Small Hub

, · GSP

← All Airports

Airport Profile

Bond TypeGARB
S&PA+
Moody'sA3

Key Financial Data (FY 2025)

CPE$8.01
Signatory Landing Fee$2.0900
Enplanements1,489,319
Total Operating Revenue$74.9M
Total Operating Expense$68.3M
Operating Income$6.7M
Total Debt$133.1M
Rate Covenant1.25x
Unrestricted Cash$103.6M
Landed Weight (1000 lbs)2,240,715

Enplaned Passengers (T-100)

1.2M-11.0%

Cost per Enplanement (CPE)

$8.01+10.8%

Revenue

$74.9M+8.1%

Expense

$68.3M+5.7%

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 (i) Net Revenues (adjusted for certain items) for the most recent audited fiscal year or any 12 consecutive months of the most recent 24 months ≥ 1.25x (or higher if specified) of Maximum Annual Debt Service on all Outstanding Bonds and proposed Additional Bonds; or (ii) a Consultant certifies that Net Revenues in each of the first two full fiscal years after completion will be at least 1.25x Maximum Annual Debt Service; or (iii) for completion bonds ≤15% of original issue, with certifications that project nature/purpose has not materially changed and proceeds sufficient to complete.

Rate Covenant

Covenant Ratio1.25x

Net Revenues (Revenues less Operating and Maintenance Expenses), together with amounts deposited in the Rolling Coverage Account as of the end of the immediately preceding Fiscal Year (not to exceed 25% of Aggregate Annual Debt Service), must be at least 125% of Annual Debt Service on Outstanding Bonds. Revenues subject to adjustment for certain items. To the extent PFCs have been Irrevocably Committed to pay Annual Debt Service, such amounts are excluded from debt service calculation.

Flow of Funds

From Gross Revenue Fund, monthly deposits in priority order: (1) O&M Fund for next month's Operating and Maintenance Expenses; (2) Debt Service Fund for principal and interest on Outstanding Bonds (parity); (3) Common Reserve Account and Series Debt Service Reserve Accounts (parity); (4) Subordinate Obligation Debt Service Fund (if applicable); (5) O&M Reserve Fund (1/12th to bring balance to 1/4 of budgeted annual O&M); (6) Rebate Fund (as needed); (7) Airport General Fund (Rolling Coverage Account, General Airport Account, and other accounts).

1.Operating and Maintenance Fund — Pay all Operation and Maintenance Expenses due in next month
2.Debt Service Fund — Principal and interest on Outstanding Bonds - parity basis, no priority among series except timing
3.Debt Service Reserve Fund (Common Reserve Account and Series Accounts) — Maintain Reserve Requirement - parity basis
4.Subordinate Obligation Debt Service Fund — Debt service on Subordinate Obligations (if Net Revenues specifically pledged)
5.Operating and Maintenance Reserve Fund — 1/12th of amount needed to bring balance to 1/4 of budgeted annual O&M
6.Rebate Fund — Arbitrage rebate amounts for Bonds
7.Airport General Fund — Rolling Coverage Account, General Airport Account, and other accounts - for any lawful airport purpose

Source Documents

Official Statements

GSP-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