c i

n n 

4^ <^ "1 , 

^c I 

^?° ro 

X 

s 

m (/> 0) 

3 

(/I 

ft) 

i 

n 

o 

1/1 

cu OJ 

> Z 

n at • o 

o 

• a 

o • ^ > O -1 Q . 

O po 

-v4 

fD O O 

> —i 

o (U 

c o' (/) 5" 

o D. cr 

Ok O) 

to U) o o 

o 

o 

^ 9 % 2 11 

O •o O 5S •o 3D 

w» 

in 

5 

C 

z 

m » 

5 

8 

> m - I m 

> p -

> 30 

m I 

n 

m 

> O > OB ^ > >3 

z 

n 

c 

O 

o (/) H 

M lO ID o> l-» to 

o w 

o 

o o 3r (D 

rto v> H 

l-» l«O o 

ff> 

»-» (O 

o N> 

...J C J CO 

poo o6 
rill 

3 § S 3 ^ Ql 

S!. S I 

C 

O ? — i-2 £ 3 => n) o u IS (U w -I 

iff 01 

(0 a > 

= ^ §: I II 3 - 01 S f? •5 3 fO 0) n> o- l a c n 

3 a. -< 

0) C t o 

sr Q. a. 

n) n> > 

Q. m 12. 8 - =• 3 

•o =•. E > < =;' 

O 

c in 

fD ri) in Q . 

O 

^ C cn - I 

< 

O T3 

CO <0 

O 

OfQ 

O 

O 

3 -a 

3 5 < 3 fD i/» 

9 ^" » 

3 ^ % Si i. S 

I'S > 

Z. -a 2. 

12. S 3 o^ < (0 i: Q: !i:. O "^ tu 3; =r o; n" NJ QT n y o 

<-•• TM "t> £U 9^ ^ 3 in o - a> -1 X < . Q- Di in ^ - (U c 51 fl)' f3 D CD in fD 

3 

n f D 

= 1 < 

0) 

c 

> fD in 

C 

3 in 

C 

fD in TT Qi 

a- o 

9: =5 N fD fD 3 Q. a. -a o fD -o 

o 

3 Q) 

C 

3 

O 

o 

3 

^3 5. 

^ ^ V. O Qj 3 3 <. 3 ?i 

1.1' 

> 

> 

o fD 

fD" o i i in C ^ 

O 

3 in 

O 

3 

fD - t 

O 

c r+ fD in 

03 n O o -I 

3 

in-

fD Q . in 

O 3

-

fD Q . C_ fD 

o 

o 0) 

3 

O 

< (D 

< 
en Oi a> o o -f r * - 1 cu 

o f * 

c (U 

i n T3 (U 

o 

r cu <, a> 

m 

> 

i/i 

ft) -a 

o 

t s j 30 

O 

C r + fD 

(/) 

(-' 3D 

O 

C r + 

ro 

a\ 3D 

o 

c ! -• n> </) 

3 n) to 

^ a 

fT> CJ . 

CO < r^ fD 

> 

—. 00 

^ € ' ^ fD fD D. o hO CT. 

o 

o LO fD O) -D 

O 

rt-

> 5' fD D " fD 

(7Q O) _> 

O T3 - 1 £U r + 13 OQ 00 CL —h 

fD to £U 

3 Q . UJ NJ Q . O) 

• < " to 

O fD 

n 

c fD Q . - h on to 

3 —h 

< fD 

^ Q

-

1 LO 

O 

C 

> -% 5' fD to 

O 

c —^ fD 

1-+ 

•< 

O 

u fD -^ U) fD to UJ 

o Q . Q; 

- < to 

o fD Q . fD Q . 

to 
in m "2 > fD i n 

o 

c_ 

Q) 

< • 

fD 

1/1 l-k 

33 30 

O O 

C C 

r + i-tfO fD 

(/) in 

13 

OQ 

I/) 

t o 

O C9 

00 O 

Q . % 

Qi 3 " 

I/) v> 

^ o 

3" TM 

to ^ 

O OQ 

CO *D 

><• ? 

C O Q 

o rs 

Qj crq 

QJ > 

fD 

CO 

O 

C 

fD 

>aiss?i««a««"' 
3

-

• • 5^ QT 

c CO 

o 

O 

3 

3^g 

o 

O 

3 •o 0) r + 

O Q . fD 

< 

o T 3 - 1 

O Q . 

c 

n CD 13 a. i n 

fD_ 

O Pf Oi 13 Q . 

13" OQ 

i/i ~ < CO r * fD 

3 t n 5L 

o 

< fD 

37 

c fD 

0 -% Q . 

3 

CD* OJ C L fD 5" fD 

3 0) 

c —h Q} 

0 

c 

0 

c - 1 

0 - 1 

0 T 3 

- 7 * 

n - 1 O) 

u Q . 

f-i-

zr « V 

0 

0 

3 7^ 

QJ a. 10 T 3 fD fD Q . fD QJ 

n 

- J^^ -

t n fD QJ r + I T QJ 13 Q . 

0 

^ Q) Q . QJ 

t n ' fD 

• 

I-+ 3 ' fD ac io_ 3 ' fD 10 QJ 3' 

0 t n 

^IM * T3 

3 Q . 

C 

ft a ^ a 

0 

I-+ 

0 Q . QJ 

: < r + fD 

0 

I h-^ ro 

n QJ 

3 t n 

c 

fD" 

C 

1 I T 

GO fD 

QJ 

0 

> 5' fD t n 5' QJ 

3i_ 3 " fD t n fD QJ r + 

n 0 

3 

3 

c 

I-+ fD - ^ 

n 

0 —h 

OQ' QJ 0' 

P 

H 3 - fD 

0 

t n " cr fD to f t 

1 

t n 

fD_ 5* 

OfQ 

T3 :3 fD t n t n 

C N ' fD Q . 

c cr 

0 T3 - 1 

0 T 3 QJ 

n QJ ;? 

• a o" 

QJ_ a^ 

c ZJ Q . ^ . ZJ 

n 

0 T 3 

0 QJ fD QJ 

< 

Q j ' o' cr 

c r-h 

c M ' fD Q . o- « < 

fD QJ 

0 7^ 

> 

- 1 ' 5' fD t n 

0 T 3 fD fD 10 

^^> QT 

c t n " O NJ QJ QJ 

-+» 

• 

H 

13-

fD 

n H» N J QJ LO 

t/i t n cr 

0 

c 

T 

> ^ ^ 

> 

0 

s • ^ 
Z o o S p" -D. a- J]^ QJ fD ve^ 

O fD 

O n < QJ 

^. r+ fD 

Q. 3- -

to QJ Qj 

sis . S g s 3 5- fD E: 3 S^ ro fD < _ ^ Q . fD : ^ 3 r + fD o Q) ;i ° 5 ^ - ^ fD w cr Q. 5 <^ 5 o S 3 - « - D - I QJ QJ fD _ = : Q L Q . S r+ OQ 2 O fD O^ O QJ 3 ^ r + 3 Q . 3 - QJ ^ fD 3 ^ ^ fD 3 3 - fD O) t n -» 

3 fD 

O 

3 ac 

> =C T7 

V> OJ fD QJ to 

O 

^ > 

3 fD 

O 

3 

C 

3 

^ o 

Q. 3 QJ 

fD ^ . QJ 

fD OQ 

QJ O t n 3 

O QJ > r O 3 O g- LO [^ _ . QJ_ Q . Q . QJ O 

Qj^ QJ : ? 

QJ QJ 3 3 l o j ^ Q_ QJ QJ O O ^ LO > 

"D fU QJ - Q 

O 

O OQ QJ 

3 

QJ 

3 

^ QJ 

ir» t n 

to >. ^ X < O fD <H- •^ on T 3 t n 

o 30 QJ 

3 Q

-

QJ 

3 t n QJ t n 

S a 

LO < 

fD < QJ 3 - " D fD fD r + QJ Q . " ^ 5. 3 m o 5^ 3 M- c 

Q3- E . 

— rt-_ > fD' q - {/) LO 3 - fD QJ < ^ r + fD O 3 55 "a 5 3 " is o3^ 

3 

c 

3 fD t n 

t n fD 

O fD a> QJ t n 

3 fD 

< 

S > 

X r> c • n lO o" 

3 _ fD 3 ^ fD - I Q) > ^ 

oT-g. i n - 1 ? r fD QJ Q . 

> CO 

o 
3 -

fD 

8 

3 3 

fD 

3 

O . 

Q) 

r+ 

o' 3 

in 

3 

QJ 

Q . 

a. 

r + 

o" 3 

^ a 

0) 

Q . 

OJ 

•<" 

— in fD t o 

3 ^ 

2 . QJ 

o § 

r t fD 

3 ^ -» 

fD 3 

o era 

< ^ 

fD >-*• 

i =• 

OQ > 

= 1 

n fD fl5 ; 5 i n X I 

i n c 

LO fD 

fD Ql 

° ^ 

i'f 

fD O 

i n «-+ 

3 

O 

2: o 

fD 

QJ 

cr 

o 

< 

fD 5" <^ 

fD n 

-« 3 -

m fD 

> sn fD 

fD 

t n 

fD 

o ' 

fD 

< fD 

fD Q) 

3 - O 

3 

or • 

fD t o 

o 

O 

3 

fD 

3 

o 

- 1 

fD = • 

QJ 

• o 

o 

TicsfD 

Q> 

oi' 

O 

3. 

3 -

Q) 

in 

o 

O 

3 

i n 

n -

-^ 

C 

o 

«-+ 

fD 

fD Q . 

i n r + 

•^ 5" 

3 - fD 

Q) (/, 

^ "Z Or 

S S ^ fD 

" IDfD ^ r + 

S2. = O 

i-3 3 

O w 

r-T -» X 

i n fO = • 

o 8> i . 

2n> s 

fD 3 aiC •< EL 

fD fD Z t 

I o $ 

i SJ $ 

fD in 

3 - 3 -

fD ^ 

fD i/t 

°- 3 

§ l ' 

S 3 3. 51 

fD Q . 

3 QJ 

"> QJ 

2 . =3 

- h Q . 

O 

c 

fD 

C 

fD 

in 

r+ 

i n 

r-t lO 

n " Q : 

O ^ 

r-h fD 

fD c 

i n QJ 

fD 3 

n > 

5 JD 

fD 

in 

o I T 

fD 

Q . 

c 

fD" 

O 

_ Q) 

V'l r+ 

in 

fD 

< fD 

-\ QJ 

fD 

in 

M -

' 

H 3 ; 

in 

in fD 

fD 3 

Q.- 0 

QJ 

^ 

i n 

fD 

Q . 

fD 

^ 

3 

QJ 

o' 

3 

O 

3 -

QJ 

3 

o q 

fD 

i n 

Z T 

fD 

—h 

C 

c 

QJ fD 

fD 

{;;• $ 

9L = 

o" 2, § I 

S 3 

3 - fD 

fD 3 

i n O 

<^ S 

z r OQ 

fD z r 

fD fD 

Z ^ 3 

fD o 

i. S 

< fD 

o 

QJ 

QJ 

$ 

fD 

fD _ 

j_» in 

?? 

O O 

| 3 

r + 3 

2 . Q . 

• O r + 

in -? 

fD z a 

5^ TO 

5. od . fD ' ? 

fD 

fD 

3 

t o 

O Q, fD 

C = : QJ 

3 - < - D 

Q . - , O 

r + O 3 . 

in CL 3 

$ r j T3 

ro ^ - O 

fD "O Jg 

•< OQ' ;:+ 

i n i n fD 

QJ o r fD 

3 fD D . 

fD 

O 

"o 7i 

o 

T 3 

O 

i n 

QJ 

O 

O 

fD 

fD 

3 

3 =5 ;5 

^ ^. ^ 

to '^ ° -

f^ ;:^ =t 

OJ f ^ -= • 

o • < ' ^ 

I' 

> QJ 

aF-< 

-. c cr 

fD J 2 fD 

i n c 

: ? fD i| 

9: n) 

3 <-•• — 

2 o o 

ft-a <. 

-« 3 i ^ 

O O QJ 

C < . 3 

3 Q . Q . 

Q - «> > 

i-i- i n S— 

2 . fD cr 

2: ?" S S I 

Q . X c 

• < QJ -

c r • < QJ 

fD i n i n 

g QJ ^ 

fD fD — 

3 fD QJ 

Z . 5 ^ ' ^ 

Q - r-+ 

O t-» 3 -

m fD 

< 

fD 

fD 

i n 

T 3 

O 

fi'< 

- I Q . 

TO I 

C 

=: ^ 

3 C 

fD fD 

g-i 

r + O 

O T 3 

f. S 

3 <. 

Q . 

fD 

•o 

in 

JD 

act ' 

m m • 

N 

o 
> cr 

c 

c fD 

C fD QJ t n o" QJ t n 

W LD 

• 

O 

O 

o 

3 fD 

QJ 

H t o sr fD 

in' 

- +i QJ to t n QJ 

3 fD 

O 

c fD 

3 

O fD QJ 

I-t-

O r« 

1— QJ t n r + 

: < fD 

w 0 0 to QJ 

3 Q . 

•LO-

to Q . o_ QT —h QJ fD lO 

3 

o 

c T 3 

O T 3 

O t n 

QJ_ 

t n ' 

QJ 

3 QJ 

< fD OQ fD 

—ti QJ 

• QJ 

< 

fD_ r + 

O 

r + - 1 QJ Q . 

o 

3 QJ 

> fD t n 

I-t-

ft fD Q . QJ 

^ ^ a 5' fD QJ t o r + fD 

o 

3 

• < —h 

OQ' 

O T 3 o" 

3 

• 

fD t n 

C 

n 

5 

3 

> cr 

c 

c fD - ^ 

C fD r + zr QJ 

o c a . 

o zr fD 

W)' fD r + 

< 

fD_ cr 3 r 

OQ' zr OJ QJ 

cr 0 0 fD QJ " D 

O 5' 

QJ_ 

: < • QJ 

3 

O 

1 

> 

3 

o Q . 

fO_ Q) t o fD OQ 

^ QJ 

1-1-

fD t o r + 

• a 

o fD 

3 

I-t-

Q/ 

O Q . ac 

!£. 3 ' fD t n 10 QJ 

3 Q . 

I-t-

0 QJ 

3 Q . —h 

0 

3 

> cr 

c 

C fD - 1 X2 

C fD 

0 

0 

I-t-

fD T 3 

0 

I-t-

fD 

3 

i-l-

Qj" 

^^^ 

3 

.QJ - 1 

3 QJ 

n 0 

3 

3 fD 

n 

r-t 

3 i n r + 

0 cr fD t n fD 

< fD Q . 

-n 

c 71 

Z3-

fD 

QJ 

3 

0 

> 

3 

0 Q . 

fD_ 

0 

?H^ - ^ 3 - fD 

n 

0 

3 

3 

c 3 _ 

fD' t n 

i-t-

fD 

3 fD 

3 Q . 

0 

C lO 

QJ T 3 • 0 fD 

QJ_ - 1 c_ n ' 

r-t-

^ ^ 

T 3 ' 10 

0 

3 

3 fD fD Q . 

0 QJ —\ 

< fD NJ 

0 3. 3 ' 

c 

r-t-

fD 10 TD - ^ 0 ' 

0 Q . fD 

• 0 QJ • ^ 

I-t-

C fD —h 

0 

3 

OJ 

3 

- < 

0 —h 

0 

c 

r-t-

CD —\ 3. 3 ' 

Q)_ t n 

QJ r + 

3 

t n ' - 1 fD 3. 3 ' 

t n ' 

n fD 

3 

I-+ 

0 —h 

n 

0 

3 

3 fD 

n o/ 

QJ 

- 1 ' t n fD 

0 fD 

0 —h r-t- 3 - fD T 3 Q) 'A 

3 r + 

Z3-

QJ r + 

C 

• a Q) to fD 

3 OQ fD 10 

LO fD QJ -a 

0 7^ 

> 

^ ^ a - t 3 ' fD t n fD 

3 T 3 3 - QJ 

52. M ' fD t n 

0 

C t n 

0 

3 fD fI/D )i. 

0 fD QJ 

3 Q . 

n 

0 

3 

< fD 

3 

fD" 

3 

n fD 

QJ 

3 Q . 3 ' 10 

0 Q . 

0 3 ' OQ 

0 

C 

CO (D 0) 
^ > m O > 

^ 5 5 73 

m 

• 

O CO 

o 03 

O QL •< t o 

o QJ 

3 

3 fD —\ in 

c o

-

fD 

qQ_ 

o 

< fD in 

O 

3 fD fD Q . QJ 

C —\ i n 3 -

O fD in 

O 

< fD 

"c' i n r + N J 

o 

3 

C in cr fD fD Q . fD T3 QJ - 1 r + 

c o

-

o Ql QJ 

3 Q . 

TO 

O 

a o ' 

c - 1 

3 

3 fD i n 

3 

n - 1 fD QJ i n fD 

\ 

Q j ' a3 QJ 

< 

QJ_ QJ 

3 O . Q . fD T 3 QJ 

-?. 

C - 1 fD 

3 fD i n 

o" cr to 

fD -< 

fD Q) -o 

O 

3 

TO 

T 3 QJ i n i n fD ^ •< c LO 3 fD i n in O H. 5. 

c fD QJ 

fD q QJ fD - • fD T 3 E . O 3 H TO I . 00 -o 

ro ^ O 3 O Q) 

"O < ^ Q) QJ < • 3. 3 fD fD OJ - J 

ro QJ 3 

TO 

^ 

rt-' 3- i n 

3 

3 fD 

QJ S ° n 3. =? QJ <-•• QJ q n < H. O fD ^ J^ § - in in i/» n < . 3 -

^J'^ 3 fD QJ 0^ fD m Q- Q, LO fD iiJ fD 3 fD 

21. fD QJ 

^ zJ; 3 

-1 in »-»-

ss i i o- < 

=;• o fD 

V> J^ fD 

•• O 3 3 n ^ o -« O 

3 (D 

3 (D 

< (D 

3 

3 OQ 
3 fD t n 

< QJ r + fD 

• g _ QJ 

3 fD 

OQ 

n 

c 

n 

3 

^ 

3 

O 

3 tn 

r-t-

O T 3 Q . 0) on fD 

n fD 

c T 3 00 tn fD OQ 

3 fD 

3 

I-+ i n t n 

O -a 

O t n 

O

QJ )iL 

r-t-

3-

fD 

b 0) V) QJ 

3 TT t o 

O 

o fD 

zr QJ 

3 OQ r j 

O t n 

r-t-

t n OJ 

3 Q . fD 

O 

f D' 

3 

I-+ OJ 

3 fD 

3 IS 

=r S" 5 0) 

(/t QJ 

< QJ QT fD 

O 3 _ 5" fD O) 

r-l-

LO fD OJ 

•X) 

O 

3 fD lO 

o O 

3 

fD JD 

C 

fD fD OJ 

r-t-

0 0 0 0 0 0 In OD en 

3 r + fD 5' fD 

r-h 

M ^ a 

n ? r fD 

^ 3 ' OQ 

QJ OQ fD 

3 fD 

3 CO 

< 

t n ' 

rt-* 

o 

3 

m 

X T3 fD Q . 0) 

• 

n 

O 

QJ 

3 CL 0) 

< 2. 

o 

n 

o or 

O cr LO 

QJ cr 

> 

3 OJ Q . fD 

C t n 

> T 3 

O 

O Q 9i 

fD* 

o 

N ^ 

3 -n fD c- 1 r 

c QJ -^ 

•< NJ 

0 

Q. tn TJ OJ 

3 

^ -» QJ 3 •< QJ 

< 

fD_ 

QJ OQ fD 

3 

m 

3 

o (D 

fi) 

O 
n 

O 

c 

3 

QJ in in fD I -^ fD fD QJ 

< 

fD_ fD 

X 

• a fD ^ . 

fo' 

3 

O fD 

O 

c 

• Q . • > ^ > ^ fD_ n fD i n fD in 

°i. 3 ". Z fD <• fD 3 fO 

e:3 3 fD fD Z fD r h 2 ^ Q . Q . ST o O 3 

•-•• - . 

O fD -^ O in o 

3 

O 

3 • ' fD 3 !=f^ 

Z!" 3 z h 

3 ' ^ n ' 

(JQ C QJ 3 zr. 

S-' o 

•< 3 < ^ O QJ 1^ 3 QJ 5 fD r + J/J 

ih n 

:3- 3- ;5 fD 

^ f F QJ Q . < i^ fD ^ - ^ TO Zt". fD J2 i n 3 " 

TO 

o n ;i o > S. - . in = : a» =» 5 n> Q . < • (D «< QJ 

a ^ « 

• o 

O ; ^ (D 

X 

• o fD 

n 

j!ll|[j|l5;S| 9'IB ; 

QJ Z (?) ^ ° S ^ i % O - fD I— = : z ^ QJ < 3 fD «. ^ *" QJ QJ .. r+ fl* QJ 

3 fD fD QJ 5

-

3 in 

g- fD 

O fD 

?T. 3 

3 Q . 

era 5-

TO 

O 

3 in 

I-+ 3 - fD 

n 

c - 1 -^ fD 

3 1-+ QJ 

3 JS QJ ^ " I QJ S . 3 Q . 

TO fD fD -» =r ^ O •"« 3 Q w 0 00 < . t o in O QJ o to 

•LO- ^ 

^ ^ ^ f-. S ^' o • < fD S . - I <-!• 

1/1 = r fD - h 

TO fD 

3 

TO 3 - in 

cr o 

Q) 5> 

tn =-

fD c r Q . C -^ fD - 1 

C fD 

O 

c 

3 CO 

< 

n 

o 

w 

o 
CL O 

c 

in 

r+ 

O 

3 

•o 

O 

C 

i n (U 

fD - ^ 

5 3 

f D * 

2. ^ 

Ql "O 

" - in 

Q . fD 

(^ ,2 i n OQ 

^- <5 

fD ^ 

* 5 5i. 

o 

in 

T3 

n 

cu 

O 

< 

fD 

in 

fD 

tn 

O 

I T 

fD 

Q . 

C_ 

fD 

fD 

• a 

- 1 

o 

f? 

(/> 

in 

o" 

SL 

i n ' 

3 

o 

< 

(D 

(D 

(n 

(D 

n 

fD 

I ° 

in 3 

t n q 

OQ —• — 

tn in 

!? sr 

< 3 

" • S : 

fD 5 ^ 

3 «n 

C ^ 

n S. 

3 

fD 

= r f m • < 

OQ 

- 1 

fD 

CU 

ftn 

in 

O 

3 

(D 

—« 

in 

fD 

-> > 

q.-a 

E. -D 

fD f^ 

"a* S 

Q) fD 

fD - ^ 

^ fD 

Q. 

0) 

OQ "Z 

CU ^ 

l O iTi" 

- a in 

(U c 

in OQ 

iC era 

fD fD 

3 

OQ 

fD 

— -o < fD n = : 

o 

fD 

CU 

O L 

2. S 

fD - • 

Q . 3 

< Q» 

CU 

c 

in 

rr 

CU 

in 

o' 

CU 

3 

Q . 

$ 

fD 

3 

:? 3^ ei- $ 

T3 n 

0) CU 

in q 

in 3 . 

fD (D 

3 -< 

OQ z t 

fD «< 

- 1 — • 

O " " 

c t o 

3 >>l 

r* 1/1 

H CU 

3 - •-• 

fD CU 

n -i ' 

<u o 

3 3 

fD i^ " 

in" ^ 

in O 

2. $ 

O in 

<U OQ 

in fD 

r f -> 

O n 

O 

c 

in 

C 

—1 

fD 

CU 

o. 

_ - fD 

O Q . 

m • < 

2 «n 

^ 2 

3 

CU 

Q . — 

tn 

fD 

CU 

? -^ 

^ 3 

> fD 

=;• Q -

•D S-' 

cr 

f D 

cr 

CU 

n 

2 OQ 

5 - fD 

Q . (D 

» -o 

CU (U 

3 «n 

° - fD 

cr 3 

« < OQ 

3 ^ 

< 

• D fD 

IS 2. 

OQ o 

!5 3 

w fD 

rt- QO r+ 

Q . 3 -

CU (D II 

in 

CU 

:< 

o 

2 . tu 

3 rf 

CU f D 

r-l- - 1 

fD 3 

3 - a . 

3 in 

n) • 

n> _ , 

B ' "> 

- t m 

-H 2 . 

> cr. 

in O 

fD 3 

3. c 

«•+ • ^ 

• < Q . 

in 3 : 

li 

— OQ 

CU 3 -

tn ^ 

3 

CU 

a. > 

CU tn 

<-•• -r-, 

-< s 

..^ f^ 

> fD 

-n «n 

c r 

OQ t u 

3 - S 

<u o ^ 

OQ 5 -

2 fD 

^ Q . 

OJ o 

7f O 

CU -• 

3 <n 

g.g. 

^ fD 

• < £3. 

r+ C 

O fOQ) * 

Q . $ 

^ -

- 1 ^ ^ 

fD rtr+ fD 

3 

m QJ 

f?«5 

o SL 

OQ ^ 

o 3 

=5 - a 

^ n> 

era I 

§ > 

£? 

Ss 

CU 0 ) 

^ 3 

- a QJ 

fD OQ 

| « 

fD • • 

i-f 

O 

3 

3 -

Q) 

Q . 

c r 

fD 

fD 

3 

C 

OQ 

OQ 

OQ 

3 " 

O 

fD 

in 

n 

3 -

fD 

Q . 

C_ 

fD 

n 

3 -

cu 

3 

OQ 

fD 

in 

fD 

F O 

3 

fD c r 

>. I-

^ 2 

-I o 

2 o^ 

CU 

o 

I. 

3 

OQ 

ID 

tn 

o 2 

o < 

fD 

<:L 

c r 

fD 

? 

2-

o" 

3 

JD 

OQ 

^ • 

o 

3 

0) 

• o 

o 
3 

CU 

3 

o 

ia 

(U 

- 1 

••w» 

31 

• < 

(O 

fD 

CU 

O 

> 

CU l£> 

l i s 

CU CU 

It 

- ' tn 

5 s' 

^ CL 

fD « 

"D CU 

5 -

CD o l 

=^ 3 CU - ' 

< fD 

n> CU 

— OQ 

fD 

^ I 

S o 

- S" 

| 8 ^ 3 

r" 2 ;n o fD 

^ \ rt\ n i * ^ 

Q . 

O 

O 

•a ? 

ni -1 3 °-

Is 

O fD 

E 3 

^ 5. s. = 

tn 

CU 

«< 

in 

3 

fD 

in 

fD 

n 

fD 

<-*• 

3 -

2 -5 I 

CU = 

-• o 

cr 

fD 

• < 

CU 

• a 

• o 

lis 

lu" 

r-t-

<D 

CL 

- ^ 

• a 

CU 

in 

in 

fD 

3 

fD 

.-r CU 

^ 3 

cr. (D 

O <n 

11 

• CU 

^s 

2. ft 

- • < • 

T3 fD 

s s 

o 3 

fo c 

3- 2. 

S ^ 

3 CU 

11' 

It 

fD =; 

in p in _ r 

Q) 

«^ IA> 

CU Q)_ 

S' 3-

$ a* 

>< 3 

Q- 2 

2. ?? 

< • " * 

fD t n 

- 1 CU 

CU - < 

CT tn 

CD IT 

l/l c 

r + G . 

3 - _ 

2t ST 

O »n 

t? 

t o 

fO ^ 

CU o 

"O 3 

^ 2 

> -5 

3I c 

»I 

in fD 3 » 

fD lU 

fD 3 

rt- Q . 

fD ° 

CL rt 

in tu 

3 

O" G 

C fD 

fD -t l 

X - r 

T3 Q . 

1:3 

3 ' Q . 

fD ^ 

in CT 

O fi> 

3 9J. 

fD -« 

- 1 t/i 

in fD 

> 2 < 5 1 CU 

•n „ 

=» 3 ^ 

m fD 

of 

QJ 

•• 3 

OQ CL 

3 o 

- i 

2 5 

c > I » I § 

CU 

r»' 

o fD 

CD 

i ; CU rt-' 

— CU 

fD 3 ; 

1^ 

O CU 

O fD 

1 8 

t| 

P 

ii 

2 lo 

2. f> 

•-• CU 

CU - o 

2 o 

CL - 1 

Q. <. n> G. 

-= fij fD ST 

EJ. -Q T3 

3 - - ; CU 

3 O - I 

O < ^ til 

i n 

O 

3 

I 

• < =i.; ^ 3 

3. lo o 

C3L fD ^ 

Q ; -

°^ t n ^ 

01 <-f 

- • r+ O 

^ ° 2 

- h 3 Q 

•< 

3 O 3" 

s i < 

I " O p , 

D. i S. 

1 S. ^ 

= o 

in => 

3 

0) 

QJ 3 - ^ 

3 - tD ft) 

QJ in 3 

1/1 fD^ U> 

s S s 

tu =5 O 

in o < 

> - h < 

• ^ ^ m 

-I (D ro 

= : CU - ^ 

•_i - a ID 

r r " ^ •* • 

=r 5- o 

C* fD 3 

3 ^ in , 

f5 m 3 

i" ^ 2. 

3 -

C 3 

3 fD 

S r ^ 

3 . fD 

•a 1^ 

^ fD 

OQ' 2 

3- — 

?!• CU 

in — 

CU 

CO 

9L 5' 

01 

z 

c 

3 

o 

"5' 

•o 

o 
s

T o 

<n OQ O S 

<-*• a , 

3- 5 

5 3 S I? tu ^ £ o tu 3 in 3 =- tu 

3- _5 OJ 

tu 

0) 

n £1- o CU < 

o 

o 

- W /T» * ^ 

5 5" 

TO 

tu 3 y 

0) > 

tu S' Sj f") tu ro 

cr. tu -, 

ro § S in 3 

< 

2 i 

Q . 2 

?• : ; 

1^ o ro 3 - tu 

ro 3 I - CL 

o - I ^ CU 

3 00 ^ $ «> 

ro 53^ tu Q . -1 n II 

12. < 

Oi tu 

:;; ^ 

O Q)_ — •< • 3 = r Q- 2 . CU Q- • TO S 5- ?= z 3 i "• -o _ o 

ro 

3 CU C L 

ro 3 3 ^1 3 ro 

tu 

3 

• < 

I-T 3 -

^ s: O 5 s °-

TO O o -^ 

ro ?* 3 o §i » i. s -* S" 3 ^ o 3 -<" • < CL 

cj- 3 

CU 

3 

tu 

CL • 

S i. 3 [!. 3 => 

ro - Q . "> g . 53" S | CU 

3 

t 3. 

ro 

n 

c 

«n. 

1 o If 

ro ro f" _ T3 c r o S. 

! § • 8 i 

§-< CL ro ^ gro 

s f^ — 0) tu 

< 

ro 

3 

ro 

fO 

3 (D 

< 

ro - 1 3 - tu CL in 

C 

n 

s u ;i 5" 

1 

S 

D. 3 

OJ ro r * - I 

ro in tn (j> 

:;i^- ^ =s 

< 

ro 

i-» t n 

3 

3 

C 

lU 

3 

O 

ro 

tu S ^ =? 1 3 o o l i -« o 3 S tu tn 

2s: sr 3 3 OQ CL 3 5-

ro 

"> 5 S a, = -^ 3- ro tu 3 o =[ 

i2. in 

< O 

ro ^ •a 3 . 

ro in 

12. o 

ro 3 3 •• 

s 

8 

3 

3 

ro 

ro o CL 

2 S 

3^ -1 

ro q . 3 - • « " . - in C 

t n . VI 

ro ,-* 2 ? 

OQ 

3-

tu 

3 tu 

ro tu CL tu § " 

c 

ro 

ro 

ro ro (U CU 

c 

ro 

ro i:. 3 tu 

ro OQ 

c 

o 

c 

o 

3 

ro - 1 tu 

3 CL 3 - cu 

< 

ro tu QL 

• < in S > tu i 5:^ Q. n> £ 

ro -o -o 

§- 5 o — o 3- ^ 5 > ^- Z ^ in O) 3 rt- o . ro 

ro <^ 3 ^ ro ro 

ro_ o in C II tu OQ :— ;n — 3" 

o 

o o

-

ro 3 -

ro 

3 

ro °-

3 ;:+• 

ro 

• < 

o •a 

ro 

3 

ro CL r + 3 -

ro 

3

0 0) 

S CL 8 3 

ro S J? tn 3 i - i' in ?> 

ro « ro 1^ 8 -I g 3 O 3

-

3- > i i w in cr 3 3- o 

ro «* 5 ^ OQ 3 . -I ^ * Is 

o 

c 

o 

3 

ro m 

C*. in" 

o •• 

ro 

0 

tn.-< O 

ro 

3 T3 3 -

*2 • o 

ro 

o 

3 tn tu 

3 CL 

fi) 

o 

o-

ro 

3 

TO 

O 

3 t o T3 5 ' OQ 

i 

ro 

3 T3 3 ; 

in' 

O 3 in 

ro tu -o 

o 

> 

3-

tu 

c - 1 T3 

3 

ro tn 5 ' J* 

ro lU CL 

3 

i g _ 

ro 

n 

O 

3 

o ro - ^ 3 I 3 < r+ 3 

TO TO 

ro CU 

3

-

fD 

O 7i fD tn fD 

I LO 

O 

C 3 " fD QJ 

3 Q. 

in* 

O 

O 

3 

</> 

in" r+ fD 

3 

fD in 

O LO 

O NJ 

O 

fD OJ 

O 

3 fD in 

fD 

n fD 

fD LO 

QJ_ 5' QJ o" 

c 

3 QJ 

O Ln NJ Ln NJ 

o 

fO QJ i n Q) 

3 

I-t fD 

X fD —5 

fo' 

3 fD 

fD_ 

in" i n QJ 

S 

o 

O 

O 

:< LO QJ 

o TM 

3 QJ 

• o 

O 7i 

> 

c r + 3 " 

O ^_ r+ 

- < in • o 

O : ^ fD in 

t 

O 3 QJ 

3 - 1 

O r + fD 

LO fD QJ 

a 

o 

> 3' fD t n 

a 

c 

r-t to 

D Q) i n i n fD 

3 

ra fD —^ —\ 

i:^ n_ 

H 3 " fD 

3 

C 

3 cr fD 

o T J QJ i n i n fD 

3 

TO fD -^ i n 

—*> 

- < 3 ' 

TO to fD QJ 1 3 

O 

> - 1 

3 fD i n —h - 1 

O 

3 -o fD 

3 Q . fD r + 

O 

3 

o O 

3 3 * 

c fD i n i n 

TO (D 

3 

r -t fD o_ 3' cr 

m QJ 

O fD 

TO 

O 

3 

Q j ' 

3 

O N J 

O 

o 

LO fD QJ • a 

o cr 

c 3 " fD i n i n 

0 

0 

3 3 ' 

C fD i n 

0 

3 O " 3 - 3 - fD rt JT 3 -

-2. 

3 QJ 

3 QJ 

TO fD 3 " QJ 

r-t-

0 r + 3 - fD QJ 

-^' 3 ' fD 

$ 

0 

C Q . Q . 

0 

1-+ 3 " QJ 

"VJ 

:5 

H 3 - Q . Q1 

3 QJ 

3 r + 

1-+ I T 2. 

- ^ ' 

- 0 QJ i n i n fD 

3 

TO fD r2 t n 

0 3. i n i n 

n 3 - 25. 

i n ' 

3 QJ i n 

" 5 i n QJ CL 1— QJ 

0 QJ_ •< 

3 

• a fD fD 

3 Q . fD 

r-t 

0 

3 Q) T J 

H 3 - fD 

m Q> 

'A0 

s 

3 

Q j ' 

3 N J N J I D N ) 

0 

0 

LO fD OJ - 0 

0 

r-t-

> 

- n ' 

3 fD 

m Q . —1 <' fD t n 

r-t QJ Q! to 

r-t —\ 0) 3 QL fD CL 

a QJ to tn fD 

3 

ra fD :? •12^ . 0 ' 3 - 5. 

-n 

0 

QJ 

io* 

r-l-

L—O h fD QJ • D ;4 

3 fD t n Q) 5.. 0 ' fD t n 3 -

r-t-

J-+ 0 

*^%^^^ 

^ 

^ 

^ L O fD 

QJ 

0 r + 

> n* 

0 

0 

3 C3 - 1 fD t n t n 

JD fD 

0 CD 

3 (D 
o - 1 rs 5' 

3 

Si 3- o 

o n - I OJ < '+ o •. c u -> .< n> o n — « o 

•. 

o 

a. 

o 

o 

c 

3 

O 

c 

3 

• < 

o 

o 

o 

i 

o 

Q 

3 r+ 

o r+ 3 -

m 

m It 

u 

^ 

o 3 

C 3 ^ to 

O • ^ 

3 

o 

• D 

O 

3 

O 

3 

r» O 

C - 1 (B 3 - IS 

a 

o - 1 QJ Q . HI 

£ 2. 

o 

o 

3 

m 

o 

3 

So o 

-f Q . n -r 

2 = 1 2 ; 

m 

It It 2, 2 3! — 2 < 3 . It ^1 3 It It -< It o 2 . in •o n> VI 0 ) QJ " O °- i QJ I-+ • < - _ 

QJ_ S 5" it" « a3! 3-

a I—t % 

o 

o 

3 

3 It 

O ^ 3- 2. 3- 2 3 ? It o Q. 3 f ^ t ^ !? It < It 2. 2. 3 in It OJ VI = ; 

3 

_ (t 3 QJ 3; It w 3 QJ TO 

•?-i. O tu 3 2 " -D QJ S 3> 

a 

3- - h 

o o % ° 3 a) 2 aj It It a. 

O 3-

(t T 3 

o 

o S a. 

o -^ o - 1 

171 I t 

S 

3 

TO r + 3 - w ' 

1 — fD 

U 

m 

c n> 

3 5-

-< 3-

(0 fU HI m ;: o- o m ^ It 0 = 

3 - S QJ • ^ QJ s I ^ O 1 - a St IT ? r 5 | QJ g ° J o « Q- S 3 It 3 •-• Q . VI => 3 o < 

fT> 

s. s 

r* I t 

=• r> 

QJ O = C_ : » Q . « S 

O T O 3 ' * t o m QJ o P^ S. o 5, '* <^ ^ - 1 I t 3 It i^ - ^ 

3 

O 

o 

o QJ Q . 

O 

> 

• D 

O 

3 

m in — It O a> ° 3" "^ o QJ T O O 

«.- 3 It c O QJ O ^ 3 •< 3 O 3 -o J s. 5 2 It o 3— OJ 

D O Q . 

o 3 2 

TO' 

v» o —i 1:0 ? tr 3 n> 

o .^ It 

S'i' i 

" •5 3 

2. r* 3 

5^5i I 

fD wt tf 

w c n> •D I - 3 S o 9 It 3 S. a. TO u> o : * It T3 ^ 

p o m <. vt — t HI o 

•-^ .-+ " ^ 

3- o I " 

OJ ~. Q . 

rt- 5 o « » "3 . O o 1^ 5 . It < Q. n It 3 QJ c r 

rt 3 S It It f •a 2. « ^ f-f —. S, 2. 3^ " ^ 5 It 3 m o TJ « 3 o £ . 3 " QJ ^ I t £3-. !S T 3 = < . I t QJ n 3 3 I t 3 Ok w» a 3" 

o l-> o O 3 = 3 

o 

o •o It OJ V, sr 3 

o 

c 

3 O . 

• D 

TO" 

3 

• a 

o 

3 

X 

o 

o o-

QJ QJ 

l/i I t Q . 

% 8 n. 3 

P?"g o -< II -^ o §! |i OQ Q . 

f"* 1. . o cr 9 =r 3 . •-•• : ^ «' • * s "> ? VI It 

rt It It 3 cn 

o 

o 

" 45 QJ ^ OJ OJ 

o 

3 

o 

> 31 5' It 

y 

S 3 -

o 

TO' 3 -

o 

3 

3 •a 

o 

• D It 

O It 

TO 

< 

3 

o 

"O 

c 

2 3^-' i t Q . 

S 

M 0 0 N i 

0 

0 to 

CD 

^ 

0 3

-

3 

s 0 3 - I t 

3 

tn f t • 0 

0 ;; 

£•- 3. 

3 I t lA 

% £. 

3 ID 0 ) U ) 

3 

2 ^" 10 ' . •S 3 

< 

^ H 

y 

35' 

55' CU OQ 

A 0) 

« i ^ Q . 01 •< 

- * l 

0 ^ m 

0 

0 0) Q . 9. 

JD (D 

o (D 

3 CO (D 

fi) 

> m a 3 

rt 3.05 a 

o 

c a. •< 

o 

2 I t 

3 

• a 3

-

It It 

3 

o 3 

ST = -

It It NJ 

!-• o. O 

fD 3 

^ _. OJ It 3 r> a. o '* 3 3 - O It 3 3 "• I t _ 

«s-

OQ — 

=^-§ VI =i ? It S 3 O rt -a 

o 3. 

^ 1. 

> 

> 

3 

o 

3 

5 S. 

3i^ Ss -a f O c S. a- Q. H. It a. 

*•+ S ' ? ^ is 9, i 2 fD V) 2 > a> 3. ^ 3' o ~ * ; •=> 

•>* £ . 

00 Ir U3 °

-

S.S - S, Si. rt c It f 3 VI 3 a 2; •< j r LJ It <» in m It v> Ol QJ o r > QJ =;• " i n o 5 5 Ist . 

3 T 3 3 ; 

i n ' 

0 

3 r * 3 - I t 

1 V * « 1 cr c^ 

^ 3» 

^ 

c V I -a 0 

A i^ 

u 

-a VI VI 

C 2 . fD a. 

c - t or 9 T 3 

3 T 3 

3 

QJ_ 

> 

"O 

0 ; i 

0 

8 

3 

3 I t 

3 

0 -Q^ J I t t ^ 3 - I t 

0 

0 

n Ov> J 0 ' 

3 

s (V 

TO I t 

s a. 

i 

I - t 3 -

n 3

- I t I t 

• D 

. 0 fD 5' Oi 

3 

n 

fD_ fD cr Oi fD r + 3 - a> 

3 

S 

c - 1 

3 

a aj_ I t 

2 oI t ' 

s m 

0 

0 QJ 0 . 

P 

CD t 01 

o I t 

• a 

QJ 

c 

o 

3 

o 

3 

3 

c 

3 

3 It 

3 cr 
JO fD tn • a fD 

O 

"< tn 

C cr 

3 fD a. ' \ cz. Ch O) QJ -T ^ 

-f^ CL m O 

^^ ^ 

. '. I 

•-J -^ -O 15 , 

> (X» P 

^ I NJ , 

= fD I 5 fD =;• r + QJ ^ S rn tn > 3 - ^ QJ 3 T3 

O fD "D ' ^ fD "3 QL O tn QJ 

O 

3 " QJ 

3 •< 

o 

c 

o 

c 

o 

3 

l/» OJ 

o 

3 

fD fD 

:3 QJ "a 

o 7i 

n fD QJ 

Q. O 

fD 

3- ^ o ^ 3 ^ I ? 1. ^ r+ < 

fD* ^ 

Qj aj s -^ S [^ 3 fD Q) 3 fD Q . ^ QJ O- T3 a^ ? ^ fD r+ 

ITT 3-

QJ 

i.| on d fD "O D o 2 i- fD ^ o^ 55 fD O 3 - a fD 

X 

o QJ 

o 

< fD fD V) tn fD 

3 

fD — ^ . QJ 
3 

a. 

c 

\i 

i 

Direct 

Flight Crews Fuel Gallons / Block Hour 

Into Plane Cost / Gallon Fuel Cost / Block Hour 

Insurance Maintenance 

Aircraft Lease 

Total Direct 

Indirect Expense 

Total Operating Exp 

Return 

Total Economic Cost 

Surplus/(Deficit) 

$ 370.00 

$ 35.00 

$ 211.20 $ 194.00 

41.00% 

5.00% 

•5 

y i 

111 

IS 

$ 2,268,878 

113,444 

$1,609,133 

659,745 

Passenger: 

Forecasted Passengers 

Average Revenue / Pax: 

Yearl 

Revenue / Pax Change 

Average Revenue / Pax 

Passenger Revenue 

Other Revenue: 

Ratio to Passenger Revenue 

Other Revenue 

Total Revenue 

Operating Expanses 

3 

C • 

$ 72.00 

74 

$ 5.00 

$ 386,822 

1,824.00 

131,328 

674,880 

63,840 

385,229 

353,856 

$ 382,992 

1.00% 

i n 

4,800 

$ 79.00 

1.00% 

•n 

1 1 

W 

?r w 

c 

c 

3 

<D 

0> 

C 

^ ^ 

•5 71 

r. » 

— 4a 

to c 

2 3 

<D 

3 

o 

Z " n 

JT SL 3 

2. -fc. » ^ 2 c O ^ ES 

s s? 

01 S 

~ -o 

o 3 

3 

X 

> 
1 

§. 

00 

g 

s. 

en 

i 

Completed Block Hours 

Direct 

Flight Crews Fuel Gallons / Block Hour 

Into Plane Cost / Gallon 

Fuel Cost/Block Hour Insurance Maintenance Aircraft Lease Total Direct 

Indirect Expense Total Operating Exp 

Return 

Total Economic Cost 

Surplus / (Deficit) 

$ 370.00 $ 35.00 $ 211.20 $ 194.00 

41.00% 

5.00% 

5 

'to 

00 

UI 

'bo 

s 

i n 

N 

\& 

s 

$2,278,136 

113,907 

$ 1,615,699 

662,437 

Passenger 

Forecasted Passengers 

Average Revenue / Pax 

Year 2 

Revenue / Pax Change 

Average Revenue / Pax 

Passenger Revenue 

Other Revenue: 

Ratio to Passenger Revenue Other Revenue 

Total Revenue 

Operating Expenses 

1 

3 

C 

a 

$ 75.60 

74 

$ 5.00 

$ 406,163 

1,824.00 

137,894 

674,880 

63,840 

385,229 353,856 

$ 402,142 

1.00% 

3 

5,040 

$ 79.79 

0.00% 

•n 

1 1 

B) 

«< 

M 

O 

1 Q. 

a. » 

= JO 

ro c 

2 3 "I 

(D 

3 

W 

X" 

u 

c 

c 

3 

_ ® 

m Ql 

w c 

?r K. 3 

O ^ ST. 

52. 3 

S 5 ^ 

S-g " 

2 SP 

tt U 

~ -v 

o 

> 3 O 

w 

m 

X 

OD 
1 

CO 

^ T3 , 

<t 

CO 

t ' 

a. 

c_ 

o 

3 

•< 

O) 

• 

s 

Ol 

a> 

s 

^ 

N 

s 

^ 

ee 

to 

« 

•«4 

g 

J|S 

CO 

S 

OB 

S 

o 

o 

o > 

< DO 

Z O 

-^ - & C3> CJI 

NJ NJ 

cn o 

o 

o 

C7> 

O) 

o 

o 

CO 

NJ 

o 

o 

CO 

—N ^ J 

CO 

c-~n < 

^ 

CO 

S 

g 

o 

o 

> O 

DO < 

o z 

- & - A 

NJ O 

Oo cn Cfl 

—^ 

o 

o 

CJ> 

C3) 

8 

CO 

NJ 

O 

O 

CO 

NJ 

CO 

• ^ 

cn 

o 

^ 

CO 

2 

CO 

2 

o 

o 

o > 

< DO 

Z D 

-» o 

O ID 

* • CO 

o cn 

o 

o 

C3J 

O) 

s 

CO 

NJ 

o 

o 

u> 

NJ 

CD 

• ^ 

cn 

sS 

CO 

" 

CO 

:^ 

o 

o 

> O 

DO < 

O Z 

_ ^ _ i 

NJ NJ 

8 8 

o 

o 

O) 

O) 

o o 

CO 

NJ 

O 

o 

CO 

NJ 

CD 

c^ n 

S? 

CO 

^ 

g 

o 

o 

O > 

< DO 

Z O 

-» o 

o to * > • CO 

o cn 

o 

o 

o> 

OJ 

8 

CO 

NJ 

o 

o 

CO 

NJ 

CO 

- J 

cn 

SS 

CO 

g 

g 

o 

o 

O 

> O 

DO < 

D Z 

cn * • 

O CJl 

o 

o 

OJ 

O) 

8 

CO 

NJ 

O 

O 

CO 

-N& > 

to 

c^ n 

o? 

CO 

g 

g 

o 

o 

o 

3 

3 

c 

"0 o ^1 Sched Block Time 

^1 

Sched 

Block 

Hours/ 

Seg 

1 

Sched 

Week So sK* 

lal l 

<52j ? 

SSII 

~~ Sched Seg/ 

Year •n o 

H 

-< w P 

§€| 

Comp 

Block 

Hours 

Year , J 

Z 

^ 

ro 

o 

,^ 

^ 

3 . 

lO 

o 

w 

o TJ 

$ 

a 

? 

a TJ 

a> § 

(» 

o 

s. 

c 

s 

u w 

tt 

_ • m tt 

... c 

w 

o » 

g S s 

JT — 3 JS. >» » S^ 2 c O ~ s: 

J3S?8 

5 2.3 

ik -o 9: 

S 5 ? g-o » 

S S? 

W A 

tt tt 

~ TJ O 

a. 

o 

(A 

m 

X 

2 

ro 
h\< ' 

r 

k* l o t 

• ^ 

> 

• 

s 

a. 

-n 

01 

1 

M 

to 

^ 

> CO 

it 

0> "P 

3 

3 

_» 

^ 00 

S G O) O 

> < 

1 

3 

3, i 

m 

3 

o 

o 

'o 

o 

^ 

^"" 

H 

2. S 

•D 

3 

J "0 9 -< 5 ^ 

^ I D 

a j <t 

B 5i 

o 

o 

S^ CD 

O 

O 

Tl 

a 

< • p 

fii 

0) 

s 

3 

•8 

3 

^ • " 

o 

o 

3 

1 

a. 

c 3 

w 

'bo 

M 

.fc 

o CO 

o o u 

o'a 

CD 

cn 'oo 

O -J 

3S 1^ 

71 

A < 

a. 

c 3 

tti 

^^ 

o 

o 

3 

•o 

a 

I 

I 

X 

o 

c 

3 

_^ 00 

S 

C i 

o 

^^• ^ 

^^K' 

I'l 

_^ to 'oo 

c n N 

o o 

^ o 

"TT" 

ID 

n 

8 

X 

o 

c 

3 

Tl 

i 

3 

s 

^ TM " 

„ 

^ i 

** 

f 

o 1 

s 

.5 

•< ro 

o 

- k 

-• * 

^ 

^ 

- A 

NT 

TJ 

<D 

3, ? 

3 tt 

3 

s 

(C A 

3 

3 

u 

•2 

tt 

w 

TT 

tt 

«-

c 

3 

_ » 

m tt 

w c 

8 1-3 

2. w *> ^ S c O ^ — 

it? 

S3 5: 

o n tt 

tt W 

~ TJ 

O 

3. 

3 

(D 

W 

m K 

3" 

> 
\ l 

b> 

Rev Block Hours 

Scheduled 

Completion % 

Completed Block Hours 

Rev Departures 

Scheduled Completion % 

Completed Departures 

Rev Passengers 

Year 2 Est Pax 

Forecasted Growth Rate 

Total Passengers 

Average Segment Share Segment Passengers Available Seats 

Average Load Factor 

0.0 1 

£ s 

Ol o 

1,824 

4,800 

5.00% 

100.00% 

1,824.00 

1,872 

97.50% 

(t 

3 

8 

CD 00 

3 

z 

2 

n' 

z 

s •< 

g 

^A 

N> 

1 

2. 

ro 

o 

w 

5" 

3, 

& 

D) 

g 

(A 

C 

3 

3 

tt 

^ 

M 

(. C 3 

_ ® 

m tt 

w c 

o = ? 

»«• 9J. 3 

to 3 A~ tt ..^ tt 

o 3 ^ > c 

-* tt O "' ~ 

£2.3 

s 3 5 S-o » 

o to 

tt tt 

~ -a 

o 

a. 

> 

3 

w 

m 

3-

09 
3 

•a 

a 

C 

I t 

T3 

It 

3 

5. to 

i S S & a, a 

01, 

O 

3 

a 

3 

a 

g m € 

3 

to 

m 

X 

• o 

r" £: s 3" 7 S" o 

^ 3 I S o 2 § 

S a g a o 9> " 

3 r aj 8 a S i 

3 n 

t t 

S5. ^ 

^ I Og 

I t 

o 

o 3 "2. 

I 

a . 

8 I 2? i 

3 K. 3- S-. <B 

tt _ 2 s - I 

o i i o 

s r 

O 

o 

j r 

X 

O 

c 

3 

f 

t t 

3 

C 

9 

f t 

3 

to 

<t 

f t < 

It 

3 

C 

t t 

D> > 

«l < 

(A (t 

a 3 Si 

< lO <@ ft s 

3 ^ 

• g 

3 

c 

f t 

^ :5 

ft tt 

< 0) 

t t -< 

% O « 

tt 3 M 

"^ f t A 

B) O 3 

• ff I 

3 

C 

It 

fi) 

w 

10 

f t 3 

"o "a 

at S 

.>< 3 

"Cfl •€/* ^f l -Cfl 

UI 

o> 

to 

a 

'cn 

Ol 

'to 

cn 

o 

NJ 

"(O 

CO 

00 

o 

o 

r o 00 

CO a 

'lO 

••I 

w ( o 

- A 

8 

—k 

—k 

s 

s 

8 

§ 

o 

o 

cn 

85! 

S 

8 

CO .1 ^ ^ 

^ o o j o 

O CO O) ^ 

bo Vi "to NJ 

cn CO S to 

o o c5 NJ 

CO t o 

- J - » 

OJ 

CO a> 

U I o 

cn 

bo 

to 

00 

t o 

be 

t o 

0> 

I ^ o 5 $• 

. a 

30 

tt 

w 

? r 

tt 

c_ 

c 

3 

« 

m u 

w c 

0 = 5 

O 5- O 

«» 5" — 3 

c S > g 

5:*5g>8 

ro c 

o ^ • 

r o g 

(D 

3 

5 2 3 

S 3 S 

tt tt 

~ T J 

O 

a. > 

3 

o 

w 

m 

3-
1 

1 0) 

1 0> 

1 ."^ 

r 

r 

1 

Completed Block Hours Direct 

Flight Crews Fuel 

Gallons / Block Hour 

Into Plane Cost / Gallon 

Fuel Cost / Block Hour Insurance Maintenance 

Aircraft Lease Total Direct 

Indirect Expense 

Total Operating Exp 

Return 

Total Economic Cost Surplus / (Deficit) 

$ 370.00 $ 35.00 $ 211.20 $ 194.00 

37.00% 

5.00% 

1 

% 

tn 

bo 

$ 2,319,814 

115,991 

$ 1,693,295 

626,519 

Passenger 

Forecasted Passengers 

Average Revenue / Pax 

Year 2 

Revenue / Pax Change 

Average Revenue / Pax 

Passenger Revenue 

Other Revenue: 

Ratio to Passenger Revenue 

Other Revenue 

Total Revenue 

Operating Expenses 

i 

3 C ft 

$ 75.60 

74 

$ 5.00 

$ 750,098 

1 1,911.60 

144,517 

707,292 

66,906 

403,730 

370,850 

i n 

i 

$ 742,671 

1.00% 

i n 

s 

s 

8,262 

$ 89.89 

0.00% 

J 

(0 (0 

1 

a 

f l 

SoM <fi. 

i a 

^i 

N> C 

O Si" 

w 3 

9 

3 

tt 

W 

TT 

tt 

Cc 

3 

O 

m tt 

w c 

o 3 ? 

" S' o 

2r — 3 

O ^ s: 

S5J?8 

52. 3 

is ^ 

S 3 5^ 

S SP 

tt tt 

~ Tl 

O 

3 3 » 

0) 

m 

OD 
U i 

3 

TJ 

f t 

f? 

3 * 

n. 

c 

o 

13 

Oft 

s 

-^ 

!;J 

s 

'i 

8 

N 

^ s 

to 

-J 

g 

s^ 

N 

s 

-A 

to 

fl> 

o 

CO > 

< CD O O 

_C3^> c _n ^ 

NJ NJ 

cn o 

_^ 

o 

CD 

O 

- J 

CJ> 

CO 

o 

CO 

!ij 

OJ 

o 

CO 

^ 

CO 

•c^ n 

o 

^ 

< j 3 

S 

CO 

00 

tJ> 

o 

> CO 

00 < 

D O 

_N^J O _^ 

o cn o cn 

_ L 

o 

t o 

o 

^ 

<y> 

CO 

o 

CO 

NJ 

•>l 

o> 

o 

5S 

t o 

- J 

cn 

eS 

CO 

X 

CO 

00 

ca 

o 

CO > 

< DO 

O D 

->. o 

P CO 

S CO 

o cn 

_ i 

o 

t o 

o 

->l 

O) 

CO 

o 

CO 

!iJ 

OJ 

o 

CO 

t 

CD 

- J 

cn 

o 

^ 

CO 

£ 

CO 

00 

OJ 

o 

> CO 

DO < 

D O 

-> o 

O CD 

.U CO 

o cn 

_. 

o 

ID 

O 

-~l 

o> 

CO 

o 

CO 

•^ 

CJ> 

o 

t 

CD 

c^ n 

o 

S^i 

CO 

s 

CO 

00 

O) 

o 

CO > 

< CD 

O D 

-» o 

O CD 

* . CO 

o cn 

_.. 

o 

t o 

o 

-^ 

O) 

CO 

o 

CO 

• s 

C3J 

o 

n 

CO 

•>l 

Ol 

o 

^ 

CO 

K 

CO 

-^ 00 

o> 

o 

w 

< o 

> CO 

00 < 

o o 

p o 

o cn 

_ i 

o 

CO 

o 

•>J 

a t 

CO 

o 

CO 

^ 

a> 

o 

2 

ID 

• ^ 

cn 

o 

5? 

00 

t 

CO 

- i 

00 

en 

o 

„ 

Q 

3 

3 

c 

3 

"W o 

I-l 

Sched 

Block 

Time 

( 0 ^ 

S | 

Sched 

Block 

Hours/ 

Seg « -q W 

2? a o S ^ Iti 

Sched 

Block 

Hours 

Week -cSoiShe

? d 

ock 

urs 

ear 

1 

Sched 

Seg/ 

Year •n f) 

Com 

Seg 

Yeai 

. ~..o 

S=r^?? 

^3| | 

o 

-o 

-».TJ 

3. » 

l o W 

t» 

U 

0) Xtt 

«-

c 

3 

_ * 

m tt 

«A c 

o • ^ 

O 3 ? 

jE- S. 3 

O ^ c. 

i2.3 

g o o 

i . TJ a 

S o S ? I tt 

tt tt 

~ TI O 

a. 

> 

3 

(D 

m 

ro 
u 

1 

• n 

P 

r 

|to 

Rev Block Hours 

Scheduled Completion % 

Completed Block Hours 

Rev Departures 

Scheduled 

Completion % 

Completed Departures 

Rev Passengers 

PY Year 1 Passengers Forecasted Growth Rate 

Total Passengers 

Average Segment Share 

Segment Passengers 

Available Seats Average Load Factor ft 

2,124 

8,100 

2.00% 

100.00% 

1,911.60 

2,184 

97.30% 

1 

CO 'to 

;-J OJ 

O OJ 

i 1 

O 

•o w 3. C o i 

u 

w jr tt (-

c 3 A 

m tt w c 

2. "h. O "^ — 

ii-3 , 3 U : c ,„ o p S3 2: 8 S* 

tt n> ~ Tl O 3. J: 

3 9 

m 

X 

> 
> < s 1 

3 

1 

^ 

^ 

^" 

> 

• 

1 -

1 

• n 

^ 

.^ 

U I 

ki 

^ 

> CO 

<U I • D 

it ^ 

0) -o 

S 8 

ffS 

3 ID 

s 

_^ 

to 00 

'-^ 'at 

-a»> - U< I 

^^^ 

S > 

f t 

2" 

3 

CO 

o 

o 

o 

o 

^ 

^ ^ 

H 

2. ff 

1 

s 

1 

i s 

oT m 

CL M 

8 <» 

1 

cn 

o 

CD 00 

^ k . 

en NJ 

_ j 

f t 

"0 

8 

S 

3 

^^ 

o 

o 3 

• o 

1 

to 

to 

to 

«^ 

O CO 

o n 3 ^ 

•2. Q. 

5 ' ^ 

S? 

t o 

^ NJ 

CO "-^ 

Pg 

;D 

it 

< o f t 

5 

fA 

^^ 

o o 3 

•D. 

OD 

o 

o 

C 

3 

'to 

.^ in 

o 

o CO 

o o II fa 

s? 

CD 'to 

•vl <3J 

CO 9 ^ 

O OJ 

SSO 

• ^ 

t t 

OD 

o 

O 

Z 

o 

c 3 

~ 

f t 

§> 

3 

s 

^^~' 

M 

m 

~ 

g 3-

•Si" 

o 3 

(O 3 

^ CO 

2 . C 

o 3 

u 

w Xtt 

c_ 

c 

3 

(D 

m tt 

«A c 

«* -h. 

C3 S ^ 

o 3. ^ 

O 5- O 

y £ . 3 

2. -h. "• ^ 2 c O ^ s: 

55? a 

52. 3 

S o o 

» ® • 

•^ ^ s 

s 3 5 

2 SP 

tt U 

~ TI 

O 

3. 

3 

<D 

W 

m 

X 

09