November 16, 2006

AIR BERLIN
Sales and Leveraged Operating Leasebacks of up to Fifteen (15) B737-800 Aircraft
Summary of Operating Lease Economics - 2003 Manufacture, 72-month Term
(in US$)

A. Sale of Aircraft:
Aircraft (Manufacture Date) B737-800 (February 2003 Manufacture)
Lease Term 72 months
Assumed Closing Date 31-Dec-06
Expiration Date 31-Dec-12
Aircraft Purchase Price $45.000 mm (116.039% of Airclaims Current FMV)
Less: Debt Security Deposit $6.220 mm (16.039% of Airclaims Current FMV)
Net Aircraft Purchase Price $38.780 mm (100.000% of Airclaims Current FMV)
Airclaims Current FMV as of 1-Aug-06 $38.780 mm
B. Funding of Lessor
A Loan Funding $25.766 mm (66.443% of Airclaims Current FMV)
B Loan Funding $6.220 mm (16.039% of Airclaims Current FMV)
Equity Investment in Aircraft $10.858 mm (28.000% of Airclaims Current FMV)
Equity Funded Transaction Costs $1.039 mm (2.678% of Airclaims Current FMV)
Total Equity Investment $11.897 mm (30.678% of Airclaims Current FMV)
Total Lessor Funding $43.883 mm (113.160% of Airclaims Current FMV)
C. Equity Funded Transaction Costs
A Lender Participation Fee $0.077 mm (0.300% of A Loan Funding)
B Lender Participation Fee $0.044 mm (0.704% of B Loan Funding)
Lender Legal Counsel Fee $0.010 mm ($150,000 for Fifteen (15) Aircraft)
Arranger Fee $0.180 mm (0.400% of Aircraft Purchase Price)
RVI Premium $0.728 mm (5.750% of Loan Balloon)
Total Equity Funded Transaction Costs $1.039 mm (2.308% of Aircraft Purchase Price)
D. Net Equity Investment
Total Equity Investment $11.897 mm (26.438% of Aircraft Purchase Price)
Less: First Quarterly Advance Rent $1.764 mm (3.921% of Aircraft Purchase Price)
Net Equity Investment $10.133 mm (22.517% of Aircraft Purchase Price)
E. Lease
Term of Lease 72 months
Lease Expiry Date 31-Dec-12
Step 1 Lease Rental
Step 1 Quarterly A Loan Debt Service $818,682 (1.819% of Aircraft Purchase Price)
Step 1 Quarterly B Loan Debt Service $312,485 (0.694% of Aircraft Purchase Price)
Step 1 Quarterly Equity Rent $633,283 (1.407% of Aircraft Purchase Price)
Total Quarterly Lease Rental (in advance) $1,764,450 (3.921% of Aircraft Purchase Price)
Step 2 Lease Rental
Step 2 Quarterly A Loan Debt Service $1,132,319 (2.516% of Aircraft Purchase Price)
Step 2 Quarterly B Loan Debt Service $312,485 (0.694% of Aircraft Purchase Price)
Step 2 Quarterly Equity Rent $319,646 (0.710% of Aircraft Purchase Price)
Total Quarterly Lease Rental (in advance) $1,764,450 (3.921% of Aircraft Purchase Price)
Total Monthly Equivalent Lease Rental (in advance) $588,150 (1.307% of Aircraft Purchase Price)
P&L Effects for 2007
Less: Quarterly Averaged Debt Security Deposit Accrued Interest Income in 2007 $72,703 (0.162% of Aircraft Purchase Price)
Total Quarterly P&L Expense - Quarterly Average for 2007 $1,691,747 (3.759% of Aircraft Purchase Price)
Less: Monthly Equivalent Averaged Debt Security Deposit Accrued Interest Income - 2007 $24,234 (0.054% of Aircraft Purchase Price)
Total Monthly Equivalent P&L Expense - Quarterly Average for 2007 $563,916 (1.253% of Aircraft Purchase Price)
P&L Effects for 2010
Less: Quarterly Averaged Debt Security Deposit Accrued Interest Income in 2010 $20,448 (0.045% of Aircraft Purchase Price)
Total Quarterly P&L Expense - Quarterly Average for 2010 $1,744,002 (3.876% of Aircraft Purchase Price)
Less: Monthly Equivalent Averaged Debt Security Deposit Accrued Interest Income - 2010 $6,816 (0.015% of Aircraft Purchase Price)
Total Monthly Equivalent P&L Expense - Quarterly Average for 2010 $581,334 (1.292% of Aircraft Purchase Price)
Aggregate Rentals
Aggregate Lease Term Rentals $42,346,800 (94.104% of Aircraft Purchase Price)
PV of Aggregate Lease Term Rentals, discounting at the A Loan Interest Rate $35,378,077 (78.618% of Aircraft Purchase Price)
 November 16, 2006

F. Loan Structure
A Loan
Term 72 months
Average Life 4.706 Years
Final Maturity Date 31-Dec-12
Initial A Loan Funding $25.766 mm
Quarterly A Loan Debt Service $818,682 (12.709% p.a. of A Loan Funding)
A Lender Participation Fee $77,299 (0.300% of A Loan Funding)
Principal Repayment Level (mortgage-style) payments
Projected Airclaims Interpolated Soft FMV $19.465 mm
A Loan Balloon $12.652 mm
(65.000% of Projected Airclaims Interpolated Soft FMV)
5-year SFRE of 3-month US$ LIBOR 0 5.024% p.a
A Loan Margin 1.500% p.a
A Loan Fixed Interest Rate 6.524% p.a
Security
Assignment of Lease, Aircraft Mortgage, pari passu with B Lender, with RVI
B Loan
Term 69 months
Average Life 3.135 Years
Final Maturity Date 30-Sep-12
Initial B Loan Funding $6.220 mm
Quarterly B Loan Debt Service $312,485 (20.095% p.a. of B Loan Funding)
B Lender Participation Fee $43,779 (0.704% of B Loan Funding)
Principal Repayment Level (mortgage-style) payments
Projected Airclaims Interpolated Soft FMV $19.465 mm
B Loan Balloon $0.000 mm
(0.000% of Projected Airclaims Interpolated Soft FMV)
3-year SFRE of 3-month US$ LIBOR 0 4.959% p.a
B Loan Margin 0.000% p.a
B Loan Fixed Interest Rate 4.959% p.a
Security Assignment of Lease, Aircraft Mortgage, pari passu with A Lender
G. Debt Security Deposit
Debt Security Deposit Amount $6.220 mm
Quarterly Repayment $312,485
Principal Repayment Quarterly Payments in Arrears
3-year SFRE of 3-month US$ LIBOR 0 4.959% p.a
Margin 0.000% p.a
Debt Security Deposit Interest Rate 4.959% p.a
H. Effective Forward Sale Price Analysis
Aircraft Sale Price $45.000 mm
Less: Debt Security Deposit $6.220 mm
Less: PV of Lease Rental Payments and Debt Security Deposit Repayments,
discounting at 10% p.a. $26.930 mm
NPV Benefit $11.850 mm
Effective Forward Sale Price (FV of NPV Benefit, compounding at 10% p.a.) $17.535 mm
Interpolated Airclaims Soft Market Value, Inflated at 2.5% p.a. $19.465 mm
 November 16, 2006

I. Equity Yields at Lease-end

I. Equity Position for 0% Return
Step 1 Quarterly Equity Rent $633,283 25.000% p.a. of Net Equity Investment
Step 2 Quarterly Equity Rent $319,646 12.619% p.a. of Net Equity Investment
Equity Payback Period 4.00 years
Equity (Out) of the Money Period 2.50 years
Net Equity Investment $10.133 mm
Less: Aggregate Equity Rents $12.370 mm
Lease-end Equity Remaining Balance -$2.238 mm
Plus: Lease-end Loan Balloon $12.652 mm
Lease-end Equity Position $10.415 mm
II. Equity Total Yield to Airclaims Interpolated Base Value, Uninflated
(95%-Confidence Level)
Expected Lease-end Residual Value $21.617 mm
Less: Lease-end Loan Balloon Repayment $12.652 mm
Expected Equity Residual $8.964 mm
Equity Total Return to Expected Equity Residual 21.144% p.a
III. Equity Total Yield to Airclaims Interpolated Base Value, Inflated
(80%-Confidence Level)
Expected Lease-end Residual Value $25.182 mm
Less: Lease-end Loan Balloon Repayment $12.652 mm
Expected Equity Residual $12.529 mm
Equity Total Return to Expected Equity Residual 24.203% p.a
IV. Equity Total Yield to Assumed $0 Residual
Expected Lease-end Residual Value $12.652 mm
Less: Lease-end Loan Balloon Repayment $12.652 mm
Expected Equity Residual $0.000 mm
Equity Total Return to Expected Equity Residual 7.889% p.a
 November 16, 2006

AIR BERLIN
Sales and Leveraged Operating Leasebacks of up to Fifteen (15) B737-800 Aircraft
V.B.5. Lease Schedule - 2003 Manufacture, 72-month Term
(in US$)

A Loan Funding / B Loan Funding / Total Total Payment of Debt Security

A Loan B Loan Equity Funding / Lessor Funding / Total Lessor Deposit Net Lessee NPV of Lease
Date Debt Service Debt Service Total Equity Rent Rental Payments Transaction Costs Repayments Cash Flow Cash Flows
A B C D = SUM(A:C) E F H = SUM(D:G) 6.524%

31-Dec-06 (25,766,431) (6,220,000) (11,896,983) (43,883,414) 1,038,583 6,220,000 (36,624,831) 8,505,338

(Closing Date)
31-Dec-06 0 0 1,764,450 1,764,450 0 0 1,764,450 (35,378,077)
31-Mar-07 818,682 312,485 633,283 1,764,450 0 (312,485) 1,451,965 (34,161,902)
30-Jun-07 818,682 312,485 633,283 1,764,450 0 (312,485) 1,451,965 (32,925,891)
30-Sep-07 818,682 312,485 633,283 1,764,450 0 (312,485) 1,451,965 (31,669,718)
31-Dec-07 818,682 312,485 633,283 1,764,450 0 (312,485) 1,451,965 (30,393,056)
31-Mar-08 818,682 312,485 633,283 1,764,450 0 (312,485) 1,451,965 (29,095,571)
30-Jun-08 818,682 312,485 633,283 1,764,450 0 (312,485) 1,451,965 (27,776,921)
30-Sep-08 818,682 312,485 633,283 1,764,450 0 (312,485) 1,451,965 (26,436,764)
31-Dec-08 818,682 312,485 633,283 1,764,450 0 (312,485) 1,451,965 (25,074,747)
31-Mar-09 818,682 312,485 633,283 1,764,450 0 (312,485) 1,451,965 (23,690,513)
30-Jun-09 818,682 312,485 633,283 1,764,450 0 (312,485) 1,451,965 (22,283,702)
30-Sep-09 818,682 312,485 633,283 1,764,450 0 (312,485) 1,451,965 (20,853,944)
31-Dec-09 818,682 312,485 633,283 1,764,450 0 (312,485) 1,451,965 (19,400,864)
31-Mar-10 818,682 312,485 633,283 1,764,450 0 (312,485) 1,451,965 (17,924,084)
30-Jun-10 818,682 312,485 633,283 1,764,450 0 (312,485) 1,451,965 (16,423,215)
30-Sep-10 818,682 312,485 633,283 1,764,450 0 (312,485) 1,451,965 (14,897,866)
31-Dec-10 818,682 312,485 633,283 1,764,450 0 (312,485) 1,451,965 (13,347,637)
31-Mar-11 1,132,319 312,485 319,646 1,764,450 0 (312,485) 1,451,965 (11,772,121)
30-Jun-11 1,132,319 312,485 319,646 1,764,450 0 (312,485) 1,451,965 (10,170,908)
30-Sep-11 1,132,319 312,485 319,646 1,764,450 0 (312,485) 1,451,965 (8,543,576)
31-Dec-11 1,132,319 312,485 319,646 1,764,450 0 (312,485) 1,451,965 (6,889,701)
31-Mar-12 1,132,319 312,485 319,646 1,764,450 0 (312,485) 1,451,965 (5,208,850)
30-Jun-12 1,132,319 312,485 319,646 1,764,450 0 (312,485) 1,451,965 (3,500,582)
30-Sep-12 1,132,319 312,485 319,646 1,764,450 0 (312,485) 1,451,965 (1,764,450)
31-Dec-12 0 0 0 0 0 0 0 0
(Payment Date)
31-Dec-12 0 0 0 0 0 0 0
(Lease-end Date)
 November 16, 2006

FV of NPV Benefits
6.524%

8,505,338
8,644,069
8,785,064
8,928,358
9,073,989
9,221,996
9,372,417
9,525,292
9,680,660
9,838,562
9,999,040
10,162,135
10,327,891
10,496,350
10,667,557
10,841,557
11,018,395
11,198,117
11,380,771
11,566,404
11,755,065
11,946,803
12,141,668
12,339,713
12,540,987
 November 16, 2006

AIR BERLIN
Sales and Leveraged Operating Leasebacks of up to Fifteen (15) B737-800 Aircraft
Effective Forward Sale Price Analysis
(in US$)

Net Lease NPV Benefit* of Future Value* of

Date Cash Flow Lease Cash Flows NPV Benefit

31-Dec-06 (36,624,831) 9,694,761

(Closing Date)
31-Dec-06 1,764,450 (26,930,071) 9,694,761
31-Mar-07 1,451,965 (25,794,761) 9,937,130
30-Jun-07 1,451,965 (24,951,366) 10,185,558
30-Sep-07 1,451,965 (24,086,886) 10,440,197
31-Dec-07 1,451,965 (23,200,794) 10,701,202
31-Mar-08 1,451,965 (22,292,549) 10,968,732
30-Jun-08 1,451,965 (21,361,599) 11,242,950
30-Sep-08 1,451,965 (20,407,374) 11,524,024
31-Dec-08 1,451,965 (19,429,294) 11,812,125
31-Mar-09 1,451,965 (18,426,762) 12,107,428
30-Jun-09 1,451,965 (17,399,167) 12,410,113
30-Sep-09 1,451,965 (16,345,882) 12,720,366
31-Dec-09 1,451,965 (15,266,265) 13,038,375
31-Mar-10 1,451,965 (14,159,657) 13,364,335
30-Jun-10 1,451,965 (13,025,384) 13,698,443
30-Sep-10 1,451,965 (11,862,755) 14,040,904
31-Dec-10 1,451,965 (10,671,059) 14,391,927
31-Mar-11 1,451,965 (9,449,571) 14,751,725
30-Jun-11 1,451,965 (8,197,546) 15,120,518
30-Sep-11 1,451,965 (6,914,221) 15,498,531
31-Dec-11 1,451,965 (5,598,812) 15,885,994
31-Mar-12 1,451,965 (4,250,518) 16,283,144
30-Jun-12 1,451,965 (2,868,517) 16,690,223
30-Sep-12 1,451,965 (1,451,965) 17,107,478
31-Dec-12 0 0 17,535,165
(Lease-end Date)

* Calculated using a 10% p.a. discount/compounding rate.

 November 16, 2006

AIR BERLIN
Sales and Leveraged Operating Leasebacks of up to Fifteen (15) B737-800 Aircraft
Lease IRR Calculation
(in US$)

Aircraft Rental Aircraft Residual Debt Net Lease

Date Sale Price Payments (Airclaims Inflated Soft) Security Deposit Cash Flow IRR
A B C D E = SUM(A:D) 9.180%

31-Dec-06 (45,000,000) 1,764,450 0 6,220,000 (37,015,550) (0)

(Closing Date)
31-Mar-07 0 1,764,450 0 (312,485) 1,451,965 37,865,051
30-Jun-07 0 1,764,450 0 (312,485) 1,451,965 37,248,761
30-Sep-07 0 1,764,450 0 (312,485) 1,451,965 36,618,327
31-Dec-07 0 1,764,450 0 (312,485) 1,451,965 35,973,424
31-Mar-08 0 1,764,450 0 (312,485) 1,451,965 35,313,721
30-Jun-08 0 1,764,450 0 (312,485) 1,451,965 34,638,878
30-Sep-08 0 1,764,450 0 (312,485) 1,451,965 33,948,548
31-Dec-08 0 1,764,450 0 (312,485) 1,451,965 33,242,374
31-Mar-09 0 1,764,450 0 (312,485) 1,451,965 32,519,994
30-Jun-09 0 1,764,450 0 (312,485) 1,451,965 31,781,036
30-Sep-09 0 1,764,450 0 (312,485) 1,451,965 31,025,118
31-Dec-09 0 1,764,450 0 (312,485) 1,451,965 30,251,852
31-Mar-10 0 1,764,450 0 (312,485) 1,451,965 29,460,840
30-Jun-10 0 1,764,450 0 (312,485) 1,451,965 28,651,674
30-Sep-10 0 1,764,450 0 (312,485) 1,451,965 27,823,938
31-Dec-10 0 1,764,450 0 (312,485) 1,451,965 26,977,206
31-Mar-11 0 1,764,450 0 (312,485) 1,451,965 26,111,041
30-Jun-11 0 1,764,450 0 (312,485) 1,451,965 25,224,998
30-Sep-11 0 1,764,450 0 (312,485) 1,451,965 24,318,620
31-Dec-11 0 1,764,450 0 (312,485) 1,451,965 23,391,441
31-Mar-12 0 1,764,450 0 (312,485) 1,451,965 22,442,984
30-Jun-12 0 1,764,450 0 (312,485) 1,451,965 21,472,759
30-Sep-12 0 1,764,450 0 (312,485) 1,451,965 20,480,268
31-Dec-12 0 0 19,465,000 0 19,465,000 19,465,000
(Lease-end Date)
 November 16, 2006

AIR BERLIN
Sales and Leveraged Operating Leasebacks of up to Fifteen (15) B737-800 Aircraft
V.B.6. A Loan Schedule - 2003 Manufacture, 72-month Term
(in US$)

A Loan Interest Principal After Debt Service Before Debt Service Average
Date Debt Service Payments Repayments Principal Balance Principal Balance Life IRR All-In IRR
A = B+C B C D E 4.71 6.524% 6.601%
1.500% 1.576%
31-Dec-06 (25,766,431) 0 (25,766,431) 25,766,431 0 0.00 (0) (0)
(Closing Date)
31-Mar-07 818,682 420,279 398,403 25,368,029 26,186,710 0.0039 26,186,710 26,113,038
30-Jun-07 818,682 413,781 404,901 24,963,127 25,781,809 0.0079 25,781,809 25,711,748
30-Sep-07 818,682 407,176 411,506 24,551,622 25,370,304 0.0120 25,370,304 25,303,836
31-Dec-07 818,682 400,464 418,218 24,133,404 24,952,086 0.0162 24,952,086 24,889,193
31-Mar-08 818,682 393,643 425,039 23,708,365 24,527,047 0.0206 24,527,047 24,467,708
30-Jun-08 818,682 386,710 431,972 23,276,393 24,095,075 0.0251 24,095,075 24,039,267
30-Sep-08 818,682 379,664 439,018 22,837,375 23,656,057 0.0298 23,656,057 23,603,757
31-Dec-08 818,682 372,503 446,179 22,391,196 23,209,878 0.0346 23,209,878 23,161,060
31-Mar-09 818,682 365,225 453,457 21,937,739 22,756,421 0.0396 22,756,421 22,711,059
30-Jun-09 818,682 357,829 460,853 21,476,886 22,295,568 0.0447 22,295,568 22,253,631
30-Sep-09 818,682 350,312 468,370 21,008,516 21,827,198 0.0500 21,827,198 21,788,655
31-Dec-09 818,682 342,672 476,010 20,532,507 21,351,188 0.0554 21,351,188 21,316,007
31-Mar-10 818,682 334,908 483,774 20,048,733 20,867,415 0.0610 20,867,415 20,835,559
30-Jun-10 818,682 327,017 491,665 19,557,068 20,375,750 0.0668 20,375,750 20,347,184
30-Sep-10 818,682 318,997 499,684 19,057,384 19,876,065 0.0727 19,876,065 19,850,749
31-Dec-10 818,682 310,847 507,835 18,549,549 19,368,231 0.0788 19,368,231 19,346,122
31-Mar-11 1,132,319 302,564 829,755 17,719,794 18,852,112 0.1369 18,852,112 18,833,169
30-Jun-11 1,132,319 289,029 843,289 16,876,504 18,008,823 0.1473 18,008,823 17,992,938
30-Sep-11 1,132,319 275,275 857,044 16,019,460 17,151,779 0.1580 17,151,779 17,138,843
31-Dec-11 1,132,319 261,295 871,024 15,148,436 16,280,755 0.1690 16,280,755 16,270,654
31-Mar-12 1,132,319 247,088 885,231 14,263,205 15,395,524 0.1804 15,395,524 15,388,138
30-Jun-12 1,132,319 232,649 899,670 13,363,535 14,495,854 0.1920 14,495,854 14,491,060
30-Sep-12 1,132,319 217,974 914,345 12,449,190 13,581,509 0.2040 13,581,509 13,579,179
31-Dec-12 0 203,060 (203,060) 12,652,250 12,652,250 (0.0473) 12,652,250 12,652,250
(Payment Date)
31-Dec-12 12,652,250 0 12,652,250 0 12,652,250 2.9462
(Final Maturity Date)

Err:511
 November 16, 2006

All-In IRR w/
RVI Premium
7.332%
2.307%
(0)

25,419,163
25,051,397
24,676,890
24,295,518
23,907,156
23,511,675
23,108,945
22,698,834
22,281,205
21,855,922
21,422,843
20,981,826
20,532,725
20,075,393
19,609,678
19,135,426
18,652,482
17,841,300
17,015,249
16,174,057
15,317,446
14,445,134
13,556,833
12,652,250
 November 16, 2006

AIR BERLIN
Sales and Leveraged Operating Leasebacks of up to Fifteen (15) B737-800 Aircraft
Loan to Value Schedule Assuming Airclaims Inflated Soft and Base
(in US$, indicative for one (1) B737-800 Aircraft, 2003 Manufacture)

LTV Assuming LTV Assuming 60% of Excess Outstanding

After Debt Service Airclaims Inflated Airclaims Inflated Airclaims Inflated Airclaims Inflated Airclaims Inflated Principal Balance 100% of
Date Principal Balance Soft Market Value Soft Market Value Base Market Value Base Market Value Soft Market Value over 60% of ASMV Loan
A B C = A/B D E = A/D F G = Max(A-F,0) D = A*100.0%

31-Dec-06 25,766,431 35,420,000 72.745% 36,570,000 70.458% 21,252,000 4,514,431 25,766,431

(Closing Date)
31-Mar-07 25,368,029 33,740,000 75.187% 35,465,000 71.530% 20,244,000 5,124,029 25,368,029
30-Jun-07 24,963,127 32,060,000 77.864% 34,360,000 72.652% 19,236,000 5,727,127 24,963,127
30-Sep-07 24,551,622 31,152,500 78.811% 33,930,000 72.360% 18,691,500 5,860,122 24,551,622
31-Dec-07 24,133,404 30,245,000 79.793% 33,500,000 72.040% 18,147,000 5,986,404 24,133,404
31-Mar-08 23,708,365 29,337,500 80.812% 33,070,000 71.691% 17,602,500 6,105,865 23,708,365
30-Jun-08 23,276,393 28,430,000 81.873% 32,640,000 71.312% 17,058,000 6,218,393 23,276,393
30-Sep-08 22,837,375 27,620,000 82.684% 32,222,500 70.874% 16,572,000 6,265,375 22,837,375
31-Dec-08 22,391,196 26,810,000 83.518% 31,805,000 70.401% 16,086,000 6,305,196 22,391,196
31-Mar-09 21,937,739 26,000,000 84.376% 31,387,500 69.893% 15,600,000 6,337,739 21,937,739
30-Jun-09 21,476,886 25,190,000 85.260% 30,970,000 69.347% 15,114,000 6,362,886 21,476,886
30-Sep-09 21,008,516 24,470,000 85.854% 30,570,000 68.723% 14,682,000 6,326,516 21,008,516
31-Dec-09 20,532,507 23,750,000 86.453% 30,170,000 68.056% 14,250,000 6,282,507 20,532,507
31-Mar-10 20,048,733 23,030,000 87.055% 29,770,000 67.345% 13,818,000 6,230,733 20,048,733
30-Jun-10 19,557,068 22,310,000 87.661% 29,370,000 66.589% 13,386,000 6,171,068 19,557,068
30-Sep-10 19,057,384 22,017,500 86.556% 28,982,500 65.755% 13,210,500 5,846,884 19,057,384
31-Dec-10 18,549,549 21,725,000 85.383% 28,595,000 64.870% 13,035,000 5,514,549 18,549,549
31-Mar-11 17,719,794 21,432,500 82.677% 28,207,500 62.819% 12,859,500 4,860,294 17,719,794
30-Jun-11 16,876,504 21,140,000 79.832% 27,820,000 60.663% 12,684,000 4,192,504 16,876,504
30-Sep-11 16,019,460 20,857,500 76.804% 27,445,000 58.369% 12,514,500 3,504,960 16,019,460
31-Dec-11 15,148,436 20,575,000 73.625% 27,070,000 55.960% 12,345,000 2,803,436 15,148,436
31-Mar-12 14,263,205 20,292,500 70.288% 26,695,000 53.430% 12,175,500 2,087,705 14,263,205
30-Jun-12 13,363,535 20,010,000 66.784% 26,320,000 50.773% 12,006,000 1,357,535 13,363,535
30-Sep-12 12,449,190 19,737,500 63.074% 25,960,000 47.955% 11,842,500 606,690 12,449,190
31-Dec-12 12,652,250 19,465,000 65.000% 25,600,000 49.423% 11,679,000 973,250 12,652,250
 November 16, 2006

WALC Calculation
100% of LTV Loan Weighted
Airclaims Assuming Coverage @ Avg Loan
ISMV AISMV 60% AISMV Coverage
E = B*100.0% F = D/E G = E*0.6/D

35,420,000 72.75% 82.48% 76%

33,740,000 75.19% 79.80%

32,060,000 77.86% 77.06%
31,152,500 78.81% 76.13%
30,245,000 79.79% 75.19%
29,337,500 80.81% 74.25%
28,430,000 81.87% 73.28%
27,620,000 82.68% 72.57%
26,810,000 83.52% 71.84%
26,000,000 84.38% 71.11%
25,190,000 85.26% 70.37%
24,470,000 85.85% 69.89%
23,750,000 86.45% 69.40%
23,030,000 87.05% 68.92%
22,310,000 87.66% 68.45%
22,017,500 86.56% 69.32%
21,725,000 85.38% 70.27%
21,432,500 82.68% 72.57%
21,140,000 79.83% 75.16%
20,857,500 76.80% 78.12%
20,575,000 73.63% 81.49%
20,292,500 70.29% 85.36%
20,010,000 66.78% 89.84%
19,737,500 63.07% 95.13%
19,465,000 65.00% 92.31%
 November 16, 2006

AIR BERLIN
Sales and Leveraged Operating Leasebacks of up to Fifteen (15) B737-800 Aircraft
V.B.7. B Loan Schedule - 2003 Manufacture, 72-month Term
(in US$)

B Loan Interest Principal After Debt Service Before Debt Service Average
Date Debt Service Payments Repayments Principal Balance Principal Balance Life IRR All-In IRR
A = B+C B C D E 3.14 4.959% 5.209%
0.000% 0.250%
31-Dec-06 (6,220,000) 0 (6,220,000) 6,220,000 0 0.00 (0) 0
(Closing Date)
31-Mar-07 312,485 77,116 235,368 5,984,632 6,297,116 0.0095 6,297,116 6,256,654
30-Jun-07 312,485 74,198 238,287 5,746,345 6,058,830 0.0192 6,058,830 6,021,581
30-Sep-07 312,485 71,244 241,241 5,505,104 5,817,589 0.0291 5,817,589 5,783,447
31-Dec-07 312,485 68,253 244,232 5,260,873 5,573,357 0.0393 5,573,357 5,542,211
31-Mar-08 312,485 65,225 247,260 5,013,613 5,326,098 0.0497 5,326,098 5,297,834
30-Jun-08 312,485 62,159 250,325 4,763,287 5,075,772 0.0604 5,075,772 5,050,274
30-Sep-08 312,485 59,056 253,429 4,509,858 4,822,343 0.0713 4,822,343 4,799,490
31-Dec-08 312,485 55,914 256,571 4,253,287 4,565,772 0.0825 4,565,772 4,545,440
31-Mar-09 312,485 52,733 259,752 3,993,536 4,306,020 0.0940 4,306,020 4,288,082
30-Jun-09 312,485 49,512 262,972 3,730,563 4,043,048 0.1057 4,043,048 4,027,372
30-Sep-09 312,485 46,252 266,233 3,464,330 3,776,815 0.1177 3,776,815 3,763,266
31-Dec-09 312,485 42,951 269,534 3,194,797 3,507,282 0.1300 3,507,282 3,495,721
31-Mar-10 312,485 39,610 272,875 2,921,921 3,234,406 0.1426 3,234,406 3,224,692
30-Jun-10 312,485 36,226 276,258 2,645,663 2,958,148 0.1555 2,958,148 2,950,134
30-Sep-10 312,485 32,801 279,684 2,365,980 2,678,464 0.1686 2,678,464 2,671,999
31-Dec-10 312,485 29,334 283,151 2,082,828 2,395,313 0.1821 2,395,313 2,390,243
31-Mar-11 312,485 25,823 286,662 1,796,167 2,108,652 0.1959 2,108,652 2,104,817
30-Jun-11 312,485 22,269 290,216 1,505,951 1,818,436 0.2100 1,818,436 1,815,674
30-Sep-11 312,485 18,671 293,814 1,212,137 1,524,622 0.2244 1,524,622 1,522,765
31-Dec-11 312,485 15,028 297,457 914,681 1,227,166 0.2391 1,227,166 1,226,042
31-Mar-12 312,485 11,340 301,144 613,536 926,021 0.2542 926,021 925,454
30-Jun-12 312,485 7,607 304,878 308,658 621,143 0.2696 621,143 620,952
30-Sep-12 312,485 3,827 308,658 0 312,485 0.2853 312,485 312,485
31-Dec-12 0 0 0 0 0 0.0000 0 0
(Payment Date)
31-Dec-12 0 0 0 0 0 0.0000
(Final Maturity Date)

Err:511
 November 16, 2006

AIR BERLIN
Sales and Leveraged Operating Leasebacks of up to Fifteen (15) B737-800 Aircraft
Equity Schedule
(in US$)

Total Equity Expected Equity Residual Equity

Date Investment Equity Rent (Airclaims Inflated Soft MV) Cash Flows 95%-Conf 80%-Conf $0 Residual

A B C D = SUM(A:C) 21.1442% 24.2032% 7.8894%

31-Dec-06 (11,896,983) 1,764,450 0 (10,132,533) 0 0 0 12/31/2006

(Closing Date)
31-Mar-07 0 633,283 0 633,283 10,668,143 10,745,633 10,332,382 3/31/2007
30-Jun-07 0 633,283 0 633,283 10,565,306 10,724,228 9,890,399 6/30/2007
30-Sep-07 0 633,283 0 633,283 10,457,034 10,701,528 9,439,698 9/30/2007
31-Dec-07 0 633,283 0 633,283 10,343,038 10,677,455 8,980,108 12/31/2007
31-Mar-08 0 633,283 0 633,283 10,223,016 10,651,925 8,511,453 3/31/2008
30-Jun-08 0 633,283 0 633,283 10,096,650 10,624,850 8,033,555 6/30/2008
30-Sep-08 0 633,283 0 633,283 9,963,604 10,596,137 7,546,230 9/30/2008
31-Dec-08 0 633,283 0 633,283 9,823,525 10,565,687 7,049,295 12/31/2008
31-Mar-09 0 633,283 0 633,283 9,676,041 10,533,394 6,542,557 3/31/2009
30-Jun-09 0 633,283 0 633,283 9,520,762 10,499,147 6,025,826 6/30/2009
30-Sep-09 0 633,283 0 633,283 9,357,274 10,462,828 5,498,902 9/30/2009
31-Dec-09 0 633,283 0 633,283 9,185,145 10,424,312 4,961,586 12/31/2009
31-Mar-10 0 633,283 0 633,283 9,003,916 10,383,465 4,413,672 3/31/2010
30-Jun-10 0 633,283 0 633,283 8,813,108 10,340,146 3,854,951 6/30/2010
30-Sep-10 0 633,283 0 633,283 8,612,213 10,294,206 3,285,210 9/30/2010
31-Dec-10 0 633,283 0 633,283 8,400,699 10,245,486 2,704,232 12/31/2010
31-Mar-11 0 319,646 0 319,646 8,178,005 10,193,819 2,111,795 3/31/2011
30-Jun-11 0 319,646 0 319,646 8,273,755 10,471,639 1,827,496 6/30/2011
30-Sep-11 0 319,646 0 319,646 8,374,566 10,766,270 1,537,590 9/30/2011
31-Dec-11 0 319,646 0 319,646 8,480,706 11,078,729 1,241,966 12/31/2011
31-Mar-12 0 319,646 0 319,646 8,592,456 11,410,094 940,511 3/31/2012
30-Jun-12 0 319,646 0 319,646 8,710,114 11,761,509 633,110 6/30/2012
30-Sep-12 0 319,646 0 319,646 8,833,991 12,134,188 319,646 9/30/2012
31-Dec-12 0 0 0 0 8,964,417 12,529,417 0 12/31/2012
(Payment Date)
31-Dec-12 0 0 6,812,750 6,812,750 21,616,667 25,181,667 12,652,250
(Lease-end Date) (12,652,250) (12,652,250) (12,652,250)
8,964,417 12,529,417 0
 November 16, 2006

Equity Debt Total Airclaims Equity In / Airclaims Equity In / Airclaims Equity In /

(Out) (Out) (Out)
Balance Balance Balance ISMV Money UnInf. Base Money Inf. Base Money

10,132,533 25,766,431 35,898,964 35,420,000 (478,964) 36,165,000 266,036 36,570,000 671,036 12/31/2006

9,499,250 25,368,029 34,867,278 33,740,000 (1,127,278) 34,857,500 (9,778) 35,465,000 597,722 3/31/2007
8,865,966 24,963,127 33,829,094 32,060,000 (1,769,094) 33,550,000 (279,094) 34,360,000 530,906 6/30/2007
8,232,683 24,551,622 32,784,305 31,152,500 (1,631,805) 32,942,500 158,195 33,930,000 1,145,695 9/30/2007
7,599,400 24,133,404 31,732,804 30,245,000 (1,487,804) 32,335,000 602,196 33,500,000 1,767,196 12/31/2007
6,966,116 23,708,365 30,674,481 29,337,500 (1,336,981) 31,727,500 1,053,019 33,070,000 2,395,519 3/31/2008
6,332,833 23,276,393 29,609,226 28,430,000 (1,179,226) 31,120,000 1,510,774 32,640,000 3,030,774 6/30/2008
5,699,550 22,837,375 28,536,925 27,620,000 (916,925) 30,552,500 2,015,575 32,222,500 3,685,575 9/30/2008
5,066,267 22,391,196 27,457,462 26,810,000 (647,462) 29,985,000 2,527,538 31,805,000 4,347,538 12/31/2008
4,432,983 21,937,739 26,370,722 26,000,000 (370,722) 29,417,500 3,046,778 31,387,500 5,016,778 3/31/2009
3,799,700 21,476,886 25,276,586 25,190,000 (86,586) 28,850,000 3,573,414 30,970,000 5,693,414 6/30/2009
3,166,417 21,008,516 24,174,933 24,470,000 295,067 28,315,000 4,140,067 30,570,000 6,395,067 9/30/2009
2,533,133 20,532,507 23,065,640 23,750,000 684,360 27,780,000 4,714,360 30,170,000 7,104,360 12/31/2009
1,899,850 20,048,733 21,948,583 23,030,000 1,081,417 27,245,000 5,296,417 29,770,000 7,821,417 3/31/2010
1,266,567 19,557,068 20,823,635 22,310,000 1,486,365 26,710,000 5,886,365 29,370,000 8,546,365 6/30/2010
633,283 19,057,384 19,690,667 22,017,500 2,326,833 26,212,500 6,521,833 28,982,500 9,291,833 9/30/2010
(0) 18,549,549 18,549,549 21,725,000 3,175,451 25,715,000 7,165,451 28,595,000 10,045,451 12/31/2010
(319,646) 17,719,794 17,400,147 21,432,500 4,032,353 25,217,500 7,817,353 28,207,500 10,807,353 3/31/2011
(639,293) 16,876,504 16,237,212 21,140,000 4,902,788 24,720,000 8,482,788 27,820,000 11,582,788 6/30/2011
(958,939) 16,019,460 15,060,521 20,857,500 5,796,979 24,252,500 9,191,979 27,445,000 12,384,479 9/30/2011
(1,278,585) 15,148,436 13,869,851 20,575,000 6,705,149 23,785,000 9,915,149 27,070,000 13,200,149 12/31/2011
(1,598,231) 14,263,205 12,664,974 20,292,500 7,627,526 23,317,500 10,652,526 26,695,000 14,030,026 3/31/2012
(1,917,878) 13,363,535 11,445,657 20,010,000 8,564,343 22,850,000 11,404,343 26,320,000 14,874,343 6/30/2012
(2,237,524) 12,449,190 10,211,666 19,737,500 9,525,834 22,412,500 12,200,834 25,960,000 15,748,334 9/30/2012
(2,237,524) 12,652,250 10,414,726 19,465,000 9,050,274 21,975,000 11,560,274 25,600,000 15,185,274 12/31/2012
 November 16, 2006

AIR BERLIN
Sales and Leveraged Operating Leasebacks of up to Fifteen (15) B737-800 Aircraft
V.B.8. Debt Security Deposit Schedule - 2003 Manufacture, 72-month Term
(in US$)

Total Debt Security Interest Principal Outstanding Debt

Date Deposit Repayment Repayment* Repayments Security Deposit Balance
A = B+C B C D

31-Dec-06 (6,220,000) 0 (6,220,000) 6,220,000

(Closing Date)
31-Mar-07 312,485 77,116 235,368 5,984,632
30-Jun-07 312,485 74,198 238,287 5,746,345
30-Sep-07 312,485 71,244 241,241 5,505,104
31-Dec-07 312,485 68,253 244,232 5,260,873
31-Mar-08 312,485 65,225 247,260 5,013,613
30-Jun-08 312,485 62,159 250,325 4,763,287
30-Sep-08 312,485 59,056 253,429 4,509,858
31-Dec-08 312,485 55,914 256,571 4,253,287
31-Mar-09 312,485 52,733 259,752 3,993,536
30-Jun-09 312,485 49,512 262,972 3,730,563
30-Sep-09 312,485 46,252 266,233 3,464,330
31-Dec-09 312,485 42,951 269,534 3,194,797
31-Mar-10 312,485 39,610 272,875 2,921,921
30-Jun-10 312,485 36,226 276,258 2,645,663
30-Sep-10 312,485 32,801 279,684 2,365,980
31-Dec-10 312,485 29,334 283,151 2,082,828
31-Mar-11 312,485 25,823 286,662 1,796,167
30-Jun-11 312,485 22,269 290,216 1,505,951
30-Sep-11 312,485 18,671 293,814 1,212,137
31-Dec-11 312,485 15,028 297,457 914,681
31-Mar-12 312,485 11,340 301,144 613,536
30-Jun-12 312,485 7,607 304,878 308,658
30-Sep-12 312,485 3,827 308,658 0
31-Dec-12 0 0 0 0
(Payment Date)
31-Dec-12 0 0 0 0
(Final Maturity Date)

Err:511
 November 3, 2006

AIR BERLIN
Sales and Leveraged Operating Leasebacks of up to Fifteen (15) B737-800 Aircraft

Aircraft Sale
Aircraft Sale Price 45,000,000
Arranger Fee 180,000 0.40%
Sale Price/Lessor's Cost 45,180,000
Airclaims Current Market Value 38,780,000
Lease Rental 1,764,450
Lease Rental (Monthly) 588,150 1.307%

Security Deposit 6,220,000

A Loan
Term 72 months
Periodicity Quarterly
A Loan Drawdown 25,766,431 66.4426%
A Loan Step 1 Debt Service 818,682 <-- Goal Seek to Zero by changing Loan Debt
A Loan Step 2 Debt Service 1,132,319 0.0000 Service
A Loan Balloon 12,652,250 65%

A Loan Interest Rate

Average Life (years) 4.706
Term 6.00 years
5-year SFRE of 6-month US$ LIBOR 5.0560% as of 31 Oct 2006
5-year SFRE of 3-month US$ LIBOR 0 5.0244%
A Loan Margin 1.5000%
A Loan Interest Rate 6.5244%

B Loan (Final Maturity

Term 69 months
Periodicity Quarterly
B Loan Drawdown 6,220,000 <-- Goal Seek to Zero by changing Loan Debt
B Loan Debt Service 312,485 0.0000 Service
B Loan Balloon 0

B Loan Interest Rate

Average Life (years) 3.135
Term 5.75 years
3-year SFRE of 6-month US$ LIBOR 4.9900% as of 31 Oct 2006
3-year SFRE of 3-month US$ LIBOR 0 4.9593%
B Loan Margin 0.0000%
B Loan Interest Rate 4.9593%

Transaction Costs
A Lender Participation Fee 77,299 0.30%
B Lender Participation Fee 43,779 0.0000 <-- Goal Seek to Zero by changing A2 Fee
Arranger Fee 180,000
Lender's Legal Fee 10,000 150,000
RVI Premium 727,504 5.75%
RVI Legal Fee 0
Isle of Jersey Fee 0
Total Transaction Costs 1,038,583

Equity Investment
Equity Investment 10,858,400 28.0000% <-- Goal Seek to Zero by changing Transaction
Transaction Expenses 1,038,583 0.0000 Expenses
Total Equity Investment 11,896,983
First Advanced Rent 1,764,450
Net Equity Investment 10,132,533
Step 1 Cash Rent 633,283 25.00% 0.0000
Step 2 Cash Rent 319,646

Assumed Lease-end Appraisals

Interpolated Inflated Soft Market Value 19,465,000 6,812,750
Interpolated Uninflated Base Value 21,616,667 8,964,417 21.07
Interpolated Inflated Base Value 25,181,667 12,529,417 24.26
 November 3, 2006

Dates 4,514,431
31-Dec-06 5,124,029
(Closing Date) 72.00 5,727,127
31-Mar-07 5,860,122
30-Jun-07 5,986,404
30-Sep-07 6,105,865
31-Dec-07 6,218,393
31-Mar-08 6,265,375
30-Jun-08 6,305,196
30-Sep-08 6,337,739
31-Dec-08 6,362,886
31-Mar-09 6,326,516
30-Jun-09 6,282,507
30-Sep-09 6,230,733
31-Dec-09 6,171,068
31-Mar-10 5,846,884
30-Jun-10 5,514,549
30-Sep-10 4,860,294
31-Dec-10 4,192,504
31-Mar-11 3,504,960
30-Jun-11 2,803,436
30-Sep-11 2,087,705
31-Dec-11 1,357,535
31-Mar-12 606,690
30-Jun-12 973,250
30-Sep-12
31-Dec-12
(Payment Date)
31-Dec-12
(Final Maturity Date)
As At:01/08/2006

Aircraft Valuation
Single Aircraft Value

Aircraft Details:
Registration number D­ABBH
Serial number 32919
Manufacturer Boeing
Type 737 (NG)
Variant 800 Series
Minor Variant 86J
Engine Manufacturer CFM International
Engine Type CFM56
Engine Variant  7B26
MTOW 167549 lb
Year of Build 2003

Utilisation:
Airframe hours 13182
Airframes cycles 6777
Utilisation data as of 1­Sep­10
Current Operator Air Berlin
Current Owner Air Berlin
Current Manager Air Berlin

Current Values:
$ millions Specification details
[Market Value] 38.78 Winglets
[Market Lease Rate] 0.36
[Base Value] 36.13
Base Lease Rate 0.3

Forecast Values:
Sustained Inflation Rate assumption: 2.5% p.a. (in US$ millions)
[Base Value] [Soft Market Value] Base Lease Rate
Year Constant Inflated Constant Inflated Nominal
Jun-06 38.78 38.78 38.78 38.78
Jun-07 33.55 34.36 31.31 32.06 0.29
Jun-08 31.12 32.64 27.12 28.43 0.28
Jun-09 28.85 30.97 23.48 25.19 0.27
Jul-09 28.67 30.84 23.22 24.95
Aug-09 28.49 30.7 22.95 24.71
Sep-09 28.32 30.57 22.69 24.47
Oct-09 28.14 30.44 22.43 24.23
Nov-09 27.96 30.3 22.16 23.99
Dec-09 27.78 30.17 21.9 23.75
Jan-10 27.6 30.04 21.64 23.51
Feb-10 27.42 29.9 21.37 23.27
Mar-10 27.25 29.77 21.11 23.03
Apr-10 27.07 29.64 20.85 22.79
May-10 26.89 29.5 20.58 22.55
Jun-10 26.71 29.37 20.32 22.31 0.26
Jun-11 24.72 27.82 18.82 21.14 0.26
Jun-12 22.85 26.32 17.41 20.01 0.25
Jul-12 22.7 26.2 17.3 19.92
Aug-12 22.56 26.08 17.19 19.83
Sep-12 22.41 25.96 17.08 19.74
Oct-12 22.27 25.84 16.97 19.65
Nov-12 22.12 25.72 16.86 19.56
Dec-12 21.98 25.6 16.75 19.47
Jan-13 21.83 25.48 16.64 19.37
Feb-13 21.68 25.36 16.53 19.28
Mar-13 21.54 25.24 16.42 19.19
Apr-13 21.39 25.12 16.31 19.1
May-13 21.25 25 16.2 19.01
Jun-13 21.1 24.88 16.09 18.92 0.24
2014 19.47 23.49 14.85 17.88 0.23
2015 17.94 22.16 13.7 16.87 0.22
2016 16.52 20.89 12.63 15.9 0.21
2017 15.2 19.66 11.63 14.98 0.21
2018 13.98 18.49 10.71 14.09 0.2
2019 12.84 17.37 9.84 13.24 0.19
2020 11.78 16.3 9.04 12.43 0.18
2021 10.79 15.28 8.29 11.66 0.18
2022 9.88 14.3 7.6 10.92 0.17
2023 9.04 13.38 6.96 10.22 0.16
2024 8.26 12.5 6.37 9.55 0.16
2025 7.54 11.66 5.82 8.91 0.15
2026 6.88 10.87 5.32 8.31 0.15

All values should be used or read in conjunction with the support information provided in the Glossary and Methodology sections on the V1
website.
 95% 80% CONFIDENCE
LEVELS FOR
3 x 767-300ER's
Generic 737-800 Jun-2001-Built CFM56-7B2 169,000 lb MTOW (HGW)

AVAC AVAC AVAC AVAC Airclaims Airclaims Airclaims Airclaims AVITAS Airclaims Airclaims
BEST Mid Mid WRST Base Base Soft Soft Base Base Base
Inflated Inflated Constant Inflated Inflated Constant Inflated Constant Inflated Inflated Constant
2006 45.23 41.50 37.25 35.78 33.30 CMV ↑ ↑
2007 42.53 41.69 40.63 37.43 30.85 30.13 28.8 28.13 30.40 80% 95%
2008 42.21 40.57 38.35 35.02 29.37 28.01 25.6 24.42 29.10
2009 39.35 36.93 33.96 30.37 27.93 26.02 22.74 21.2 27.90
2010 35.55 32.56 29.21 25.48 26.53 24.15 20.19 18.4 26.70
2011 33.76 30.28 26.63 22.71 25.18 22.39 19.17 17.07 25.70
2012 32.34 28.41 24.45 20.43 23.88 20.74 18.18 15.83 24.60
2013 22.62 19.19

Generic 737-800 Jun-2002-Built CFM56-7B2 169,000 lb MTOW (HGW)

AVAC AVAC AVAC AVAC Airclaims Airclaims Airclaims Airclaims AVITAS

BEST Mid Mid WRST Base Base Soft Soft Base
Inflated Inflated Constant Inflated Inflated Constant Inflated Constant Inflated
2006 47.46 43.54 - 39.19 - - - - 35.60 CMV
2007 44.64 43.75 42.64 39.28 32.49 31.73 - - 32.50
2008 44.31 42.58 40.25 36.75 30.89 29.46 - - 31.10
2009 41.52 38.96 35.83 32.04 29.35 27.34 23.88 22.26 29.80
2010 37.67 34.51 30.96 27.01 27.85 25.34 21.18 19.29 28.60
2011 35.63 32.23 28.35 24.17 26.41 23.47 20.09 17.88 27.30
2012 34.54 30.35 26.12 21.83 25.02 21.72 19.03 16.56 26.30
2013 23.67 20.08

Generic 737-800 Feb-2003-Built CFM56-7B2 169,000 lb MTOW (HGW) D-ABBH

AVAC AVAC AVAC AVAC Airclaims Airclaims Airclaims Airclaims AVITAS

BEST Mid Mid WRST Base Base Soft Soft Base
Inflated Inflated Constant Inflated Inflated Constant Inflated Constant Inflated
2006 48.95 44.91 - 40.42 - - - - 37.27 CMV
2007 46.04 45.12 43.98 40.51 33.74 32.94 - - 34.03
2008 45.70 43.92 41.52 37.91 32.06 30.57 - - 32.57
2009 42.83 40.19 36.96 33.05 30.43 28.35 24.75 23.07 31.20
29.65 27.30
2010 38.33 35.72 32.05 41.30 28.86 26.25 21.93 19.98 29.93
2011 37.21 33.43 29.44 25.10 27.35 24.30 20.79 18.51 28.63
2012 35.97 31.61 27.21 22.74 25.89 22.47 19.68 17.13 27.43
25.18 21.62
2013 24.48 20.76

Generic 737-800 Jun-2003-Built CFM56-7B2 169,000 lb MTOW (HGW)

AVAC AVAC AVAC AVAC Airclaims Airclaims Airclaims Airclaims AVITAS

BEST Mid Mid WRST Base Base Soft Soft Base
Inflated Inflated Constant Inflated Inflated Constant Inflated Constant Inflated
2006 49.69 45.59 41.03 38.78 38.10 CMV
2007 46.74 45.81 44.65 41.13 34.36 33.55 32.06 31.31 34.80
2008 46.4 44.59 42.16 38.49 32.64 31.12 28.43 27.12 33.30
2009 43.48 40.81 37.53 33.56 30.97 28.85 25.19 23.48 31.90
2010 38.66 36.33 32.59 48.44 29.37 26.71 22.31 20.32 30.60
2011 38 34.03 29.98 25.57 27.82 24.72 21.14 18.82 29.30
2012 36.69 32.24 27.75 23.19 26.32 22.85 20.01 17.41 28.00
2013 24.88 21.1