## ROBERT B. KARNS

105 Mai n Street (701) 278-3747 COMMUNITY A I RLINE DEVELOPMENT

E-Mail : bob@sovereignairinc.com 

# ~obereign ~ir Jfnr. VPGM BELCOURT , ND 58316



## Dennis J. DeVany, Chief EAS 

## & Domestic Analysis Division, X-53 Office of Aviation Analysis Department of Transportation 1200 New Jersey Ave . SE Washington , DC 20590 OCT . 3, 2012
Re: Proposal to Provide Essential Air Service at: PENDLETON , CALIFORNIA DOCKET DOT-OST-2004-19934 Dea r Mr. DeVany: This proposal is to provi de basic air service required by order 2012-8-13 (August 10, 2012). Sovereign Ai r with the communities help should be ready January 1, 2013. 

# /j JJ;~ 1}~ ROBERT B. KARNS ' - » > 

## VPGM Sovereign Air Inc. 763-535-4198

MI NNEAPOL IS S701 KENT U C KY AVE . N Su ite 1S3 M IN NEAPOL I S , MN 55428-3302

(763) 535-4198 PRI NTE D ON RECYCLED PAPER

# SOVEREIGN AIR INC. Compensation Annual Rrquirements for Essential Air Service at 10/3/2012 PENDLETON, CA Three Round Trips a Day 19 a Week With A 19 seat Jetstream 31 or 32 97%completion rate Portland Hub Proposal #1 DOCKET DOT-OST-2004-19934 Departures : Mileage st : Block Hours : Aircraft Passenger Seats: Revenue Passenger Miles: Avaible Seat Miles:

Revenue : Passengers 10,000 $90 $900 , 000 at Other Revenue Total Revenues: $18,000 2% Passenger revenue

Expenses: Direct

Indircet Atrcraft lease Perches Per Block Hour $1,500 $1,917,000 $506,886 $300,000 $600,000 Total Expenses :

loss Profit 5.0% Total Expenses
Compensation Annual Required:
Passengers Per departure 

### l/F 5 . 21648409 0.27455179 Note: Sovereign will work hand in hand with the Community to get well over 14,000 passengers per year. To keep funds in Pendleton . To do reservations in Pendleton. To base aircraft in Pendleton. To have crews live in Pendleton. Sovereign Air will become a member of the Pendleton community . With Pendleton's assistance Sovereign Air will be certified and operational in time to preform the Pendleton EAS service 1917 181 1278 19 1,810,000 6,592,563

$918,000

$2,723,886
($1,805,886) $136,194
(1 , 669,692)

# SOVEREIGN AIR INC. Compensation Annual Rrquirements for Essenti al Air Service at 10/3/2012 PENDLETON, CA Three Round Trips a Day - 21 a Week With A 9 seat Kingair 100 or 200 97%completion rate Portland Hub Proposal 2 DOCKET DOT -05T -2004-199934 Departures : Mileage st : Block Hours : Ai rcraft Passe n ger Seats : Revenue Passenger Miles: Avaible Seat M i les:

Revenue : Passengers 10 , 000 $90 $900 , 000 at Other Revenue Total Revenues : $18,000 2% Passenger revenue

Expenses : Direct

Ind i rcet Atrcraft lease Perches Per Block Hour $1 , 000 $1 , 588 , 500 $506,886 $450 , 000 $900 , 000 Total Expenses :

loss Profit 5 . 0% Total Expenses
Compensation Annual Required:
Passengers Per departu re 

### l/F 4.72 0.52 Note : Sovere i g n wi ll work hand in hand with the Commun ity to get well over 14 , 000 passengers per year. To keep funds in Pendleton. To do reservations in Pendleton. To base aircraft in Pendleton . To h ave crews l ive in Pendleto n . Sovere i gn Air will become a member of the Pendleton community. With Pendleton's assistance Sovereign Ai r wi ll be certified and operati onal in time to preform the Pend l eton EAS service 2118 181 1589 

### 9 1,810 , 000 3,450,222

$918 , 000

$2 , 545 , 386
($1,627,3136) $127,269
($1 , 500,117)