SOVEREIGN AIR INC.

Compensation Annual Rrquirements for Essential Air Service at

 TWO ROUND TRIPS TO, LAS VEGAS NEVADA

WITH PHOENIX FLIGHTS IN ADDITION TO EAS AS A OPTION 

KINGMAN, ARIZONA

 WITH 19 SEAT JETSTREAM 31

 97%completion rate

 LAS VEGAS Hub

 Proposal #1

 2/12/2013

Departures: 1,211

Mileage st: 89

Block Hours: 605

Aircraft Passenger Seats: 19

Revenue Passenger Miles: 183,607

Avaible Seat Miles: 2,047,801

Revenue:

Passengers 2,063 at $46 $94,898

Other Revenue 2% Passenger revenue $1,898

Total Revenues: $96,796

Expenses:

Direct Per Block Hour $1,250 $756,250

Indircet $452,286

Total Expenses: $1,208,536

Loss $1,111,740

Profit 5.0% Total Expenses $60,427

Compensation Annual Required: $1,172,167

Passengers Per departure 1.703551

L/F 0.089661

Note: With only 2 round trips some of the potenrial passengers will continue to drive making our job harder

 Sovereign will work hand in hand with the Community to get over 8,000 passengers this year.

 By flying extra sections to Phoenix an Las Vegas with the Prescott, Kingman and Slow Low aircraft 

Sovereign can get maxum uitlization from aircraft, crews as well station personnel. The extra flights will 

 increase the passenger loads. No EAS funds for extrs flights.

Sovereign Air is purchasing a company with an operational air carrier certificate. 

Sovereign Air will be refilleing with DOT for scheduled authority in the next week and can be 

operational with in 120 days.

 3 ROUND TRIPS TO PHOENIX (19 WEEKLY) 
SOVEREIGN AIR INC.

Compensation Annual Rrquirements for Essential Air Service at

WITH LAS VEGAS FLIGHTS IN ADDITION TO EAS AS A OPTION 

PRESCOTT, ARIZONA

 WITH 19 SEAT JETSTREAM 31

 97%completion rate

 PHOENIX Hub

 Proposal #1

 2/12/2013

Departures: 1,917

Mileage st: 95

Block Hours: 958

Aircraft Passenger Seats: 19

Revenue Passenger Miles: 997,025

Avaible Seat Miles: 3,460,185

Revenue:

Passengers 10,495 at $46 $482,770

Other Revenue 2% Passenger revenue $9,655

Total Revenues: $492,425

Expenses:

Direct Per Block Hour $1,415 $1,355,570

Indircet $860,666

Total Expenses: $2,216,236

Loss $1,723,811

Profit 5.0% Total Expenses $110,812

Compensation Annual Required: $1,834,622

Passengers Per departure 5.4747

L/F 0.288142

Note: With only 3 round trips some of the potenrial passengers will continue to drive making our job harder

 Sovereign will work hand in hand with the Community to get over 12,000 passengers this year.

 By flying extra sections to Phoenix and Las Vegas with the Prescot, Kingman and Slow Low aircraft 

Sovereign can get maxum uitlization from aircraft, crews as well as station personnel. The extra flights 

 will increase the passenger loads. No EAS funds for extrs flights.

Sovereign Air is purchasing a company with a operational air carrier certificate. 

Sovereign Air will be refilleing with DOT for scheduled authority 1n the next week and can be 

operational with in 120 days.

 3 ROUND TRIPS TO, PHOENIX ARIZONA

WITH LAS VEGAS FLIGHTS IN ADDITION TO EAS AS A OPTION 
SOVEREIGN AIR INC.

Compensation Annual Rrquirements for Essential Air Service at

SLOW LOW, ARIZONA

 WITH 19 SEAT JETSTREAM 31

 97%completion rate

 PHOENIX Hub

 Proposal #1

 2/12/2013

Departures: 1,917

Mileage st: 129

Block Hours: 1,278

Aircraft Passenger Seats: 19

Revenue Passenger Miles: 1,078,440

Avaible Seat Miles: 4,698,567

Revenue:

Passengers 8,360 at $46 $384,560

Other Revenue 2% Passenger revenue $7,691

Total Revenues: $392,251

Expenses:

Direct Per Block Hour $1,215 $1,552,770

Indircet $520,555

Total Expenses: $2,073,325

Loss $1,681,074

Profit 5.0% Total Expenses $103,666

Compensation Annual Required: $1,784,740

Passengers Per departure 4.360981

L/F 0.229525

Note: With only 3 round trips some of the potenrial passengers will continue to drive making our job harder

 Sovereign will work hand in hand with the Community to get over 12,000 passengers this year.

 By flying extra sections to Phoenix an Las Vegas with the Prescott,Kingman and Slow Low aircraft 

Sovereign can get maxum uitlization from aircraft, crews as well station personnel. The estra flights will 

 increase the passenger loads. No EAS funds for extrs flights.

Sovereign Air is purchasing a company with a operational air carrier certificate. 

Sovereign Air will be refilleing with DOT for scheduled authority 1n the next week and can be 

operational with in 120 days.

 3 ROUND TRIPS TO, LAS VEGAS NAVADA

 4 th round trip added at peak times

PAGE ARIZONA
SOVEREIGN AIR INC.

Compensation Annual Rrquirements for Essential Air Service at

 WITH 19 SEAT JETSTREAM 31

 97%completion rate

 PHOENIX Hub

 Proposal #1

 2/12/2013

Departures: 1,917

Mileage st: 214

Block Hours: 1,917

Aircraft Passenger Seats: 19

Revenue Passenger Miles: 2,648,036

Avaible Seat Miles: 7,794,522

Revenue:

Passengers 12,374 at $99 $1,225,026

Other Revenue 2% Passenger revenue $24,501

Total Revenues: $1,249,527

Expenses:

Direct Per Block Hour $1,215 $2,329,155

Indircet $347,555

Total Expenses: $2,676,710

Loss $1,427,183

Profit 5.0% Total Expenses $133,836

Compensation Annual Required: $1,561,019

Passengers Per departure 6.454877

L/F 0.33973

Note: 

 Sovereign will work hand in hand with the Community to get over 15,000 passengers this year.

Sovereign Air is purchasing a company with an operational air carrier certificate. 

Sovereign Air will be refilleing with DOT for scheduled authority in the next week and can be 

operational with in 120 days.