Small Hub

, · GEG

← All Airports

Airport Profile

Bond TypeGARB
S&PA
Moody'sA2

Key Financial Data (FY 2024)

CPE$7.43
Signatory Landing Fee$2.3500
Enplanements2,133,477
Total Operating Revenue$58.5M
Total Operating Expense$70.9M
Operating Income$-12.4M
Total Debt$130.4M
Rate Covenant1.25x
Unrestricted Cash$79.4M
Landed Weight (1000 lbs)2,840,802,836

Enplaned Passengers (T-100)

1.7M-14.6%

Cost per Enplanement (CPE)

$7.43+6.4%

Revenue

$58.5M+10.8%

Expense

$70.9M+16.6%

Ratemaking Overview

Settlement & True-Up

Not available

Landing Fee Methodology

Not available

Terminal Rental Rate

Not available

Common Use & Gate Allocation

Additional Bonds Test

Additional Bonds may be issued if: (a) an Airport Board Representative certifies that Net Revenues for the last audited Fiscal Year or any audited/unaudited 12 consecutive months out of the most recent 18 months, together with any Coverage Amount, were at least 125% of Maximum Aggregate Annual Debt Service with respect to all Outstanding Bonds and proposed Bonds; OR (b) a Consultant certifies that (i) Net Revenues for the applicable period, together with any Coverage Amount, were at least 125% of Annual Debt Service on all Outstanding Bonds, and (ii) estimated Net Revenues, together with any estimated Coverage Amount, for the first full Fiscal Year following issuance (excluding capitalized interest) through the later of the fifth full Fiscal Year or second full Fiscal Year with no capitalized interest, will be at least 125% of Aggregate Annual Debt Service for each Fiscal Year with respect to all Outstanding Bonds, proposed Bonds, and any future Bonds estimated to complete the Specified Project.

Rate Covenant

Covenant Ratio1.25x

Net Revenues, together with any Coverage Amount (not exceeding 25% of Annual Debt Service), must be at least equal to 125% of Annual Debt Service on Outstanding Bonds for each Fiscal Year. Annual Debt Service is reduced by amounts paid with Capitalized Interest, Other Money Available for Debt Service, PFCs Available for Debt Service, and/or Pledged PFCs.

Flow of Funds

Revenues are deposited into the Revenue Fund and applied in the following priority: (1) Operation and Maintenance Expenses; (2) Debt Service on Outstanding Bonds (net of PFCs Available for Debt Service, Other Money Available for Debt Service, Pledged PFCs, and Capitalized Interest); (3) Common Debt Service Reserve Fund and Series Debt Service Reserve Funds; (4) Subordinate Obligation Debt Service; (5) Subordinate Obligation Debt Service Reserve Funds; (6) Operation and Maintenance Reserve (to meet O&M Reserve Requirement); (7) Renewal and Replacement Reserve (to meet R&R Reserve Requirement); (8) General Airport Purposes (lawful Airport System purposes, redemption of Bonds, other proper purposes).

1.Operation and Maintenance Expenses — Pay Operation and Maintenance Expenses of the Airport System, to the extent not paid from another source, as specified in annual budgets approved by County and City.
2.Debt Service Fund — Make all payments, including sinking fund installments on Term Bonds, required into each Debt Service Account to pay principal and interest on Outstanding Bonds on each Payment Date, net of Other Money Available for Debt Service, Pledged PFCs, and/or PFCs Available for Debt Service.
3.Common Debt Service Reserve Fund and Series Debt Service Reserve Funds — Make all deposits required to the Common Debt Service Reserve Fund and any Series Debt Service Reserve Fund at the times and amounts specified in the Master Resolution or applicable Supplemental Resolution.
4.Subordinate Obligation Debt Service — Pay principal and interest on any outstanding Subordinate Obligations when due.
5.Subordinate Obligation Debt Service Reserve Funds — Fund any deficiency in any debt service reserve fund established for Subordinate Obligations.
6.Operation and Maintenance Reserve — Fund the Operation and Maintenance Reserve in an amount necessary to meet the O&M Reserve Requirement.
7.Renewal and Replacement Reserve — Fund the Renewal and Replacement Reserve in an amount necessary to meet the R&R Reserve Requirement.
8.General Airport Purposes — After all deposits and payments in clauses (a) through (g), for any lawful Airport System purpose including paying other outstanding revenue or interest-bearing warrants payable from Revenues, deposit to any Funds or Accounts, redemption of Bonds or other Airport indebtedness, and other proper purposes consistent with budget approvals.

Source Documents

Official Statements

GEG-2024AB-OS.pdf

Source: FAA CATS Form 5100-127, DOT T-100 Market Data, Airport Official Statements · Hub classification: FAA CY 2024 Enplanement Data · Prepared by DWU Consulting