Similar documents


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

I MINA'TRENTAI KUÅTTRO NA LIHESLATURAN GUÅHAN RESOLUTION STATUS

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

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

Jacksonville Aviation Authority Annual Report The Power Within.

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

ACI Webinar Airport Capital Investment CIP Financial Planning

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

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

SECTION NO. PAGE NO. Amendment NO.

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

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

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

CITY OF PALM SPRINGS FINANCING AUTHORITY CITY OF PALM SPRINGS

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

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

Session 6 Airport Finance 101 Funding Sources for Airports

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

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

JANUARY 2018 BOARD INFORMATION PACKAGE

DENVER INTERNATIONAL AIRPORT (DEN)

RAPID CITY REGIONAL AIRPORT

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

AGENDA Asheville Regional Airport Authority Regular Meeting Friday, April 21, 2017, 8:30 a.m. Conference Room at Administrative Offices

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

Others in Attendance: Airport Manager, Billie Jo Grafton, Airport Clerk, Claudia Chavarria.

Financial Feasibility Analysis Terminal Programming Study Des Moines Airport Authority

MINUTES OF THE CITY OF WICHITA WICHITA AIRPORT ADVISORY BOARD. Monday, June 7, :00 p.m. Bill Calloway, Dorothy McKay, James Thompson

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

JANUARY 2017 BOARD INFORMATION PACKAGE

Notice of Public Meeting of the DES MOINES AIRPORT AUTHORITY BOARD. Agenda

1.0 CALL TO ORDER Chair, Jeff Munger, called the meeting to order at 4:03 PM on November 15, 2017.

RECOMMENDED 2013 BUDGET

COOS COUNTY AIRPORT DISTRICT REGULAR BOARD MEETING Thursday August 20, 2015

HISTORICAL OPERATING RESU LTS

WELCOME TO YOUR REGIONAL AIRPORT AUTHORITY MEETING OF THE CITY OF MERCED AGENDA

Aviation Operating Administration/Executive

CONTENTS. Financial & Operational Performance Report Fiscal Years 2011 and 2012 Every person is defined by the communities they belong to.

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

ISLANDS AT DORAL (NE) COMMUNITY DEVELOPMENT DISTRICT

1.0 Project Background Mission Statement and Goals Objectives of this Sustainable Master Plan

SEPTEMBER 2015 BOARD INFORMATION PACKAGE

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

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

Dallas Love Field Update. Dallas City Council Briefing February 18, 2015

FORECASTING FUTURE ACTIVITY

Manistee County Blacker Airport Authority. MINUTES Monday, April 13, 2009 DRAFT. Manistee County Blacker Airport 12:00 Noon Conference Room

Table of Contents. Overview Objectives Key Issues Process...1-3

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

Planning, Development and Environment Committee

RESOLUTION 3:6 1 OF 2017

MINUTES 1. Upon motion by Mayor Dyer, second by Mr. Sanchez, vote carried to accept the December 20, 2017, minutes as written.

GREENVILLE-SPARTANBURG AIRPORT COMMISSION MINUTES March 9, 2011

Chapter 9: Financial Plan Draft

APRIL 2016 BOARD INFORMATION PACKAGE

COOS COUNTY AIRPORT DISTRICT REGULAR BOARD MEETING Thursday October 15, 2015

PENSACOLA INTERNATIONAL AIRPORT MASTER PLAN UPDATE WORKING PAPER 8 FINANCIAL PLAN

PLANNING & CONSTRUCTION COMMITTEE MEETING MINUTES May 14, 10:30 a.m. Conference Room A/B

Airport Finance 101 Session 3 - Capital Funding

AIRPORT COMMITTEE Thursday May 10, :30 PM

SAN FRANCISCO AIRPORT COMMISSION MINUTES

COOS COUNTY AIRPORT DISTRICT

BURLINGTON INTERNATIONAL AIRPORT BOARD OF AIRPORT COMMISSIONERS MINUTES OF MEETING September 12, 2016 APPROVED 10/14/16

Metropolitan Washington Airports Authority (MWAA)

Columbus Regional Airport Authority. Financial Statements. March 31, Respectfully Submitted. Randy Bush, CPA, CIA. Chief Financial Officer

BURLINGTON INTERNATIONAL AIRPORT BOARD OF AIRPORT COMMISSIONERS MINUTES OF MEETING May 22, 2017 APPROVED 6/28/17

Airport Master Plan. Brookings Regional Airport. Runway Runway 17-35

Aviation Operating Administration/Executive


BURLINGTON INTERNATIONAL AIRPORT BOARD OF AIRPORT COMMISSIONERS MINUTES OF MEETING September 10, 2012 APPROVED - 10/17/12

BURLINGTON INTERNATIONAL AIRPORT BOARD OF AIRPORT COMMISSIONERS MINUTES OF MEETING August 15, 2016 APPROVED 9/12/16. Bill Keogh Alan Newman Pat Nowak

Columbus Regional Airport Authority. Financial Statements. August 31, Respectfully Submitted. Randy Bush, CPA, CIA. Chief Financial Officer

Columbus Regional Airport Authority. Financial Statements. July 31, Respectfully Submitted. Randy Bush, CPA, CIA. Chief Financial Officer

PUBLIC NOTICE. Table 1 Projects Proposed by Amendment

AIRPORT COMMITTEE Thursday, May 11, :30 PM

BURLINGTON INTERNATIONAL AIRPORT BOARD OF AIRPORT COMMISSIONERS MINUTES OF MEETING April 30, Bill Keogh Pat Nowak Alan Newman Jeff Schulman

AGENDA AIRPORTS BOARD Thursday June 21, :30 p.m. Beaufort County Government Building, County Council Chambers

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

OFFICE OF THE AUDITOR

STUDY OVERVIEW MASTER PLAN GOALS AND OBJECTIVES

BURLINGTON INTERNATIONAL AIRPORT BOARD OF AIRPORT COMMISSIONERS MINUTES OF MEETING February 19, 2013 APPROVED 03/18/13

Columbus Regional Airport Authority. Financial Statements. April 30, Respectfully Submitted. Randy Bush, CPA, CIA. Chief Financial Officer

Financial Proposal for Gwinnett County Airport Briscoe Field

RESOLUTION NO

Alexandria Transit Company Board of Directors Meeting

,~-- JOHN WAYNE AIRPORT, ORANGE COUNTY. Airline Competition Plan UPDATE. Barry A. Rondinella, A.A.E/C.A.E. Airport Director

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

Dallas/Fort Worth International Airport Development Opportunities Southgate Plaza

GREENVILLE-SPARTANBURG AIRPORT COMMISSION MINUTES January 17, 2012

City of Jacksonville Beach

SKYWEST, INC. ANNOUNCES THIRD QUARTER 2012 RESULTS

MINUTES SUBJECT TO CORRECTION BY THE BOARD OF AIRPORT COMMISSIONERS. CHANGES, IF ANY, WILL BE RECORDED IN THE MINUTES OF THE NEXT MEETING OF THE

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

WELCOME TO YOUR REGIONAL AIRPORT AUTHORITY MEETING OF THE CITY OF MERCED AGENDA SPECIAL MEETING

2017 Accomplishments

TAIT FY 2019 BUDGET Summary

INTERNAL AUDIT REPORT

Aviation Department Board Workshop. December 7, 2010

Transcription:

MINUTES OF THE REGULAR MEETING OF THE BOARD OF DIRECTORS OF THE A.B. WON PAT INTERNATIONAL AIRPORT AUTHORITY, GUAM Thursday, May 25, 2017, 3:00 p.m. GIAA TERMINAL CONFERENCE ROOM #3 1. CALL TO ORDER AND ATTENDANCE The May 25, 2017 regular meeting of the Board of Directors of the A.B. Won Pat International Airport Authority, Guam (GIAA or the Authority) was called to order by Chairman Duenas at 3:02 p.m. at the GIAA Terminal Conference Room #3, 355 Chalan Pasaheru, Tamuning, Guam, 96913. Directors Present: Ricardo C. Duenas Katherine C. Sgro Gurvinder "Bic" Sobti Martin J. Gerber Rosalinda A. Tolan Deedee S. Camacho Offices or positions: Chairman Vice Chairperson Board Secretary Directors Absent: Lucy M. Alcorn (Excused) GIAA Officials: Pedro R. Martinez John A. Rios Jean M. Arriola Daniel Stone Edward Muna Rolenda Faasuamalie Janalynn Cruz Damian, Esq. Deputy Executive Manager Comptroller Airport Services Manager Airport Fire Chief, Acting Operations Superintendent Airport Marketing Administrator GIAA Legal Counsel Chairman Duenas welcomed Airport tenants, stakeholders, and members of the public who are noted in a sign-in sheet attached to these minutes. 2. APPROVAL OF AGENDA Chairman Duenas informed the Board that report on the Updates of Capital Improvement Projects will be presented at the next meeting, therefore this item will be tabled until next Board meeting. DRAFT Minutes - May 25, 2017

GIAA Board of Directors Regular Meeting May 25, 2017 Page 2 of 3 Motion to accept the change to the agenda duly made by Director Tolan, seconded by Director Sobti; motion unanimously passed. 3. APPROVAL OF MINUTES A. April 27, 2017 Regular Meeting No corrections or changes were recommended. On motion duly made by Vice Chairperson Sgro, seconded by Director Camacho, the following resolution was unanimously passed: Resolution No. 17-31 The Board hereby approves the minutes of the April 27, 2017 regular meeting, subject to corrections. 4. CORRESPONDENCE Deputy Executive Manager Martinez had no Correspondence to report. 5. OLD BUSINESS A. Status Updates of Capital Improvement Projects - TABLED 6. NEW BUSINESS Deputy Executive Manager Martinez had no New Business to present. 7. REPORT OF THE EXECUTIVE MANAGER Reference is made to the Executive Managers Report included as part of the Boards packet, which was presented by Deputy Executive Manager Martinez. 8. REPORT OF THE COMPTROLLER Mr. Rios reported on the revenues and expenses of the Authority as of April 30, 2017. Mr. Rios reported that year-to-date Total Signatory Revenues are above budgeted revenues by 4.8%, year-to-date Total Concession Revenues and Passenger Facility Charges are below budget by -0.7% and above budget by 5.3%, respectively. Year-to-date Total Other Revenues, inclusive of non-signatory and non-airline revenues are above the budget estimate by 27.0%. Year-to-date Total Operating Revenues Actual of $45.4M is 8.3% above the budget estimate of $42.0M. Year-to-date Total Operating Expenses are below budget by -6.6%. Components of this line item include a -4.8%decrease in Personnel Service, a -2.6% decrease in Contractual Services, a -57.4% decrease in Materials & Supplies and a -61.5%decrease in Equipment/Furnishings from budgeted amounts for these respective categories. The actual year-to-date Net Revenues from Operations of $19.9M reflects an increase of 35.9%over the year-to-date budgeted amount of DRAFT Minutes - May 25, 2017

GIAA Board of Directors Regular Meeting May 25, 2017 Page 3 of 3 $14.7M. Mr. Rios reported that the year-to-date Debt Service Coverage is at 1.60 versus the requirement of 1.25. 9. EXECUTIVE SESSION Chairman Duenas announced that there would be no Executive Session. 10. PUBLIC COMMENTS There were no Public Comments. 11. ADJOURNMENT Motion to adjourn duly made by Director Tolan, seconded by Vice Chairperson Sgro; motion unanimously passed. The meeting was adjourned at 3:10 p.m. Dated this, day of, 2017. Attest: Ricardo C. Duenas Chairman Gurvinder Sobti Secretary Prepared and Submitted By: Amanda O'Brien-Rios Corresponding Secretary DRAFT Minutes - May 25, 2017

AIRLINE ISSUES United Airlines United Airlines commemorated milestone years of service to a couple of destinations during the month of June and July: On June 30, United celebrated 30 years of service to Fukuoka. Flight 166 was greeted with a water salute and a lei greeting with Guam Beauty Queens and cultural dancers. On July 3, United celebrated 35 years of direct service to Manila Philippines, on the inbound flight. A similar celebration on the outbound was held at the Gate for UA 183 where passengers were treated to refreshments and cultural entertainment. Jeju Airlines EXECUTIVE MANAGERS REPORT July 6, 2017 GIAA welcomes new station manager, Mr. Sooyong Cha, to Guam. Mr. Cha started his appointment here on June 15, 2017. Jeju Airlines will also commence a second evening flight from Seoul. Jejus flights will depart Seoul, with the first flight leaving at 8:30pm and second flight at 9:35pm. The second evening flight will begin on July 6, 2017, serviced by a B737, with a seating capacity of 182. Uzbekistan Airways Uzbekistan Airways will once again conduct charter travel from Nagoya to Guam with 33 round trip service, beginning July 28 through August 28, 2017. Nagoya- Guam 33 round trip passenger service July 28 through August 29, 2017, utilizing an A320-200 with a seat capacity of 150 Passengers. TEM Enterprises dba XTRAirways XTRAirways, has filed for economic authority with the USDOT for a two-year period for air transport of persons, property and mail between Guam and the Northern Mariana Islands and Tinajin and Hangzhou China. In their application to the USDOT, they indicate their intention to operate sometime in 2017, on a B737-800, with 162 economy seats and 8 business class seats. XTRAirways is headquartered in Coral Gables, Florida. Interestingly, they also held a job fair on July 1, 2017. GIAA FY2018 Operating Budget The FY2018 budget has been through several internal reviews. Signatory Airlines will be provided the budget for review this week and a follow up meeting scheduled for the week of July 24, 2017. LEGISLATIVE/REGULATORY ISSUES Federal Aviation Administration The FAA funded Safety Management System (SMS) program kicked off with a Workshop held from June 9 through 23, 2017, conducted by AECOMM, who bid for and was awarded the contract. The Page 1 of 2

SMS program is a formal top down organization wide approach to managing safety risk and assuring the effectiveness of safety risk controls. It includes systematic procedures, practices and policies for the management of safety risk. PROCUREMENT ISSUES RFP- Construction Management Services for GIAA ARFF Facility Construction Announced: May 30, 2017 Submission Deadline: June 23, 2017 @4pm IFB AIRFIELD PAVEMENT CONTAMINANT REMOVAL AND SWEEPER SERVICES Announced: May 23, 2017 Pre Bid Meeting May 30, 2017, 10 am Submission Date: June 20, 2017, 2pm IFB ARFF Facility Phase I Demolition, Remediation and Site preparation Announced: June 5, 2017 Pre Bid Meeting: June 12, 2017@ 10am Submission Deadline: July 6, 2017 @ 2pm ANNOUNCEMENTS On June 20, 2017, the official BHS completion ceremony was held, and the airport and the Governor presented media with a new, state of the art Baggage Handling System tour, in back of ticket counters. The International Arrivals Corridor groundbreaking event is scheduled for July 19, 2017 @ 4pm. We look forward to your participation in the unique Block Party, that is planned to commemorate the third largest capital improvement by the Airport on the day and time above mentioned. GIAA Management congratulates Chairman Rick Duenas and Director Bic Sobti for their confirmation and swearing in ceremony held June 13, 2017 at the Governors chambers. We thank you for your past efforts and look forward to your continued service. Page 2 of 2

GUAM INTERNATIONAL AIRPORT AUTHORITY KEY OPERATING RESULTS ($000's) as of May 31, 2017 CURRENT MONTH YEAR TO DATE FULL YEAR FORECAST Actual Budget Actual %Var Budget Actual Budget Actual %Var %Var FY2016 FY2017 FY2017 Bud Vs Act'l Full Year FY2016 FY2017 FY2017 Bud Vs Act'l Actual/Est Bud Vs Act'l I. Signatory Airline Rents & Fees Terminal Bldg Rentals 260.6 277.2 313.0 12.9% 3,326.7 2,068.6 2,217.8 2,505.3 13.0% 3,614.2 8.6% Departure Fees 511.1 587.8 588.0 0.0% 7,107.2 4,180.0 4,587.4 4,732.6 3.2% 7,252.4 2.0% Arrival Fees 511.8 576.2 539.6 6.3% 7,056.5 4,347.6 4,554.2 4,692.4 3.0% 7,194.7 2.0% Immigration Inspection Fees 199.6 199.9 194.1 2.9% 2,439.6 1,700.0 1,574.6 1,667.0 5.9% 2,532.0 3.8% Loading Bridge Use Fees 568.4 477.5 503.6 5.5% 5,848.8 4,511.2 3,848.5 4,013.8 4.3% 6,014.1 2.8% Apron Use Fees 78.5 119.6 130.7 9.3% 1,484.3 634.9 980.3 988.5 0.8% 1,492.5 0.6% Landing Fees 190.4 234.6 271.9 15.9% 2,912.7 1,539.9 1,923.8 1,973.1 2.6% 2,962.1 1.7% Total Signatory Revenue 2,320.3 2,472.9 2,540.9 2.8% 30,175.8 18,982.2 19,686.5 20,572.8 4.5% 31,062.1 2.9% Enplaned Signatory Pax 141,568 150,897 150,775 0.1% 1,824,395 1,157,292 1,177,561 1,213,477 3.1% 1,860,310 2.0% Cost per Enplaned Pax $16.39 $16.39 $16.85 2.8% $16.54 $16.40 $16.72 $16.95 1.4% $16.70 0.9% Revenues from Sources other than Signatory Airlines Rents & Fees Concession Revenues Gen Mdse 1,268.1 1,267.8 1,269.5 0.1% 15,214.0 10,145.5 10,142.7 10,146.2 0.0% 15,217.5 0.0% In flight Catering 62.9 80.5 68.2 15.3% 1,031.3 590.3 678.9 584.8 13.9% 937.2 9.1% Food & Beverage 85.6 91.5 92.0 0.6% 1,190.8 700.0 775.3 714.4 7.9% 1,129.9 5.1% Rental Cars 105.7 111.4 128.1 15.0% 1,343.2 825.0 876.5 979.4 11.7% 1,446.0 7.7% Other Concession Rev 63.9 69.5 66.3 4.5% 833.5 498.6 555.7 525.3 5.5% 803.1 3.6% Total Concession Revenues 1,586.2 1,620.7 1,624.2 0.2% 19,612.7 12,759.4 13,029.1 12,950.1 0.6% 19,533.8 0.4% Passenger Facility Charges 556.5 592.2 667.2 12.7% 7,160.1 4,555.4 4,621.5 4,908.2 6.2% 7,446.8 4.0% Other Revenue 1,421.9 1,214.1 1,679.8 38.4% 15,801.1 11,257.8 10,554.6 13,552.4 28.4% 18,798.9 19.0% Total Operating Revenue 5,884.8 5,899.9 6,512.1 10.4% 72,749.7 47,554.8 47,891.7 51,983.5 8.5% 76,841.5 5.6% II. Operating Expenses: Personnel Services 1,769.4 1,528.6 1,787.5 16.9% 19,872.1 13,369.4 13,757.7 13,427.0 2.4% 19,541.5 1.7% Contractual Services 1,477.6 1,797.6 1,986.4 10.5% 22,315.0 12,273.6 15,361.4 15,197.0 1.1% 22,150.6 0.7% Materials & Supplies 193.1 200.4 75.4 62.4% 2,121.0 760.5 1,585.2 665.5 58.0% 1,201.3 43.4% Equipment/Furnishings 0.0 0.0 0.0 0.0% 121.0 0.0 116.0 44.7 61.5% 49.7 58.9% Total Operating Expenses 3,440.0 3,526.6 3,849.4 9.2% 44,429.0 26,403.5 30,820.3 29,334.2 4.8% 42,943.0 3.3% Net income from Operations 2,444.8 2,373.3 2,662.7 12.2% 28,320.7 21,151.3 17,071.4 22,649.2 32.7% 33,898.5 19.7% Page 1 of 2

GUAM INTERNATIONAL AIRPORT AUTHORITY KEY OPERATING RESULTS ($000's) as of May 31, 2017 CURRENT MONTH YEAR TO DATE FULL YEAR FORECAST Actual Budget Actual %Var Budget Actual Budget Actual %Var %Var FY2016 FY2017 FY2017 Bud Vs Act'l Full Year FY2016 FY2017 FY2017 Bud Vs Act'l Actual/Est Bud Vs Act'l III. Other Revenues and Expenses Less: Non Operating Expense(Ret/DOI/OHS) 40.6 0.0 42.8 0.0% 675.0 495.9 675.0 530.4 21.4% 530.4 21.4% Add: Interest on Investments 49.5 44.0 3.2 92.8% 528.0 475.9 352.0 428.1 21.6% 604.2 14.4% Net Revenues 2,453.7 2,417.3 2,623.1 8.5% 28,173.7 21,131.4 16,748.4 22,547.0 34.6% 33,972.3 20.6% Add: Other Sources of Funds 50.3 33.3 0.0 100.0% 400.0 229.1 266.7 130.3 51.1% 263.6 34.1% Add: Other Available Moneys 530.0 529.9 529.9 0.0% 6,359.4 4,240.3 4,239.6 4,239.6 0.0% 6,359.4 0.0% Net Revenues and Other Available Moneys 3,034.0 2,980.6 3,153.1 5.8% 34,933.1 25,600.8 21,254.7 26,916.9 26.6% 40,595.3 16.2% Debt Service payments 2,120.2 2,119.8 2,119.8 0.0% 25,437.5 16,961.3 16,958.3 16,958.3 0.0% 25,437.5 0.0% Debt Service Coverage 1.43 1.41 1.49 5.8% 1.37 1.51 1.25 1.59 26.6% 1.60 16.2% 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 2017 140,693 144,435 146,900 161,597 143,707 151,493 137,839 150,897 152,647 165,823 175,216 153,147 1,824,395 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/Projection 143,619 148,002 160,544 162,303 143,720 157,735 146,779 150,775 152,647 165,823 175,216 153,147 1,860,310 FY 2017 versus FY 2016 Monthly% 11.03% 4.39% 6.61% 1.73% -6.08% 1.74% 16.12% 6.50% 1.80% 12.78% 5.50% 6.47% 5.45% FY 2017 versus FY 2016 Monthly 14,267 6,224 9,957 2,758-9,310 2,703 20,379 9,207 2,705 18,791 9,131 9,307 96,119 FY 2017 versus FY 2016 Cumulative 14,267 20,491 30,448 33,206 23,896 26,599 46,978 56,185 58,890 77,681 86,813 96,119 96,119 11.03% 14.45% 20.22% 20.81% 15.62% 17.16% 37.17% 39.69% 39.28% 52.83% 52.27% 66.82% 5.45% 200,000 180,000 160,000 140,000 120,000 100,000 80,000 60,000 40,000 20,000 0 FY 2015 FY 2017 Signatory Airlines Actual and Projection of Enplanements October November December January February March April May June July August September Projection per Budget FY 2017 FY 2015 Actual Enplanements FY 2016 Actual Enplanements Actl Enplnmnts & Projection per Budget FY 2017 Fiscal Year 2017 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 FY2017 Projection per Budget FY 2017 Actual versus Forecast Enplanements October November December January February March April May June July August September Total Actual Enplanements FY 2017 143,619 148,002 160,544 162,303 143,720 157,735 146,779 150,775 152,647 165,823 175,216 153,147 1,860,310 Projection per Budget FY 2017 140,693 144,435 146,900 161,597 143,707 151,493 137,839 150,897 152,647 165,823 175,216 153,147 1,824,395 Actual Enplanements Over/(Under) Projection 2,926 3,567 13,644 706 13 6,242 8,940 (122) 0 0 0 0 35,916 Cumulative Total 2,926 6,493 20,137 20,843 20,856 27,099 36,038 35,916 0 0 0 0 2.0% Percentage Over/(Under) Forecast October November December January February March April May June July August September % Monthly versus Projection 2.1% 2.5% 9.3% 0.4% 0.0% 4.1% 6.5% -0.1% 0.0% 0.0% 0.0% 0.0% % Cumulative Total 2.1% 2.3% 4.7% 3.5% 2.8% 3.0% 3.5% 3.1% 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 143,619 148,002 160,544 162,303 143,720 157,735 146,779 150,775 152,647 165,823 175,216 153,147 Month to Month Increase/(Decrease) 4,383 12,542 1,759-18,583 14,015-10,956 3,996 1,872 13,176 9,393-22,069 Month to Month Increase/(Decrease) in % 3.1% 8.5% 1.1% -11.4% 9.8% -6.9% 2.7% 1.2% 8.6% 5.7% -12.6% CPE Cost Per Enplanement FY2017 Actual versus Projected CPE FY17 Forecast Per FY2017 Budget $ 16.80 $ 16.67 $ 16.90 $ 16.43 $ 16.91 $ 16.81 $ 16.88 $ 16.39 $ 16.07 $ 16.14 $ 16.11 $ 16.58 $ 16.54 Actual CPE $ 17.00 $ 16.79 $ 17.20 $ 16.79 $ 16.89 $ 16.85 $ 17.26 $ 16.85 $ - $ - $ - $ - $ - Variance $ (0.20) $ (0.12) $ (0.30) $ (0.36) $ 0.02 $ (0.05) $ (0.38) $ (0.46) $ 16.07 $ 16.14 $ 16.11 $ 16.58 $ 16.54