| 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 | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  |