V" 

3 Q. fD 

^ ^ IX) (Z 

i/1 

n 

^ 

»-» 

(JO 

1/1 ro 

•Q 

s C 

n Vt 3 -

O SL y t *> 0) S" 

3 

m 

1/1 (B 

i - f 

53' 

> W^ i 0) 

3 

n (D 

*-• • 

• ~ J un O Ln 

2 

m 

> —^ T3 

O - 1 

(—>• 

$ 

:< -D 

O CD :3 

O 

p 

IX) 

•~~i ro 

1/1 (D (U "O 

O :a 

> ^' rrr 3 

l / i 

• * 

5" 

o 

o (/) H 

M 

g 

O 

1 00 U1 o> 

§ 

^ m H 

C in 

n 

n 

(/> 3-

s V I 

> 0) o- 0) 

3 01 

TJ 3D 

O • o 

O 

(/) 

> 1 — 

3 • o 30 

O 

< 

> m -< m 

(/> 

m 

Z H • ^ 

> 

> 30 

«/» 

m 

n 

«/» 5 > 5 i 5 i I m H 

(/I 

o 

< fD 

3 

IT) —1 Kl K; 

o 

o 

O 

O 

o 9 

_> 

^ i 

t' •. 1 ' J 

."I 1 

(• - • 

L.O 

'•--•]Z 1 

'r-\.TH 

•-J.- , • -• •-

-.-,-,-• , 

•... • "-- ^ 

-.•;- ! 

r j O 

...;:"' T 
fD Oi 

c 

3 i n fD Q . QJ 

Q- fD O 

n> fD > 

Q- m r?_ 

n 

O 

3 T3 !ir. fD QJ r + E > < ^" fD 

s 

C 

to —• 

to 3 

fD fD Q . 

O 

C 

=h QJ t/) 

o =;• n> 

c OJ I- - o ^ <. ;l o" S > _. -o 5! = 1 

3 n> 

i/i 

fD 1/1 

fD t o 

fD 

O 

era 

n 

O 

3 

• a 

QJ QJ " I 

r+ fD t o 

O " ! Q) =J i Q. 3? =^ ^ O ' N J Q) S' •> O r + fD T i 3 t o Q - fD : 3 >< fD " O 5 ^ "> QJ t o 7 ^ QJ 

C 

fD u 5i 5S S 

= < 3 

> fD 

QJ t o 

C 

I 

P n fD 

O 

o 

QJ G 

to 7v c QJ a- n 9 : =? M fD 

fT> D o "^ 

-D O fD - D QJ - t 

!If. QJ K* C QJ 

n — O QJ 3 to QJ 3 §. -1 to n ^ QJ 

> 

> 

^3 ^ ^ 

fD" O 2 

o t o 

O 

3 

fD —i 

O 

c r + fD t o 

0 0 

O ^ 3 T 3 QJ 

D 

• < 

t o 

O 3 " fD Q . C_ fD Q . 

o 

o 

3 

•o 

3 

o 

< 

0 

o 

^ 
00 sr 

m 

n o - i -T OJ 

o l - f 

c dJ 

CO T3 fD 

O 

r lU 

< 

m 

m 

> Lo 

CO rD 

O 

M 30 

O C^ r* 

ft) 

l/l 

l-» 30 

o 

r r + fD 

CD 

X 

O 

r r + 

m <yi 

13 n) t n 

fD ^ OQ =!? O) < 3 fD T3 =•. fD Q . - ^ I QJ LO 

C?. O 

3 OQ 00 Q- OQ to 

O fD fD 

n 

^ 5C Q. > E_ CO fD O Q_ Q =^ H 

GTQ — I CO - ^ -. m ^ o^ < fD fD QJ 

> 

• a 

fD i ^-

O 

\-^ 

o LO fD QJ -D 

O 

fD 

I/) fD QJ 

3 

3 fD to 

n 

c 

Q. fD 

QJ " ^ 

ii; . QJ ^ fD to CO 3- U) 

— f^ O 

> Q. Q_ 

5^ C_ QJ 

^•-• ^ to :i2 to 
J ^ 

^^^^ ^ M^ ' 

^L^^^^^F /' 

^^^0^^tl^ J 

M'^tlf^^^^ ^ . • '__'~'j^^^^L 

•/ 

r 0 ^ 

\ 

' • - ' . 

•.!..:..::-' -/v:,;'-. ; ? 

V?^^:-UISJ^.> . 

• • • : ; • "..•^ - • ' ' 

•;V..-,.•.- >-r.-.v'/*:-:t.-' 

- ,1 - i .- • • • •• 

.T: ' r:. • 

''"*I#J, 

::*>. , ;. 

.J'-6'-4H;" /-' ' " 

..>r,\ •.t-H.y 

','• ' . Ji»!; r^ ,1 

''•4' ' ' " ; 

. 1 • 

' 

* 

- • 

1^. f '^ ; -3 i 

? ..II j>C ^ '-

CO m 

• o > 

fD CO 

n 

c 

0) 

en i-» 

o o 

c c 

fD ro 

to I/) 

> • ' . .'•' 

r 

•'•, - ' * 

•-: - " 

• « • 

Z3 

OQ 

to 

O 

—h 

> 

tn 

0 } 

£, 

/ 

"S 

\ 

O 00 

s qs. 

fD ,5 

w to 

00 o 

Q- 5-

£U 3 " 

- < Q, 

00 w» 

O ' ^ 

Q. ST 

fD 0) °- o 

^ o" 

Ofq v j 

3 - «) 

LO _ , 

O OQ 

to to 

>< ? 

LO fD 

O 7i 

?5 

fD =3 

QJ OfQ 

to CO 

1-+ 

> s, 

QJ > 

^ r— 7^ P 

QJ tTo T O QJ 

cr: n fD c 

to - ^ 

-^ fD 

3 
fa_ QT 

c t o 

5^. 

<"> \—\ QJ Pf 

n 

o |3 

5^° i i. o t o . LO 

n 

O T3 3 QJ >< 

I-+ 

o Q . f< D fD o" T3 • D 

O Q . 

C 

n fD QJ 13 Q . t o 

fD_ QJ 

n QJ 7f QJ 

3 Q . 3 ' 

zj" 

Ofq 

l/ i 

^ U i fD 

3 t o QJ 

— 

0 

< fD 

TJ QT 

C CO 

1-+ : y fD 

$ 

0 -^ 

3 QJ - 1 fD 

fD" QJ Q . fD 5' n- zr fD 

3 QJ 

c QJ 

n 

c —I fD 

0 —h r+ o0 

• a —I 0 T3 QJ -^' 

0 -^ QJ 7^ QJ Q . fD 

n 0 

3 QJ Q . to T3 fD fD Q . 3 - fD QJ 

n 3

-

fD QJ 

1-+ D0 

r-h QJ 

0 

^ QJ Q . QJ 

Co" fD 

fD 

C 

55. fD t o QJ 

-^' 

n QJ ^~ ^ a 

3 

• o 

5 Q . 

C 

n 

1-+ o' 

i-t-

0 

n QJ 

:< 

r-h 3 - fD fp NJ 

0 QJ 

3 CO 3 -

C fD 

^ 

0 

C 

1 <-+' 3 -

co fD QJ "a 

0 —I 

> 

— i ' 5* ftD o 5' QJ 3_ 3 ' fD to fD QJ r + 

n 

0 

3 

3 

c r + fD -% 

n 

0 

OQ" —^ QJ 0 ' - \ 

13-

fD 

0 - 1 

t o " fD 

55. r + t o 

fD_ 5" 

era 

• a fD to CO 

C ^_ N ' fD Q . 

I-+ 

C a

-

0 T3 -^ 0 QJ 

n -Q1 J ;? T3 n" 

QJ_ 

c Q . 

. ^ a :3 

n 

0 TJ 

0 QJ fD QJ 

< 

Qj" 

1-+ cr 

c i - f 

c M * fD Q . D- •< 

LO fD QJ "D 

0 

> 5' fCD O 

0 T3 fD QJ r + fD i n 

• v j TJ QT r + 

c 

1/1 TJ NJ QJ QJ • ^ r + 

H fD TJ 

n 

1 NJ 

JTi' QJ CO 1. CO CO 1 c r c_ r ^ 

0 

c 

> 

0 • ^ 

fl) ' ^ 
7} ' 

CD -I -

'g o 

3 

Q . 

C 

N 

3 S 

QJ 0 55-3 

CD T 3 

r* 3 -

cn 

< 

0) 

CO 

o 

1 

CD 

Q . 

CO 

CD 

O 

CD 

CO 

c_ 

03 

«—f 

o' 

w 

Q) 

a. 

3 -

Q} 

Cfl 

•D 

CD 

< 

O' 

c 

en 

CD 

X 

•D 

CD 

^ 

CD' 

3 

O 

CD 

CD 

Q . 

CD 

QJ 

3 

Q . 

C _ 

C 

3 

CD 

QJ 

C 

T3 

Q) 

g. 

o $ 

3 

CD 

> Q) 

Q. CD 

< 2. 

q | 

^ 3-

o CO 

CD CD 

cn Q} 

ST "D 

i'^ 

;5 ^ 

5- -* 

CD O 

CO "O 

QJ CD 

Q. ^ 

CD O 

X 3 

•'3 I 

3 T l 

Q. O 

O 0) 

ro Q. 

Q . -

0 

QJ 

O 

3 " 

C/) CD 

CD 3 

^ ^ 

. > Q) 3 

Q . 

Ui 

CD 

Q. 

S : 3 

. O 

_ T 3 

= "S 

W ^ 

^ 2. 

CD =r . 

CD 

a- « 

5? o 

M 3 

O 03 

O 3 

^ 03 

- (Q 

CD CD 

O 

or 

fD 

: i M ^ ^ ^ ^ 

o 

or 

CD 

CA 

•-I -

03 

g ; 

55" 

3 -

3 ' ' 

CO 

V) 

o 

3 -

CD 

Q . 

c_ 

CD 

C 3 . 

O 

O 

3 

3 

c 

r-lCD 

03 

O 

CD 

Q . 

cr 

c 

w 

3 ' 

CD 

C/) 

en 

03 

C/3 

TO 

CD 

o 

«-+ 

Cfl 

o 

3 

< 

CD 

o 

-a 

CD 

Ff ^. 5. 

03 -I 

- • Q) 

§ CD 

C3. O 

CD - n 

^ ? 

£ | . 

^ 35-" it i| 

-1 03 

o =+ 

Q)' o 

— 3 

• ^ - ;;; < 2- O 

cr. 3-

3 3 

. o 

CO CO 

0 3 ^ 

3 03 

o 

C 

= CO 

CD - h 

CO 

CD 

i 

o 

a> 

—h 

5 

3 

•V 

o 

3: 

03 

3 

a. 

O 

73 

o 

3 

CO 

3 " 

CD 

03 

O 

0) o 

"O 3 

3 - 03 

> ^ 

2 . 3-

= • «> 

® 52 

(ft CD 

o ^ 

—1 

CO 

3 

3 

(D 

0 

3 

O Q[ 

T3 CO 

- > 

^

D3_ 3 1 

^ m 

03 = : 

• < CO 

^2 

< • CD 

CD CQ 

a . CD 
I

-

°: o 

QJ — r+ J fD 

< fD 

P "9. o- -^ 

QJ fD « < O o o < QJ < CO g- r+ fD CO QJ QJ € :r ^ =^ 3 - ^ -. QJ 5- ^ 

c QJ fD 

QJ 

S ^ o Z3 QJ 51 ^ QJ fD 2 < _K Q- fD QJ _. fD CO QJ :3 

o 

c 

QJ >. 

QJ fD 

•=- § 

fD fD 

< fD 

QJ to 

n 

O 

3 -o QJ 

3 

o 

3 

QJ fD 

a-

c 

Q. Q. oq fD QJ Q . fD lO 

M fD Q . o-

^ 

r -t 3 - fD 

i - t 

^^ 

O CO 

O 

3 QJ 

3 

-< 

OQ QJ 

fD 

3 3-

fD fD CO -? 

> ^ ^ c^ QJ fD 

O — . CO Q) O 

130 

C 13 

13 Q . fD r+ 

O 

3 > 

;?- o 

^ y' p n Qi ir- O 3 O 3 Q. 5 

CO < 

fD < QJ 3- "D fD 

1-+ QJ 

Q. "^ 

2. 3 QJ -< 

< fD 17 

cr }>7 c^ 

5' 9L o-

Q. QJ o 

^ ^^ > 

03 QJ =^ 

O 

O 

3 

3 

_ __ c fD Qj' 5 . CO CO fD 

3 

3 TT CO QJ 

3 CO QJ 

l/> 

fD QJ QJ 3 y Q. 

;?> > ^ E a 

QJ_ o o 3 :<"P ^ CO > "" fD ZL 

(/, y < o f D <-•• < ^ C O •^ o q T3 to O " O QT >D 3 Q3 S 3 CO Q . " 

> fD 

=^- C/1 

t/) =r 

fD QJ < ^ f^ fD r+ fD O 3 5 3 o ^ 

3 

3 

c 

3 

CO fD 

O oq -% QJ 

3 

n fD 

I-t 3 - QJ QJ CO 

3 fD 

< 

— fD 3 -« 

fD- ^ 

1-1- QJ > 5 CO -, TT fD QJ Q . fD CO 

X 

o 

c 

o 

3 

m 

> 

( / > 

O 
• 

> - I fD QJ t o O 

3 QJ O " fD CU 

3 Q . t o 

C t o r + QJ 3 ' QJ D - fD i n 0 - t o •< QJ 

3 

0 

c 3 

i-i-

• 

- 1 Q£2J . fD fD t o 

• 

0 

3 

< fD 

3 

f D' 

3 t o 

n 3

-

fD Q . 

c fD (O 

• 

n 

0 

3 3- QJ D- fD QJ 

3 Q . ET 

t/> 

r-t-

a -^ fD t o 10 

C -^_ N ' fQD . 3> ST r + 

C 10 " O 

n 1 

I -* N J QJ 

1 QJ fD r + 3 - fD 

1 

- ? fD Q) 0 - fD 

<-•• 

0 

0 - 1 r + 3 - fD t o fD 

n 

0 

3 

3 

c 3 _ 

rt{ 

f D' t o r + I T fD cr fD t o r + T 3 

0 t o t o cr fD 3 : r + 

r+" 3 -

_; fD 7^ 6 

< fD - 1 3 ' QJ 

3 

0 r + I T fD - 1 

'oj' 

3 

3 fD Q . t o 

0 3

-

fD Q . 

C CD 

> QJ cr QJ 3 

flj^ 

to"" 

3 fD fD Q . t o 3 - CO 

tl) QJ - D 

0 

I-+ 

^ 

C t o 

n fD CO 3 " 

0 

QJ_ 1 0 

0 

C fD 

n fD < • fD t o fD <. n ' fD Q . fD t o 

era' 

3 fD 

el-

s—I ' •< 

0 

c 3 

0 r + 3 - QJ 

$ QJ t o 

1 C_ 

£3-

0 - 1 T T t o fD 

• < §. 3 -

r-l-

3-

fD 

0 

0 

3 3 

c 

3 

• ^ ' 

i-t-

0 Q . fD 

< fD 

0 

- 0 QJ t o 

n 3

-

fD £2. 

C fD fD t o 

• D fD o_ 5/ 

-<' t o 

C r + fD a. 

s 

z 

0 

;::i. 3 - fD 

3 

3-

ora' 3 - fD 

0 T J fD 3 ' 

era 

n 

0 t o t o • 0 n> O) t o fD t o fD fD 

m 

X 3

-

& N J 3^ C L fD r + QJ pT 

$ 3 ^ 

fD" ^ • fD fD 

• D 3 ' oq 

n QJ T 3 QJ 

0 •< 

-^^ 

era' 3 -

!-> • 

1 

10 

rsi' fD Q . 

3 Q . QJ 

< Q1 3 ' OQ QJ 

3 

C 

3 

3 fD 

n fD t o t o QJ •< - h 

0 Q . 3 " 

ora 

0 —h fD 3 -a 

^ t o fD QJ i n QJ 

3 C L t o 

rt-_ 3 ' 

TO 

fD 

< fD_ 

0 

3 

0 3

-

QJ 

3 fD 

3 

0 

C 

era 3 - 3 ' 

3 -\ •< r + 

0 

• o —^ 

< fD —h 

0 - 1 

<-(• 3 - fD 3 -

0 0 " 

QJ_ 

I-t-

-^ QJ 3; 

n 

0 - h 

I-+ 3 - fD QT !^ t o fD 

< fD 

QJ_ 

• < fD QJ 

z QJ t o 3 - <_ 

fD" fD fD 

0 T 3 

I-t o' 

3 

JVJ QJ 

3 Q . U ) Q . 

- 1 ' fD 

0 r + 

s 

c 

3 Q . 

T j 1-+ ' t o cr fD r + fD fD 

3 

C t o 

n fD LO 3 -

0 

QJ_ t o Q> 

3 Q . OJ 

3 QJ 

H 3y 

t o ' t o fD -\ n ' fD 

CO fD QJ - 0 

0 - ? r + 

• o 

5 

• D 0 t o fD t o N J Q . 

- 1 ' fD 

n 

0 

c 

3 Q . - I 

T j " t o • o fD Q . QJ 

< cr fD 

I-+ fD fD 

3 

^ 

C t o 

n fD LO 3 -

Q3_ lO QJ 

3 Q . 

fD_ 

1-+ 3 - fD - 1 

^ fD 

3 

• D 3 ; 

t o ' 

0 

XD CO 

N 

O 

z 

C 

O CD CO 

o 

SL. 
QJ 

</l 

fD 3 -

ui- "> 

QJ ^ 

— ^ 

fD O L 

i/i O 

1/1 — 

fD _ . 

n 

c o 

c 

f D - • 3 -a 

I t -1 II 

QJ OJ 

r + 

o ^-

O) 

QJ 

QJ 

OTQ 

fD 

sr 

QJ 

< 

fD 

O 

QJ_ 

C 

cr 

fD 

O 

QJ 

l o 

•CO 

ID 

b 

O 

O 

3 

fD 

0) 

• < 

CO o 

1 fD 

K i 

rt- Q)_ 

2.°-

QJ. W 

S 5' 

QJ fD 

i n V) 

r + <^ 

3 - QJ 

fD 3 

O C L 

1-2: 

^ - lO 

= • ^ 

OQ fD 

S fD 

T 3 

O 

3 

3 

0 

QJ_ > 

u 

o m_ 

QJ = : 

?r O 

fD 3 ; 

S ^ 

3 

3 

fD 

n 

O 

T 3 

O 

3 

QJ 

O 

—h 

B 

3 

O zi 

fD f5 

r* , . 10 

3 -

fD 

3 -

C 

olO 

o 

c_ 

Q . 

O 

r + 

3 -

fD 

Ci' 

fD 

QJ 

< 

fD_ 

cr 

• < 

OQ 

3 -

QJ 

• < 

QJ 

i n 

fD 

fD 

3 

Q . fD 

3 

Q . 

O 

-< 

CO 

£ ^ 

o S 

r'' fD 

QJ 

QJ - I 

^ E 

Q) o " 

3 ^ 

9 5. 

3 ° 

O 3 

" i 

(/) 3 

i-l- r + 

3 - 3 -

fD fD 

OQ i 

—• 01 3 ^ 

O r + C 

3 C T 

Q) ( n 

"S '+' QJ i n 

9-$ 

QJ fD 

3 = 

•?§ Si 

I ? 

S-- ?r (13 =• 

:z "a > 

5: fD rt o 

V) 

tD 

T 3 

QJ 

i n 

(/I 

fD 

3 

OQ 

£.53- S, 3 

^ g-

^ . QJ 

tD 3 

3 >-h 

n QJ 

fD a ; 

3 

-n Q. 

3 fD 

? - 3 

-5 J -J 

-* m rt- ,—• 

o 

3 

fD 

• < 

o 

c 

^ f^ -a 

lio 

III 

OQ - , 

fD ^ 

< -• fD 

8 ^ 

11 

« "2. 

i n 

n O 

3 

3 

fD = CO 

o C3 7 P < O 

5: o 

S o 

rt- (D 

i i^ E 3 ^ 

3 

OQ 

rt- 3 

Q) Q . 

= i "^ 3 

fD n 3 

3."?: C 

fD 

fD 

•5 ? 

lo in 

fD 

O 'A 

QJ 

3 

Q . 

3 

O 

0 

B 

Q. 

in* 

rtQJ 

3 

Q . 

fD in 

rt3 

fD 

< QJ 

3 

in 

fD 

<_ 0 

3 

fD 

in 

10 

QJ 

— i ' 

n 

2 rt 

n fD 3 

^ si r+ fD 

fD S. O -• 

=> 2 "• 

i/i Q- OJ 

^ 3 

n O 

3 

3 

f O' 

3 

QJ 

3 

QJ 

r + 

• < 

• o 

n ' 

QJ 

= ! O fD 

Z 3 3 

lo 3 3 . 

3 3^ S 

O (D o 

Q . 3 fD 

- I S: 

^ S" < 

fD fD 

T 3 - I — 

B 

< 

fD 

3 

QJ n 

3 O 

1 3 

CO 

fD 

QJ 

• o 

O 

O TM ^ 

^ D. > 

S - =^ 

^ Q. 5' 

3

^ " fD 

i n 3 

QJ 

fD fD 

5 3 

O w 

"> n 

-a c 

QJ l O 

!^ o 

rt- fD 

o "• 

c 

• a 

QJ 

i n 

i n 

fD 

3 

OQ 

fD 

n 

(D 

QJ 

3 

Q . 

n 

O 

3 

< 

fD 

3 

fo' 

3 

O 

fD 

O 

3 _ 

• < 

i QJ 

< 

fD 

O 

Q . 

O 

II 

5 ?i 

I?' 

^ !. 

r j - i n 

Q. 

fD 

T3 QJ 

; i 

c 

fD 

—h 

;5 0 

fD 

3 

3" 

10' 

0 

fD 

3 r+ 

0 -h 

CO 

? 

IT" 

o 

O 

en 

O 

0) 

3 
o > 

^ 5 5 

m 

• o CO 

• 

o 

o 

3 3' fD S O OJ —\ 

• < in fD to fD 

O fD r + 

o QJ 

3 Q . 

O 

3 

i-t-

3-

fD 

3 03 3 ' 

r-t-

fD 3. 

3 QJ 

° 3 

< 

3 

fD 

fD t o 

C cr cr 

f+ qQ_ 

o 

< fD t o 

3 fD fD Q . QJ •< 

O in 3 -

O CD to 

O 

c 'A NJ 

O 

3 

C r + fD t o cr fD fD Q . fD T 3 QJ - 1 r + 

c - I n> cr 

o QJ QJ 

3 Q . 

era 

o 

O 

c o' 

c - 1 

3 3' fD t o 

3 

n - ? fD QJ V) fD iQ j ' cr 

3 QJ 

< 

QJ_ QJ 

3 

£2. 

£2. fD T3 QJ - 1 r + 

c -^ fD 3" fD to 

O 

$ fD ET - 1 fD 10 r + 3 - QJ 

3 7 ^ 10 

3 

O 

era CU 

r-t-

fD fD 10 

cr fD 

3 fD 

— I— to x : c r LO • < fD CO r ; 

T 3 QJ 10 t o fD 

£2. 

• < 

o 

C 

10 3 fD to 

t o fD 

n 

c 

r+ • < 

3-

fD OJ 

o S- fD ; ; 

T 3 

O 

$ 3 - fD 

3 

• a QJ - < r+ 

3 fD ^_ 3 " 

TO 3

-

QJ 

n QJ 

t o 

n fD 

3 

C 

3 

C fD 

3 

TO 

Q> 

00 " O ^ 5 O QJ ^ ft Q) < '^ 3 5- ^ 3 - t o fD r + ^ ° 3 cr QJ 

< fD 

to to t o 

s < - QJ TO 3 - fD fD *" c r QJ fD 3 CD QJ fD £1) 

0 r + 

> 

~%" 5" fD to '" 

to QJ 

3 Q . 

0 

C to r + 

0 

3 fD 

3 

£2. 

0 

0 

3 

< fD 

3 

fD' 

3 

0 fD 

3 

3 

% 

fi) 

3 

• < 

t 0) 

3 

onq 
\ \ 

Z- fD 

3 O fD "*» CO Q J 

< QJ r + fD 

•o_ QJ 

3 fD fD QJ 

< fD —? QJ oq fD 

OQ fD 

^ 

C (D 

3 

n 

< 

3 

o 

3 

I 

CO 

r-h 

O 

• D Q . 03 in fD 

n fD 

O -n 01 QJ 

3 TT to 

O 

o fD -% r+ 3 " oq 

n 

O to r + 10 QJ 

3 Q . fD 

o 

fD* 

3 

I-+ QJ -^ 

n 03 fD 

• D " 

3 fD 

3 

oq 

\ \ 

3 

r-l-

fD 

fD = L 

(/) 

O (U n r + r + 3 QJ — - m ^ fD 51 in o 3 * fD QJ r+ CO fD QJ TJ 

O 

3 fD 10 

O 

O 

3 fD fD QJ 

I-+ 00 00 00 Ln UJ NJ :s ^ ^ 

3 fD QJ oq - » fD fD 3 fD 

3 CI CO 

> QJ -< CO 

03 

3 

C OJ -^ «< NJ 

O 

QJ 

n 3 " NJ 

O 

_ l-» 

O 3_ 3 " fD OJ 

< 

fD_ 

> oq fD 

3 

n •< QJ 

< QJ Q T T3 

Q 

O 

o 

O 

3 

3 fO 

n < • 

"< 

't/J OJ CT - 1 fD Q . 10 T3 OJ 

3 

fD 

0 

Q j" 

0 a

-

r+ M 

H —QJ ^ 

< fD 

0 

n 

> 

• a o_ 

0 CD QJ ^^ ^^^ fD 

0 '^ 03 

3 

0 

> 

3 QJ Q . fD 

C CO 

7D 

o 

o 
n 

O 

3 

3 

c 

3 

\ 

> 3 " QJ t o t o fD A, -\ fD fD r + QJ 

< 

fD_ fD 

X 

• a fD 

fD' 

3 

n fD 3

-

- I •< 

o 

C —T 

\ 

1 5. QJ cr fD t o 

£2. fD 

< fD 

O 

3 fD 

3 

1-+ QJ 

3 Q

-

5" 

n - 1 fD £U t o fD Q . o" QJ 

£2. ST 

n r + 

o t o 

\ 

> 

o 

o 3

-

fD t o <' fD T3 QJ 

3 fD - I t o 3 -

n 

c t o fD 

£2. 

O 

3 fD 

n 

o 

3 

O 

3 

QJ 

£2. 

< fD 3 ' 

TO 3^ OJ - 1 3 ' 

TO 

\ 

n 

0 

3 

3 

c 

3 3 ' 

< 

0 

< fD 

3 fD 

3 r + r + 3 " - I 

0 

C 

TO 3 " 

\ 

2 

0 

1-+ o' 

3 

0 QJ 

3 t o 

n 3

-

fD 

£2. 

C fD 

n 3

-

OJ 

3 

TO fD t o 

0 

3 

0 

> 

3 fD (O • • 

3-

% 

0 (U 

3 3

-

fD 

C (O ro (O 3 -

0 9L (O 

> •a 

0 a. 

> 

c 3 " 

0 

2 

< fD • o fD 

i 

£ l C 

IS" " ^ s i a (fi SL CO 5S ^> 

+ 

• s 

I 11 

S" 

- g 

o 

o 

o 

3 

i •< :^ 

I Q ' 3 -

f§ Tl 

^ I 

a, B" i> 

c v> 2 . (* (A 3" O SL (A 

3 

o 

> a> 

3 sr IS 

Delta 

refun 

time S

, °- > 

c^ Q r cJr _ 12. § fD- 5' 

§:5r 5 3 - 1 OQ fD t o \ - -D p CD £ rent ndin 

o %-

= t o 3" 5 fD n ' 0 fD 

-»- T3 

QJ 0 

-<: < 

0 

c • ^ (D 

3 

fi^i H CO (D • ^ 

< •

M • 

0 (D 

? £ ' 

. ^ ^ C^ # s 

m 

k 

s s. 5" 

0 3 = TO 

•CO- z r N J r + 00 t^ 0 0 3 1 ?? 0 

•CO ° 3 - -Mu* s 

313. 0 G . 0 fD 

•0 LO 

fD 3-

-< 0 

to QJ 

(S i^ 3 > fD 1— "^ 0 QJ > to CL fD QJ 

£2. 3 _ r + 0 QJ 3 - QJ CD < > QJ • QT ? cr 0 = ; 3 ^ . 1 -< QJ 

3 

£2-
3 - • 

a. o 

i n • O 

o SJ 

3 ? r* fD 

fD n 

- c 

(/^ QJ 

fD -< 

5 3 

CO 5 -

fD ~ 

2 3^ 

S. vo 

§ "g 

" - i n 

Q . fD 

"> ,2 i n OQ 

= • fD 

s -• 

• - QJ 

B' 

• o 

fD 

ft 

Q) 

3 

Q . 

CO 

fD 

QJ 

-C3 

O 

O 

< 

fD 

fD 

i n 

O 

3 -

fD 

Q -

C_ 

fD 

3 -

fD 

•a 

- t 

o 

i n 

o' 

3 

QJ 

% i 

fD -

3 

c 

o 

3 - n 

fD 

, = fD 

TO (D 

fO i n 

QJ n 

fD 

Q . 

!* E. 

QJ 

3 

£3. 

a-

:<: 

i/> 

1. 

3 

OQ 

r + 

3 -

fD 

> 

• a 

o 

•g 2 

iS 3. 

fD fD 

3 

OQ 

tD 

m flj 

- ? 

o 

3 

tD 

fD 

QJ 

3 

J, °-

fD QJ 

< S 

Q fD 

fT, Q T 

_ o-

? QJ_ 

- > • ? r 

- h fD 

• < • O . 

5' 2i 

OQ " ^ 

QJ g : 

ID V,' 

• a m 

QJ C 

i n OQ 

iC OQ 

fD (D 

3 o i 

OQ Z*. 

fD O 

"> 3 

2 QJ 

3 

o 

3Q fD 

-. ./, ^ 

, fD 33 

—1 Q) fD 

3 - <-!• OQ 

fD OJ 5 ' 

£ B =Q' J 

- i Qj ZT 

fD' S" > 

i n 

</> _ 

2. $ 

I 2 

&? 

~ ^ 3 (>) fD 

fD 

£ 3 . 

QJ 

3 

3 ^ 

B S 

qQ_ <^ ^1 — -< 

:A o 

3 3 -

QJ fD 

= n 

• < ^ 

3 . QJ 

fD 3 

Q . Q . 

- : • </1 

cn C " 

fD ^ 

—^ rtn in 

^ r i/i 

. = fD 

3 

<s 

fD 

lO 

Q L 

QJ 

• < 

i n 

QJ 

fD 

QJ 

Q . 

in 

3 -

O 

cr 

c 

O L 

OQ 

fD 

fD 

T 3 

QJ 

i n 

t o 

fD 

3 

fD 

?i 5. 

fD 

? :r. 

•-+ 3 

€ tn 

O fD 

E.5i 

?: O 

2 . QJ 

^ ? 

OJ fD 

QJ OQ 

m fD 

O 

o3 

OQ 

=> = f 

QJ 

3 

Q . 

fD 

3 

3 -

QJ 

£ 2. 

D " 

tD 

tD 

3 

o 

Si. 

3 

•o_ 

n 

I 

> 

o 

; j 

0) 

3 &) 

•ffl 

fD 

r-fr 

3 -

fD 

3 

fD 

fD 

a. 

•S ^ =r 

[Dro p 

=;• S °E 

" •o 5 

QJ O OQ 

rt O (/I 

si 

QJ 

3 

Q . 

3 -

fD 

tD 

Q . 

C 

fD 

t o 

o 

CO c 

> :?. 

i n O 

tD 

O 

C o 

c 

3 

OJ 

i n li 

— OQ 

QJ 3 -

' ^ « • 

QJ l>0 

C3 fD D . 

Q) ~ C _ 

Q . S fD 

f^ 5- S" 

2. =^ "S 

fD f? 

^ -3 1/1 

F 6 

3 

G o 

5* 

tD 

i 

? 5' 

- • fD U 3 

-5 a-;:r 

R ^ -

QJ 

O " D 3 

> s 

l/l 

" fD 

O - 1 

fD 

O. fD 

a: a) 

o 

3 

F 

o 

3 

• o 

o 
a

. CD 

03 CO = ; CO >< CD 

si-. C 03. Q. 03 =T =?• I ^ CQ S . ^ s l! QL Q . 03 CD •< :^ T3 «/> 03 O 3 - 3 

i-l. 2- o ^ 9 03 ^ ?• o 3 r* ^ ^ 3 - O fD 

• O n 

3. O H S. 

O 

c CQ 

CO 

o CD 

Q. 03 C/) m_ 5' 03 —h 

o 

3 03 

3 CO 03 CO 

o 

§2, O OJ 3 3 « - lO 3 - Q) CD «o CD O 

i o g ?f o CO 03 : i 03 CO CD 03 —T 03 CO 

> T3 

3 -

11-

i i CO •• 

=: 03 

_ i CO CD CO J fl) I . 3 ^ 03 Z cw" 3 - 3 CD < 

73 

O 
" 0 3 - Q) a 

9 ?-^ B 

ft\ _• . ^ S F i CU 

Q. CD 

£U 3> H 

o _. >< 

^ E & 

3 3 - 03 

^ CD QJ 

3 - < Q3 CD o 

' s- ^ 

CD o 

QJ 2^ 

tfl CD 

CD § 

S" 3 O CD 

CD CD 

^ 8 

CD • < 

CD d 

o 

=H 3 

0) 74-

Cfl 03 

3 . 3 

O > 

0 3 " -1 

1 « 3 

S- QJ n 

Q o 9 ^^2 : 

to 

03 T3 

< CD 

O 03 ST 

^ S : 3 

O O Q. 

^ -=' ff 

S CD Z C D ^ I 

3 3 S 

=!•. CD •• 

i ^ 

s o 

3 ' QJ. 

O 03 

3-2 

- ^ 1-1 -

O CD 

03 U) 

2" B 

CD < 

|— Q. ' 

O CD 

CD 0 

o :^ 

5 3 

CD 0 

o ^ 

03 § 

Q. S . 

03 ? 

03 _ , 

><. 5* 

« CD 

Ei{ oT 

- ^ 

CD o 

C-D * I 

0 J | 

1CD = ^ 

CL> < 

03 

CD 

(Q 

O 

3 

O 

CD 

3 

tn 

i 

o 

0 

03 

i . 3 

o 

o 

03 

5 2 -

.—#- o 

•n 

o 3 

Q> 

3 

C3. 

a 

• o 

CD 

O 

• D 

0 

O 

01 

3 

n 3 

3 i 3 

03 = 03 

^- cr S-

,2 ^ '^ 

^ 03 3 

3 a "> 

CD , 2 =}> 

cT £ CD. 

CD 03 tfl 

— ^ "O 

O CD 

O :— 

3 -

CD 3 -

w "2 

^ * CD 

«=» 2 

3 ' Q0 

03 

.O 

C 

CD 

CD 

03 

3 

n 

CT 

CD 

03 

- 1 

=? fD 

^ 

CL 

(/J 

O 

c 

— D l 

3 (B 

CD W 

03 

3^ Q 

03 

3 3 -

CD CD 

O 

O 03 

3 a 

3 N3 

CD - 3 3 3 

Q. O 

CD 3 Q. g: 

g: to 

CD 03 

3 . ^ 

5' ^ 

O CD 

o 

c 

to 

o ^ 

CD O 

< c 

CD SJ" 

i!, CD 

• a <" 

C3 ff 

to o 

a-: I 

< aj 

CD 5 

CD in' 

X O • o 

^ CD 

m § • 

CD CD 

CD O 

O CD 

(D Q. 

S O i . 

CD _;, -

3 2. ^ 

3—0 3 

S. S S 

X O co" 03 3 ' 

'^ S '^ O P S- CD 3 -

— to 

03 CD 

to — 

CO 

O 

o 

o 

03 ^ 

3^ oT 

5 ^ O 

- to 

CO =^ 

s "• 

T l O 

o 5. 

=i J2. 

> 0) 

= • 3 

^ t o 

CD 

9^ -

• ^ C CD 

5 03. Q) 

03 3- 5-

CO CD f n 

^ 03 ^ 

^ CD ^ 3 -t . ^ 

° s^z 

H CD QJ 

^ " o £2. 

—.Of- ) ^ S o 

,- CD y . 

S CO o 

O CO o " 

2 " 2 

3,3 4 

03 rt- ^ 

3 3^ ^ 

Q- CD 5 " 3 CD 

^ ^ 

O 

^ O H c 

= : 3 S ?• 

3 < 

S 3 

3 ? • 

CO ^ 

t-t- -

tD 

| l 

=; t o 

03 -tl CD CT S3-3 - '=L CD i ^ 

0) r\ lu ^ 

^ . 3 . - r f* 

CD 

3- I 

X 

o 

t o 03 

S Q3 3" 

3 -CT 

O tD 

S c-> 

*= O 

03 

CT 

O 

3 

CD 

H to 

2^ CD 

o 5 

c o -

W CD 

o _ 

tD oT 

" ^ - 1 

f5 CD 

CD X 

S . CD 

S <D 

CO ^ 

to' 5' 

3^ W 

r+ 

§• « 

3 VI 

• < • • 

CD 

CO 

03 

to 

CT tD 

C X 

w a 

--: 03 

O 

3 

I 

o 

•—h 

U) 

•D 

3_ 

3 ' 

CQ 

to 

§ § 

to o 

03 S 

3 — 

±? 

CT C" 

CD to 

3 3 . 

CQ to 

o _. 

3 CO 

• a CO 

^ 3 ' 

§? 

CO 

CD 

03 

T l 

O 

3 

o 

c 

CO 

o 

(D 

0) 

O 

l/

» CD 

(U O ria Levston Port facilit of Signatu y at Memp ire Flight his Inter Support national J> QJ 

=;• CL 

•O CL O <o H -*' ^ C H fD. (D ;; 

> 51 

3 (D (A 3) QT 

c t o TJ 

n h - i NJ 

•a_ 03 

3 fD 03 r + 

1-+ 

(/» fD QJ • 0 

0 

> 5" CD (O 

1 3 ' fD 

3 

a 3 ; 

t o ' OJ 

3 

£2. 

C - 1 

> OJ 

3 t o QJ t o 

0 

fo' t o 

^ - 1 3 - fD 

• "ol a 3- ;3 ft) 

?>; 

> —) 

. 0 

CTNJ l NJ 

0 

0 CD 

CO 

0 3

-

fD QC fD Q . QJ -^' t o fD <_ n' 

0 

c - 1 3 t o 

I-t-

0 30 fD 

TO 0 ' 

3 

CX3 "^ ^ • rv 

t o 

C 

< 

< 

P i n 03 •< t o 

0 - 1 3 -

0 3

-

fD T3 fD Q . QT 

c 

3 

n 3

-

(/) (D Q) • 0 

0 2 . 

•-h 5' 

_, , 3 - ,/ , fD • - 1 . .' fD ;-

'E' " 'A .. fD I-' 

Q3_ l-» 

c r + 

i-l-

3-

fD 3 ^ 

0 - 1 

• < 

0 - h r + 3 -

t o ' ^3 , 

£2. 

C 

15. •< Q3 

3 Q . r + 3 - fD 

^ fD_ Sr 

0 

0 CL 

"QT 

3 fD 

5 O^ —1 T* 

c 

• a 

§ 

— 3 

0 

m 

n 

0 

3 

0 

3 

< Q . 

0 fD t3 o 

r-f IQ 

3 

c 

3 

£2QJ . -^' 5' fD t o I-t- QJ -^ 1-+ 

1 

C t o 

"n] 7 r 3 -

•2^ . 

-n 

0 —^ QJ 

0 —h 

1/3 fD QJ 

0 

3 fD 

$ CO QJ 

I-t fD CO < . 

co" r + 3 " 

I-+ r + 

a • • 

^**-

$ 

§ 

$ 0 0 fD QJ T3 

0 

I-t-

> r^ 

0 

0 3^ fD CO CO 

0 

3 ^ ^ 

§ 

fD 
4 , O OJ 

• < ^ 

re ^ 

n' O O 

- +. r + TO QJ f ^ 

S n o 9- = 

S 1 

3 -

i 

f 

^ 

3 

^ T 

n 

3 -

rD 

X 

CD 

O 

c 

< • 

o 

^ 

Z "ar e 

•D = !iL 

3 go . 

O •" H 

3 ? 5 

3 3" 

rt-' < re 

= 3 

re QJ 

o 2 . 

3 o) 

2 re 

Ln 3 

Q . ft> 

ft) n 

- • o ^ 

QJ Ll l 

3 _^ 

O QJ 

r-f ^/^ 

o- i ^ 

TM --

§• a 

o 

* 

S 

I-t 

< n 

f 

re 

re 3 

<-f 3 

Q . (/< «-+ 

m 

o O 

OJ 

o. 

I f l 

3 

o 3. 

n 

fD 

3 

3 * 

fD 

3 -

C 

3 

CO 

fD 

0) 

-a 

o 7i 

n 

Qj' 

• < ' 

o 

^ 

3 fD 

O . 

2 

o 

3 

•< 

5' 

rn 

O 

o 

OJ 

§• 

3 -

4 ^ 

UJ 

o 

QJ 

3 

m 

3 -

V I 

C 

oNi' 

fD 

QJ 

5' 

(D 

W) 

O 

T3 

i 

CD 

fD 2 

3 -

QJ 

? 

O 

c 

Q . 3 

cr 

fD 

1 

QJ 

fO D 

3 -

r i 

O 

3 

3 

I/) 

c 

3, 

f;D ; 

•o 

5 

•D 

o 

3 -

fD 

5 

O) 

3 3 

fD 3 

g^ 

H 

OJ 

3 

I/* 

•a 

—1 

D" 

fD 

fD 

n 

o 3 

3 

c 

3 r^' 

( D ' 

QJ 

o" 3 

OQ 

3 -

m 

O 

O 

S 

o. 

p 

3 -

0) 

cr fD 

fD 

3 

1 

3-

o 

c 

i 

c 

CD 

Ln 

fD 

QJ 

? 

3 

1. 

Si. 

o 

o 

TM 

QJ 

re 

o 

c 

9-

•5' 

cm' 

3 -

5 

o 

re 

3 

• a 

o 

3 

X 

OJ 

3. 

o 

p 

QJ H 

m ^ 

re re 

l-> o 

o 3 0) sr 

H" O 

E^ 

Qj at 

•-I " ^ 

3 re 

; Q3 2 Q- 3 

o ^ 

3 S 

- o 

§ ! 

1 

TO g . 

r t 1 

o :T 

if 

1/1 fD 

o g 

ig 5 5 S' 

£ 3 D- !2. 

> S !2. 3 

r+ -1 era 2 

o S" 3 TM 

s !^ S.S 

3 ^ " 

- 9 5-

" < re 

S " ^ 

" Si > 

re ^ — 

- 1 o " ^ 

QJ 3 ^ 

? • ^ o l 

<. s 

0 CD 

<D t o 

^ > 

01 — 

ijy 5 

O) fD 

* . -o 

.r-j E_ 

00 s " 

il 

^ re S 3 

0/ QJ Si 

T " O 

" D OQ 

O QJ 

> 5 

S I 

3 f 

c CT 

3 -

Q . 

O 

NJ 

?T 

O 

^ 

-< 

o" 

3-

3 

? 

o 

3 3-

re 

i n 

• o 

o 

3 

> 

5' 

8 

s 

8 

^ re 

u 

U) 

3 

fc 

^ H 3 " 

Wl 

(/> 

0) 

OQ 

fD 

QJ 

r* 

aQ . l 

< 

O 

o 

o 

3 

0 1 

a. 

o 

cn 

0) 

51 
30 fD CO •a fD n 

I-t-

—h c_ 

> <' Cc O D3 fD Q . 

3-

O) 

3 •< 

0 

c - 1 •< 

0 

c -% 

£-3 

0 

3 to Q1 fD -1 QJ 

I-t-

d 

3 

^"i. ~ 

3 fD CD 

i-t-

i-t-

3-

fD 

m 

> o3 o fD fD 

I/) 

0 — h 

(-1- 3^ fD 

n 

0 

3 3 

c 3 

r+" 

fD* CO QJ 

r-t-

—l fD QJ to 

0 Q3 J o-fD in 

C a-CO 

fD" 

< 

fD_ CO 

^ fD 3 ' 

CfQ QJ 

- t > fD CO 3 - £U •a •a 

0 QJ 

0 3" N> QJ 

3 Q . O" 

fD. 

fD" 

< fD fD 3-QJ 

< fD •a 

S 

C/1 fD 

3 i-t

-

fD Q . QJ T3 —t 

0 TD 

0 CO 

QJ_ 

I-t-

3-

QJ 

to fD 

< nfD ' QJ 

I-+ 

C in 

n fD CO IT 

0 

QJ_ in QJ 

3 

£2. 

Z 

0 3

-

fD —% 3 

> QJ cr QJ 3 QJ B' -% I-t- 3- fD 

3 fD 

X 

«-+ fD QJ —^ •D fD 

d Q. 

fD QJ -a 

0 7i fD 

n 

0 

3 fD 10 

i-f 3 ^ 

co' 

0 •D •D 

0 —% t-tC 3_ 

^ 

0 CT fD 

0 3

-

0 CO fD 

3 

0 T3 —% 0 

< Q1 fD fD CO CO fD 

3 

i-i-

QJ 

£13 

—\' 
(0 

c 

• 0 

I 

c 

5 

v t 

i 

-A 

3 

O 

ID 

VI 

N5 

bo 

> 

i 

s 

M 

C 

-J 

N 

2 

o 

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) 

$ 444.00 $ 37.61 $ 211.20 $ 200.00 

50.00% 

5.00% 

• » 

1 

-^ 

2 v t 

N 

O 

1A 

•A 

2 

v t 

N» 

( 0 

$ 1,234,551 

61,728 

$ 2,777,739 

138,887 

$ 823,034 

411,517 

$ 1,851,826 

925,913 

Passenger: 

Forecasted Passengers 

Average Revenue / Pax: 

Current; 2011 Revenue / Pax Change 

Average Revenue / Pax 

Passenger Revenue 

Other Revenue: 

Ratio to Passenger Revenue 

Other Revenue 

Total Revenue 

Operating Expenses 

1 c 

(D 

$ 74.10 

74 

$ 6.00 

$ 564,115 

851.20 63,074 

377,933 

32,014 

179,773 170,240 

$ 805,879 

1,915.20 

141,916 

850,349 

72,031 

404,490 

383,040 

i n 

<n 

cn 

$ 558,530 

1.00% 

$ 797,900 

1.00% 

<o 

to 

(O 

7,000 

$ 79.00 

1.00% 

10,000 

$ 79.00 

1.00% 

• n 

u 1 

3 

m 

S 

S 

to 

I -

I 

)> 

5S. 3 

3 i ° £ l 8 

>3 » J 

ro £. -• 

o » o 

• •< 7* 

= 1 § 

O (D 

DJ 

(0 

?r 

o> (-

c 

(A ^ 5 > 3. » 

— r 

fi> o 

— 3 

> JS. 

I? 

o a. 

O D) 

« l 

o 3 

A 

(A 

m 

o s 

3 -^ 
CO 

1 

3 

c>> 

- A 

s 

•2. 

% 

s. 

1 

—L 

O) 

- i . 

00 

1 

a 

< 

"(O 

OO 

to 

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) 

$ 455.10 

$ 37.61 $ 221.76 $ 200.00 

50.00% 

5.00% 

v t 

CO 

00 

1 

M 

CO 

to 

CO 

o 

CO 

_to 

'ID 

'» 

CO 

cn 

$ 1,264,098 

63,205 

$ 2,844,224 

142,211 

$ 842,732 

421,366 

$ 1,896,149 

948,075 

Passenger 

Forecasted Passengers 

Average Revenue / Pax 

Estimate; 2012 Revenue / Pax Change 

Average Revenue / Pax 

Passenger Revenue 

Other Revenue: 

Ratio to Passenger Revenue 

Other Revenue 

Total Revenue 

Operating Expenses 

1 

3 

C 

o 

$ 75.58 

74 

$ 6.15 

$ 592,322 

851.20 64,335 

387,381 

32,014 

188,762 170,240 

$ 846,173 

1,915.20 

144,755 

871,608 

72,031 

424,715 

383,040 

cn 

§ 

cn 

00 

CO 

00 

$ 586,457 

1.00% 

$ 837,795 

1.00% 

(O 

- J 

(O 

•"J 

<o 

7,350 

$ 79.79 

0.00% 

10,500 

$ 79.79 

0.00% 

• n 

a 

1 

rk 

m 

S 

(A 

i 

t -

f 

1 

1 

1 

• n 

(D 

of j 

s> 

xi 

ro 

o 

..A 

NJ 

1 

a) 

3 

C 

fi> 

T 

>< N> 

> 

T 

-1 

C 

Si. 

( f l 

c 

D" 

(A 

a 

>< 

c 

(D 

3 

(D 

fi> 

(A 

c 

3 

(D 

m fi> 

(A c 

iS. -fc. B» 

^ S C 

O -< sf. 

gi. 3 

* 3 91 

o > ' 

O CO 

S5 » 

~ TJ 

O 

3. 

> 

3 

(A 

m 

o «•• 

3 - k 

- ^ CD 
1 

s 

X 

3 

cn 

bo 

5 " 

cn 

Rev Block Hours 

Scheduled 

Completion % Completed Block Hours 

Rev Departures 

Scheduled Completion % Completed Departures 

Rev Passengers 

PY 2007 Passengers Forecasted Growth Rate 

Total Passengers 

Average Segment Share 

Segment Passengers 

Available Seats Average Load Factor CO 

CO 

J 

s 

o ^ 

11 

o» o 

o> o 

1,216 

7.000 

0.00% 

100.00% 

1,824 

10,000 

0.00% 

100.00% 

851.20 

1,248 

97.50% 

1,915.20 

1,872 

97.50% 

I i 

3 

R 

CD 00 

--i -vi 

cn w 

O <JJ 

^ o 

CO 'co 

-.J o> 

i n f ^ 

o at 

S 

3 

M 

r 

z 

1 

«l 

1 

1 

• n 

<o 

oC 

fi) 

«3 

t o 

o 

• 

n) 

3 

C 

fi> 

«3 

g 

TJ 

A 

3, 

o 

0> 

3 

O (D 

(A 

C 

^ 

3 

«5 

K> 

0) 

(A 

TT 

D> 

C_ 

C 

3 

_ ® 

m fi> 

<A c 

o « ? 

O ^' s: 

o to 

if! « 

~ TJ 

O 

3. 

3 

(A 

m 

2 : CT O s: 

3 C4 
1 

s 

? 

3 

£ 

3 

o> 

CO 

Rev Block Hours 

Scheduled Completion % 

Completed Block Hours 

Rev Departures 

Scheduled Completion % 

Completed Departures 

Rev Passengers 

Oct 2009-Sept 2010 Est Pax 

Forecasted Growth Rate 

Total Passengers 

Average Segment Share 

Segment Passengers 

Available Seats Average Load Factor •VI 

o 

CO 

O ) 

o> 

•v l 

o 

1 

"k o ^ o o> o 

1,216 7,000 

10.00% 

100.00% 

1,824 

10,000 

10.00% 

100.00% 

851.20 

1,248 

97.50% 

1,915.20 

1,872 

97.50% 

1 

3 

9. 

(O 00 

v j -vi 

o b 

CD CD 

ii 

s 

M 

r 

S m 

S 

s 

(A 

r 

r 

1 

sr 

1 

(D 

oc 0> 

«3 

ro 

1 

-f 

c 0) 

>2 

ro 

TJ 

A 

q, 

- 1 

0) 

3 

O 

o 

(A 

C 

^ 

1 ^ 

fit 

(A 

X 

0) 

c_ 

c 

3 

(D 

m 0) 

(A c 

o » ? 

o 3. ? 

£ > « 

O -»' a: 

gi. 3 

§ 8 ^ 

<* 3 5 

o> ^ 

o (O 

JR ® 

0) 0> 

~ TJ 

o 

a. 

3 

A 

(A 

m 

s°: CT l

o «•• 

3 w 

-^ 00 
3 00 

S 

loo 1 ^ ho cn 

3 

-o 

1 

(A To bo 

F 

3 1 (A CO 1 to '» cn 

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) 

$ 444.00 

$ 37,61 $ 211.20 $ 200.00 

59.00% 

5.00% 

cn 45 " M 

'to 00 cn V l 

v t CO 

1 o> to CO 

$1,532,960 

76,648 

$ 2,944,403 

147,220 

$ 964,126 

568,834 

$ 1,851,826 

1,092,577 

Passenger: 

Forecasted Passengers 

Average Revenue / Pax: 

Current; 2011 Revenue / Pax Change 

Average Revenue / Pax 

Passenger Revenue 

Other Revenue: 

Ratio to Passenger Revenue 

Other Revenue 

Total Revenue 

Operating Expenses 

1 

$ 74.10 

74 

$ 6.00 

$ 564,115 

997.12 

73,887 

442,721 

37,502 

210,592 

199,424 

$ 805,879 

1,915.20 

141,916 

850,349 

72,031 

404,490 

383,040 

v t cn 

s cn V t 

•vl "3 

$ 558,530 

1.00% 

$ 797,900 

1.00% 

•v l CO 1^ 

7,000 

$ 79.00 

1.00% 

10,000 

$ 79.00 

1.00% 

I 

0 

s CA rS (A 1 -

Z 

1 

s (D 3J 

si •3 (0 O CT - k (A -* E 

0) (A ST 0) 

(A = 

o 2. ® 

Q =5' o ( 0 8 

fi> E. O A 

(A 10 ^ 3 O ~ O O » Q. «S 3o ^ o> * o « s s — -D 

O 3. 

3 

A (A 

m 'I C CT o s; 3 -I. M > 
(A 

1 

1 

1 io O) 

'to -J 

O 

o •a 

a 

o o> 

& 

3 (/) 

•|o O) bo 

i CA 

C 

O 8! 

§ 00 to l o to 

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) 

$ 455.10 $ 37.61 

$ 221.76 $ 200.00 

59.00% 

5.00% 

*^ ' o Si 

g 

•JS CO 

1 

i CO 

o CO o> cn O) t o 

$ 1,569,648 

78,482 

$ 3,014,877 

150,744 

$ 987,200 

582,448 

$ 1,896,149 

1,118,728 

Passenger 

Forecasted Passengers 

Average Revenue / Pax 

Estimate; 2012 Revenue / Pax Change 

Average Revenue / Pax 

Passenger Revenue 

Other Revenue: 

Ratio to Passenger Revenue 

Other Revenue 

Total Revenue 

Operating Expenses 

f 

3 

C CO 

$ 75.58 

74 

$ 6.15 

$ 592,322 

997.12 

75,364 

453,789 

37,502 

221,121 

199,424 

$ 846,173 

1,915.20 

144,755 

871,608 

72,031 

424,715 

383,040 

cn 

'oo 

m cn 00 

"co 00 

$ 586,457 

1.00% 

$ 837,795 

1.00% 

1^ 1^ 

7,350 

$ 79.79 

0.00% 

10,500 

$ 79.79 

0.00% 

• n o> 

1 

3 CA i. 

Z 

> 

s CA 

r t -

z 1 

1 

• n 

A 

CT Q> <3 N) 

O .IO ^ 

1 

> 3 

T 

C 0) CO 

c CT (A 

a «< -Q o 

fi) b . •3 3 O A 

fi> (A 

X fi> c_ 

c 

3 

m fi) <A c 

o * ? 2. "h. fi) ^ 2 c O "1 a: 00 3 5 O) " O CO (A A 

fi) D> ~ TJ 

O 3. 

3 

A (A 

m 

s : CT O s : 3 -A ro DO 
> 

ps 

•0 

0) 

— 

r 

en 

00 

cn 

cn 

Rev Block Hours 

Scheduled 

Completion % 

Completed Block Hours 

Rev Departures 

Scheduled Completion % Completed Departures 

Rev Passengers 

PY 2007 Passengers Forecasted Growth Rate 

Total Passengers Average Segment Share 

Segment Passengers 

Available Seats Average Load Factor 5 

CO 

at 

o ^ 

l § 

•A ^ 

at o 

'*. ' o 

-> o 

c» o 

1,216 7,000 

0.00% 

100.00% 

1,824 

10,000 

0.00% 

100.00% 

997.12 

1,248 

97.50% 

1,915.20 

1,872 

97.50% 

•0 

i 

0) 

3 

R 

to b 

^ CO 

O CO 

to 'to 

-vi at 

cn 9^ 

O O) 

s 

CA 

r 

b 

1 

S 

CA 

rrz 

S 1 

• 

1 

fi) 

(A 

?r 

0) 

c 

3 

A 

m 01 

(A C 

o » ? 

o = ? 

2r — 3 

2 . V. fi> 

_i - O -i 2 : 

-S«« 8 

g i . 3 

§ 8 ^ 

" 3 51 

o> ^ 

o (0 

(A A 

0) Ot 

— TJ 

O 

3. 

> 3 

A 

A 

CT 

C 

fi) 

sd 

ro 

o 

-A 

1 

c_ 

3 

C 

fi) 

-3 

IS) 

• 0 

A 

3, 

? 

^ fi) 

3 

O A 

CO 

c 

H 3 

fi) 

^ 

m 

°c : CT l 

o s; 

3 w 

IO > 
S 

5 

o> 

io 

o> 

'o 

Rev Block Hours 

Scheduled Completion % Completed Block Hours 

Rev Departures 

Scheduled Completion % Completed Departures 

Rev Passengers 

Oct 2009-Sept 2010 Est Pax 

Forecasted Growth Rate 

Total Passengers 

Average Segment Share 

Segment Passengers Available Seats Average Load Factor o 

CO 

SI 

b 

at -» 

' ^ ' o 

-^ o 

at o 

1,216 

7,000 

10.00% 

100.00% 

1,824 

10,000 

10.00% 

100.00% 

997.12 

1,248 

97.50% 

1,915.20 

1,872 

97.50% 

•D 

10 

01 

3 

to b 

^ NJ 

O CO 

to CO 

-g at 

in y 

o at 

5? o 

OS 

z 

> 

s 

CA 

1 

f 

1 

-n 

A 

CT 

C 

0) 

ro 

o 

IO 

C_ 

fi) 

3 

C 

fi) 

IO 

o 

- k 

c«> 

•0 

A 

q, 

fi) 

3 

8 

CO 

c 

3 

3 

fi) 

n 

n 

o 

o 

o 

o 

->J 

00 

cn 

m (A 

18 3 

> 

- I 

CO 

A 

2 

o A 

"0 

3 

• a 

o (A 

fi) 

0) 

(A 

ST 

0) 

c_ 

c 3 

A 

fi) 

C 

!? 

n 

3 

fi) 

8 

3 " 

O 

9: 

CT 

ST 

CO 

A 

fi) 

T3 

O 

> 

5" 

m 

a-. CT 

o 3." 

IO 00