to certificateholders a statement setting forth the following information:

      -  the amount of the distribution allocable to principal and the amount
         allocable to premium, if any;

      -  the amount of the distribution allocable to interest; and

      -  the pool balance and the pool factor for the pass through trust after
         giving effect to the distribution.

      As long as the certificates are registered in the name of DTC or its
nominee, on the record date prior to each distribution date, the pass through
trustee will request from DTC a securities position listing setting forth the
names of all DTC participants reflected on DTC's books as holding interests in
the certificates on that record date. On each distribution date, the applicable
pass through trustee will mail to each DTC participant holding certificates the
statement described above and will make available additional copies as requested
by the DTC participants for forwarding to certificate owners.

      After the end of each calendar year, each pass through trustee will
prepare a report for each person that was a holder of one or more of its pass
through certificates at any time during the preceding calendar year. This report
will contain the sum of the amount of distributions allocable to principal,
premium and interest with respect to that pass through trust for the preceding
calendar year or, if the person was a holder of a pass through certificate
during only a portion of the preceding calendar year, for the applicable portion
of the preceding calendar year. In addition, each pass through trustee will
prepare for each person that was a holder of one or more of its pass through
certificates at any time during the preceding calendar year any other
information that are readily available to the pass through trustee and which a
certificateholder reasonably requests as necessary for the purpose of preparing
its federal income tax returns. The reports and other items described in this
section will be prepared on the basis of information supplied to the pass
through trustee by DTC participants and will be delivered by the pass through
trustee to DTC participants to be available for forwarding by DTC participants
to certificate owners in the manner described above.

      If the certificates of a pass through trust are issued in the form of
physical certificates, the pass through trustee of that pass through trust will
prepare and deliver the information described above to each record holder of a
pass through certificate issued by that pass through trust as the name and
period of ownership of the holder appears on the records of the registrar of the
certificates.



VOTING OF EQUIPMENT NOTES

      A pass through trustee has the right to vote and give consents and waivers
with respect to the equipment notes held by that pass through trust. However,
the pass through trustee's right to vote and give consents or waivers may be
restricted or may be exercisable by another person in accordance with the terms
of an intercreditor agreement, as described in the applicable prospectus
supplement. The pass through trust agreement will set forth:

      -  the circumstances in which a pass through trustee may direct any action
         or cast any vote with respect to the equipment notes held for its pass
         through trust at its own discretion;

      -  the circumstances in which a pass through trustee will seek
         instructions from its certificateholders; and

      -  if applicable, the percentage of certificateholders required to direct
         the pass through trustee to take action.

      If the holders of certificates are entitled to the benefits of a liquidity
facility, and the liquidity facility is used to make any payments to
certificateholders, the provider of the liquidity facility may be entitled to
exercise rights to vote or give consents and waivers with respect to the
equipment notes held for the pass through trust that issued the certificates, as
described in the applicable prospectus supplement.

EVENTS OF DEFAULT AND CERTAIN RIGHTS UPON AN EVENT OF DEFAULT

      The prospectus supplement will specify the events of default that can
occur under the pass through trust agreement and under the indentures relating
to the equipment notes held for the related pass through trust. In the case of a
leased aircraft indenture, an indenture default will include events of default
under the related lease. In the case of any equipment notes that are supported
by a liquidity facility, a default may include events of default under that
liquidity facility.

      Unless otherwise provided in a prospectus supplement, all of the equipment
notes issued under the same indenture will relate to a specific aircraft and
there will be no cross-collateralization or cross-default provisions in the
indentures. As a result, events resulting in a default under any particular
indenture will not necessarily result in an a default under any other indenture.
If a default occurs in fewer than all of the indentures, payments of principal
and interest on the equipment notes issued under the indentures with respect to
which a default has not occurred will continue to be made as originally
scheduled.

      As described below under "-- Cross-Subordination Issues", a prospectus
supplement may describe the terms of any cross-subordination provisions among
certificateholders of separate pass through trusts. If cross-subordination is
provided, payments made pursuant to an indenture under which a default has not
occurred may be distributed first to the holders of the certificates issued
under the pass through trust which holds the most senior equipment notes issued
under all of the indentures.

      The ability of the applicable owner trustee or owner participant under a
leased aircraft indenture to cure a default under the indenture, including a
default that results from the occurrence of a default under the related lease,
will be described in the prospectus supplement. Unless otherwise provided in a
prospectus supplement, with respect to any pass through certificates or
equipment notes entitled to the benefits of a liquidity facility, a drawing
under the liquidity facility for the purpose of making a payment of interest as
a result of our failure to have made a corresponding payment will not cure a
default related to our failure.

      The prospectus supplement related to a series of pass through certificates
will describe the circumstances under which the pass through trustee of the
related pass through trust may vote some or all of the equipment notes held in
the pass through trust. The prospectus supplement also will set forth the
percentage of certificateholders of the pass through trust entitled to direct
the pass through trustee to take any action with respect to the equipment notes.
If the equipment notes outstanding under an indenture are held by more than one
pass through trust, then the ability of the certificateholders issued with
respect to any one pass through trust to cause the loan trustee with respect to
any equipment notes held in the pass through trust to accelerate the equipment
notes under the applicable indenture or to direct the exercise of remedies by
the loan trustee under the applicable indenture will depend, in part, upon the
proportion of the aggregate principal amount of the equipment notes outstanding



under that indenture and held in that pass through trust to the aggregate
principal amount of all equipment notes outstanding under that indenture.

      In addition, if cross-subordination provisions are applicable to any
series of certificates, then the ability of the certificateholders of any one
pass through trust holding equipment notes issued under an indenture to cause
the loan trustee with respect to any equipment notes held in that pass through
trust to accelerate the equipment notes under that indenture or to direct the
exercise of remedies by the loan trustee under that indenture will depend, in
part, upon the class of equipment notes held in the pass through trust. If the
equipment notes outstanding under an indenture are held by more than one pass
through trust, then each pass through trust will hold equipment notes with
different terms from the equipment notes held in the other pass through trusts
and therefore the certificateholders of each pass through trust may have
divergent or conflicting interests from those of the certificateholders of the
other pass through trusts holding equipment notes issued under the same
indenture. In addition, so long as the same institution acts as pass through
trustee of each pass through trust, in the absence of instructions from the
certificateholders of any pass through trust, the pass through trustee for the
pass through trust could for the same reason be faced with a potential conflict
of interest upon a default under an indenture. In that event, the pass through
trustee has indicated that it would resign as pass through trustee of one or all
the pass through trusts, and a successor trustee would be appointed in
accordance with the terms of the Basic Agreement.

      The prospectus supplement for a series of certificates will specify
whether and under what circumstances the pass through trustee may sell for cash
to any person all or part of the equipment notes held in the related pass
through trust. Any proceeds received by the pass through trustee upon a sale
will be deposited in an account established by the pass through trustee for the
benefit of the certificateholders of the pass through trust for the deposit of
the special payments and will be distributed to the certificateholders of the
pass through trust on a special distribution date.

      The market for equipment notes in default may be very limited, and we
cannot assure you that they could be sold for a reasonable price. Furthermore,
so long as the same institution acts as pass through trustee of multiple pass
through trusts, it may be faced with a conflict in deciding from which pass
through trust to sell equipment notes to available buyers. If the pass through
trustee sells any equipment notes with respect to which a default under an
indenture exists for less than their outstanding principal amount, the
certificateholders of that pass through trust will receive a smaller amount of
principal distributions than anticipated and will not have any claim for the
shortfall against us, any owner trustee, owner participant or the pass through
trustee. Furthermore, neither the pass through trustee nor the
certificateholders of that pass through trust could take any action with respect
to any remaining equipment notes held in that pass through trust so long as no
default under an indenture exists.

      Any amount, other than scheduled payments received on a regular
distribution date, distributed to the pass through trustee of any pass through
trust by the loan trustee under any indenture on account of the equipment notes
held in that pass through trust following a default under such indenture will be
deposited in the special payments account for that pass through trust and will
be distributed to the certificateholders of that pass through trust on a special
distribution date. In addition, if a prospectus supplement provides that the
applicable owner trustee may, under circumstances specified in the prospectus
supplement, redeem or purchase the outstanding equipment notes issued under the
applicable indenture, the price paid by the owner trustee to the pass through
trustee of any pass through trust for the equipment notes issued under that
indenture and held in that pass through trust will be deposited in the special
payments account for the pass through trust and will be distributed to the
certificateholders of the pass through trust on a special distribution date.

      Any funds representing payments received with respect to any equipment
notes in default held in a pass through trust, or the proceeds from the sale by
the pass through trustee of any of those equipment notes, held by the pass
through trustee in the special payments account for that pass through trust
will, to the extent practicable, be invested and reinvested by the pass through
trustee in permitted investments pending the distribution of the funds on a
special distribution date. Permitted investments will be specified in the
related prospectus supplement.

      The Basic Agreement provides that the pass through trustee of each pass
through trust will give to the certificateholders of that pass through trust
notice of all uncured or unwaived defaults known to it with respect to that pass
through trust. The Basic Agreement requires the pass through trustee to provide
the notice of default within 90 days after the occurrence of the default.
However, except in the case of default in the payment of principal, premium, if



any, or interest on any of the equipment notes held for a pass through trust,
the pass through trustee will be protected in withholding a notice of default if
it in good faith determines that withholding the notice is in the interest of
the certificateholders of such pass through trust. The term "default" as used in
this paragraph means only the occurrence of a default under an indenture with
respect to equipment notes held in a pass through trust as described above,
except that in determining whether any default under an indenture has occurred,
any related grace period or notice will be disregarded.

      The Basic Agreement requires the pass through trustee to act with a
specified standard of care while a default is continuing under an indenture. In
addition, the Basic Agreement contains a provision entitling the pass through
trustee to require reasonable security or indemnification by the
certificateholders of the pass through trust before proceeding to exercise any
right or power under the Basic Agreement at the request of those
certificateholders.

      The prospectus supplement for a series of certificates will specify the
percentage of certificateholders entitled to waive, or to instruct the pass
through trustee to waive, any past default with respect to the related pass
through trust and its consequences. The prospectus supplement for a series of
certificates also will specify the percentage of certificateholders entitled to
waive, or to instruct the pass through trustee or the loan trustee to waive, any
past default under an indenture.

MERGER, CONSOLIDATION AND TRANSFER OF ASSETS

      We will be prohibited from consolidating with or merging into any other
corporation or transferring substantially all of our assets as an entirety to
any other corporation unless the surviving, successor or transferee corporation:

      -  is validly existing under the laws of the United States or any of its
         states;

      -  is a citizen of the United States, as defined in Title 49 of the U.S.
         Code relating to aviation, referred to as the "Transportation Code,"
         holding an air carrier operating certificate issued pursuant to Chapter
         447 of Title 49, U.S. Code, if, and so long as, that status is a
         condition of entitlement to the benefits of Section 1110 of the U.S.
         Bankruptcy Code relating to the rights of creditors of an airline in
         the event of the airline's bankruptcy; and

      -  expressly assumes all of our obligations contained in the Basic
         Agreement and any pass through trust supplement, the note purchase
         agreements, any indentures, any participation agreements and, with
         respect to aircraft leased by us, the applicable leases.

      In addition, we will be required to deliver a certificate and an opinion
or opinions of counsel indicating that the transaction, in effect, complies with
these conditions.

MODIFICATIONS OF THE BASIC AGREEMENT

      The Basic Agreement contains provisions permitting us and the pass through
trustee of each pass through trust to enter into a supplemental trust agreement,
without the consent of the holders of any of the certificates issued by such
pass through trust, in order to do the following, among other things:

      -  to provide for the formation of such pass through trust and the
         issuance of a series of certificates and to set forth the terms of the
         certificates;

      -  to evidence the succession of another corporation to us and the
         assumption by that corporation of our obligations under the Basic
         Agreement and the pass through trust agreements;

      -  to add to our covenants for the benefit of holders of such
         certificates, or to surrender any right or power in the Basic Agreement
         conferred upon us;

      -  to cure any ambiguity or correct or supplement any defective or
         inconsistent provision of the Basic Agreement or any pass through trust
         agreement, so long as those changes will not materially adversely
         affect the interests of the holders of such certificates, or to cure
         any ambiguity or correct any mistake or, to give effect to or provide
         for replacement liquidity facilities, if applicable, to such
         certificates;



      -  to comply with any requirement of the SEC, any applicable law, rules or
         regulations of any exchange or quotation system on which any
         certificates may be listed or of any regulatory body;

      -  to modify, eliminate or add to the provisions of the Basic Agreement to
         the extent necessary to continue the qualification of the pass through
         trust agreement under the Trust Indenture Act of 1939, and to add to
         the Basic Agreement other provisions as may be expressly permitted by
         the Trust Indenture Act;

      -  to provide for a successor pass through trustee or to add to or change
         any provision of the Basic Agreement as necessary to facilitate the
         administration of the pass through trusts created under the pass
         through trust agreement by more than one pass through trustee; and

      -  to make any other amendments or modifications to the Basic Agreement so
         long as those amendments or modifications apply only to certificates of
         a series issued after the date of the amendment or modification.

      No pass through trust supplement may be made that will adversely affect
the status of any pass through trust as a grantor trust for U.S. federal income
tax purposes.

      The Basic Agreement also contains provisions permitting us and the pass
through trustee of each pass through trust, with the consent of a majority in
interest of the certificateholders of the pass through trust, to execute
supplemental trust agreements adding any provisions to or changing or
eliminating any of the provisions of the Basic Agreement, to the extent relating
to that pass through trust, and the applicable pass through trust supplement, or
modifying the rights of the certificateholders, except that no supplement may,
without the consent of each affected certificateholder:

      -  reduce in any manner the amount of, or delay the timing of, any receipt
         by the pass through trustee of payments on the equipment notes held in
         the pass through trust or distributions in respect of any pass through
         certificate issued by the pass through trust;

      -  change the date or place of any payment in respect of any pass through
         certificate, or make distributions payable in currency other than that
         provided for in the certificates, or impair the right of any
         certificateholder to institute suit for the enforcement of any payment
         when due;

      -  permit the disposition of any equipment note held in the pass through
         trust, except as provided in the pass through trust agreement, or
         otherwise deprive any certificateholder of the benefit of the ownership
         of the applicable equipment note;

      -  reduce the percentage of the aggregate fractional undivided interests
         of the pass through trust that is required in order for any supplement
         or waiver to be approved;

      -  modify any of the provisions relating to the rights of the
         certificateholders in respect of the waiver of events of default or
         receipt of payment;

      -  alter the priority of distributions described in any applicable
         intercreditor agreement, in a manner materially adverse to the
         interests of the certificateholders of such pass through trust; or

      -  adversely affect the status of any pass through trust as a grantor
         trust for U.S. federal income tax purposes.

MODIFICATION OF INDENTURE AND RELATED AGREEMENTS

      The prospectus supplement will specify the pass through trustee's
obligations if a pass through trustee, as the holder of any equipment notes held
for a pass through trust, receives a request for its consent to any amendment,
modification or waiver under the indenture under which the equipment notes were
issued, under the lease relating to the aircraft leased by us that was financed
with the proceeds of the equipment notes or under any liquidity facility.

CROSS-SUBORDINATION ISSUES

      The equipment notes issued under an indenture may be held in more than one
pass through trust, and one pass through trust may hold equipment notes issued
under more than one indenture. Unless otherwise provided in a prospectus



supplement, only equipment notes having the same priority for distributions
under the applicable indenture may be held in the same pass through trust. In
that event, payments made on account of a subordinate class of certificates
issued under a prospectus supplement may be subordinated, under circumstances
described in the prospectus supplement, to the prior payment of all amounts
owing to certificateholders of a pass through trust which holds senior equipment
notes issued under the applicable indentures. The prospectus supplement related
to an issuance of certificates will describe the "cross-subordination"
provisions and any related terms, including the percentage of certificateholders
under any pass through trust which are permitted to:

      -  grant waivers of defaults under any applicable indenture;

      -  consent to the amendment or modification of any applicable indenture;
         or

      -  direct the exercise of remedial actions under any applicable indenture.

TERMINATION OF THE PASS THROUGH TRUSTS

      Our obligations and those of the pass through trustee with respect to a
pass through trust will terminate upon the distribution to certificateholders of
the pass through trust 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 the pass through trust. In no event will any pass through
trust continue beyond 110 years following the date of the execution of the
applicable pass through trust supplement, or any other final expiration date as
may be specified in the pass through trust supplement. The pass through trustee
will send to each certificateholder of record of the pass through trust notice
of the termination of the pass through trust, the amount of the proposed final
payment and the proposed date for the distribution of the final payment for the
pass through trust. The final distribution to any certificateholder of the pass
through trust will be made only upon surrender of that certificateholder's
certificates at the office or agency of the pass through trustee specified in
the notice of termination.

DELAYED PURCHASE OF EQUIPMENT NOTES

      On the issuance date of any certificates, if all of the proceeds from the
sale of the certificates are not used to purchase the equipment notes
contemplated to be held in the related pass through trust, the equipment notes
may be purchased by the pass through trustee at any time on or prior to the date
specified in the applicable prospectus supplement. In that event, the proceeds
from the sale of the certificates not used to purchase equipment notes will be
held under an arrangement described in the applicable prospectus supplement
pending the purchase of equipment notes. The arrangements with respect to the
payment of interest on funds so held will be described in the applicable
prospectus supplement. If any proceeds are not used to purchase equipment notes
by the date specified in the applicable prospectus supplement, the proceeds will
be returned to the certificateholders.

LIQUIDITY FACILITY

      The related prospectus supplement may provide that one or more payments of
interest on the certificates of one or more series will be supported by a
liquidity facility issued by an institution identified in the related prospectus
supplement. The provider of the liquidity facility may have a claim on money and
property belonging to a pass through trust that is senior to the
certificateholders' as specified in the related prospectus supplement.

THE PASS THROUGH TRUSTEE

      Unless otherwise provided in the prospectus supplement for any series of
certificates, the pass through trustee for each series of certificates will be
Wilmington Trust Company. With certain exceptions, the pass through trustee
makes no representations as to the validity or sufficiency of the Basic
Agreement, the pass through trust supplements, the certificates, the equipment
notes, the indentures, the leases or other related documents. The pass through
trustee will not be liable with respect to any series of certificates 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 principal amount of outstanding
certificates of that series issued under the Basic Agreement. Subject to those
provisions, the pass through trustee will be under no obligation to exercise any
of its rights or powers under the Basic Agreement at the request of any holders
of certificates issued under that agreement unless they will have offered to the



pass through trustee indemnity satisfactory to it. The Basic Agreement provides
that the pass through trustee in its individual or any other capacity may
acquire and hold certificates and, subject to certain conditions, may otherwise
deal with us and, with respect to the leased aircraft, with any owner trustee
with the same rights it would have if it were not the pass through trustee.

      The pass through trustee may resign with respect to any or all of the pass
through trusts at any time, in which event we will be obligated to appoint a
successor trustee. If the pass through trustee ceases to be eligible to continue
as pass through trustee with respect to a pass through trust or becomes
incapable of acting as pass through trustee or becomes insolvent, we may remove
the pass through trustee, or any certificateholder of the pass through trust for
at least six months may, on behalf of himself and all others similarly situated,
petition any court of competent jurisdiction for the removal of the pass through
trustee and the appointment of a successor trustee. Any resignation or removal
of the pass through trustee with respect to a pass through trust and appointment
of a successor trustee for the pass through trust does not become effective
until acceptance of the appointment by the successor trustee. Pursuant to the
resignation and successor trustee provisions, it is possible that a different
trustee could be appointed to act as the successor trustee with respect to each
pass through trust. All references in this prospectus to the pass through
trustee should be read to take into account the possibility that the pass
through trusts could have different successor trustees in the event of a
resignation or removal.

      The Basic Agreement provides that we will pay the pass through trustee's
fees and expenses and indemnify the pass through trustee against certain
liabilities.



                       DESCRIPTION OF THE EQUIPMENT NOTES

      The statements made under this caption are summaries, and we refer you to
the entire prospectus and detailed information appearing in the applicable
prospectus supplement. Where no distinction is made between the leased aircraft
notes and the owned aircraft notes or between their respective indentures, those
statements refer to any equipment notes and any indenture.


      To the extent that any provision in any prospectus supplement is
inconsistent with any provision in this summary, the provision of the prospectus
supplement will control.

GENERAL

      The equipment notes will be issued under indentures. Equipment notes
secured by an aircraft that is leased to us will be issued under an indenture
between an owner trustee and a loan trustee. Equipment notes secured by an
aircraft that is owned by us will be issued under an indenture between a loan
trustee and us.

      The leased aircraft notes will be non-recourse obligations of the
applicable owner trustee. All of the leased aircraft notes issued under the same
indenture will relate to and will be secured by one or more specific aircraft
leased to us. Unless otherwise specified in the applicable prospectus
supplement, leased aircraft notes will not be secured by any other aircraft.

      We will be the issuer of owned aircraft notes. The owned aircraft notes
will be our direct recourse obligations. All of the owned aircraft notes issued
under the same indenture will relate to, and will be secured by, one or more
specific aircraft that we own. Unless otherwise specified in the applicable
prospectus supplement, the owned aircraft notes will not be secured by any other
aircraft.

PRINCIPAL AND INTEREST PAYMENTS

      Interest received by the pass through trustee on the equipment notes held
in a pass through trust will be passed through to the certificateholders of that
pass through trust on the dates and at the annual rate set forth in the
applicable prospectus supplement until the final distribution for that pass
through trust. Principal payments received by the pass through trustee on the
equipment notes held in a pass through trust will be passed through to the
certificateholders of that pass through trust in scheduled amounts on the dates
set forth in the applicable prospectus supplement until the final distribution
date for that pass through trust.

      If any date scheduled for any payment of principal, premium, if any, or
interest with respect to the equipment notes is not a business day, the payment
will be made on the next succeeding business day without any additional
interest.

REDEMPTION

      The applicable prospectus supplement will describe the circumstances,
whether voluntary or involuntary, under which the equipment notes may be
redeemed or purchased prior to their stated maturity date, in whole or in part.
The prospectus supplement will also describe the premium, if any, applicable
upon redemptions or purchases and other terms applying to the redemptions or
purchases of the equipment notes.

SECURITY

      The leased aircraft notes will be secured by:

      -  an assignment by the related owner trustee to the related loan trustee
         of the owner trustee's rights, except for certain rights described
         below, under the lease or leases with respect to the related aircraft,
         including the right to receive payments of rent under those leases; and

      -  a mortgage granted to the loan trustee on the aircraft, subject to our
         rights under the lease or leases.

      Under the terms of each lease,  our  obligations in respect of each leased
aircraft will be those of a lessee under a "net lease".  Accordingly, we will be
obligated,  among other things and at our expense, to cause each leased aircraft
to be duly  registered,  to pay all  costs  of  operating  the  aircraft  and to
maintain,  service,  repair  and  overhaul  the  aircraft  or  cause  it  to  be



maintained, serviced, repaired and overhauled. With respect to the leased
aircraft, the assignment by the related owner trustee to the related loan
trustee of its rights under the related lease will exclude, among other things:

      -  rights of the owner trustee and the related owner participant relating
         to indemnification by us for certain matters;

      -  insurance proceeds payable to the owner trustee in its individual
         capacity and to the owner participant under liability insurance
         maintained by us pursuant to the lease or by the owner trustee or the
         owner participant;

      -  insurance proceeds payable to the owner trustee in its individual
         capacity or to the owner participant under certain casualty insurance
         maintained by the owner trustee or the owner participant pursuant to
         the lease; and

      -  any  rights of the owner  participant  or the owner  trustee to enforce
         payment of the  foregoing  amounts and their  respective  rights to the
         proceeds of the foregoing.

      The owned aircraft notes will be secured by a mortgage granted to the
related loan trustee of all of our right, title and interest in and to the owned
aircraft. Under the terms of each owned aircraft indenture, we will be
obligated, among other things and at our expense, to cause each owned aircraft
to be duly registered, to pay all costs of operating the aircraft and to
maintain, service, repair and overhaul the aircraft or cause it to be
maintained, serviced, repaired and overhauled.

      We will be required, except under certain circumstances, to keep each
aircraft registered under the Transportation Code, and to record the indenture
and the lease, if applicable, among other documents, with respect to each
aircraft under the Transportation Code. Recordation of the indenture, the lease,
if applicable, and other documents with respect to each aircraft will give the
related loan trustee a perfected security interest in the related aircraft
whenever it is located in the United States or any of its territories and
possessions. The Convention on the International Recognition of Rights in
Aircraft, referred to as the "Convention," provides that this security interest
will also be recognized, with certain limited exceptions, in those jurisdictions
that have ratified or adhere to the Convention.

      We will have the right, subject to certain conditions, at our own expense
to register each aircraft in countries other than the United States. Each
aircraft may also be operated by us or under lease, sublease or interchange
arrangements in countries that are not parties to the Convention. The extent to
which the related loan trustee's security interest would be recognized in an
aircraft located in a country that is not a party to the Convention, and the
extent to which the security interest would be recognized in a jurisdiction
adhering to the Convention if the aircraft is registered in a jurisdiction not a
party to the Convention, is uncertain. Moreover, in the case of a default under
an indenture, the ability of the related loan trustee to realize upon its
security interest in an aircraft could be adversely affected as a legal or
practical matter if the aircraft were registered or located outside the United
States.

      Unless otherwise specified in the applicable prospectus supplement, the
equipment notes will not be cross-collateralized. Consequently, the equipment
notes issued in respect of any one aircraft will not be secured by any other
aircraft. Unless and until a default under an indenture with respect to a leased
aircraft has occurred and is continuing, the related loan trustee may exercise
only limited rights of the related owner trustee under the related lease.

      The loan trustee will invest and reinvest funds, if any, held by it from
time to time under an indenture. The loan trustee will, at our direction, invest
and reinvest funds in certain investments described in the applicable indenture.
We will not be entitled to direct the loan trustee to invest and reinvest funds
with respect to a leased aircraft in the case of a default under the applicable
lease or, with respect to an owned aircraft, in the case of a default under the
applicable indenture. We will pay the net amount of any loss resulting from
these investments.

      In the case of Chapter 11 bankruptcy proceedings involving a holder of
"equipment" (defined as described below), Section 1110 of the U.S. Bankruptcy
Code provides special rights to lessors, conditional vendors and holders of
security interests with respect to such equipment. Under Section 1110, the right
of such financing parties to take possession of such equipment in compliance
with the provisions of a lease, conditional sale contract or security agreement



is not affected by any provision of the U.S. Bankruptcy Code or any power of the
bankruptcy court. Ordinarily, such right would be limited by the "automatic
stay" under the Bankruptcy Code. Such right to take possession may not be
exercised for 60 days following the date of commencement of the reorganization
proceedings. Thereafter, such right to take possession may be exercised during
such proceedings unless, within the 60-day period or any longer period consented
to by the relevant parties, the debtor agrees to perform its obligations that
become due on or after that date and cures all defaults on a timely basis.
Defaults resulting solely from the financial condition, bankruptcy, insolvency
or reorganization of the debtor need not be cured.

      "Equipment" is defined in Section 1110 of the U.S. Bankruptcy Code, in
part, as an aircraft, aircraft engine, propeller, appliance, or spare part (as
defined in Section 40102 of Title 49 of the U.S. 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 U.S. Code for
aircraft capable of carrying 10 or more individuals or 6,000 pounds of more of
cargo (subject to certain limitations in the case of equipment first placed in
service on or prior to October 22, 1994).

      In connection with any issuance of certificates under this prospectus and
the applicable prospectus supplement, it will be a condition to the pass through
trustee's obligation to purchase equipment notes with respect to each aircraft
that our outside counsel provide its opinion (which may assume that we hold, at
the time of the lease or mortgage, as the case may be, an air carrier operating
certificate issued pursuant to chapter 447 of title 49 of the U.S. Code for
aircraft capable of carrying 10 or more individuals or 6,000 pounds or more of
cargo) to the Pass Through Trustee that:

      -  if the aircraft is a leased aircraft, the owner trustee, as lessor
         under the lease for the aircraft, and the loan trustee, as assignee of
         the owner trustee's rights under the lease pursuant to the applicable
         indenture, will be entitled to the benefits of Section 1110 of the U.S.
         Bankruptcy Code with respect to the airframe and engines comprising the
         aircraft; or

      -  if the aircraft is an owned aircraft, the loan trustee will be entitled
         to the benefits of Section 1110 with respect to the airframe and
         engines comprising the owned aircraft.

      The opinion will not address the possible replacement of an aircraft after
an "Event of Loss", as defined in the applicable indenture, in the future.

RANKING OF EQUIPMENT NOTES

      Some of the equipment notes related to one or more aircraft, as described
in the related prospectus supplement, may be subordinated and junior in right of
payment to other equipment notes related to the same aircraft. The terms of the
subordination, if any, will be described in the related prospectus supplement.

PAYMENTS AND LIMITATION OF LIABILITY

      We will lease each leased aircraft from an owner trustee for a term
commencing on the delivery date of the aircraft to the owner trustee and
expiring on a date no earlier than the latest maturity date of the related
leased aircraft notes, unless previously terminated as permitted by the terms of
the related lease. We will make basic rent and other payments under each lease
to an owner trustee, as lessor. The owner trustee will assign these payments
under the applicable indenture to the related loan trustee to provide the funds
necessary to pay principal of, premium, if any, and interest due from the owner
trustee on the leased aircraft notes issued under the indenture. Each lease will
provide that under no circumstances will our rent payments be less than the
scheduled payments on the related leased aircraft notes. The balance of any
basic rent payment under each lease, after payment of amounts due on the leased
aircraft notes issued under the indenture corresponding to the lease, will be
paid over to the applicable owner trustee. Our obligation to pay rent and to
cause other payments to be made under each lease will be our direct obligation.

      Except in circumstances in which we purchase a leased aircraft and assume
the related leased aircraft notes, the leased aircraft notes will not be our
direct obligation. None of the owner trustees, the owner participants or the
loan trustees will be personally liable to any holder of leased aircraft notes
for amounts payable under the leased aircraft notes. Except as provided in the



indentures relating to the leased aircraft notes, no owner trustee or loan
trustee will be liable for or incur any liability under the indentures. Except
in the circumstances described above, all amounts payable under any leased
aircraft notes, other than payments made in connection with an optional
redemption or purchase by the related owner trustee or the related owner
participant, will be made only from:

      -  the assets subject to the lien of the applicable indenture with respect
         to the aircraft or the income and proceeds received by the related loan
         trustee from that aircraft, including rent payable by us under the
         related lease; or

      -  if so provided in the related prospectus supplement, the applicable
         liquidity facility.

      With respect to the leased aircraft notes, except as otherwise provided in
the applicable indenture, no owner trustee will be personally liable for any
amount payable or for any statements, representations, warranties, agreements or
obligations under any indenture or under any leased aircraft notes. None of the
owner participants will have any duty or responsibility under the leased
aircraft indentures or under the leased aircraft notes to the related loan
trustee or to any holder of any leased aircraft note.

      Our obligations under each owned aircraft indenture and under the owned
aircraft notes will be our direct obligations.

DEFEASANCE OF THE INDENTURES AND THE EQUIPMENT NOTES IN CERTAIN CIRCUMSTANCES

      Unless otherwise specified in the applicable prospectus supplement, an
indenture may provide that the obligations of the related loan trustee, the
related owner trustee or us, as the case may be, under that indenture will be
deemed to have been discharged and paid in full on the 91st day after the date
that money or certain United States government securities, in an aggregate
amount sufficient to pay when due (including as a consequence of redemption in
respect of which notice is given on or prior to the date of the deposit)
principal, premium, if any, and interest on all equipment notes issued under
that indenture, are irrevocably deposited with the related loan trustee. The
discharge may occur only if, among other things, there has been published by the
IRS a ruling to the effect that holders of the equipment notes will not
recognize income, gain or loss for federal income tax purposes as a result of
the deposit, defeasance and discharge and will be subject to federal income tax
on the same amount and in the same manner and at the same time as would have
been the case if the deposit, defeasance and discharge had not occurred.

      Upon defeasance of the equipment notes, or upon payment in full of the
principal of, premium, if any, and interest on all equipment notes issued under
any indenture on the applicable maturity date, or upon deposit with the
applicable loan trustee of sufficient money no earlier than one year prior to
the date of maturity, the holders of the equipment notes will have no beneficial
interest in or other rights with respect to the related aircraft or other assets
subject to the lien of the indenture and the lien will terminate.

ASSUMPTION OF OBLIGATIONS BY CONTINENTAL

      Unless otherwise specified in the applicable prospectus supplement, upon
our purchase of any leased aircraft prior to the end of the applicable term, we
may assume on a full recourse basis all of the obligations of the owner trustee,
other than its obligations in its individual capacity, under the indenture and
the leased aircraft notes relating to that lease. If we assume leased aircraft
notes, provisions relating to maintenance, possession and use of the related
aircraft, liens and insurance will be incorporated into the indenture. If we
assume leased aircraft notes in connection with our purchase of a leased
aircraft, leased aircraft notes issued under the indenture will not be redeemed
and will continue to be secured by the aircraft.

LIQUIDITY FACILITY

      The related prospectus supplement may provide that one or more payments of
interest on the related equipment notes of one or more series will be supported
by a liquidity facility issued by an institution identified in the related
prospectus supplement. Unless otherwise provided in the related prospectus
supplement, the provider of the liquidity facility will have a claim upon the
assets securing the equipment notes senior to the claim of the pass through
trustee, as owner of the equipment notes.



INTERCREDITOR ISSUES

      Equipment notes may be issued in different classes, which means that the
equipment notes may have different payment priorities even though they are
issued by the same borrower and relate to the same aircraft. If multiple classes
of equipment notes are issued, the related prospectus supplement will describe
the priority of distributions among the equipment notes, any liquidity
facilities, the ability of any class to exercise and/or enforce any or all
remedies with respect to the related aircraft, and, if the equipment notes are
leased aircraft notes, the related lease, and certain other intercreditor terms
and provisions.



                             U.S. INCOME TAX MATTERS

GENERAL

      Unless otherwise indicated in the applicable prospectus supplement, the
following summary describes all material generally applicable U.S. federal
income tax consequences to certificateholders of the purchase, ownership and
disposition of the certificates offered by this prospectus, and in the opinion
of Hughes Hubbard & Reed LLP, our special tax counsel, is accurate in all
material respects with respect to the matters discussed in this prospectus.
Except as otherwise specified, the summary is addressed to beneficial owners of
certificates that are citizens or residents of the United States, corporations,
partnerships or other entities created or organized in or under the laws of the
United States or any state therein, or estates or trusts the income of which is
subject to U.S. federal income taxation regardless of its source, and that will
hold the certificates as capital assets.

      This summary does not address the tax treatment of U.S. certificateholders
that may be subject to special tax rules, such as banks, insurance companies,
dealers in securities or commodities, tax-exempt entities, holders that will
hold certificates as part of a straddle or holders that have a "functional
currency" other than the U.S. dollar, nor, except as specifically indicated,
does it address the tax treatment of U.S. certificateholders that do not acquire
certificates at the public offering price as part of the initial offering. The
summary is not a comprehensive description of all of the tax considerations that
may be relevant to a decision to purchase certificates. This summary does not
describe any tax consequences arising under the laws of any state, locality or
taxing jurisdiction other than the United States.

      The summary is based upon the tax laws and practice of the United States
as in effect on the date of this prospectus, as well as judicial and
administrative interpretations, in final or proposed form, available on or
before that date. Changes to the existing laws could apply retroactively and
could alter the tax consequences discussed below. We have not sought any ruling
from the IRS with respect to the federal income tax consequences, discussed
below, and we cannot assure you that the IRS will not take contrary positions.
The pass through trusts are not indemnified for any federal income taxes that
may be imposed upon them, and the imposition of any such taxes on a pass through
trust could result in a reduction in the amounts available for distribution to
the certificateholders of that pass through trust. Prospective investors should
consult their own tax advisors with respect to the federal, state, local and
foreign tax consequences to them of the purchase, ownership and disposition of
the certificates.

TAX STATUS OF THE PASS THROUGH TRUSTS

      In the opinion of our special tax counsel, each pass through trust will be
classified as a grantor trust for U.S. federal income tax purposes.

TAXATION OF CERTIFICATEHOLDERS GENERALLY

      A U.S. certificateholder will be treated as owning its pro rata undivided
interest in each of the equipment notes and any other property held by the
related pass through trust. Accordingly, each U.S. certificateholder's share of
interest paid on the equipment notes will be taxable as ordinary income, as it
is paid or accrued, in accordance with such U.S. certificateholder's method of
accounting, and a U.S. certificateholder's share of any premium paid on
redemption of an equipment note will be treated as capital gain. If a pass
through trust is supported by a liquidity facility, any amounts received by the
pass through trust under the liquidity facility with respect to unpaid interest
will be treated for U.S. federal income tax purposes as having the same
characteristics as the payments they replace. If we assume an owner trust's
obligations under leased aircraft notes, the assumption would be treated for
federal income tax purposes as a taxable exchange of the leased aircraft notes,
resulting in recognition of gain or loss by the U.S. certificateholder.

      Each U.S. certificateholder will be entitled to deduct, consistent with
its method of accounting, its pro rata share of fees and expenses paid or
incurred by the corresponding pass through trust as provided in Section 162 or
212 of the Internal Revenue Code of 1986, as amended, referred to herein as the
"Code". Certain fees and expenses, including fees paid to the pass through
trustee and the provider of the liquidity facility, if applicable, will be paid
by parties other than the certificateholders. These fees and expenses could be




treated as constructively received by the pass through trust, in which event a
U.S. certificateholder will be required to include in income and will be
entitled to deduct its pro rata share of the fees and expenses. If a U.S.
certificateholder is an individual, estate or trust, the deduction for the
certificateholder's share of fees or expenses will be allowed only to the extent
that all of the certificateholder's miscellaneous itemized deductions, including
the certificateholder's share of fees and expenses, exceed 2% of the
certificateholder's adjusted gross income. In addition, in the case of U.S.
certificateholders who are individuals, certain otherwise allowable itemized
deductions will be subject generally to additional limitations on itemized
deductions under applicable provisions of the Code.

EFFECT OF SUBORDINATION OF CERTIFICATEHOLDERS OF SUBORDINATED TRUSTS

      If any pass through trust is subordinated in right of payment to any other
pass through trust and the subordinated trust receives less than the full amount
of the interest, principal or premium paid with respect to the equipment notes
held by it because of the subordination of such pass through trust, the
certificateholders of the subordinated trust would probably be treated for
federal income tax purposes as if they had:

      -  received as distributions their full share of interest, principal, or
         premium;

      -  paid over to the preferred class of certificateholders an amount equal
         to their share of the amount of the shortfall; and

      -  retained the right to reimbursement of the amount of the shortfall to
         the extent of future amounts payable to the certificateholders of the
         subordinated trust on account of the shortfall.

      Under this analysis:

      -  subordinated certificateholders incurring a shortfall would be required
         to include as current income any interest or other income of the
         subordinated trust that was a component of the shortfall, even though
         that amount was in fact paid to a preferred class of
         certificateholders;

      -  a loss would only be allowed to subordinated certificateholders when
         their right to receive reimbursement of the shortfall becomes
         worthless; that is, when it becomes clear that funds will not be
         available from any source to reimburse the shortfall; and

      -  reimbursement of the shortfall before a claim of worthlessness would
         not be taxable income to certificateholders because the amount
         reimbursed would have been previously included in income.

      These results should not significantly affect the inclusion of income for
certificateholders on the accrual method of accounting, but could accelerate
inclusion of income to certificateholders on the cash method of accounting by,
in effect, placing them on the accrual method.

ORIGINAL ISSUE DISCOUNT

      The equipment notes may be issued with original issue discount, referred
to as OID. The prospectus supplement will state whether any equipment notes to
be held by the related pass through trust will be issued with OID. Generally, a
holder of a debt instrument issued with OID that is not negligible must include
the OID in income for federal income tax purposes as it accrues, in advance of
the receipt of the cash attributable to such income, under a method that takes
into account the compounding of interest.

SALE OR OTHER DISPOSITION OF THE CERTIFICATES

      Upon the sale, exchange or other disposition of a certificate, a U.S.
certificateholder generally will recognize capital gain or loss equal to the
difference between the amount realized on the disposition, other than any amount
attributable to accrued interest which will be taxable as ordinary income, and
the U.S. certificateholder's adjusted tax basis in the related equipment notes
and any other property held by the corresponding pass through trust. Any gain or
loss will be long-term capital gain or loss to the extent attributable to
property held by the pass through trust for more than one year. In the case of
individuals, estates, and trusts, the maximum rate of tax on net long-term
capital gains generally is 20%.



FOREIGN CERTIFICATEHOLDERS

      Subject to the discussion of backup withholding below, payments of
principal and interest (including any OID) on the equipment notes to, or on
behalf of, any beneficial owner of a certificate that is not a U.S. person will
not be subject to U.S. federal withholding tax provided that:

      -  the 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 an owner participant or us;

      -  the 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, or a controlled foreign corporation for U.S. tax
         purposes that is related to an owner participant or us; and

      -  certain certification requirements (including identification of the
         beneficial owner of the certificate) are complied with.

      Any capital gain realized upon the sale, exchange, retirement or other
disposition of a certificate or upon receipt of premium paid on an equipment
note by a non-U.S. certificateholder will not be subject to U.S. federal income
or withholding taxes if (i) such gain is not effectively connected with a U.S.
trade or business of the non-U.S. certificateholder and (ii) in the case of an
individual, such non-U.S. certificateholder is not present in the United States
for 183 days or more in the taxable year of the sale, exchange, retirement or
other disposition or receipt.

BACKUP WITHHOLDING

      Payments made on the certificates will not be subject to a backup
withholding tax of 31% unless, in general, the certificateholder fails to comply
with certain reporting procedures or otherwise fails to establish an exemption
from such tax under applicable provisions of the Code.

                              ERISA CONSIDERATIONS

      Unless otherwise indicated in the applicable prospectus supplement, the
certificates may, subject to certain legal restrictions, be purchased and held
by an employee benefit plan subject to Title I of the Employee Retirement Income
Security Act of 1974, as amended, referred to as "ERISA," or an individual
retirement account or an employee benefit plan subject to section 4975 of the
Code. A fiduciary of an employee benefit plan must determine that the purchase
and holding of a certificate is consistent with its fiduciary duties under ERISA
and does not result in a non-exempt prohibited transaction as defined in section
406 of ERISA or section 4975 of the Code. Employee benefit plans which are
governmental plans, as defined in section 3(32) of ERISA, and certain church
plans, as defined in section 3(33) of ERISA, are not subject to Title I of ERISA
or section 4975 of the Code. The certificates may, subject to certain legal
restrictions, be purchased and held by such plans.

                              PLAN OF DISTRIBUTION

      Certificates may be sold to one or more underwriters for public offering
and resale by them. Certificates may also be sold to investors or other persons
directly or through one or more dealers or agents. Any underwriter, dealer or
agent involved in the offer and sale of the certificates will be named in an
applicable prospectus supplement.

      The certificates may be sold:

      -  at a fixed price or prices, which may be changed;

      -  at market prices prevailing at the time of sale;

      -  at prices related to prevailing market prices; or

      -  at negotiated prices.



      Dealer trading may take place in certain of the certificates, including
certificates not listed on any securities exchange. We do not intend to apply
for listing of the certificates on a national securities exchange. From time to
time, we also may authorize underwriters acting as our agents to offer and sell
the certificates upon the terms and conditions as will be set forth in any
prospectus supplement.

      In connection with the sale of certificates, underwriters may be deemed to
have received compensation from us in the form of underwriting discounts or
commissions and may also receive commissions from purchasers of certificates for
whom they may act as agent. Underwriters may sell certificates to or through
dealers, and those dealers may receive compensation in the form of discounts,
concessions or commissions from the underwriters and/or commissions, which may
be changed from time to time, from the purchasers for whom they may act as
agent.

      If a dealer is used directly by us in the sale of certificates in respect
of which this prospectus is delivered, we will sell the certificates to the
dealer, as principal. The dealer may then resell the certificates to the public
at varying prices to be determined by the dealer at the time of resale. The
dealer will be named in, and the terms of the sale, will be set forth in the
applicable prospectus supplement.

      Certificates may be offered and sold through agents designated by us from
time to time. The agent involved in the offer or sale of the certificates will
be named in, and any commissions payable by us to the agent will be set forth
in, the applicable prospectus supplement. Unless otherwise indicated in the
applicable prospectus supplement, the agent will be acting on a best efforts
basis for the period of its appointment.

      We may solicit directly offers to purchase certificates, and certificates
may be sold directly to institutional investors or others who may be deemed to
be underwriters within the meaning of the Securities Act with respect to any
resale. The terms of these sales will be described in the applicable prospectus
supplement. Except as set forth in the applicable prospectus supplement, no
director, officer or employee of ours will solicit or receive a commission in
connection with direct sales by us of the certificates, although those persons
may respond to inquiries by potential purchasers and perform ministerial and
clerical work in connection with our direct sales.

      Any underwriting compensation that we pay to underwriters, dealers or
agents in connection with the offering of certificates, and any discounts,
concessions or commissions allowed by underwriters to participating dealers,
will be set forth in an applicable prospectus supplement.

      Underwriters, dealers and agents participating in the distribution of the
certificates may be deemed to be underwriters, and any discounts and commissions
received by them and any profit realized by them on resale of the certificates
may be deemed to be underwriting discounts and commissions under the Securities
Act. Underwriters, dealers and agents may be entitled under agreements with us
to indemnification against and contribution toward certain civil liabilities,
including liabilities under the Securities Act, and to reimbursement by us for
certain expenses.

      Underwriters, dealers and agents may engage in transactions with, or
perform services for, us and our subsidiaries in the ordinary course of
business.

      If so indicated in an applicable prospectus supplement and subject to
existing market conditions, we will authorize dealers acting as our agents to
solicit offers by certain institutions to purchase certificates from us at the
public offering price set forth in the applicable prospectus supplement pursuant
to delayed delivery contracts. These contracts will provide for payment and
delivery on the date or dates stated in the applicable prospectus supplement.
Each contract will be for an amount not less than, and the aggregate principal
amount of certificates sold pursuant to these contracts will not be less nor
more than, the respective amounts stated in the applicable prospectus
supplement. Institutions with whom these contracts, when authorized, may be made
include commercial and savings banks, insurance companies, pension funds,
investment companies, educational and charitable institutions and other
institutions, but will in all cases be subject to our approval. These contracts
will not be subject to any conditions, except for the condition that the
purchase by an institution of the certificates not be prohibited at the time of
delivery under the laws of any jurisdiction in the United States to which the
institution is subject. A commission set forth in the applicable prospectus
supplement will be granted to underwriters and agents soliciting purchases of
certificates pursuant to contracts accepted by us. Agents and underwriters will
have no responsibility in respect of the delivery or performance of these
contracts.



      If an underwriter or underwriters is used in the sale of any certificates,
the applicable prospectus supplement will state the intention, if any, of the
underwriters at the date of the prospectus supplement to make a market in the
certificates. We cannot assure you that there will be a market for the
certificates.

      The place and time of delivery for the certificates in respect of which
this prospectus is delivered will be set forth in the applicable prospectus
supplement.

                                 LEGAL OPINIONS

      Unless otherwise indicated in the applicable prospectus supplement, our
counsel, Hughes Hubbard & Reed LLP, New York, New York, will render an opinion
with respect to the validity of the certificates being offered by such
prospectus supplement. Unless otherwise indicated in the applicable prospectus
supplement, Hughes Hubbard & Reed LLP will rely on the opinion of counsel for
the pass through trustee as to certain matters relating to the authorization,
execution and delivery of the certificates by, and the valid and binding effect
on, the pass through trustee.

                                     EXPERTS

      Ernst & Young LLP, independent auditors, have audited our consolidated
financial statements and schedule included in our Annual Report on Form 10-K for
the year ended December 31, 2000, as set forth in their reports, which are
incorporated by reference in this prospectus and elsewhere in the registration
statement. Our financial statements and schedule are, and audited consolidated
financial statements to be included in subsequently filed documents will be,
incorporated by reference in reliance on Ernst & Young LLP's reports pertaining
to such financial statements, to the extent covered by consents filed with the
SEC, given on their authority as experts in auditing and accounting.



                           [CONTINENTAL AIRLINES LOGO]