EXHIBIT 4(a)(1)

                                                                  EXECUTION COPY

                         TRUST SUPPLEMENT NO. 2001-1A-1

                         Dated as of September 17, 2001

                                     between

                              DELTA AIR LINES, INC.

                                       and

               STATE STREET BANK AND TRUST COMPANY OF CONNECTICUT,
                              NATIONAL ASSOCIATION,

                                   as Trustee,

                                       To

                          PASS THROUGH TRUST AGREEMENT
                          Dated as of November 16, 2000

               Delta Air Lines, Inc. Pass Through Trust 2001-1A-1
                             6.619% Delta Air Lines
                           Pass Through Certificates,
                                Series 2001-1A-1



<PAGE>



                         TRUST SUPPLEMENT NO. 2001-1A-1

            This TRUST SUPPLEMENT NO. 2001-1A-1, dated as of September 17, 2001
(the "Trust Supplement"), between DELTA AIR LINES, INC., a Delaware corporation,
and STATE STREET BANK AND TRUST COMPANY OF CONNECTICUT, NATIONAL ASSOCIATION, a
national banking association, as Trustee, to the Pass Through Trust Agreement,
dated as of November 16, 2000, between the Company (such term and other
capitalized terms used herein without definition being defined as provided in
Section 1.01) and the Trustee (the "Basic Agreement").

                              W I T N E S S E T H:

            WHEREAS, the Basic Agreement, which is unlimited as to the aggregate
face amount of Certificates that may be issued and authenticated thereunder, has
heretofore or concurrently herewith been executed and delivered;

            WHEREAS, the Company is the Owner of 36 aircraft described in
Schedule III (collectively, the "Aircraft");

            WHEREAS, pursuant to each Indenture, the Company will issue the
Equipment Notes, which Equipment Notes are to be secured by a security interest
in all right, title and interest of the Company in and to the Aircraft and
certain other property described therein;

            WHEREAS, the Trustee shall hereby declare the creation of the Class
A-1 Trust (as defined below) for the benefit of Holders of the Class A-1
Certificates (as defined below) to be issued in respect of such Class A-1 Trust,
and the initial Holders of the Class A-1 Certificates, as grantors of such Class
A-1 Trust, by their respective acceptances of the Class A-1 Certificates, shall
join in the creation of the Class A-1 Trust with the Trustee;

            WHEREAS, all Certificates to be issued by the Class A-1 Trust will
evidence Fractional Undivided Interests in the Class A-1 Trust and will have no
rights, benefits or interests in respect of any other separate Trust or the
property held therein;

            WHEREAS, pursuant to the terms and conditions of the Basic
Agreement, as supplemented by this Trust Supplement and the Participation
Agreements, the Trustee on behalf of the Class A-1 Trust shall purchase the
Equipment Notes issued by the Company pursuant to the Indentures relating to the
Aircraft having the identical interest rate as, and final maturity dates not
later than the final Regular Distribution Date of, the Class A-1 Certificates
issued hereunder and shall hold such Equipment Notes in trust for the benefit of
the Class A-1 Certificateholders;

            WHEREAS, pursuant to the terms and conditions of the Intercreditor
Agreement referred to in Section 3.01(h) hereof (the "Intercreditor Agreement"),
the Trustee and the other parties thereto will agree to the terms of
subordination set forth therein;

            WHEREAS, all of the conditions and requirements necessary to make
this Trust Supplement, when duly executed and delivered, a valid, binding and
legal instrument in accordance with its terms and for the purposes herein
expressed, have been done, performed and fulfilled, and the execution and
delivery of this Trust Supplement in the form and with the terms hereof have
been in all respects duly authorized;

            WHEREAS, this Trust Supplement is subject to the provisions of the
Trust Indenture Act and shall, to the extent applicable, be governed by such
provisions;

            NOW THEREFORE, in consideration of the mutual agreements herein
contained, and of other good and valuable consideration the receipt and adequacy
of which are hereby acknowledged, the parties hereto agree as follows:

                                   ARTICLE I

                                   DEFINITIONS

            Section 1.01 Definitions. Unless otherwise specified herein or the
context otherwise requires, capitalized terms used but not defined herein shall
have the respective meanings set forth, and shall be construed and interpreted
in the manner described, in the Basic Agreement or, to the extent not defined
therein, in the Intercreditor Agreement.

                                   ARTICLE II

                              DECLARATION OF TRUST

            Section 2.01 Declaration of Trust. The Trustee hereby declares the
creation of a Trust, designated the "Delta Air Lines Pass Through Trust
2001-1A-1" (the "Class A-1 Trust"), for the benefit of the Holders of the Class
A-1 Certificates to be issued in respect of such Class A-1 Trust, and the
initial Holders of the Class A-1 Certificates, as grantors of such Class A-1
Trust, by their respective acceptances of the Class A-1 Certificates, join in
the creation of such Class A-1 Trust with the Trustee. The Trustee, by the
execution and delivery of this Trust Supplement, acknowledges its acceptance of
all right, title and interest in and to the Trust Property to be acquired
pursuant to Section 2.02 of the Basic Agreement and the Participation Agreements
and the Trustee will hold such right, title and interest for the benefit of all
present and future Holders of the Class A-1 Certificates, upon the trusts set
forth in the Basic Agreement and this Trust Supplement.

                                  ARTICLE III

                                THE CERTIFICATES

            Section 3.01 The Certificates. There is hereby created a series of
Certificates to be issued under this Agreement designated as "6.619% Delta Air
Lines Pass Through Certificates, Series 2001-1A-1" (the "Class A-1
Certificates"). Each Class A-1 Certificate represents a Fractional Undivided
Interest in the Class A-1 Trust created hereby. The Class A-1 Certificates shall
be the only instruments evidencing a Fractional Undivided Interest in the Class
A-1 Trust.

            The terms and conditions applicable to the Class A-1 Certificates
and the Class A-1 Trust are as follows:

            (a) The aggregate face amount of the Class A-1 Certificates that may
      be authenticated and delivered under this Agreement (except for Class A-1
      Certificates authenticated and delivered upon registration of transfer of,
      or in exchange for, or in lieu of, other Class A-1 Certificates pursuant
      to Sections 3.03, 3.04, 3.05 and 3.06 of the Basic Agreement) is
      $300,000,000.

            (b) The Cut-off Date is October 19, 2001.

            (c) The Regular Distribution Dates with respect to any payment of
      Scheduled Payments means March 18 and September 18 of each year,
      commencing on March 18, 2002, until payment of all of the Scheduled
      Payments to be made under the Equipment Notes has been made. The principal
      amount of the Equipment Notes to be held by the Class A-1 Trust is
      scheduled for payment on March 18 and September 18 in certain years,
      beginning on March 18, 2002 and ending on March 18, 2011, as set out in
      Schedules I-A and I-B.

            (d) The Special Distribution Dates with respect to the Class A-1
      Certificates means any Business Day on which a Special Payment is to be
      distributed pursuant to this Agreement.

            (e) The Class A-1 Certificates shall be in the form attached hereto
      as Exhibit A, shall be Book-Entry Certificates and shall be subject to the
      conditions set forth in the Letter of Representations between the Company
      and The Depository Trust Company, as initial Clearing Agency, attached
      hereto as Exhibit B.

            (f) The proceeds of the Class A-1 Certificates issued by the Class
      A-1 Trust shall be used to acquire the Equipment Notes described in
      Schedule II, such Equipment Notes to relate to the Aircraft described in
      Schedule III and the Note Documents described in Schedule IV.

            (g) Any Person acquiring or accepting a Class A-1 Certificate or an
      interest therein will, by such acquisition or acceptance, be deemed to
      represent and warrant to the Company, the Loan Trustees and the Trustee
      that either (i) no assets of an employee benefit plan subject to Title I
      of ERISA, or of an employee benefit plan or an individual retirement
      account subject to Section 4975 of the Internal Revenue Code of 1986, as
      amended (the "Code"), or any trust established under such plan or account,
      have been used to purchase Class A-1 Certificates or an interest therein
      or (ii) the purchase and holding of Class A-1 Certificates or interests
      therein by such Person is exempt from the prohibited transaction
      restrictions of ERISA and the Code pursuant to one or more prohibited
      transaction statutory or administrative exemptions.

            (h) The Class A-1 Certificates will be subject to the following
      Intercreditor Agreement (and to the extent the terms thereof (including
      the definitions of defined terms) are inconsistent with the terms of this
      Agreement, such Intercreditor Agreement shall control): that certain
      Intercreditor Agreement, dated as of the date hereof, among State Street
      Bank and Trust Company of Connecticut, National Association, as Trustee
      under each Trust (as defined therein), Landesbank Hessen-Thuringen
      Girozentrale, as Class A-1 Liquidity Provider, Class A-2 Liquidity
      Provider, Class B Liquidity Provider and Class C Liquidity Provider, and
      State Street Bank and Trust Company of Connecticut, National Association,
      as Subordination Agent thereunder. Potential Purchasers shall have the
      rights upon the occurrence of a Triggering Event set forth in Article IV
      hereof. The Trustee and, by acceptance of any Class A-1 Certificate, each
      Certificateholder thereof, agrees to be bound by all of the provisions of
      the Intercreditor Agreement, including the subordination provisions of
      Section 9.09 thereof.

            (i) The Class A-1 Certificates will have the benefit of the
      following Liquidity Facility: that certain Revolving Credit Agreement,
      dated as of the date hereof, between State Street Bank and Trust Company
      of Connecticut, National Association, as Subordination Agent under the
      Intercreditor Agreement, as agent and trustee for the Class A-1 Trust, and
      Landesbank Hessen-Thuringen Girozentrale.

            (j) Subject to Section 2.02(b) of the Basic Agreement, there will
      not be any deposit agreement, escrow agreement or other similar
      arrangement prior to delivery of the Aircraft.

            (k) The Company may at any time purchase any of the Class A-1
      Certificates at any price in the open market and may hold such Class A-1
      Certificates to maturity.

            (l) The Responsible Party is the Company.

            Section 3.02 Delivery of Documents. The Trustee is hereby directed
(i) to execute and deliver the Intercreditor Agreement referred to in Section
3.01(h) of this Trust Supplement in the form delivered to the Trustee by the
Company and (ii) subject to the respective terms thereof, to perform its
obligations thereunder.

                                   ARTICLE IV

                                     DEFAULT

            Section 4.01 Purchase Rights of Certificateholders. (a) By
acceptance of its Class A-1 Certificate, each Class A-1 Certificateholder agrees
that at any time after the occurrence and during the continuation of a
Triggering Event,

            (i) if the Class A-2 Trustee is then the Controlling Party, each
      Class A-1 Certificateholder shall have the right to purchase, for the
      purchase price set forth in the Class A-2 Trust Agreement, all, but not
      less than all, of the Class A-2 Certificates upon ten days' prior written
      notice to the Class A-2 Trustee and each other Class A-1
      Certificateholder, provided that (A) if prior to the end of such ten-day
      period any other Class A-1 Certificateholder notifies such purchasing
      Class A-1 Certificateholder that such other Class A-1 Certificateholder
      wants to participate in such purchase, then such other Class A-1
      Certificateholder may join with the purchasing Class A-1 Certificateholder
      to purchase all, but not less than all, of the Class A-2 Certificates pro
      rata based on the Fractional Undivided Interest in the Class A-1 Trust
      held by each such Class A-1 Certificateholder and (B) if prior to the end
      of such ten-day period any other Class A-1 Certificateholder fails to
      notify the purchasing Class A-1 Certificateholder of such other Class A-1
      Certificateholder's desire to participate in such a purchase, then such
      other Class A-1 Certificateholder shall lose its right to purchase the
      Class A-2 Certificates pursuant to this Section 4.01(a)(i); and

            (ii) if the Trustee is then the Controlling Party, each Class A-2
      Certificateholder shall have the right to purchase all, but not less than
      all, of the Class A-1 Certificates upon ten days' prior written notice to
      the Trustee and each other Class A-2 Certificateholder, provided that (A)
      if prior to the end of such ten-day period any other Class A-2
      Certificateholder notifies such purchasing Class A-2 Certificateholder
      that such other Class A-2 Certificateholder wants to participate in such
      purchase, then such other Class A-2 Certificateholder may join with the
      purchasing Class A-2 Certificateholder to purchase all, but not less than
      all, of the Class A-1 Certificates pro rata based on the Fractional
      Undivided Interest in the Class A-2 Trust held by each such Class A-2
      Certificateholder and (B) if prior to the end of such ten-day period any
      other Class A-2 Certificateholder fails to notify the purchasing Class A-2
      Certificateholder of such other Class A-2 Certificateholder's desire to
      participate in such a purchase, then such other Class A-2
      Certificateholder shall lose its right to purchase the Class A-1
      Certificates pursuant to this Section 4.01(a)(ii); and

            (iii) each Class B Certificateholder shall have the right (which
      shall not expire upon any purchase of the Class A-1 Certificates or the
      Class A-2 Certificates pursuant to clause (i) or (ii) above) to purchase
      all, but not less than all, of the Class A-1 Certificates and the Class
      A-2 Certificates upon ten days' prior written notice to the Trustee, the
      Class A-2 Trustee and each other Class B Certificateholder, provided that
      (A) if prior to the end of such ten-day period any other Class B
      Certificateholder notifies such purchasing Class B Certificateholder that
      such other Class B Certificateholder wants to participate in such
      purchase, then such other Class B Certificateholder may join with the
      purchasing Class B Certificateholder to purchase all, but not less than
      all, of the Class A-1 Certificates and the Class A-2 Certificates pro rata
      based on the Fractional Undivided Interest in the Class B Trust held by
      each such Class B Certificateholder and (B) if prior to the end of such
      ten-day period any other Class B Certificateholder fails to notify the
      purchasing Class B Certificateholder of such other Class B
      Certificateholder's desire to participate in such a purchase, then such
      other Class B Certificateholder shall lose its right to purchase the Class
      A-1 Certificates and the Class A-2 Certificates pursuant to this Section
      4.01(a)(iii); and

            (iv) each Class C Certificateholder shall have the right (which
      shall not expire upon any purchase of the Class A-1 Certificates or the
      Class A-2 Certificates pursuant to clause (i), (ii) or (iii) above) to
      purchase all, but not less than all, of the Class A-1 Certificates, the
      Class A-2 Certificates and the Class B Certificates upon ten days' prior
      written notice to the Trustee, the Class A-2 Trustee, the Class B Trustee
      and each other Class C Certificateholder, provided that (A) if prior to
      the end of such ten-day period any other Class C Certificateholder
      notifies such purchasing Class C Certificateholder that such other Class C
      Certificateholder wants to participate in such purchase, then such other
      Class C Certificateholder may join with the purchasing Class C
      Certificateholder to purchase all, but not less than all, of the Class A-1
      Certificates, the Class A-2 Certificates and the Class B Certificates pro
      rata based on the Fractional Undivided Interest in the Class C Trust held
      by each such Class C Certificateholder and (B) if prior to the end of such
      ten-day period any other Class C Certificateholder fails to notify the
      purchasing Class C Certificateholder of such other Class C
      Certificateholder's desire to participate in such a purchase, then such
      other Class C Certificateholder shall lose its right to purchase the Class
      A-1 Certificates, the Class A-2 Certificates and the Class B Certificates
      pursuant to this Section 4.01(a)(iv); and

            (v) each Class D Certificateholder (other than the Company or any of
      its Affiliates) shall have the right (which shall not expire upon any
      purchase of the Class A-1 Certificates, the Class A-2 Certificates or the
      Class B Certificates pursuant to clause (i), (ii), (iii) or (iv) above) to
      purchase all, but not less than all, of the Class A-1 Certificates, the
      Class A-2 Certificates, the Class B Certificates and the Class C
      Certificates upon ten days' prior written notice to the Trustee, the Class
      A-2 Trustee, the Class B Trustee, the Class C Trustee and each other Class
      D Certificateholder, provided that (A) if prior to the end of such ten-day
      period any other Class D Certificateholder (other than the Company or any
      of its Affiliates) notifies such purchasing Class D Certificateholder that
      such other Class D Certificateholder wants to participate in such
      purchase, then such other Class D Certificateholder may join with the
      purchasing Class D Certificateholder to purchase all, but not less than
      all, of the Class A-1 Certificates, the Class A-2 Certificates, the Class
      B Certificates and the Class C Certificates pro rata based on the
      Fractional Undivided Interest in the Class D Trust held by each such Class
      D Certificateholder and (B) if prior to the end of such ten-day period any
      other Class D Certificateholder fails to notify the purchasing Class D
      Certificateholder of such other Class D Certificateholder's desire to
      participate in such a purchase, then such other Class D Certificateholder
      shall lose its right to purchase the Class A-1 Certificates, the Class A-2
      Certificates, the Class B Certificates and the Class C Certificates
      pursuant to this Section 4.01(a)(v).

            The purchase price with respect to the Class A-1 Certificates shall
be equal to the Pool Balance of the Class A-1 Certificates, together with
accrued and unpaid interest in respect thereof to the date of such purchase,
without premium, but including any other amounts then due and payable to the
Class A-1 Certificateholders under this Agreement, the Intercreditor Agreement
or any Note Document or on or in respect of the Class A-1 Certificates;
provided, however, that if such purchase occurs after the Record Date relating
to any Distribution Date, such purchase price shall be reduced by the amount to
be distributed hereunder on such related Distribution Date (which deducted
amounts shall remain distributable to, and may be retained by, the Class A-1
Certificateholders as of such Record Date); provided, further that no such
purchase of Class A-1 Certificates pursuant to clause (iii), (iv) or (v) above
shall be effective unless the purchaser(s) shall certify to the Trustee that
contemporaneously with such purchase, such purchaser(s) is purchasing, pursuant
to the terms of this Agreement and the Intercreditor Agreement, all of the Class
A-1 Certificates, the Class A-2 Certificates, the Class B Certificates and the
Class C Certificates that are senior to the securities held by such
purchaser(s). Each payment of the purchase price of the Class A-1 Certificates
referred to in the first sentence hereof shall be made to an account or accounts
designated by the Trustee and each such purchase shall be subject to the terms
of this Section 4.01(a). Each Class A-1 Certificateholder agrees by its
acceptance of its Certificate that it will, upon payment from such Class A-2
Certificateholder(s), Class B Certificateholder(s), Class C Certificateholder(s)
or Class D Certificateholder(s), as the case may be, of the purchase price set
forth in the first sentence of this paragraph, forthwith sell, assign, transfer
and convey to the purchaser(s) thereof (without recourse, representation or
warranty of any kind except as to its own acts) all of the right, title,
interest and obligation of such Class A-1 Certificateholder in this Agreement,
the Intercreditor Agreement, the Liquidity Facility, the Note Documents and all
Class A-1 Certificates held by such Class A-1 Certificateholder (excluding all
right, title and interest under any of the foregoing to the extent such right,
title or interest is with respect to an obligation not then due and payable as
respects any action or inaction or state of affairs occurring prior to such
sale) and the purchaser(s) shall assume all of such Class A-1
Certificateholder's obligations under this Agreement, the Intercreditor
Agreement, the Liquidity Facility, the Note Documents and all such Class A-1
Certificates. The Class A-1 Certificates will be deemed to be purchased on the
date payment of the purchase price is made notwithstanding the failure of any
Class A-1 Certificateholder to deliver any Class A-1 Certificate and, upon such
a purchase, (i) the only rights of the Class A-1 Certificateholders will be to
deliver the Class A-1 Certificates and (ii) if the purchaser(s) shall so
request, each such Class A-1 Certificateholder will comply with all the
provisions of Section 3.04 of the Basic Agreement to enable new Class A-1
Certificates to be issued to the purchaser(s) in such denominations as it shall
request. All charges and expenses in connection with the issuance of any such
new Class A-1 Certificates shall be borne by the purchaser(s) thereof.

            As used in this Section 4.01(a), the terms "Class A-1
Certificateholder", "Class A-2 Certificate", "Class A-2 Certificateholder",
"Class A-2 Trust", "Class A-2 Trust Agreement", "Class A-2 Trustee", "Class B
Certificate", "Class B Certificateholder", "Class B Trust", "Class B Trustee",
"Class C Certificate", "Class C Certificateholder", "Class C Trust", "Class C
Trustee", "Class D Certificate", "Class D Certificateholder", "Class D Trust"
and "Class D Trustee" shall have the respective meanings assigned to such terms
in the Intercreditor Agreement.

            (b) This Section 4.01 supplements and, to the extent inconsistent
with any provision of Section 6.01(a) of the Basic Agreement, replaces the
provisions of Section 6.01(a) of the Basic Agreement. Notwithstanding anything
to the contrary set forth herein or in any Operative Agreement, the provisions
of this Section 4.01 may not be amended in any manner without the consent of
each Class A-1 Certificateholder, Class A-2 Certificateholder, Class B
Certificateholder, Class C Certificateholder or Class D Certificateholder (other
than the Company or any of its Affiliates) that would be adversely affected
thereby.

                                   ARTICLE V

                            MISCELLANEOUS PROVISIONS

            Section 5.01 Final Termination Date. The respective obligations and
responsibilities of the Company and the Trustee created hereby and the Class A-1
Trust created hereby shall terminate upon the distribution to all
Certificateholders of Class A-1 Certificates and the Trustee of all amounts
required to be distributed to them pursuant to this Agreement and the
disposition of all property held as part of the Trust Property; provided,
however, that in no event shall the Trust created hereby continue beyond the
expiration of 21 years from the death of the last survivor of the descendants of
Joseph P. Kennedy, Sr., the father of John F. Kennedy, former President of the
United States, living on the date of this Trust Supplement.

            Section 5.02 Basic Agreement Ratified. Except and so far as herein
expressly provided, all of the provisions, terms and conditions of the Basic
Agreement are in all respects ratified and confirmed; and the Basic Agreement
and this Trust Supplement shall be taken, read and construed as one and the same
instrument.

            Section 5.03 Governing Law. THIS AGREEMENT HAS BEEN DELIVERED IN THE
STATE OF NEW YORK AND THIS AGREEMENT AND THE CLASS A-1 CERTIFICATES SHALL BE
GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK,
INCLUDING ALL MATTERS OF CONSTRUCTION, VALIDITY AND PERFORMANCE, AND THE
OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER AND THEREUNDER SHALL
BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

            Section 5.04 Counterparts. This Trust Supplement may be executed in
any number of counterparts (and each of the parties shall not be required to
execute the same counterpart). Each counterpart of this Trust Supplement
including a signature page or pages executed by each of the parties hereto shall
be an original counterpart of this Trust Supplement, but all of such
counterparts together shall constitute one instrument.

            Section 5.05 Intention of Parties. The parties hereto intend that
the Class A-1 Trust be classified for United States federal income tax purposes
as a grantor trust under Part 1E of Chapter 1J of Subtitle A of the Internal
Revenue Code of 1986, as amended, and not as a trust or association taxable as a
corporation or as a partnership. Each Certificateholder of a Class A-1
Certificate, by its acceptance of its Class A-1 Certificate or a beneficial
interest therein, agrees to treat the Class A-1 Trust as a grantor trust for all
United States federal, state and local income tax purposes. The Trustee shall
not be authorized or empowered to do anything that would cause the Class A-1
Trust to fail to qualify as a grantor trust for such tax purposes (including as
subject to this restriction, acquiring any Aircraft by bidding the Equipment
Notes relating thereto or otherwise, or taking any action with respect to any
such Aircraft once acquired).



<PAGE>



            IN WITNESS WHEREOF, the parties have caused this Trust Supplement to
be duly executed by their respective officers thereto duly authorized as of the
date first written above.

                                    DELTA AIR LINES, INC.


                                    By:
                                         -------------------------------
                                         Name:
                                         Title:



                                    STATE STREET BANK AND TRUST COMPANY OF
                                    CONNECTICUT, NATIONAL ASSOCIATION,
                                    as Trustee

                                    By:
                                         -------------------------------
                                         Name:
                                         Title:



<PAGE>



                                  EXHIBIT A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                               FORM OF CERTIFICATE

            *Unless this Certificate is presented by an authorized
representative of The Depository Trust Company, a New York corporation ("DTC"),
to Issuer or its agent for registration of transfer, exchange or payment, and
any Certificate issued is registered in the name of Cede & Co. or in such other
name as is requested by an authorized representative of DTC (and any payment is
made to Cede & Co. or to such other entity as is requested by an authorized
representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner
hereof, Cede & Co., has an interest herein.

               DELTA AIR LINES, INC. PASS THROUGH TRUST 2001-1A-1

        6.619% DELTA AIR LINES PASS THROUGH CERTIFICATE, SERIES 2001-1A-1

            Final Expected Regular Distribution Date: March 18, 2011

                  evidencing a fractional undivided interest
                  in a Trust, the property of which includes
                  or will include, among other things,
                  certain Equipment Notes each secured by an
                  Aircraft owned by Delta Air Lines, Inc.

Certificate No. ______   $____________ Fractional          CUSIP No. 247367AS4
                         Undivided Interest representing
                         [          ]% of the Trust per
                         $1,000 face amount

            THIS CERTIFIES THAT ________, for value received, is the registered
owner of a $______ (______ dollars) Fractional Undivided Interest in the Delta
Air Lines Pass Through Trust, Series 2001-1A-1 (the "Trust") created by STATE
STREET BANK AND TRUST COMPANY OF CONNECTICUT, NATIONAL ASSOCIATION, as trustee
(the "Trustee"), pursuant to a Pass Through Trust Agreement, dated as of
November 16, 2000 (the "Basic Agreement"), as supplemented by Trust Supplement
No. 2001-1A-1 thereto dated September __, 2001 (collectively, the "Agreement"),
between the Trustee and Delta Air Lines, Inc., a corporation incorporated under
Delaware law (the "Company"), a summary of certain of the pertinent provisions
of which is set forth below. To the extent not otherwise defined herein, the
capitalized terms used herein have the meanings assigned to them in the
Agreement. This Certificate is one of the duly authorized Certificates
designated as "6.619% Delta Air Lines Pass Through Certificates, Series
2001-1A-1" (herein called the "Certificates"). This Certificate is issued under
and is subject to the terms, provisions and conditions of the Agreement. By
virtue of its acceptance hereof, the Certificateholder of this Certificate
assents to and agrees to be bound by all of the provisions of the Agreement and
the Intercreditor Agreement, including the subordination provisions of Section
9.09 of the Intercreditor Agreement. The property of the Trust includes or will
include certain Equipment Notes and all rights of the Trust and the Trustee, on
behalf of the Trust, to receive any payments under the Intercreditor Agreement
or the Liquidity Facility (the "Trust Property"). Each issue of the Equipment
Notes is or will be secured by, among other things, a security interest in
certain Aircraft owned by the Company.

----------
*     This legend to appear on Book-Entry Certificates to be deposited with The
      Depository Trust Company.

            The Certificates represent Fractional Undivided Interests in the
Trust and the Trust Property, and will have no rights, benefits or interest in
respect of any other separate trust established pursuant to the terms of the
Basic Agreement for any other series of certificates issued pursuant thereto.

            Subject to and in accordance with the terms of the Agreement and the
Intercreditor Agreement, from funds then available to the Trustee, there will be
distributed on each March 18 and September 18 (a "Regular Distribution Date"),
commencing on March 18, 2002, to the Person in whose name this Certificate is
registered at the close of business on the 15th day preceding the Regular
Distribution Date, an amount in respect of the Scheduled Payments on the
Equipment Notes due on such Regular Distribution Date, the receipt of which has
been confirmed by the Trustee, equal to the product of the percentage interest
in the Trust evidenced by this Certificate and an amount equal to the sum of
such Scheduled Payments. Subject to and in accordance with the terms of the
Agreement and the Intercreditor Agreement, in the event that Special Payments on
the Equipment Notes are received by the Trustee, from funds then available to
the Trustee, there shall be distributed on the applicable Special Distribution
Date, to the Person in whose name this Certificate is registered at the close of
business on the 15th day preceding the Special Distribution Date, an amount in
respect of such Special Payments on the Equipment Notes, the receipt of which
has been confirmed by the Trustee, equal to the product of the percentage
interest in the Trust evidenced by this Certificate and an amount equal to the
sum of such Special Payments so received. If a Regular Distribution Date or
Special Distribution Date is not a Business Day, distribution shall be made on
the immediately following Business Day with the same force and effect as if made
on such Regular Distribution Date or Special Distribution Date and no interest
shall accrue during the intervening period. The Trustee shall mail notice of
each Special Payment and the Special Distribution Date therefor to the
Certificateholder of this Certificate.

            Distributions on this Certificate will be made by the Trustee by
check mailed to the Person entitled thereto, without the presentation or
surrender of this Certificate or the making of any notation hereon, except that
with respect to Certificates registered on the Record Date in the name of a
Clearing Agency (or its nominee), such distributions shall be made by wire
transfer. Except as otherwise provided in the Agreement and notwithstanding the
above, the final distribution on this Certificate will be made after notice
mailed by the Trustee of the pendency of such distribution and only upon
presentation and surrender of this Certificate at the office or agency of the
Trustee specified in such notice.

            The Certificates do not represent a direct obligation of, or an
obligation guaranteed by, or an interest in, the Company, the Trustee or any
Loan Trustee or any Affiliate thereof. The Certificates are limited in right of
payment, all as more specifically set forth on the face hereof and in the
Agreement. All payments or distributions made to Certificateholders under the
Agreement shall be made only from the Trust Property and only to the extent that
the Trustee shall have sufficient income or proceeds from the Trust Property to
make such payments in accordance with the terms of the Agreement. Each
Certificateholder of this Certificate, by its acceptance hereof, agrees that it
will look solely to the income and proceeds from the Trust Property to the
extent available for any payment or distribution to such Certificateholder
pursuant to the terms of the Agreement and that it will not have any recourse to
the Company, the Trustee or the Loan Trustees except as otherwise expressly
provided in the Agreement, in any Note Document or in the Intercreditor
Agreement. This Certificate does not purport to summarize the Agreement and
reference is made to the Agreement for information with respect to the
interests, rights, benefits, obligations, proceeds and duties evidenced hereby.
A copy of the Agreement may be examined during normal business hours at the
principal office of the Trustee, and at such other places, if any, designated by
the Trustee, by any Certificateholder upon request.

            The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Company and the rights of the Certificateholders under the Agreement at any time
by the Company and the Trustee with the consent of the Certificateholders
holding Certificates evidencing Fractional Undivided Interests aggregating not
less than a majority in interest in the Trust. Any such consent by the
Certificateholder of this Certificate shall be conclusive and binding on such
Certificateholder and upon all future Certificateholders of this Certificate and
of any Certificate issued upon the transfer hereof or in exchange hereof or in
lieu hereof whether or not notation of such consent is made upon this
Certificate. The Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Certificateholders of any of
the Certificates.

            As provided in the Agreement and subject to certain limitations set
forth therein, the transfer of this Certificate is registrable in the Register
upon surrender of this Certificate for registration of transfer at the offices
or agencies maintained by the Trustee in its capacity as Registrar, or by any
successor Registrar duly endorsed or accompanied by a written instrument of
transfer in form satisfactory to the Trustee and the Registrar, duly executed by
the Certificateholder hereof or such Certificateholder's attorney duly
authorized in writing, and thereupon one or more new Certificates of authorized
denominations evidencing the same aggregate Fractional Undivided Interest in the
Trust will be issued to the designated transferee or transferees.

            The Certificates are issuable only as registered Certificates
without coupons in minimum denominations of $1,000 Fractional Undivided Interest
and integral multiples thereof except that one Certificate may be issued in a
different denomination. As provided in the Agreement and subject to certain
limitations therein set forth, the Certificates are exchangeable for new
Certificates of authorized denominations evidencing the same aggregate
Fractional Undivided Interest in the Trust, as requested by the
Certificateholder surrendering the same.

            No service charge will be made for any such registration of transfer
or exchange, but the Trustee shall require payment of a sum sufficient to cover
any tax or governmental charge payable in connection therewith.

            The Company, the Trustee, the Registrar and any Paying Agent shall
deem and treat the person in whose name this Certificate is registered as the
owner hereof for all purposes, and none of the Company, the Trustee, the
Registrar or any such agent shall be affected by any notice to the contrary.

            The obligations and responsibilities created by the Agreement and
the Trust created thereby shall terminate upon the distribution to
Certificateholders of all amounts required to be distributed to them pursuant to
the Agreement and the disposition of all property held as part of the Trust
Property.

            Any Person acquiring or accepting this Certificate or an interest
herein will, by such acquisition or acceptance, be deemed to represent and
warrant to the Company, the Loan Trustees and the Trustee that either: (i) no
assets of an employee benefit plan subject to Title I of the Employee Retirement
Income Security Act of 1974, as amended ("ERISA"), or of an employee benefit
plan or an individual retirement account subject to Section 4975 of the Internal
Revenue Code of 1986, as amended (the "Code"), or any trust established under
such plan or account, have been used to purchase this Certificate or an interest
herein or (ii) the purchase and holding of this Certificate or interest herein
by such Person are exempt from the prohibited transaction restrictions of ERISA
and the Code pursuant to one or more prohibited transaction statutory or
administrative exemptions.

            THIS CERTIFICATE AND THE AGREEMENT SHALL BE GOVERNED BY AND
CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, INCLUDING ALL
MATTERS OF CONSTRUCTION, VALIDITY AND PERFORMANCE, AND THE OBLIGATIONS, RIGHTS
AND REMEDIES OF THE PARTIES AND CERTIFICATEHOLDERS HEREUNDER AND THEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

            Unless the certificate of authentication hereon has been executed by
the Trustee, by manual signature, this Certificate shall not be entitled to any
benefit under the Agreement or be valid for any purpose.


<PAGE>


            IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed.

                                    DELTA AIR LINES, INC. PASS THROUGH TRUST
                                    2001-1A-1

                                    By:  STATE STREET BANK AND TRUST COMPANY
                                         OF CONNECTICUT, NATIONAL
                                         ASSOCIATION,
                                         as Trustee

                                    By:
                                         -------------------------------
                                         Title:

Dated:



               FORM OF THE TRUSTEE'S CERTIFICATE OF AUTHENTICATION

            This is one of the Certificates referred to in the within-mentioned
Agreement.

                                    STATE STREET BANK AND TRUST COMPANY OF
                                    CONNECTICUT, NATIONAL ASSOCIATION,
                                    as Trustee

                                    By:
                                         -------------------------------
                                         Authorized Officer


<PAGE>


                                  EXHIBIT B to
                         TRUST SUPPLEMENT NO. 2001-1A-1


                         [DTC Letter of Representations]


                            [Intentionally Omitted]

<PAGE>


                                     N687DL

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                  $976,339.79
                  September 18, 2002                     0.00
                  March 18, 2003                   976,707.23
                  September 18, 2003                     0.00
                  March 18, 2004                   976,707.23
                  September 18, 2004                     0.00
                  March 18, 2005                   976,707.23
                  September 18, 2005                     0.00
                  March 18, 2006                   976,707.23
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007                     0.00
                  March 18, 2008                    32,422.66
                  September 18, 2008                     0.00
                  March 18, 2009                   881,852.51
                  September 18, 2009                     0.00
                  March 18, 2010                   881,852.50
                  September 18, 2010                     0.00
                  March 18, 2011                 1,399,897.92
                  September 18, 2011                     0.00


<PAGE>


                                     N688DL

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                  $976,339.79
                  September 18, 2002                     0.00
                  March 18, 2003                   976,707.23
                  September 18, 2003                     0.00
                  March 18, 2004                   976,707.23
                  September 18, 2004                     0.00
                  March 18, 2005                   976,707.23
                  September 18, 2005                     0.00
                  March 18, 2006                   976,707.23
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007                     0.00
                  March 18, 2008                    32,422.66
                  September 18, 2008                     0.00
                  March 18, 2009                   881,852.51
                  September 18, 2009                     0.00
                  March 18, 2010                   881,852.50
                  September 18, 2010                     0.00
                  March 18, 2011                 1,399,897.92
                  September 18, 2011                     0.00


<PAGE>


                                     N689DL

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                  $978,730.67
                  September 18, 2002                     0.00
                  March 18, 2003                   979,099.00
                  September 18, 2003                     0.00
                  March 18, 2004                   979,099.00
                  September 18, 2004                     0.00
                  March 18, 2005                   979,099.00
                  September 18, 2005                     0.00
                  March 18, 2006                   979,099.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007                     0.00
                  March 18, 2008                    32,502.07
                  September 18, 2008                     0.00
                  March 18, 2009                   884,011.99
                  September 18, 2009                     0.00
                  March 18, 2010                   884,012.00
                  September 18, 2010                     0.00
                  March 18, 2011                 1,403,326.00
                  September 18, 2011                     0.00


<PAGE>


                                     N690DL

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                        $0.00
                  September 18, 2002               978,730.67
                  March 18, 2003                         0.00
                  September 18, 2003               979,099.00
                  March 18, 2004                         0.00
                  September 18, 2004               979,099.00
                  March 18, 2005                         0.00
                  September 18, 2005               979,099.00
                  March 18, 2006                         0.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007               184,599.41
                  March 18, 2008                         0.00
                  September 18, 2008               827,001.66
                  March 18, 2009                         0.00
                  September 18, 2009               884,011.99
                  March 18, 2010                         0.00
                  September 18, 2010               884,012.00
                  March 18, 2011                   774,719.79
                  September 18, 2011                     0.00


<PAGE>


                                     N692DL

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                        $0.00
                  September 18, 2002               986,235.35
                  March 18, 2003                         0.00
                  September 18, 2003               986,606.52
                  March 18, 2004                         0.00
                  September 18, 2004               986,606.51
                  March 18, 2005                         0.00
                  September 18, 2005               986,606.51
                  March 18, 2006                         0.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007               186,014.88
                  March 18, 2008                         0.00
                  September 18, 2008               833,342.92
                  March 18, 2009                         0.00
                  September 18, 2009               890,790.40
                  March 18, 2010                         0.00
                  September 18, 2010               890,790.40
                  March 18, 2011                   780,660.17
                  September 18, 2011                     0.00


<PAGE>


                                     N693DL

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                        $0.00
                  September 18, 2002               988,626.23
                  March 18, 2003                         0.00
                  September 18, 2003               988,998.28
                  March 18, 2004                         0.00
                  September 18, 2004               988,998.29
                  March 18, 2005                         0.00
                  September 18, 2005               988,998.28
                  March 18, 2006                         0.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007               186,465.82
                  March 18, 2008                         0.00
                  September 18, 2008               835,363.15
                  March 18, 2009                         0.00
                  September 18, 2009               892,949.89
                  March 18, 2010                         0.00
                  September 18, 2010               892,949.90
                  March 18, 2011                   782,552.68
                  September 18, 2011                     0.00


<PAGE>



                                     N694DL

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                        $0.00
                  September 18, 2002               991,349.17
                  March 18, 2003                         0.00
                  September 18, 2003               991,722.25
                  March 18, 2004                         0.00
                  September 18, 2004               991,722.25
                  March 18, 2005                         0.00
                  September 18, 2005               991,722.25
                  March 18, 2006                         0.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007               186,979.40
                  March 18, 2008                         0.00
                  September 18, 2008               837,663.95
                  March 18, 2009                         0.00
                  September 18, 2009               895,409.32
                  March 18, 2010                         0.00
                  September 18, 2010               895,409.31
                  March 18, 2011                   784,708.04
                  September 18, 2011                     0.00



<PAGE>



                                     N695DL

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                        $0.00
                  September 18, 2002               994,138.52
                  March 18, 2003                         0.00
                  September 18, 2003               994,512.65
                  March 18, 2004                         0.00
                  September 18, 2004               994,512.65
                  March 18, 2005                         0.00
                  September 18, 2005               994,512.66
                  March 18, 2006                         0.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007               187,505.50
                  March 18, 2008                         0.00
                  September 18, 2008               840,020.88
                  March 18, 2009                         0.00
                  September 18, 2009               897,928.72
                  March 18, 2010                         0.00
                  September 18, 2010               897,928.73
                  March 18, 2011                   786,915.96
                  September 18, 2011                     0.00



<PAGE>



                                     N6714Q

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                $1,078,784.42
                  September 18, 2002                     0.00
                  March 18, 2003                 1,079,192.62
                  September 18, 2003                     0.00
                  March 18, 2004                 1,079,192.62
                  September 18, 2004                     0.00
                  March 18, 2005                 1,079,192.62
                  September 18, 2005                     0.00
                  March 18, 2006                 1,079,192.62
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007                     0.00
                  March 18, 2008                    28,263.42
                  September 18, 2008                     0.00
                  March 18, 2009                   974,284.84
                  September 18, 2009                     0.00
                  March 18, 2010                   974,384.84
                  September 18, 2010                     0.00
                  March 18, 2011                 1,565,230.72
                  September 18, 2011                     0.00



<PAGE>



                                     N6715C

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                $1,089,901.98
                  September 18, 2002                     0.00
                  March 18, 2003                 1,090,315.50
                  September 18, 2003                     0.00
                  March 18, 2004                 1,090,315.50
                  September 18, 2004                     0.00
                  March 18, 2005                 1,090,315.50
                  September 18, 2005                     0.00
                  March 18, 2006                 1,090,315.50
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007                     0.00
                  March 18, 2008                    24,735.08
                  September 18, 2008                     0.00
                  March 18, 2009                   984,427.50
                  September 18, 2009                     0.00
                  March 18, 2010                   984,427.50
                  September 18, 2010                     0.00
                  March 18, 2011                 1,590,679.18
                  September 18, 2011                     0.00



<PAGE>



                                     N6716C

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                $1,090,890.10
                  September 18, 2002                     0.00
                  March 18, 2003                 1,091,304.00
                  September 18, 2003                     0.00
                  March 18, 2004                 1,091,304.00
                  September 18, 2004                     0.00
                  March 18, 2005                 1,091,304.00
                  September 18, 2005                     0.00
                  March 18, 2006                 1,091,304.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007                     0.00
                  March 18, 2008                    24,757.51
                  September 18, 2008                     0.00
                  March 18, 2009                   985,320.00
                  September 18, 2009                     0.00
                  March 18, 2010                   985,320.00
                  September 18, 2010                     0.00
                  March 18, 2011                 1,592,121.32
                  September 18, 2011                     0.00



<PAGE>



                                     N169DZ

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                $1,477,891.95
                  September 18, 2002                     0.00
                  March 18, 2003                 1,478,448.13
                  September 18, 2003                     0.00
                  March 18, 2004                 1,478,448.13
                  September 18, 2004                     0.00
                  March 18, 2005                 1,478,448.13
                  September 18, 2005                     0.00
                  March 18, 2006                 1,478,448.13
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007                     0.00
                  March 18, 2008                    49,078.39
                  September 18, 2008                     0.00
                  March 18, 2009                 1,334,865.91
                  September 18, 2009                     0.00
                  March 18, 2010                 1,334,865.92
                  September 18, 2010                     0.00
                  March 18, 2011                 2,119,034.64
                  September 18, 2011                     0.00



<PAGE>



                                     N171DZ

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                        $0.00
                  September 18, 2002             1,488,119.56
                  March 18, 2003                         0.00
                  September 18, 2003             1,488,679.61
                  March 18, 2004                         0.00
                  September 18, 2004             1,488,679.60
                  March 18, 2005                         0.00
                  September 18, 2005             1,488,679.61
                  March 18, 2006                         0.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007               280,675.78
                  March 18, 2008                         0.00
                  September 18, 2008             1,257,421.87
                  March 18, 2009                         0.00
                  September 18, 2009             1,344,103.74
                  March 18, 2010                         0.00
                  September 18, 2010             1,344,103.74
                  March 18, 2011                 1,177,929.46
                  September 18, 2011                     0.00



<PAGE>



                                     N172DZ

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                        $0.00
                  September 18, 2002             1,488,119.56
                  March 18, 2003                         0.00
                  September 18, 2003             1,488,679.61
                  March 18, 2004                         0.00
                  September 18, 2004             1,488,679.60
                  March 18, 2005                         0.00
                  September 18, 2005             1,488,679.61
                  March 18, 2006                         0.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007               280,675.78
                  March 18, 2008                         0.00
                  September 18, 2008             1,257,421.87
                  March 18, 2009                         0.00
                  September 18, 2009             1,344,103.74
                  March 18, 2010                         0.00
                  September 18, 2010             1,344,103.74
                  March 18, 2011                 1,177,929.46
                  September 18, 2011                     0.00



<PAGE>



                                     N173DZ

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                        $0.00
                  September 18, 2002             1,496,089.14
                  March 18, 2003                         0.00
                  September 18, 2003             1,496,652.19
                  March 18, 2004                         0.00
                  September 18, 2004             1,496,652.18
                  March 18, 2005                         0.00
                  September 18, 2005             1,496,652.18
                  March 18, 2006                         0.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007               282,178.93
                  March 18, 2008                         0.00
                  September 18, 2008             1,264,155.96
                  March 18, 2009                         0.00
                  September 18, 2009             1,351,302.04
                  March 18, 2010                         0.00
                  September 18, 2010             1,351,302.05
                  March 18, 2011                 1,184,237.82
                  September 18, 2011                     0.00



<PAGE>



                                      N1608

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                $1,608,070.46
                  September 18, 2002                     0.00
                  March 18, 2003                 1,608,678.94
                  September 18, 2003                     0.00
                  March 18, 2004                 1,608,678.93
                  September 18, 2004                     0.00
                  March 18, 2005                 1,608,678.93
                  September 18, 2005                     0.00
                  March 18, 2006                 1,608,678.94
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007                     0.00
                  March 18, 2008                    42,130.35
                  September 18, 2008                     0.00
                  March 18, 2009                 1,452,449.11
                  September 18, 2009                     0.00
                  March 18, 2010                 1,452,449.11
                  September 18, 2010                     0.00
                  March 18, 2011                 2,333,182.82
                  September 18, 2011                     0.00



<PAGE>



                                      N1609

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                $1,608,070.46
                  September 18, 2002                     0.00
                  March 18, 2003                 1,608,678.94
                  September 18, 2003                     0.00
                  March 18, 2004                 1,608,678.93
                  September 18, 2004                     0.00
                  March 18, 2005                 1,608,678.93
                  September 18, 2005                     0.00
                  March 18, 2006                 1,608,678.94
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007                     0.00
                  March 18, 2008                    42,130.35
                  September 18, 2008                     0.00
                  March 18, 2009                 1,452,449.11
                  September 18, 2009                     0.00
                  March 18, 2010                 1,452,449.11
                  September 18, 2010                     0.00
                  March 18, 2011                 2,333,182.82
                  September 18, 2011                     0.00



<PAGE>



                                     N1610D

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                $1,608,070.46
                  September 18, 2002                     0.00
                  March 18, 2003                 1,608,678.94
                  September 18, 2003                     0.00
                  March 18, 2004                 1,608,678.93
                  September 18, 2004                     0.00
                  March 18, 2005                 1,608,678.93
                  September 18, 2005                     0.00
                  March 18, 2006                 1,608,678.94
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007                     0.00
                  March 18, 2008                    42,130.35
                  September 18, 2008                     0.00
                  March 18, 2009                 1,452,449.11
                  September 18, 2009                     0.00
                  March 18, 2010                 1,452,449.11
                  September 18, 2010                     0.00
                  March 18, 2011                 2,333,182.82
                  September 18, 2011                     0.00



<PAGE>



                                     N3731T

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                        $0.00
                  September 18, 2002               862,327.37
                  March 18, 2003                         0.00
                  September 18, 2003                862,653.7
                  March 18, 2004                         0.00
                  September 18, 2004               862,653.66
                  March 18, 2005                         0.00
                  September 18, 2005               862,653.67
                  March 18, 2006                         0.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007               162,646.56
                  March 18, 2008                         0.00
                  September 18, 2008               722,599.50
                  March 18, 2009                         0.00
                  September 18, 2009               778,875.46
                  March 18, 2010                         0.00
                  September 18, 2010               778,875.47
                  March 18, 2011                   697,323.31
                  September 18, 2011                     0.00



<PAGE>



                                     N3732J

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                        $0.00
                  September 18, 2002               864,573.19
                  March 18, 2003                         0.00
                  September 18, 2003               864,900.33
                  March 18, 2004                         0.00
                  September 18, 2004               864,900.33
                  March 18, 2005                         0.00
                  September 18, 2005               864,900.33
                  March 18, 2006                         0.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007               163,070.15
                  March 18, 2008                         0.00
                  September 18, 2008               724,481.41
                  March 18, 2009                         0.00
                  September 18, 2009               780,903.95
                  March 18, 2010                         0.00
                  September 18, 2010               780,903.94
                  March 18, 2011                   699,139.39
                  September 18, 2011                     0.00



<PAGE>



                                     N3733Z

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                        $0.00
                  September 18, 2002               864,573.19
                  March 18, 2003                         0.00
                  September 18, 2003               864,900.33
                  March 18, 2004                         0.00
                  September 18, 2004               864,900.33
                  March 18, 2005                         0.00
                  September 18, 2005               864,900.33
                  March 18, 2006                         0.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007               163,070.15
                  March 18, 2008                         0.00
                  September 18, 2008               724,481.41
                  March 18, 2009                         0.00
                  September 18, 2009               780,903.95
                  March 18, 2010                         0.00
                  September 18, 2010               780,903.94
                  March 18, 2011                   699,139.39
                  September 18, 2011                     0.00



<PAGE>



                                     N3734B

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                        $0.00
                  September 18, 2002               864,573.19
                  March 18, 2003                         0.00
                  September 18, 2003               864,900.33
                  March 18, 2004                         0.00
                  September 18, 2004               864,900.33
                  March 18, 2005                         0.00
                  September 18, 2005               864,900.33
                  March 18, 2006                         0.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007               163,070.15
                  March 18, 2008                         0.00
                  September 18, 2008               724,481.41
                  March 18, 2009                         0.00
                  September 18, 2009               780,903.95
                  March 18, 2010                         0.00
                  September 18, 2010               780,903.94
                  March 18, 2011                   699,139.39
                  September 18, 2011                     0.00



<PAGE>



                                     N3735D

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                        $0.00
                  September 18, 2002               865,563.99
                  March 18, 2003                         0.00
                  September 18, 2003               865,891.50
                  March 18, 2004                         0.00
                  September 18, 2004               865,891.51
                  March 18, 2005                         0.00
                  September 18, 2005               865,891.51
                  March 18, 2006                         0.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007               163,257.03
                  March 18, 2008                         0.00
                  September 18, 2008               725,311.67
                  March 18, 2009                         0.00
                  September 18, 2009               781,798.86
                  March 18, 2010                         0.00
                  September 18, 2010               781,798.85
                  March 18, 2011                   699,940.62
                  September 18, 2011                     0.00



<PAGE>



                                     N3736C

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                        $0.00
                  September 18, 2002               865,563.99
                  March 18, 2003                         0.00
                  September 18, 2003               865,891.50
                  March 18, 2004                         0.00
                  September 18, 2004               865,891.51
                  March 18, 2005                         0.00
                  September 18, 2005               865,891.51
                  March 18, 2006                         0.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007               163,257.03
                  March 18, 2008                         0.00
                  September 18, 2008               725,311.67
                  March 18, 2009                         0.00
                  September 18, 2009               781,798.86
                  March 18, 2010                         0.00
                  September 18, 2010               781,798.85
                  March 18, 2011                   699,940.62
                  September 18, 2011                     0.00



<PAGE>



                                     N3737C

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                        $0.00
                  September 18, 2002               865,563.99
                  March 18, 2003                         0.00
                  September 18, 2003               865,891.50
                  March 18, 2004                         0.00
                  September 18, 2004               865,891.51
                  March 18, 2005                         0.00
                  September 18, 2005               865,891.51
                  March 18, 2006                         0.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007               163,257.03
                  March 18, 2008                         0.00
                  September 18, 2008               725,311.67
                  March 18, 2009                         0.00
                  September 18, 2009               781,798.86
                  March 18, 2010                         0.00
                  September 18, 2010               781,798.85
                  March 18, 2011                   699,940.62
                  September 18, 2011                     0.00



<PAGE>



                                     N3738B

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                        $0.00
                  September 18, 2002               865,563.99
                  March 18, 2003                         0.00
                  September 18, 2003               865,891.50
                  March 18, 2004                         0.00
                  September 18, 2004               865,891.51
                  March 18, 2005                         0.00
                  September 18, 2005               865,891.51
                  March 18, 2006                         0.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007               163,257.03
                  March 18, 2008                         0.00
                  September 18, 2008               725,311.67
                  March 18, 2009                         0.00
                  September 18, 2009               781,798.86
                  March 18, 2010                         0.00
                  September 18, 2010               781,798.85
                  March 18, 2011                   699,940.62
                  September 18, 2011                     0.00



<PAGE>



                                     N3739P

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                        $0.00
                  September 18, 2002               865,563.99
                  March 18, 2003                         0.00
                  September 18, 2003               865,891.50
                  March 18, 2004                         0.00
                  September 18, 2004               865,891.51
                  March 18, 2005                         0.00
                  September 18, 2005               865,891.51
                  March 18, 2006                         0.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007               163,257.03
                  March 18, 2008                         0.00
                  September 18, 2008               725,311.67
                  March 18, 2009                         0.00
                  September 18, 2009               781,798.86
                  March 18, 2010                         0.00
                  September 18, 2010               781,798.85
                  March 18, 2011                   699,940.62
                  September 18, 2011                     0.00



<PAGE>



                                     N3740C

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                  $865,563.99
                  September 18, 2002                     0.00
                  March 18, 2003                   865,891.50
                  September 18, 2003                     0.00
                  March 18, 2004                   865,891.51
                  September 18, 2004                     0.00
                  March 18, 2005                   865,891.51
                  September 18, 2005                     0.00
                  March 18, 2006                   865,891.51
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007                     0.00
                  March 18, 2008                    22,677.19
                  September 18, 2008                     0.00
                  March 18, 2009                   781,798.86
                  September 18, 2009                     0.00
                  March 18, 2010                   781,798.85
                  September 18, 2010                     0.00
                  March 18, 2011                 1,255,864.76
                  September 18, 2011                     0.00



<PAGE>



                                     N3741S

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                  $888,126.83
                  September 18, 2002                     0.00
                  March 18, 2003                   888,463.80
                  September 18, 2003                     0.00
                  March 18, 2004                   888,463.80
                  September 18, 2004                      .00
                  March 18, 2005                   888,463.80
                  September 18, 2005                     0.00
                  March 18, 2006                   888,463.80
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007                     0.00
                  March 18, 2008                    20,155.85
                  September 18, 2008                     0.00
                  March 18, 2009                   802,179.00
                  September 18, 2009                     0.00
                  March 18, 2010                   802,179.00
                  September 18, 2010                     0.00
                  March 18, 2011                 1,296,194.42
                  September 18, 2011                     0.00



<PAGE>



                                     N3742C

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                  $890,423.46
                  September 18, 2002                     0.00
                  March 18, 2003                   890,770.30
                  September 18, 2003                     0.00
                  March 18, 2004                   890,770.30
                  September 18, 2004                     0.00
                  March 18, 2005                   890,770.30
                  September 18, 2005                     0.00
                  March 18, 2006                   890,770.30
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007                     0.00
                  March 18, 2008                    20,208.16
                  September 18, 2008                     0.00
                  March 18, 2009                   804,261.50
                  September 18, 2009                     0.00
                  March 18, 2010                   804,261.50
                  September 18, 2010                     0.00
                  March 18, 2011                 1,299,559.42
                  September 18, 2011                     0.00



<PAGE>



                                     N3743H

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                  $890,423.46
                  September 18, 2002                     0.00
                  March 18, 2003                   890,770.30
                  September 18, 2003                     0.00
                  March 18, 2004                   890,770.30
                  September 18, 2004                     0.00
                  March 18, 2005                   890,770.30
                  September 18, 2005                     0.00
                  March 18, 2006                   890,770.30
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007                     0.00
                  March 18, 2008                    20,208.16
                  September 18, 2008                     0.00
                  March 18, 2009                   804,261.50
                  September 18, 2009                     0.00
                  March 18, 2010                   804,261.50
                  September 18, 2010                     0.00
                  March 18, 2011                 1,299,559.42
                  September 18, 2011                     0.00



<PAGE>



                                     N3744F

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                  $896,690.58
                  September 18, 2002                     0.00
                  March 18, 2003                   897,030.80
                  September 18, 2003                     0.00
                  March 18, 2004                   897,030.80
                  September 18, 2004                     0.00
                  March 18, 2005                   897,030.80
                  September 18, 2005                     0.00
                  March 18, 2006                   897,030.80
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007                     0.00
                  March 18, 2008                    20,350.20
                  September 18, 2008                     0.00
                  March 18, 2009                   809,914.00
                  September 18, 2009                     0.00
                  March 18, 2010                   809,914.00
                  September 18, 2010                     0.00
                  March 18, 2011                 1,308,692.96
                  September 18, 2011                     0.00



<PAGE>



                                     N3745B

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                  $898,996.21
                  September 18, 2002                     0.00
                  March 18, 2003                   899,337.30
                  September 18, 2003                     0.00
                  March 18, 2004                   899,337.30
                  September 18, 2004                     0.00
                  March 18, 2005                   899,337.30
                  September 18, 2005                     0.00
                  March 18, 2006                   899,337.30
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007                     0.00
                  March 18, 2008                    20,402.52
                  September 18, 2008                     0.00
                  March 18, 2009                   811,996.50
                  September 18, 2009                     0.00
                  March 18, 2010                   811,996.50
                  September 18, 2010                     0.00
                  March 18, 2011                 1,312,057.95
                  September 18, 2011                     0.00



<PAGE>



                                     N3747D

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                  $896,690.58
                  September 18, 2002                     0.00
                  March 18, 2003                   897,030.80
                  September 18, 2003                     0.00
                  March 18, 2004                   897,030.80
                  September 18, 2004                     0.00
                  March 18, 2005                   897,030.80
                  September 18, 2005                     0.00
                  March 18, 2006                   897,030.80
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007                     0.00
                  March 18, 2008                    20,350.20
                  September 18, 2008                     0.00
                  March 18, 2009                   809,914.00
                  September 18, 2009                     0.00
                  March 18, 2010                   809,914.00
                  September 18, 2010                     0.00
                  March 18, 2011                 1,308,692.96
                  September 18, 2011                     0.00



<PAGE>



                                     N685DA

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                  $833,252.31
                  September 18, 2002                     0.00
                  March 18, 2003                   833,563.32
                  September 18, 2003                     0.00
                  March 18, 2004                   833,563.33
                  September 18, 2004                     0.00
                  March 18, 2005                   833,563.32
                  September 18, 2005                     0.00
                  March 18, 2006                   833,563.33
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007                     0.00
                  March 18, 2008                    36,431.39
                  September 18, 2008                     0.00
                  March 18, 2009                   752,610.28
                  September 18, 2009                     0.00
                  March 18, 2010                   752,610.29
                  September 18, 2010                     0.00
                  March 18, 2011                 1,351,754.70
                  September 18, 2011                     0.00



<PAGE>



                                     N686DA

                                   ----------

                                 SCHEDULE 1-A to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                 EQUIPMENT NOTE
                               PRINCIPAL PAYMENTS

                                             SCHEDULED PRINCIPAL
                     PAYMENT DATE                  PAYMENTS
                  ------------------         -------------------

                  March 18, 2002                        $0.00
                  September 18, 2002               856,353.56
                  March 18, 2003                         0.00
                  September 18, 2003               856,673.20
                  March 18, 2004                         0.00
                  September 18, 2004               856,673.21
                  March 18, 2005                         0.00
                  September 18, 2005               856,673.20
                  March 18, 2006                         0.00
                  September 18, 2006                     0.00
                  March 18, 2007                         0.00
                  September 18, 2007               161,514.61
                  March 18, 2008                         0.00
                  September 18, 2008               732,600.03
                  March 18, 2009                         0.00
                  September 18, 2009               773,475.80
                  March 18, 2010                         0.00
                  September 18, 2010               773,475.81
                  March 18, 2011                   655,890.00
                  September 18, 2011                     0.00



<PAGE>



                                 SCHEDULE I-B to
                        TRUST SUPPLEMENT NO. 2001-1A-1

                   AGGREGATE EQUIPMENT NOTE PRINCIPAL PAYMENTS

                     PAYMENT DATE            SCHEDULED PRINCIPAL PAYMENTS
                     ------------            ----------------------------

                     March 18, 2002          $19,553,275.50
                     September 18, 2002      $18,051,628.65
                     March 18, 2003          $19,560,668.65
                     September 18, 2003      $18,058,435.47
                     March 18, 2004          $19,560,668.64
                     September 18, 2004      $18,058,435.49
                     March 18, 2005          $19,560,668.63
                     September 18, 2005      $18,058,435.51
                     March 18, 2006          $19,560,668.67
                     September 18, 2006      $         0.00
                     March 18, 2007          $         0.00
                     September 18, 2007      $ 3,404,752.27
                     March 18, 2008          $   531,356.51
                     September 18, 2008      $15,207,594.37
                     March 18, 2009          $17,660.998.23
                     September 18, 2009      $16,304,657.25
                     March 18, 2010          $17,660,998.23
                     September 18, 2010      $16,304,657.22
                     March 18, 2011          $42,902,100.71
                     September 18, 2011      $         0.00



<PAGE>



                                 SCHEDULE II to
                        TRUST SUPPLEMENT NO. 2001-1A-1


                                EQUIPMENT NOTES,
                        PRINCIPAL AMOUNTS AND MATURITIES


       EQUIPMENT NOTES          PRINCIPAL AMOUNT         MATURITY
       ---------------          ----------------         --------

Series 2001-1 Equipment Note   $6,590,608.67          March 18, 2011
          (N3731T))

Series 2001-1 Equipment Note   $6,607,773.02          March 18, 2011
          (N3732J)

Series 2001-1 Equipment Note   $6,607,773.02          March 18, 2011
          (N3733Z)

Series 2001-1 Equipment Note   $6,607,773.02          March 18, 2011
          (N3734B)

Series 2001-1 Equipment Note   $6,615,345.54          March 18, 2011
          (N3735D)

Series 2001-1 Equipment Note   $6,615,345.54          March 18, 2011
          (N3736C)

Series 2001-1 Equipment Note   $6,615,345.54          March 18, 2011
          (N3737C)

Series 2001-1 Equipment Note   $6,615,345.54          March 18, 2011
          (N3738B)

Series 2001-1 Equipment Note   $6,615,345.54          March 18, 2011
          (N3739P)

Series 2001-1 Equipment Note   $7,171,269.68          March 18, 2011
          (N3740C)

Series 2001-1 Equipment Note   $7,362,690.30          March 18, 2011
          (N3741S)

Series 2001-1 Equipment Note   $7,381,804.24          March 18, 2011
          (N3742C)

Series 2001-1 Equipment Note   $7,381,804.24          March 18, 2011
          (N3743H)

Series 2001-1 Equipment Note   $7,433,684.94          March 18, 2011
          (N3744F)

Series 2001-1 Equipment Note   $7,452,798.88          March 18, 2011
          (N3745B)

Series 2001-1 Equipment Note   $7,433,684.94          March 18, 2011
          (N3747D)

Series 2001-1 Equipment Note   $7,060,912.27          March 18, 2011
          (N685DA)

Series 2001-1 Equipment Note   $6,523,329.42          March 18, 2011
          (N686DA)

Series 2001-1 Equipment Note   $8,079,194.30          March 18, 2011
          (N687DL)

Series 2001-1 Equipment Note   $8,079,194.30          March 18, 2011
          (N688DL)

Series 2001-1 Equipment Note   $8,098,978.73          March 18, 2011
          (N689DL)

Series 2001-1 Equipment Note   $7,470,372.52          March 18, 2011
          (N690DL)

Series 2001-1 Equipment Note   $7,527,653.66          March 18, 2011
          (N692DL)

Series 2001-1 Equipment Note   $7,545,902.52          March 18, 2011
          (N693DL)

Series 2001-1 Equipment Note   $7,566,685.94          March 18, 2011
          (N694DL)

Series 2001-1 Equipment Note   $7,587,976.27          March 18, 2011
          (N695DL)

Series 2001-1 Equipment Note   $8,937,818.72          March 18, 2011
          (N6714Q)

Series 2001-1 Equipment Note   $9,035,433.24          March 18, 2011
          (N6715C)

Series 2001-1 Equipment Note   $9,043,624.93          March 18, 2011
          (N6716C)

Series 2001-1 Equipment Note   $12,229,529.33         March 18, 2011
          (N169DZ)

Series 2001-1 Equipment Note   $11,358,392.97         March 18, 2011
          (N171DZ)

Series 2001-1 Equipment Note   $11,358,392.97         March 18, 2011
          (N172DZ)

Series 2001-1 Equipment Note   $11,419,222.49         March 18, 2011
          (N173DZ)

Series 2001-1 Equipment Note   $13,322,997.59         March 18, 2011
           (N1608)

Series 2001-1 Equipment Note   $13,322,997.59         March 18, 2011
           (N1609)

Series 2001-1 Equipment Note   $13,322,997.59         March 18, 2011
          (N1610D)


<PAGE>


                                 SCHEDULE III to
                         TRUST SUPPLEMENT NO. 2001-1A-1

                                    AIRCRAFT

                              AIRCRAFT
                            REGISTRATION
                              AIRCRAFT          NUMBER
                          ----------------      ------

                          Boeing 737-832        N3731T
                          Boeing 737-832        N3732J
                          Boeing 737-832        N3733Z
                          Boeing 737-832        N3734B
                          Boeing 737-832        N3735D
                          Boeing 737-832        N3736C
                          Boeing 737-832        N3737C
                          Boeing 737-832        N3738B
                          Boeing 737-832        N3739P
                          Boeing 737-832        N3740C
                          Boeing 737-832        N3741S
                          Boeing 737-832        N3742C
                          Boeing 737-832        N3743H
                          Boeing 737-832        N3744F
                          Boeing 737-832        N3745B
                          Boeing 737-832        N3747D
                          Boeing 737-232        N685DA
                          Boeing 737-232        N686DA
                          Boeing 737-232        N687DL
                          Boeing 737-232        N688DL
                          Boeing 737-232        N689DL
                          Boeing 737-232        N690DL
                          Boeing 737-232        N692DL
                          Boeing 737-232        N693DL
                          Boeing 737-232        N694DL
                          Boeing 737-232        N695DL
                          Boeing 737-232        N6714Q
                          Boeing 737-232        N6715C
                          Boeing 737-232        N6716C
                          Boeing 767-332ER      N169DZ
                          Boeing 767-332ER      N171DZ
                          Boeing 767-332ER      N172DZ
                          Boeing 767-332ER      N173DZ
                          Boeing 767-332ER      N1608
                          Boeing 767-332ER      N1609
                          Boeing 767-332ER      N1610D




<PAGE>



                                 SCHEDULE IV to
                         TRUST SUPPLEMENT NO. 2001-1A-1


                                 NOTE DOCUMENTS

                             Participation Agreement
                        Indenture and Security Agreement
                        Series 2001-1 A-1 Equipment Note
                        Series 2001-1 A-2 Equipment Note
                          Series 2001-1B Equipment Note
                          Series 2001-1C Equipment Note
                          Series 2001-1D Equipment Note

                       For each of the following aircraft:

                              AIRCRAFT
                            REGISTRATION
                              AIRCRAFT          NUMBER
                          ----------------      ------

                          Boeing 737-832        N3731T
                          Boeing 737-832        N3732J
                          Boeing 737-832        N3733Z
                          Boeing 737-832        N3734B
                          Boeing 737-832        N3735D
                          Boeing 737-832        N3736C
                          Boeing 737-832        N3737C
                          Boeing 737-832        N3738B
                          Boeing 737-832        N3739P
                          Boeing 737-832        N3740C
                          Boeing 737-832        N3741S
                          Boeing 737-832        N3742C
                          Boeing 737-832        N3743H
                          Boeing 737-832        N3744F
                          Boeing 737-832        N3745B
                          Boeing 737-832        N3747D
                          Boeing 737-232        N685DA
                          Boeing 737-232        N686DA
                          Boeing 737-232        N687DL
                          Boeing 737-232        N688DL
                          Boeing 737-232        N689DL
                          Boeing 737-232        N690DL
                          Boeing 737-232        N692DL
                          Boeing 737-232        N693DL
                          Boeing 737-232        N694DL
                          Boeing 737-232        N695DL
                          Boeing 737-232        N6714Q
                          Boeing 737-232        N6715C
                          Boeing 737-232        N6716C
                          Boeing 767-332ER      N169DZ
                          Boeing 767-332ER      N171DZ
                          Boeing 767-332ER      N172DZ
                          Boeing 767-332ER      N173DZ
                          Boeing 767-332ER      N1608
                          Boeing 767-332ER      N1609
                          Boeing 767-332ER      N1610D