EFTA02689254

PRICE INCREASE ANALYSIS (This model incorporates Nic's suggested adjustments to expenses and assumes N59CH accomplishes a 300.0 Fit Hrs Level-of-Effort in 2011) TØ EØ.1110. AIR CENTER HELICOPTERS, INC. Revenu* (Sales) 1104 1.1.11 1.1,o e" st"' £43 ei tenen fe.nn cof Onnta sans • 61.400 Oe 1.11 riaM fot. TOOI Rotan (US) nte 111444 Cost of Sales 11 01 And Man Ani Lokt> ion Mao Nl 41,6~ Corion Onno Yrl 0411 2445 1!t] 1410 2500 les 60 10 34 11311 COW Lto Sen Croont mono No Tolel Coat Of San Gons Pf 0411 1431, 17055 1 toot- !entte oor, 4.ft 4 6 0.6 1614* 000 aleer Po thr,t. 4ar t4444 n5o.nwVrrraa. Ut 10 Ptt Oto. 4-44 net at 110 ons %en ton Ptt Pon Mto end to 360 not WI Pon Pst 4191 Sof Ised at 300 n« 1.11 Pon PwMlwMrwnØe.rSWanla Por Flopot no ben te 303 ren 11011 een P« Ooi Mee band a 360 ener 1141/ hen Pof 1114 no wow to 300 wYr art regi kop-os 6110 CO> rthry Mise me YO41,14 oen Ina 11.001 4.0 8~ en enen rem Ilpres no fr es sein fornd1 ttion hon. 2014 Ptt be ton 'Mat/ 61~0~40 61« bind Ce 0/10 104res pot ~1 14«. non te lno On ey 1 tot Ina as et Man aPM. 35 0444 • 37 00 • »0 16. San Ob Ine 60 pee har 006 142•90:44ed <C41 W444 n 2010 kap« oma ~na In ante erwontna 4•111n SIC4/4 Of 0190 nl Sc-' 61 0 otocet (no on to none* a ~en, no nel toorn Expenta P« Fien no boei n 340 end •trt Non P« NO 1 te sen /60 een or non 41)00 Pot JNM Mr laf en 310 een krt ron Wn. 133 In ROE Mee band YA nel Ir én 2311 Pel Ryt elev 011•3 01 303nel IlOtt ben 4313 C Pst 11644 uni teef nØ lala gr.Mrn 010 Pot Pl in KW ~dm 360 nat 50e Pon HO Per 11.1 Hoe bond co 360 n Wi ton nor« no %n 2010 bit 1333 Pst RØ1 ns te ef n 300 n« Ir hen loss na 2010 Ptt 1004 Pst 19011 Hom bind n 303 eren let non oen 13 teel oenen 4.» Per ~4 14~1~041 a 300 en* Wi non te n inleen «doorn tom Poen -optant, ot* «neon Pst no ~nl 'opa t. t•-• to ~won to ~n a501my Olts genen annrain pene b ninn, *Zo rention• SLMwxa Cl &Co ttnnen ~not a... e.,rrn( oen • to~In Oei eten and tiond ten kt f• wen encond? n %poon Onno mecabitainne crolnen kernen doned N. cso mto. 2 eetl.,. 111« minne dos to nv« ard • e, WI HM toto int r JaaPWY.rMr n teersten tenzed pICIO ~kan nor 101015. fro Croont co n crta eend Oltet ta es boa tret. holoitespantredo «d se OM toe neon eenCetMyn.o woon tonen 1 no/ nd foto no liblelY ~is stentin go men nel eend tos Pst BR wan enne Stool ottenf to Mond' Sen ne IMF «a sten. la eest wed ~nl ten te 05 mono tont Bond o. 2110 Pa 11.0 4emi Sen n b. node •000141 In ~n bose eend tent .eo. MOM% *.is S slow. NO fr 2010 Ptt Neo Pr011t t13:/) (141.4 PO1K144 Net La* E FTA_R1_02027967 EFTA02689254 RS laalAillpt Pop I .I1 PeOvlw WPM, %MIN EFTA_R1_02027968 EFTA02689255 PRICE INCREASE ANALYSIS (This model incorporates Nic's suggested adjustments to expenses and assumes N59CH accomplishes a 300.0 Flt Hrs Level-of-Effort in 2011) Revenue (Sales)/ Flight Hour (FM) Moreau Analysis - Based on Estimated Total Flight Hours (300.0) to 1141.1 fly., laud al ten Xt. *ammo kr. min Dat.ar.notaotay. hovev itoscotonns~ not& cii3LIMISTolef Omni Pleguttedf2 1147•OO11O••••• Prom litownalttMILRIllet ProatOmene Art.O•O1,11 PcM aoSs MO- aka kw Fir Maw toad gO Ilbrl ire* po. on* ace Pe Fir Heartaden):0 aW 1101 ham LOIN a Flpi Plea famed es X0 nun MO km* One tan • no trot mm tor • oe we. Andra$ does not Mud* Wry Ovelbead I GILAIOOC charpn /*summon wen Peas 2 of 2 MOINWIew 511/011.4116111 EFTA_R1_02027969 EFTA02689256