LOI Application Financial Template |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Order 5100.38C |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sponsors requesting Letters of Intent (LOIs) are required to submit the information shown, in substantially the same format as this template. Sponsors are strongly encouraged to use this template, as it may help to expedite the review and approval process. Regardless, Sponsors should review the instructions contained in Chapter 6 of Order 5100.38Dcarefully, because those instructions contain specific parameters for what to include on certain key lines of this template. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Airport Sponsor Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
[insert airport name] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
[insert three-letter identifier] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
[insert city and state] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
[insert hub category - Large, Medium, Small or Nonhub] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
[insert airport owner/operator -- e.g., "City of East Rutherford"] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 |
[insert submission date] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Costs and Annual Cashflow Requirements - Proposed Action |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
as % |
|
Prior Years |
FFY-2015 |
FFY-2016 |
FFY-2017 |
FFY-2018 |
FFY-2019 |
FFY-2020 |
FFY-2021 |
FFY-2022 |
FFY-2023 |
FFY-2024 |
FFY-2025 |
FFY-2026 |
FFY-2027 |
FFY-2028 |
7 |
Professional Services |
|
|
$0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 |
Land Acquisition |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9 |
Runway |
[insert runway designation] |
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10 |
Runway |
[insert runway designation] |
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11 |
Runway |
[insert runway designation] |
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12 |
Runway |
[insert runway designation] |
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 |
Other Airside |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14 |
Terminal |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15 |
Landside |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16 |
Infrastructure |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary |
|
|
$0 |
n/a |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Cumulative Needs |
|
|
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Funding Sources - Proposed Action |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
as % |
|
Prior Years |
FFY-2015 |
FFY-2016 |
FFY-2017 |
FFY-2018 |
FFY-2019 |
FFY-2020 |
FFY-2021 |
FFY-2022 |
FFY-2023 |
FFY-2024 |
FFY-2025 |
FFY-2026 |
FFY-2027 |
FFY-2028 |
|
Federal and State Grants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17 |
Entitlements - Grants Awarded |
|
|
$0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18 |
Entitlements - Future Grants |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19 |
Discretionary - LOI Request |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20 |
Discretionary - Other - Awarded |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21 |
Discretionary - Other - Future Grants |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22 |
Discretionary - Noise - Awarded |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23 |
Discretionary - Noise - Future Grants |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24 |
State Apportionment - Grants Awarded |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25 |
State Apportionment - Future Grants |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26 |
Other Federal (non-AIP) - Grants Awarded |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27 |
Other Federal (non-AIP) - Future Grants |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28 |
State - Grants Awarded |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29 |
State - Future Grants |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal - Federal/State Grants |
|
|
$0 |
n/a |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Passenger Facility Charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 |
PFCs - $3.00 Application Approved |
|
|
$0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 |
PFCs - $3.00 Application Submitted |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32 |
PFCs - $3.00 Future Application(s) |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33 |
PFCs - $4.50 Application Approved |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34 |
PFCs - $4.50 Application Submitted |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35 |
PFCs - $4.50 Future Application(s) |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36 |
PFCs - Future Level |
|
[assumed level] |
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal - PFCs |
|
|
$0 |
n/a |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37 |
Revenue Bonds - MII Approved |
|
|
$0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38 |
Revenue Bonds - MII pending |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39 |
General Obligation - Authority in Place |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40 |
General Obligation - Authority Pending |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41 |
Other Debt - Authority in Place |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42 |
Other Debt - Authority Pending |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal - Debt |
|
|
$0 |
n/a |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43 |
Airport Funds |
|
|
$0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44 |
Tenant or Third-Party Funds |
|
|
$0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total - All Funding Sources |
|
|
$0 |
n/a |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Cumulative Sources |
|
|
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unmet Funding Needs |
|
|
|
Totals |
|
|
Prior Years |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
2027 |
2028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0 |
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary Funding Sources |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discretionary - LOI Request |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other AIP funds |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Federal funding |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State grants |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PFCs |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bonds |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funding Status |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discretionary - LOI Request |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grants awarded |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Approved PFCs |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Approved bonds |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future grants |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future PFCs |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future bonds |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Costs and Annual Cashflow Requirements - Other Capital Plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
as % |
|
Prior Years |
FFY-2015 |
FFY-2016 |
FFY-2017 |
FFY-2018 |
FFY-2019 |
FFY-2020 |
FFY-2021 |
FFY-2022 |
FFY-2023 |
FFY-2024 |
FFY-2025 |
FFY-2026 |
FFY-2027 |
FFY-2028 |
45 |
Professional Services |
|
|
$0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46 |
Land Acquisition |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47 |
Runways |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48 |
Other Airside |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49 |
Terminal |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50 |
Landside |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
51 |
Infrastructure |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary |
|
|
$0 |
n/a |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Cumulative Needs |
|
|
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Funding Sources - Other Capital Plans |
|
|
|
|
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
as % |
|
Prior Years |
FFY-2015 |
FFY-2016 |
FFY-2017 |
FFY-2018 |
FFY-2019 |
FFY-2020 |
FFY-2021 |
FFY-2022 |
FFY-2023 |
FFY-2024 |
FFY-2025 |
FFY-2026 |
FFY-2027 |
FFY-2028 |
|
Federal and State Grants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52 |
Entitlements - Grants Awarded |
|
|
$0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
53 |
Entitlements - Future Grants |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54 |
Discretionary - LOI Request |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55 |
Discretionary - Other - Awarded |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56 |
Discretionary - Other - Future Grants |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
57 |
Discretionary - Noise - Awarded |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58 |
Discretionary - Noise - Future Grants |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59 |
State Apportionment - Grants Awarded |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60 |
State Apportionment - Future Grants |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61 |
Other Federal (non-AIP) - Grants Awarded |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
62 |
Other Federal (non-AIP) - Future Grants |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
63 |
State - Grants Awarded |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64 |
State - Future Grants |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal - Federal/State Grants |
|
|
$0 |
n/a |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Passenger Facility Charges |
|
|
|
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
65 |
PFCs - $3.00 Application Approved |
|
|
$0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66 |
PFCs - $3.00 Application Submitted |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
67 |
PFCs - $3.00 Future Application(s) |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
68 |
PFCs - $4.50 Application Approved |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
69 |
PFCs - $4.50 Application Submitted |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70 |
PFCs - $4.50 Future Application(s) |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
71 |
PFCs - Future Level |
|
[assumed level] |
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal - PFCs |
|
|
$0 |
n/a |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72 |
Revenue Bonds - MII Approved |
|
|
$0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
73 |
Revenue Bonds - MII pending |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
74 |
General Obligation - Authority in Place |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75 |
General Obligation - Authority Pending |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
76 |
Other Debt - Authority in Place |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
77 |
Other Debt - Authority Pending |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal - Debt |
|
|
$0 |
n/a |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
78 |
Airport Funds |
|
|
$0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
79 |
Tenant or Third-Party Funds |
|
|
0 |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total - All Funding Sources |
|
|
$0 |
n/a |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Cumulative Sources |
|
|
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unmet Funding Needs |
|
|
|
Totals |
|
|
Prior Years |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
2027 |
2028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0 |
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
Summary Funding Sources |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discretionary - LOI Request |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other AIP funds |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Federal funding |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State grants |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PFCs |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bonds |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funding Status |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discretionary - LOI Request |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grants awarded |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Approved PFCs |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Approved bonds |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future grants |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future PFCs |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future bonds |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Costs and Annual Cashflow Requirements - Other Capital Plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
as % |
|
Prior Years |
FFY-2015 |
FFY-2016 |
FFY-2017 |
FFY-2018 |
FFY-2019 |
FFY-2020 |
FFY-2021 |
FFY-2022 |
FFY-2023 |
FFY-2024 |
FFY-2025 |
FFY-2026 |
FFY-2027 |
FFY-2028 |
|
Professional Services |
|
|
$0 |
#DIV/0! |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Land Acquisition |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
$0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Runways |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Other Airside |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Terminal |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Landside |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Infrastructure |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Summary |
|
|
$0 |
#DIV/0! |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Cumulative Needs |
|
|
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Funding Sources - Other Capital Plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
as % |
|
Prior Years |
FFY-2015 |
FFY-2016 |
FFY-2017 |
FFY-2018 |
FFY-2019 |
FFY-2020 |
FFY-2021 |
FFY-2022 |
FFY-2023 |
FFY-2024 |
FFY-2025 |
FFY-2026 |
FFY-2027 |
FFY-2028 |
|
Federal and State Grants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entitlements - Grants Awarded |
|
|
$0 |
#DIV/0! |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Entitlements - Future Grants |
|
|
0 |
#DIV/0! |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Discretionary - LOI Request |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Discretionary - Other - Awarded |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Discretionary - Other - Future Grants |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Discretionary - Noise - Awarded |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Discretionary - Noise - Future Grants |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
State Apportionment - Grants Awarded |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
State Apportionment - Future Grants |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Other Federal (non-AIP) - Grants Awarded |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Other Federal (non-AIP) - Future Grants |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
State - Grants Awarded |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
State - Future Grants |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Subtotal - Federal/State Grants |
|
|
$0 |
#DIV/0! |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Passenger Facility Charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PFCs - $3.00 Application Approved |
|
|
$0 |
#DIV/0! |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
PFCs - $3.00 Application Submitted |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
PFCs - $3.00 Future Application(s) |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
PFCs - $4.50 Application Approved |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
PFCs - $4.50 Application Submitted |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
PFCs - $4.50 Future Application(s) |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
PFCs - Future Level |
|
[assumed level] |
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Subtotal - PFCs |
|
|
$0 |
#DIV/0! |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue Bonds - MII Approved |
|
|
$0 |
#DIV/0! |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Revenue Bonds - MII pending |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
General Obligation - Authority in Place |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
General Obligation - Authority Pending |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Other Debt - Authority in Place |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Other Debt - Authority Pending |
|
|
0 |
#DIV/0! |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Subtotal - Debt |
|
|
$0 |
#DIV/0! |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Airport Funds |
|
|
$0 |
#DIV/0! |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Tenant or Third-Party Funds |
|
|
$0 |
#DIV/0! |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total - All Funding Sources |
|
|
$0 |
#DIV/0! |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Cumulative Sources |
|
|
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unmet Funding Needs |
|
|
|
Totals |
|
|
Prior Years |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
2027 |
2028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0 |
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary Funding Sources |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discretionary - LOI Request |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other AIP funds |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Federal funding |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State grants |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PFCs |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bonds |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funding Status |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discretionary - LOI Request |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grants awarded |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Approved PFCs |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Approved bonds |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future grants |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future PFCs |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future bonds |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|