Similar documents


PETER O. KNIGHT, PLANT CITY & TAMPA EXECUTIVE AIRPORTS HILLSBOROUGH COUNTY AVIATION AUTHORITY

I MINA'TRENTAI KUÅTTRO NA LIHESLATURAN GUÅHAN RESOLUTION STATUS

2018 Appropriation Budget Table of Contents Board Approved August 18, 2017

Salt Lake City International Airport April 23, 2013 Budget Briefing. Page 1

Master Plan Phase 2 Workshop

2017 Appropriation Budget Table of Contents Board Approved August 19, 2016

Broward County Aviation Department Recommended Budget Fiscal Year 2019

PETER O. KNIGHT, PLANT CITY & TAMPA EXECUTIVE AIRPORTS HILLSBOROUGH COUNTY AVIATION AUTHORITY

Charles H. Ada II Executive Manager A.B. Won Pat International Airport Guam

Financial Feasibility Analysis Terminal Programming Study Des Moines Airport Authority

PETER O. KNIGHT, PLANT CITY & TAMPA EXECUTIVE AIRPORTS HILLSBOROUGH COUNTY AVIATION AUTHORITY BUDGET FOR FISCAL YEAR 2019 TABLE OF CONTENTS

ACI Webinar Airport Capital Investment CIP Financial Planning

RESOLUTION No APPROVAL OF WAYNE COUNTY AIRPORT AUTHORITY FISCAL YEAR 2018 BUDGET. By Board Member Mark Ouimet

RNO Master Plan Approved Alternatives, Financial Analysis, and Facilities Implementation Plan

JANUARY 2018 BOARD INFORMATION PACKAGE

COUNTY OF ORANGE, CALIFORNIA AIRPORT REVENUE BONDS, SERIES 2009 A & B ANNUAL REPORT FOR FISCAL YEAR ENDED JUNE 30, 2013

Session 6 Airport Finance 101 Funding Sources for Airports

Preliminary Draft Budget FY Airline Rates and Charges. Sea-Tac International Airport

Chapter VI Implementation Planning

Greater Orlando Aviation Authority Orlando International Airport One Jeff Fuqua Boulevard Orlando, Florida Memorandum TO: FROM:

APRIL 2016 BOARD INFORMATION PACKAGE

RECOMMENDED 2013 BUDGET

Financial Feasibility Analysis

EXHIBIT E to Signatory Airline Agreement for Palm Beach International Airport RATE AND FEE SCHEDULE

SECTION NO. PAGE NO. Amendment NO.

IAH Terminal Redevelopment Project. Memorandum of Agreement with United Airlines

FORECASTING FUTURE ACTIVITY

Implications of Construction Cost Escalation

JANUARY 2017 BOARD INFORMATION PACKAGE

Kansas City Aviation Department. Community Listening Session

FY 2018 Rates, Fees, and Charges Year End Reconciliation. Finance Department P.O. Box DFW Airport, Texas

RESOLUTION NO

Aviation Operating Administration/Executive

PENSACOLA INTERNATIONAL AIRPORT MASTER PLAN UPDATE WORKING PAPER 8 FINANCIAL PLAN

SEPTEMBER 2015 BOARD INFORMATION PACKAGE

PORT OF SEATTLE PRESENTATION TO THE WESTERN STATES INSTITUTIONAL INVESTORS CONFERENCE MAY 15, 2018

Greater Orlando Aviation Authority

RAPID CITY REGIONAL AIRPORT

CITY OF PALM SPRINGS FINANCING AUTHORITY CITY OF PALM SPRINGS

GREATER ORLANDO AVIATION AUTHORITY

AIRPORTS DIVISION. The Hawaii Airports System Is Self-Supporting

FLL s international traffic has tripled in the last 10 years and it is now 16% of total traffic

Section (a)(1). Description of Projects Impose and Use

DALLAS LOVE FIELD MAY 2015 DRAFT

Airport Finance 101 Session 3 - Capital Funding

Greater Orlando Aviation Authority Board Meeting. Wednesday, August 15, 2018

Transportation Research Board. Session Lessons Learned from Large Airport Development. Orlando Airport Experience

Los Angeles International Airport (LAX) Airside $907M

CHAPTER 7 IMPLEMENTATION PLAN

8.0 AIRPORT DEVELOPMENT AND FINANCIAL PLANS

Spokane Airports 2018 Budget. Spokane International Airport / Airport Business Park/ Felts Field

ISLANDS AT DORAL (NE) COMMUNITY DEVELOPMENT DISTRICT

DEPARTMENT OF CULTURE, ARTS & TOURISM (17)


COMMONWEALTH PORTS AUTHORITY

Aviation OTHER FUNDS. Positions. Percent. Change

Spokane Airports 2016 Budget. Spokane International Airport / Airport Business Park/ Felts Field

BURLINGTON INTERNATIONAL AIRPORT BOARD OF AIRPORT COMMISSIONERS MINUTES OF MEETING November 20, 2013 APPROVED 12/16/13

Chapter 9: Financial Plan Draft

AirportInfo. Passenger Facility Charge

Airline Market Shares of Enplaned Passengers. Scheduled Average Daily Aircraft Departures by Airline. Average Domestic One-Way Airline Fares

State of Hawaii, Department of Transportation, Airports Division. PATA Hawai i. September 13, 2018

SAN JOSÉ INTERNATIONAL AIRPORT

Five-Year Financial Plan

Chapter Seven COST ESTIMATES AND FUNDING A. GENERAL

Jacksonville Aviation Authority Annual Report The Power Within.

VIRGIN ISLANDS PORT AUTHORITY (VIPA) 2016 PUBLIC HEARING ON PROPOSED TARIFF INCREASE. ! July

The 14-Gate Replacement Terminal Project and Protections for Burbank

Annual Port Review. June 22, 2016

Amended & Restated Lease of Terminal Building Premises (Airport Use & Lease Agreement)

EXHIBIT K TERMINAL PROJECT PROCEDURES PHASE I - DEVELOPMENT OF TERMINAL PROGRAM & ALTERNATIVES

COUNTY OF MUSKEGON MUSKEGON COUNTY AIRPORT Rates, Charges and Fees for Fiscal Year 2019 October 1, 2018 through September 30, 2019

Quarterly Performance Measurement Report

PFC Quarterly Status Report September 30, 2016

AIRPORT TERMINAL BUILDING EXPANSION FAQs

8 Financial Plan. 8.1 Airport s Financial Structure. MASTER PLAN UPDATE Nashville International Airport

Metropolitan Washington Airports Authority (MWAA)

I. COMMUNICATIONS II. RESOLUTIONS, MOTIONS AND NOTICES


Financial Proposal for Gwinnett County Airport Briscoe Field

Session 5: Complex and Creative Financial Transactions

NOTICE OF OPPORTUNITY FOR PUBLIC COMMENT RELATED TO PROPOSED PASSENGER FACILITY CHARGE APPLICATION NOVEMBER 9 TH, 2018

AGENDA. Report of DBE Grievance Philistine Ferrand, DBE Liaison Officer

6.0 Capital Improvement Program. 6.1 Capital Improvement Plan (CIP)

THE CASE OF A SUCCESSFUL PFC APPLICATION

DEVELOPMENT OF TOE MIDFIELD TERMINAL IROJECT CAPACITY ENHANCEMENT REPORT DEPARTMENT OF AVIATION TOM FOERSTER CHAIRMAN BARBARA HAFER COMMISSIONER

2017 Accomplishments

Fort Lauderdale Hollywood International Airport

Business Plan INTRODUCTION AIRPORT ENTERPRISE FUND OVERVIEW. Master Plan Guiding Principles

COUNTY OF MUSKEGON MUSKEGON COUNTY AIRPORT Rates, Charges and Fee for FY18 October 1, 2017 through September 30, 2018

PFC Application #2 Niagara Falls International Airport

Report on the Annual Result for the year 2005

14 C.F.R. Part 158. Passenger Facility Charge Program Logan International Airport. Public Notice

STUDY WORK GROUP MEETING No. 4. July 12, 2017

TABLE OF CONTENTS. Airport Master Plan Update Manchester-Boston Regional Airport. W:\ _Manchester\MPU\Final\Executive Summary.

INTERNAL AUDIT REPORT

BURLINGTON INTERNATIONAL AIRPORT BOARD OF AIRPORT COMMISSIONERS MINUTES OF MEETING October 15, 2013 APPROVED 11/20/13

TAIT FY 2019 BUDGET Summary

Transcription:

A.B. WON PAT INTERNATIONAL AIRPORT AUTHORITY, GUAM CAPITAL IMPROVEMENT PROJECTS FOR FISCAL YEARS THROUGH 2018 as of 02/22/18 I. ONGOING PROJECT NAME Bond Federal CIF Total Payment Balance 1 AIP 97 AIP 100 Int'l Arrivals Corridor w/bldg Seismic Upgrades 96,108,007 22,200,000 1,126,940 119,434,947 29,990,466 89,444,481 3 AIP 93 Noise Mitigation Program 65 DNL & Higher - Phase 2,000,000 200,000 2,200,000 145,862 2,054,138 4 AIP 94 Miscellanous Airport Improvements - Ph 5 785,281 78,453 863,734 681,056 182,678 5 AIP 95 Wildlife Management Assessment 100,000 10,000 110,000 95,625 14,375 6 AIP 96 Safety Management System 150,000 30,000 180,000 85,139 94,861 7 AIP 98 AIP 101 ARFF Facility-Design/Construction Phase 1/2 422,472 4,500,000 488,889 5,411,361 404,064 5,007,297 8 AIP 99 AIP 102 Apron Rehabilitation - Design 1,810,000 192,112 2,002,112 344,221 1,657,892 9 AIP 103 Rehabilitation Runway 6L - Design 750,000 83,334 833,334 833,334 10 Hold Bag Screening Relocation 5,369,933 24,899,330 0 30,269,263 30,052,494 216,769 11 Parking Expansion 1,654,912 904,881 2,559,793 1,654,912 904,881 12 Upgrade Airport IT & FMS 389,118 1,000,000 1,389,118 563,259 825,859 13 SSCP Improvements 1,600,000 1,600,000 18,403 1,581,597 14 Art Program 639,000-639,000-639,000 15 Improve Leasehold Facilities (GSE, Tech, HC-5) 2,527,582 2,527,582 2,024,523 503,059 16 Tiyan Land Acquisition & Redevelopment 787,415 787,415 703,703 83,712 17 Facilities Fire Alarm/Suppression System 3,223,301 3,223,301 3,126,675 96,626 18 Upgrades to Public Restrooms - Final Phase 2,712,437 2,712,437 2,467,681 244,756 19 Maintenance Equipment 114,225 114,225-114,225 20 Airport Facilities Upgrades, Phased 4,971,711 4,971,711 4,809,764 161,948 21 Painting & Exterior Surface Improvements and Replace Roofing Systems 2,509,934 2,509,934 2,431,734 78,200 Totals: $ 104,583,442 $ 57,194,611 $ 22,561,215 $ 184,339,268 $ 79,599,581 $ 104,739,687

ANTONIO B. WON PAT INTERNATIONAL AIRPORT AUTHORITY, GUAM BOARD OF DIRECTORS RESOLUTION NO. 18-20 RELATIVE TO THE EXTENSION OF THE AGREEMENT FOR LEGAL SERVICES WITH CALVO FISHER & JACOB LLP WHEREAS, an Agreement for Legal Services was made on March 23, 2015, by and between the ANTONIO B. WON PAT INTERNATIONAL AIRPORT AUTHORITY, GUAM (GIAA) and Calvo Fisher & Jacob LLP (CFJ) (the CFJ Agreement); and WHEREAS, the CFJ Agreement provides for a term of one year commencing on March 23, 2015, with four (4) options to extend for a period of one (1) year each, not to exceed a total contract period of five (5) years with GIAA approval; and WHEREAS, on April 18, 2016 by Resolution No. 16-34, the Board of Directors approved the extension of the CFJ Agreement for an additional one year period (1 st Option) commencing on March 23, 2016 and expiring on March 22, 2017, under the same terms and conditions as set forth in the CFJ Agreement; and WHEREAS, on February 23, 2017 by Resolution No. 17-22, the Board of Directors approved the extension of the CFJ Agreement for an additional one year period (2 nd Option) commencing on March 23, 2017 and expiring on March 22, 2018, under the same terms and conditions as set forth in the CFJ Agreement; and WHEREAS, the Board of Directors has determined that GIAA continues to require the services of CFJ and that it is in the best interests of GIAA to extend the term of the CFJ Agreement for an additional one (1) year period commencing on March 23, 2018, under the same terms and conditions as set forth in the CFJ Agreement. NOW, THEREFORE, BE IT RESOLVED, that the Board of Directors of GIAA hereby extends the term of the CFJ Agreement for an additional one (1) year period commencing on March 23, 2018, under the same terms and conditions as set forth in the CFJ Agreement. DULY AND REGULARLY ADOPTED BY THE BOARD OF DIRECTORS OF THE ANTONIO B. WON PAT INTERNATIONAL AIRPORT AUTHORITY, GUAM AT THE FEBRUARY 22, 2018 REGULAR BOARD MEETING. RICARDO C. DUENAS, Chairman KATHERINE C. SGRO, Vice Chair GURVINDER SOBTI MARTIN J. GERBER

LUCY M. ALCORN ROSALINDA A. TOLAN DEEDEE S. CAMACHO ATTEST: GURVINDER SOBTI, Board Secretary

Page 2 Operating Results as of January 31, 2018 Year-to-date Total Signatory Revenues for the month ending January 31, 2018 are below Budgeted revenues by -6.1%. Signatory revenue estimates are based on projections submitted by Signatory airlines and adopted in the annual budget. Year-to-date Total Concession Revenues are 3.2% above budget while Passenger Facility Charges are below the budget estimate by -19.2%. Year-to-date Total Other Revenues, inclusive of non-signatory and non-airlines revenues, are above the budget estimate by 36.1%. Year-to-date Total Operating Revenues actual of $26.4M is 3.2% above the budget estimate of $25.5M. Year-to-date Total Operating Expenses are below budget by -13.9%. Components of this line item include a -20.2% decrease in Personnel Service, a -0.6% decrease in Contractual Services, a -82.7% decrease in Materials & Supplies and a -11.3.0% decrease in Equipment/Furnishings from budgeted amounts for these respective categories. The actual year-to-date Net Revenues from Operations of $11.4M represents a 41.5% increase over the year-to-date budgeted amount of $8.1M. Finally, our year-to-date results for Debt Service Coverage is at 1.56 versus the requirement of 1.25. Should you have any questions, please contact me at your convenience. Attachments Cc: Board of Directors Executive Manager Deputy Executive Manager Airport Services Manager Airport Terminal Manager

GUAM INTERNATIONAL AIRPORT AUTHORITY KEY OPERATING RESULTS ($000's) as of January 31, 2018 CURRENT MONTH YEAR TO DATE FULL YEAR FORECAST Actual Budget Actual %Var Budget Actual Budget Actual %Var %Var FY2017 FY2018 FY2018 Bud Vs Act'l Full Year FY2017 FY2018 FY2018 Bud Vs Act'l Actual/Est Bud Vs Act'l I. Signatory Airline Rents & Fees Terminal Bldg Rentals 313.4 318.4 329.8 3.6% 3,820.0 1,252.3 1,272.5 1,311.4 3.1% 3,858.9 1.0% Departure Fees 653.1 678.4 581.8 14.2% 7,344.5 2,391.5 2,434.5 2,196.2 9.8% 7,106.3 3.2% Arrival Fees 627.1 678.8 563.6 17.0% 7,292.1 2,404.6 2,423.9 2,155.1 11.1% 7,023.3 3.7% Immigration Inspection Fees 223.6 233.5 192.1 17.7% 2,521.0 851.3 835.8 733.4 12.3% 2,418.6 4.1% Loading Bridge Use Fees 530.6 663.0 579.4 12.6% 7,300.0 2,031.7 2,439.8 2,319.4 4.9% 7,179.6 1.6% Apron Use Fees 127.8 141.8 126.2 11.0% 1,550.0 497.5 519.5 516.9 0.5% 1,547.4 0.2% Landing Fees 249.8 318.0 283.6 10.8% 3,475.2 983.8 1,164.8 1,176.4 1.0% 3,486.9 0.3% Total Signatory Revenue 2,725.3 3,032.0 2,656.3 12.4% 33,302.8 10,412.8 11,090.7 10,408.8 6.1% 32,620.9 2.0% Enplaned Signatory Pax 162,303 181,671 155,969 14.1% 1,966,786 614,468 651,924 588,800 9.7% 1,903,662 3.2% Cost per Enplaned Pax $16.79 $16.69 $17.03 2.0% $16.93 $16.95 $17.01 $17.68 3.9% $17.14 1.2% Revenues from Sources other than Signatory Airlines Rents & Fees Concession Revenues Gen Mdse 1,268.5 1,268.3 1,464.2 15.4% 15,216.9 5,072.6 5,072.9 5,401.7 6.5% 15,545.6 2.2% In flight Catering 74.7 80.7 67.4 16.5% 921.9 293.8 297.8 268.7 9.8% 892.8 3.2% Food & Beverage 93.8 105.4 91.0 13.6% 1,149.8 360.3 374.8 344.9 8.0% 1,119.9 2.6% Rental Cars 148.2 144.3 121.7 15.7% 1,715.0 480.9 551.2 475.2 13.8% 1,639.0 4.4% Other Concession Rev 64.0 66.4 72.3 8.8% 796.7 233.0 273.4 286.8 4.9% 810.2 1.7% Total Concession Revenues 1,649.3 1,665.1 1,816.6 9.1% 19,800.4 6,440.5 6,570.1 6,777.3 3.2% 20,007.6 1.0% Passenger Facility Charges 751.0 713.0 544.9 23.6% 7,719.0 2,411.9 2,558.6 2,067.8 19.2% 7,228.2 6.4% Other Revenue 1,806.7 1,317.5 1,778.5 35.0% 15,840.9 6,632.0 5,320.4 7,239.5 36.1% 17,760.0 12.1% Total Operating Revenue 6,932.3 6,727.6 6,796.3 1.0% 76,663.0 25,897.2 25,539.8 26,493.4 3.7% 77,616.6 1.2% II. Operating Expenses: Personnel Services 1,692.2 2,352.0 1,606.0 31.7% 20,383.4 6,793.6 7,839.9 6,253.3 20.2% 18,796.8 7.8% Contractual Services 1,926.7 2,181.2 2,231.9 2.3% 24,480.6 7,199.0 8,607.4 8,555.2 0.6% 24,428.4 0.2% Materials & Supplies 47.9 248.4 43.2 82.6% 2,363.0 175.6 933.8 161.3 82.7% 1,590.5 32.7% Equipment/Furnishings 0.0 14.0 39.9 0.0% 91.0 14.9 45.0 39.9 11.3% 85.9 0.0% Total Operating Expenses 3,666.7 4,795.6 3,921.1 18.2% 47,318.0 14,183.2 17,426.1 15,009.7 13.9% 44,901.6 5.1% Net Revenues from Operations 3,265.5 1,932.0 2,875.2 48.8% 29,345.0 11,714.0 8,113.7 11,483.7 41.5% 32,715.0 11.5% Page 1 of 2

GUAM INTERNATIONAL AIRPORT AUTHORITY KEY OPERATING RESULTS ($000's) as of January 31, 2018 CURRENT MONTH YEAR TO DATE FULL YEAR FORECAST Actual Budget Actual %Var Budget Actual Budget Actual %Var %Var FY2017 FY2018 FY2018 Bud Vs Act'l Full Year FY2017 FY2018 FY2018 Bud Vs Act'l Actual/Est Bud Vs Act'l III. Other Revenues and Expenses Less: Non Operating Expense(Ret/DOI/OHS) 43.5 0.0 43.5 0.0% 715.0 362.0 415.0 364.1 12.3% 664.1 7.1% Add: Interest on Investments 54.1 66.0 0.0 100.0% 792.1 222.4 264.0 0.2 99.9% 528.3 33.3% Net Revenues 3,276.1 1,998.0 2,831.7 41.7% 29,422.1 11,574.5 7,962.7 11,119.8 39.6% 32,579.2 10.7% Add: Other Sources of Funds 26.8 33.3 0.0 0.0% 400.0 38.0 133.3 29.3 78.0% 295.9 26.0% Add: Other Available Moneys 529.9 530.1 530.1 0.0% 6,361.5 2,119.8 2,120.5 2,120.5 0.0% 6,361.5 0.0% Net Revenues and Other Available Moneys 3,832.9 2,561.4 3,361.9 31.2% 36,183.6 13,732.3 10,216.6 13,269.6 29.9% 39,236.6 8.4% Debt Service payments 2,119.8 2,120.5 2,120.5 0.0% 25,446.0 8,479.2 8,482.0 8,482.0 0.0% 25,446.0 0.0% Debt Service Coverage 1.81 1.21 1.59 31.2% 1.42 1.62 1.20 1.56 29.9% 1.54 8.4% Debt Service Requirement 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 Page 2 of 2

SUMMARY SIGNATORY AIRLINES Enplanements October November December January February March April May June July August September Total Projection per Budget FY 2018 148,343 155,897 166,013 181,671 160,192 166,828 150,416 161,116 165,370 173,362 178,304 159,274 1,966,786 FY 2010 Actual Enplanements 94,630 105,230 108,410 132,016 129,523 137,257 102,312 112,910 111,671 133,353 147,419 132,165 1,446,896 FY 2011 Actual Enplanements 112,043 117,861 115,206 137,595 131,263 128,645 90,184 99,827 100,434 119,730 140,999 123,086 1,416,873 FY 2012 Actual Enplanements 110,962 118,092 121,031 143,545 137,851 149,600 113,893 107,914 122,061 141,014 165,376 135,017 1,566,356 FY 2013 Actual Enplanements 131,910 135,518 138,186 150,971 148,524 164,380 124,701 120,751 132,315 142,773 165,026 138,907 1,693,962 FY 2014 Actual Enplanements 124,805 134,044 141,808 151,270 141,056 157,421 128,621 123,763 136,513 138,462 165,026 130,732 1,673,521 FY 2015 Actual Enplanements 123,934 133,207 141,209 154,559 149,186 163,468 126,645 125,235 131,500 136,967 159,054 138,298 1,683,262 FY 2016 Actual Enplanements 129,352 141,778 150,587 159,545 153,030 155,032 126,400 141,568 149,942 147,032 166,085 143,840 1,764,191 FY 2017 Actual Enplanements 143,619 148,002 160,544 162,303 143,720 157,735 146,779 150,775 151,974 158,139 169,547 145,108 1,838,245 FY 2018 Actual Enplanements/Projection 129,772 145,309 157,750 155,969 160,192 166,828 150,416 161,116 165,370 173,362 178,304 159,274 1,903,662 FY 2018 versus FY 2017 Monthly% -9.64% -1.82% -1.74% -3.90% 11.46% 5.76% 2.48% 6.86% 8.81% 9.63% 5.17% 9.76% 3.56% FY 2018 versus FY 2017 Monthly -13,847-2,693-2,794-6,334 16,472 9,093 3,637 10,341 13,396 15,223 8,757 14,166 65,417 FY 2018 versus FY 2017 Cumulative -13,847-16,540-19,334-25,668-9,196-103 3,535 13,876 27,271 42,494 51,251 65,417 65,417-9.64% -11.18% -12.04% -15.81% -6.40% -0.06% 2.41% 9.20% 17.94% 26.87% 30.23% 45.08% 3.56% 200,000 180,000 160,000 140,000 120,000 100,000 80,000 60,000 40,000 20,000 0 FY 2016 FY 2018 Signatory Airlines Actual and Projection of Enplanements October November December January February March April May June July August September Projection per Budget FY 2018 FY 2016 Actual Enplanements FY 2017 Actual Enplanements Actl Enplnmnts & Projection per Budget FY 2018 Fiscal Year 2018 Actual Enplanements versus Budget 200,000 180,000 160,000 140,000 120,000 100,000 80,000 60,000 40,000 20,000 0 October November December January February March April May June July August September Actual Enplanements FY 2018 Projection per Budget FY 2018 Actual versus Forecast Enplanements October November December January February March April May June July August September Total Actual Enplanements FY 2018 129,772 145,309 157,750 155,969 160,192 166,828 150,416 161,116 165,370 173,362 178,304 159,274 1,903,662 Projection per Budget FY 2018 148,343 155,897 166,013 181,671 160,192 166,828 150,416 161,116 165,370 173,362 178,304 159,274 1,966,786 Actual Enplanements Over/(Under) Projection (18,571) (10,588) (8,263) (25,702) 0 0 0 0 0 0 0 0 (63,124) Cumulative Total (18,571) (29,159) (37,422) (63,124) 0 0 0 0 0 0 0 0-3.2% Percentage Over/(Under) Forecast October November December January February March April May June July August September % Monthly versus Projection -12.5% -6.8% -5.0% -14.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% % Cumulative Total -12.5% -9.6% -8.0% -9.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Month to Month Trend October November December January February March April May June July August September Actual Enplanements 129,772 145,309 157,750 155,969 160,192 166,828 150,416 161,116 165,370 173,362 178,304 159,274 Month to Month Increase/(Decrease) 15,537 12,441-1,781 4,223 6,636-16,412 10,700 4,254 7,992 4,943-19,031 Month to Month Increase/(Decrease) in % 12.0% 8.6% -1.1% 2.7% 4.1% -9.8% 7.1% 2.6% 4.8% 2.9% -10.7% CPE Cost Per Enplanement FY2017 Actual versus Projected CPE FY18 Forecast Per FY2018 Budget $ 17.31 $ 17.16 $ 16.96 $ 16.69 $ 17.00 $ 17.13 $ 17.34 $ 17.10 $ 16.56 $ 16.46 $ 16.52 $ 17.14 $ 16.93 Actual CPE $ 19.12 $ 17.58 $ 17.23 $ 17.03 Variance $ (1.80) $ (0.42) $ (0.27) $ (0.34) $ 17.00 $ 17.13 $ 17.34 $ 17.10 $ 16.56 $ 16.46 $ 16.52 $ 17.14 $ 16.93