ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International...

65
ORLANDO INTERNATIONAL AIRPORT - --------------- The Orlando Experunce® AVIATION AUTHORITY BOARD MEETING MAY 20, 2020

Transcript of ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International...

Page 1: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

AVIATION AUTHORITY BOARD MEETING MAY 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Renewal of Contract 02-11 Common Use Passenger Processing System

and Common Use Self Service Operations and Maintenance Services with SITA

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

BACKGROUND SITArsquos Common Use Passenger Processing System (CUPPS) and Common Use Self Service System (CUSS) allows any airline to use an agent-assisted counter gate position or self-service kiosk for passenger check-in and bag drop and enables airlines to reconcile passengers boarded with their Departure Control System

This common platform enables the airport to be flexible with airline locations and allocation of resources such as ticket counters kiosks and gates

The SITA Common Use Systems employ hardware software and technical services in order to maintain operations in the North Terminal Complex Each has a cost associated which may include licensing maintenance support or an hourly rate

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

BACKGROUND (CONrsquoT) Contract 02-11 requires SITA to provide detailed technical design development hardware firmware software licenses installation integration implementation training manuals documentation operational support including associated gateways for airlines dependent on a remote host computer for departure control and for airlines independent of a remote host computer for departure control (Purchasing Contract)

This Contract was awarded on May 22 2012 following a competitive solicitation and selection process

This Contract includes an initial three-year term and an indefinite number of annual renewal terms that may be exercised by the Aviation Authority

This is a legacy system Exploring a different system would require a major conversion of our operations

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

ISSUES The Purchasing Contract as amended is scheduled to expire on May 21 2020

SITA has performed satisfactorily throughout the term of the Purchasing Contract

On March 23 2020 the ConcessionsProcurement Committee (Committee) approved Staffrsquos recommendation to approve a one-year renewal term to Purchasing Contract with SITA through May 21 2021 in the amount not-to-exceed $2158480

Due to the economic impacts attributable to COVID-19 the Purchasing Contract was re-assessed by Staff and reduced to an amount not-to-exceed $1599920 which was presented to and approved by the Committee on May 4 2020

bull Reductions include the following deferred upgrade and expansion Projects (hardware and software support) ~ 83 of total reduction reduced on site staff services ~ 17 of total reduction Note MCO has not shuttered any portions of the Terminal and continues to operate common use systems in all locations licensing maintenance

and support of existing common use systems is required

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

SMALL BUSINESS PARTICIPATION

Due to the limited and specialized nature of the services to be provided the Purchasing Contract does not include a Minority and Women Business Enterprise or Local Developing Business participation goal

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

FISCAL IMPACT

The fiscal impact for the proposed one-year renewal term is not-to-exceed $1599920

Funding is from Operations and Maintenance Funds

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to accept the following recommendations of the ConcessionsProcurement Committee

1 Approve a one-year renewal term to Purchasing Contract No 02-11 Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA Information Networking Computing USA Inc through May 21 2021 in the amount not-to-exceed $1599920

2 Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1599920

3 Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate amendment following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract

No 13-14

BACKGROUND Purchasing Contract 13-14 provides all labor and supervision materials and supplies tools and equipment and all other items necessary to provide twenty-four-seven on-site maintenance and repair monitoring safety testing and ongoing inspection of all elevators escalators and moving sidewalks located at the Airport

bull The Purchasing Agreement commenced on June 1 2014 with an initial four-year term and three one-year renewal terms

May 20 2020

ISSUES

bull The Purchasing Contractrsquos Second Renewal Term is scheduled to expire on May 31 2020

bull Six (6) new elevators located in Terminal C Parking Garage are added

bull No Increase in unit prices or hourly rates are requested at this time

May 20 2020

SMALL BUSINESS PARTICIPATION

bull This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 16

bull The Small Business Development Department certifies that this contract is in good standing as it relates to MWBE participation goal

May 20 2020

FISCAL IMPACT bull The one-year fiscal impact is not-to-exceed $445263086

bull Funding is from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee

bull Approve Third Renewal Term for Purchasing Contract 13-14 Elevators Escalators and Moving Sidewalks Maintenance and Repair Services with Schindler Elevator Corporation

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $445263086

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Award Roadway Landscape Maintenance and Irrigation Services

to Helping Hand Lawn Care LLC Invitation to Bid No 10-20

BACKGROUND On January 202020 the Aviation Authority issued Invitation to Bid No 10-20 for all

labor and supervision tools and equipment materials and supplies parts plants

fertilizer chemicals mulch and all other items necessary to provide exterior landscape

maintenance and irrigation services of the Heintzelman Road and South Airport

Access landscaped roadway areas at Orlando International Airport The contract is

for a three-year term with two one-year renewal options

May 20 2020

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 2: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Renewal of Contract 02-11 Common Use Passenger Processing System

and Common Use Self Service Operations and Maintenance Services with SITA

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

BACKGROUND SITArsquos Common Use Passenger Processing System (CUPPS) and Common Use Self Service System (CUSS) allows any airline to use an agent-assisted counter gate position or self-service kiosk for passenger check-in and bag drop and enables airlines to reconcile passengers boarded with their Departure Control System

This common platform enables the airport to be flexible with airline locations and allocation of resources such as ticket counters kiosks and gates

The SITA Common Use Systems employ hardware software and technical services in order to maintain operations in the North Terminal Complex Each has a cost associated which may include licensing maintenance support or an hourly rate

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

BACKGROUND (CONrsquoT) Contract 02-11 requires SITA to provide detailed technical design development hardware firmware software licenses installation integration implementation training manuals documentation operational support including associated gateways for airlines dependent on a remote host computer for departure control and for airlines independent of a remote host computer for departure control (Purchasing Contract)

This Contract was awarded on May 22 2012 following a competitive solicitation and selection process

This Contract includes an initial three-year term and an indefinite number of annual renewal terms that may be exercised by the Aviation Authority

This is a legacy system Exploring a different system would require a major conversion of our operations

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

ISSUES The Purchasing Contract as amended is scheduled to expire on May 21 2020

SITA has performed satisfactorily throughout the term of the Purchasing Contract

On March 23 2020 the ConcessionsProcurement Committee (Committee) approved Staffrsquos recommendation to approve a one-year renewal term to Purchasing Contract with SITA through May 21 2021 in the amount not-to-exceed $2158480

Due to the economic impacts attributable to COVID-19 the Purchasing Contract was re-assessed by Staff and reduced to an amount not-to-exceed $1599920 which was presented to and approved by the Committee on May 4 2020

bull Reductions include the following deferred upgrade and expansion Projects (hardware and software support) ~ 83 of total reduction reduced on site staff services ~ 17 of total reduction Note MCO has not shuttered any portions of the Terminal and continues to operate common use systems in all locations licensing maintenance

and support of existing common use systems is required

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

SMALL BUSINESS PARTICIPATION

Due to the limited and specialized nature of the services to be provided the Purchasing Contract does not include a Minority and Women Business Enterprise or Local Developing Business participation goal

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

FISCAL IMPACT

The fiscal impact for the proposed one-year renewal term is not-to-exceed $1599920

Funding is from Operations and Maintenance Funds

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to accept the following recommendations of the ConcessionsProcurement Committee

1 Approve a one-year renewal term to Purchasing Contract No 02-11 Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA Information Networking Computing USA Inc through May 21 2021 in the amount not-to-exceed $1599920

2 Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1599920

3 Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate amendment following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract

No 13-14

BACKGROUND Purchasing Contract 13-14 provides all labor and supervision materials and supplies tools and equipment and all other items necessary to provide twenty-four-seven on-site maintenance and repair monitoring safety testing and ongoing inspection of all elevators escalators and moving sidewalks located at the Airport

bull The Purchasing Agreement commenced on June 1 2014 with an initial four-year term and three one-year renewal terms

May 20 2020

ISSUES

bull The Purchasing Contractrsquos Second Renewal Term is scheduled to expire on May 31 2020

bull Six (6) new elevators located in Terminal C Parking Garage are added

bull No Increase in unit prices or hourly rates are requested at this time

May 20 2020

SMALL BUSINESS PARTICIPATION

bull This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 16

bull The Small Business Development Department certifies that this contract is in good standing as it relates to MWBE participation goal

May 20 2020

FISCAL IMPACT bull The one-year fiscal impact is not-to-exceed $445263086

bull Funding is from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee

bull Approve Third Renewal Term for Purchasing Contract 13-14 Elevators Escalators and Moving Sidewalks Maintenance and Repair Services with Schindler Elevator Corporation

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $445263086

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Award Roadway Landscape Maintenance and Irrigation Services

to Helping Hand Lawn Care LLC Invitation to Bid No 10-20

BACKGROUND On January 202020 the Aviation Authority issued Invitation to Bid No 10-20 for all

labor and supervision tools and equipment materials and supplies parts plants

fertilizer chemicals mulch and all other items necessary to provide exterior landscape

maintenance and irrigation services of the Heintzelman Road and South Airport

Access landscaped roadway areas at Orlando International Airport The contract is

for a three-year term with two one-year renewal options

May 20 2020

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 3: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

BACKGROUND SITArsquos Common Use Passenger Processing System (CUPPS) and Common Use Self Service System (CUSS) allows any airline to use an agent-assisted counter gate position or self-service kiosk for passenger check-in and bag drop and enables airlines to reconcile passengers boarded with their Departure Control System

This common platform enables the airport to be flexible with airline locations and allocation of resources such as ticket counters kiosks and gates

The SITA Common Use Systems employ hardware software and technical services in order to maintain operations in the North Terminal Complex Each has a cost associated which may include licensing maintenance support or an hourly rate

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

BACKGROUND (CONrsquoT) Contract 02-11 requires SITA to provide detailed technical design development hardware firmware software licenses installation integration implementation training manuals documentation operational support including associated gateways for airlines dependent on a remote host computer for departure control and for airlines independent of a remote host computer for departure control (Purchasing Contract)

This Contract was awarded on May 22 2012 following a competitive solicitation and selection process

This Contract includes an initial three-year term and an indefinite number of annual renewal terms that may be exercised by the Aviation Authority

This is a legacy system Exploring a different system would require a major conversion of our operations

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

ISSUES The Purchasing Contract as amended is scheduled to expire on May 21 2020

SITA has performed satisfactorily throughout the term of the Purchasing Contract

On March 23 2020 the ConcessionsProcurement Committee (Committee) approved Staffrsquos recommendation to approve a one-year renewal term to Purchasing Contract with SITA through May 21 2021 in the amount not-to-exceed $2158480

Due to the economic impacts attributable to COVID-19 the Purchasing Contract was re-assessed by Staff and reduced to an amount not-to-exceed $1599920 which was presented to and approved by the Committee on May 4 2020

bull Reductions include the following deferred upgrade and expansion Projects (hardware and software support) ~ 83 of total reduction reduced on site staff services ~ 17 of total reduction Note MCO has not shuttered any portions of the Terminal and continues to operate common use systems in all locations licensing maintenance

and support of existing common use systems is required

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

SMALL BUSINESS PARTICIPATION

Due to the limited and specialized nature of the services to be provided the Purchasing Contract does not include a Minority and Women Business Enterprise or Local Developing Business participation goal

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

FISCAL IMPACT

The fiscal impact for the proposed one-year renewal term is not-to-exceed $1599920

Funding is from Operations and Maintenance Funds

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to accept the following recommendations of the ConcessionsProcurement Committee

1 Approve a one-year renewal term to Purchasing Contract No 02-11 Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA Information Networking Computing USA Inc through May 21 2021 in the amount not-to-exceed $1599920

2 Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1599920

3 Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate amendment following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract

No 13-14

BACKGROUND Purchasing Contract 13-14 provides all labor and supervision materials and supplies tools and equipment and all other items necessary to provide twenty-four-seven on-site maintenance and repair monitoring safety testing and ongoing inspection of all elevators escalators and moving sidewalks located at the Airport

bull The Purchasing Agreement commenced on June 1 2014 with an initial four-year term and three one-year renewal terms

May 20 2020

ISSUES

bull The Purchasing Contractrsquos Second Renewal Term is scheduled to expire on May 31 2020

bull Six (6) new elevators located in Terminal C Parking Garage are added

bull No Increase in unit prices or hourly rates are requested at this time

May 20 2020

SMALL BUSINESS PARTICIPATION

bull This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 16

bull The Small Business Development Department certifies that this contract is in good standing as it relates to MWBE participation goal

May 20 2020

FISCAL IMPACT bull The one-year fiscal impact is not-to-exceed $445263086

bull Funding is from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee

bull Approve Third Renewal Term for Purchasing Contract 13-14 Elevators Escalators and Moving Sidewalks Maintenance and Repair Services with Schindler Elevator Corporation

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $445263086

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Award Roadway Landscape Maintenance and Irrigation Services

to Helping Hand Lawn Care LLC Invitation to Bid No 10-20

BACKGROUND On January 202020 the Aviation Authority issued Invitation to Bid No 10-20 for all

labor and supervision tools and equipment materials and supplies parts plants

fertilizer chemicals mulch and all other items necessary to provide exterior landscape

maintenance and irrigation services of the Heintzelman Road and South Airport

Access landscaped roadway areas at Orlando International Airport The contract is

for a three-year term with two one-year renewal options

May 20 2020

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 4: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

BACKGROUND (CONrsquoT) Contract 02-11 requires SITA to provide detailed technical design development hardware firmware software licenses installation integration implementation training manuals documentation operational support including associated gateways for airlines dependent on a remote host computer for departure control and for airlines independent of a remote host computer for departure control (Purchasing Contract)

This Contract was awarded on May 22 2012 following a competitive solicitation and selection process

This Contract includes an initial three-year term and an indefinite number of annual renewal terms that may be exercised by the Aviation Authority

This is a legacy system Exploring a different system would require a major conversion of our operations

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

ISSUES The Purchasing Contract as amended is scheduled to expire on May 21 2020

SITA has performed satisfactorily throughout the term of the Purchasing Contract

On March 23 2020 the ConcessionsProcurement Committee (Committee) approved Staffrsquos recommendation to approve a one-year renewal term to Purchasing Contract with SITA through May 21 2021 in the amount not-to-exceed $2158480

Due to the economic impacts attributable to COVID-19 the Purchasing Contract was re-assessed by Staff and reduced to an amount not-to-exceed $1599920 which was presented to and approved by the Committee on May 4 2020

bull Reductions include the following deferred upgrade and expansion Projects (hardware and software support) ~ 83 of total reduction reduced on site staff services ~ 17 of total reduction Note MCO has not shuttered any portions of the Terminal and continues to operate common use systems in all locations licensing maintenance

and support of existing common use systems is required

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

SMALL BUSINESS PARTICIPATION

Due to the limited and specialized nature of the services to be provided the Purchasing Contract does not include a Minority and Women Business Enterprise or Local Developing Business participation goal

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

FISCAL IMPACT

The fiscal impact for the proposed one-year renewal term is not-to-exceed $1599920

Funding is from Operations and Maintenance Funds

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to accept the following recommendations of the ConcessionsProcurement Committee

1 Approve a one-year renewal term to Purchasing Contract No 02-11 Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA Information Networking Computing USA Inc through May 21 2021 in the amount not-to-exceed $1599920

2 Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1599920

3 Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate amendment following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract

No 13-14

BACKGROUND Purchasing Contract 13-14 provides all labor and supervision materials and supplies tools and equipment and all other items necessary to provide twenty-four-seven on-site maintenance and repair monitoring safety testing and ongoing inspection of all elevators escalators and moving sidewalks located at the Airport

bull The Purchasing Agreement commenced on June 1 2014 with an initial four-year term and three one-year renewal terms

May 20 2020

ISSUES

bull The Purchasing Contractrsquos Second Renewal Term is scheduled to expire on May 31 2020

bull Six (6) new elevators located in Terminal C Parking Garage are added

bull No Increase in unit prices or hourly rates are requested at this time

May 20 2020

SMALL BUSINESS PARTICIPATION

bull This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 16

bull The Small Business Development Department certifies that this contract is in good standing as it relates to MWBE participation goal

May 20 2020

FISCAL IMPACT bull The one-year fiscal impact is not-to-exceed $445263086

bull Funding is from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee

bull Approve Third Renewal Term for Purchasing Contract 13-14 Elevators Escalators and Moving Sidewalks Maintenance and Repair Services with Schindler Elevator Corporation

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $445263086

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Award Roadway Landscape Maintenance and Irrigation Services

to Helping Hand Lawn Care LLC Invitation to Bid No 10-20

BACKGROUND On January 202020 the Aviation Authority issued Invitation to Bid No 10-20 for all

labor and supervision tools and equipment materials and supplies parts plants

fertilizer chemicals mulch and all other items necessary to provide exterior landscape

maintenance and irrigation services of the Heintzelman Road and South Airport

Access landscaped roadway areas at Orlando International Airport The contract is

for a three-year term with two one-year renewal options

May 20 2020

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 5: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

ISSUES The Purchasing Contract as amended is scheduled to expire on May 21 2020

SITA has performed satisfactorily throughout the term of the Purchasing Contract

On March 23 2020 the ConcessionsProcurement Committee (Committee) approved Staffrsquos recommendation to approve a one-year renewal term to Purchasing Contract with SITA through May 21 2021 in the amount not-to-exceed $2158480

Due to the economic impacts attributable to COVID-19 the Purchasing Contract was re-assessed by Staff and reduced to an amount not-to-exceed $1599920 which was presented to and approved by the Committee on May 4 2020

bull Reductions include the following deferred upgrade and expansion Projects (hardware and software support) ~ 83 of total reduction reduced on site staff services ~ 17 of total reduction Note MCO has not shuttered any portions of the Terminal and continues to operate common use systems in all locations licensing maintenance

and support of existing common use systems is required

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

SMALL BUSINESS PARTICIPATION

Due to the limited and specialized nature of the services to be provided the Purchasing Contract does not include a Minority and Women Business Enterprise or Local Developing Business participation goal

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

FISCAL IMPACT

The fiscal impact for the proposed one-year renewal term is not-to-exceed $1599920

Funding is from Operations and Maintenance Funds

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to accept the following recommendations of the ConcessionsProcurement Committee

1 Approve a one-year renewal term to Purchasing Contract No 02-11 Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA Information Networking Computing USA Inc through May 21 2021 in the amount not-to-exceed $1599920

2 Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1599920

3 Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate amendment following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract

No 13-14

BACKGROUND Purchasing Contract 13-14 provides all labor and supervision materials and supplies tools and equipment and all other items necessary to provide twenty-four-seven on-site maintenance and repair monitoring safety testing and ongoing inspection of all elevators escalators and moving sidewalks located at the Airport

bull The Purchasing Agreement commenced on June 1 2014 with an initial four-year term and three one-year renewal terms

May 20 2020

ISSUES

bull The Purchasing Contractrsquos Second Renewal Term is scheduled to expire on May 31 2020

bull Six (6) new elevators located in Terminal C Parking Garage are added

bull No Increase in unit prices or hourly rates are requested at this time

May 20 2020

SMALL BUSINESS PARTICIPATION

bull This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 16

bull The Small Business Development Department certifies that this contract is in good standing as it relates to MWBE participation goal

May 20 2020

FISCAL IMPACT bull The one-year fiscal impact is not-to-exceed $445263086

bull Funding is from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee

bull Approve Third Renewal Term for Purchasing Contract 13-14 Elevators Escalators and Moving Sidewalks Maintenance and Repair Services with Schindler Elevator Corporation

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $445263086

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Award Roadway Landscape Maintenance and Irrigation Services

to Helping Hand Lawn Care LLC Invitation to Bid No 10-20

BACKGROUND On January 202020 the Aviation Authority issued Invitation to Bid No 10-20 for all

labor and supervision tools and equipment materials and supplies parts plants

fertilizer chemicals mulch and all other items necessary to provide exterior landscape

maintenance and irrigation services of the Heintzelman Road and South Airport

Access landscaped roadway areas at Orlando International Airport The contract is

for a three-year term with two one-year renewal options

May 20 2020

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 6: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

SMALL BUSINESS PARTICIPATION

Due to the limited and specialized nature of the services to be provided the Purchasing Contract does not include a Minority and Women Business Enterprise or Local Developing Business participation goal

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

FISCAL IMPACT

The fiscal impact for the proposed one-year renewal term is not-to-exceed $1599920

Funding is from Operations and Maintenance Funds

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to accept the following recommendations of the ConcessionsProcurement Committee

1 Approve a one-year renewal term to Purchasing Contract No 02-11 Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA Information Networking Computing USA Inc through May 21 2021 in the amount not-to-exceed $1599920

2 Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1599920

3 Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate amendment following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract

No 13-14

BACKGROUND Purchasing Contract 13-14 provides all labor and supervision materials and supplies tools and equipment and all other items necessary to provide twenty-four-seven on-site maintenance and repair monitoring safety testing and ongoing inspection of all elevators escalators and moving sidewalks located at the Airport

bull The Purchasing Agreement commenced on June 1 2014 with an initial four-year term and three one-year renewal terms

May 20 2020

ISSUES

bull The Purchasing Contractrsquos Second Renewal Term is scheduled to expire on May 31 2020

bull Six (6) new elevators located in Terminal C Parking Garage are added

bull No Increase in unit prices or hourly rates are requested at this time

May 20 2020

SMALL BUSINESS PARTICIPATION

bull This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 16

bull The Small Business Development Department certifies that this contract is in good standing as it relates to MWBE participation goal

May 20 2020

FISCAL IMPACT bull The one-year fiscal impact is not-to-exceed $445263086

bull Funding is from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee

bull Approve Third Renewal Term for Purchasing Contract 13-14 Elevators Escalators and Moving Sidewalks Maintenance and Repair Services with Schindler Elevator Corporation

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $445263086

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Award Roadway Landscape Maintenance and Irrigation Services

to Helping Hand Lawn Care LLC Invitation to Bid No 10-20

BACKGROUND On January 202020 the Aviation Authority issued Invitation to Bid No 10-20 for all

labor and supervision tools and equipment materials and supplies parts plants

fertilizer chemicals mulch and all other items necessary to provide exterior landscape

maintenance and irrigation services of the Heintzelman Road and South Airport

Access landscaped roadway areas at Orlando International Airport The contract is

for a three-year term with two one-year renewal options

May 20 2020

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 7: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

FISCAL IMPACT

The fiscal impact for the proposed one-year renewal term is not-to-exceed $1599920

Funding is from Operations and Maintenance Funds

May 20 2020

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to accept the following recommendations of the ConcessionsProcurement Committee

1 Approve a one-year renewal term to Purchasing Contract No 02-11 Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA Information Networking Computing USA Inc through May 21 2021 in the amount not-to-exceed $1599920

2 Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1599920

3 Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate amendment following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract

No 13-14

BACKGROUND Purchasing Contract 13-14 provides all labor and supervision materials and supplies tools and equipment and all other items necessary to provide twenty-four-seven on-site maintenance and repair monitoring safety testing and ongoing inspection of all elevators escalators and moving sidewalks located at the Airport

bull The Purchasing Agreement commenced on June 1 2014 with an initial four-year term and three one-year renewal terms

May 20 2020

ISSUES

bull The Purchasing Contractrsquos Second Renewal Term is scheduled to expire on May 31 2020

bull Six (6) new elevators located in Terminal C Parking Garage are added

bull No Increase in unit prices or hourly rates are requested at this time

May 20 2020

SMALL BUSINESS PARTICIPATION

bull This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 16

bull The Small Business Development Department certifies that this contract is in good standing as it relates to MWBE participation goal

May 20 2020

FISCAL IMPACT bull The one-year fiscal impact is not-to-exceed $445263086

bull Funding is from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee

bull Approve Third Renewal Term for Purchasing Contract 13-14 Elevators Escalators and Moving Sidewalks Maintenance and Repair Services with Schindler Elevator Corporation

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $445263086

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Award Roadway Landscape Maintenance and Irrigation Services

to Helping Hand Lawn Care LLC Invitation to Bid No 10-20

BACKGROUND On January 202020 the Aviation Authority issued Invitation to Bid No 10-20 for all

labor and supervision tools and equipment materials and supplies parts plants

fertilizer chemicals mulch and all other items necessary to provide exterior landscape

maintenance and irrigation services of the Heintzelman Road and South Airport

Access landscaped roadway areas at Orlando International Airport The contract is

for a three-year term with two one-year renewal options

May 20 2020

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 8: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

~ -_

~ ORLANDO INTERNATIONAL AIRPORT

er -----------Tbt Orl1ml E-perirnre

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to accept the following recommendations of the ConcessionsProcurement Committee

1 Approve a one-year renewal term to Purchasing Contract No 02-11 Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA Information Networking Computing USA Inc through May 21 2021 in the amount not-to-exceed $1599920

2 Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1599920

3 Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate amendment following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract

No 13-14

BACKGROUND Purchasing Contract 13-14 provides all labor and supervision materials and supplies tools and equipment and all other items necessary to provide twenty-four-seven on-site maintenance and repair monitoring safety testing and ongoing inspection of all elevators escalators and moving sidewalks located at the Airport

bull The Purchasing Agreement commenced on June 1 2014 with an initial four-year term and three one-year renewal terms

May 20 2020

ISSUES

bull The Purchasing Contractrsquos Second Renewal Term is scheduled to expire on May 31 2020

bull Six (6) new elevators located in Terminal C Parking Garage are added

bull No Increase in unit prices or hourly rates are requested at this time

May 20 2020

SMALL BUSINESS PARTICIPATION

bull This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 16

bull The Small Business Development Department certifies that this contract is in good standing as it relates to MWBE participation goal

May 20 2020

FISCAL IMPACT bull The one-year fiscal impact is not-to-exceed $445263086

bull Funding is from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee

bull Approve Third Renewal Term for Purchasing Contract 13-14 Elevators Escalators and Moving Sidewalks Maintenance and Repair Services with Schindler Elevator Corporation

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $445263086

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Award Roadway Landscape Maintenance and Irrigation Services

to Helping Hand Lawn Care LLC Invitation to Bid No 10-20

BACKGROUND On January 202020 the Aviation Authority issued Invitation to Bid No 10-20 for all

labor and supervision tools and equipment materials and supplies parts plants

fertilizer chemicals mulch and all other items necessary to provide exterior landscape

maintenance and irrigation services of the Heintzelman Road and South Airport

Access landscaped roadway areas at Orlando International Airport The contract is

for a three-year term with two one-year renewal options

May 20 2020

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 9: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract

No 13-14

BACKGROUND Purchasing Contract 13-14 provides all labor and supervision materials and supplies tools and equipment and all other items necessary to provide twenty-four-seven on-site maintenance and repair monitoring safety testing and ongoing inspection of all elevators escalators and moving sidewalks located at the Airport

bull The Purchasing Agreement commenced on June 1 2014 with an initial four-year term and three one-year renewal terms

May 20 2020

ISSUES

bull The Purchasing Contractrsquos Second Renewal Term is scheduled to expire on May 31 2020

bull Six (6) new elevators located in Terminal C Parking Garage are added

bull No Increase in unit prices or hourly rates are requested at this time

May 20 2020

SMALL BUSINESS PARTICIPATION

bull This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 16

bull The Small Business Development Department certifies that this contract is in good standing as it relates to MWBE participation goal

May 20 2020

FISCAL IMPACT bull The one-year fiscal impact is not-to-exceed $445263086

bull Funding is from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee

bull Approve Third Renewal Term for Purchasing Contract 13-14 Elevators Escalators and Moving Sidewalks Maintenance and Repair Services with Schindler Elevator Corporation

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $445263086

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Award Roadway Landscape Maintenance and Irrigation Services

to Helping Hand Lawn Care LLC Invitation to Bid No 10-20

BACKGROUND On January 202020 the Aviation Authority issued Invitation to Bid No 10-20 for all

labor and supervision tools and equipment materials and supplies parts plants

fertilizer chemicals mulch and all other items necessary to provide exterior landscape

maintenance and irrigation services of the Heintzelman Road and South Airport

Access landscaped roadway areas at Orlando International Airport The contract is

for a three-year term with two one-year renewal options

May 20 2020

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 10: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract

No 13-14

BACKGROUND Purchasing Contract 13-14 provides all labor and supervision materials and supplies tools and equipment and all other items necessary to provide twenty-four-seven on-site maintenance and repair monitoring safety testing and ongoing inspection of all elevators escalators and moving sidewalks located at the Airport

bull The Purchasing Agreement commenced on June 1 2014 with an initial four-year term and three one-year renewal terms

May 20 2020

ISSUES

bull The Purchasing Contractrsquos Second Renewal Term is scheduled to expire on May 31 2020

bull Six (6) new elevators located in Terminal C Parking Garage are added

bull No Increase in unit prices or hourly rates are requested at this time

May 20 2020

SMALL BUSINESS PARTICIPATION

bull This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 16

bull The Small Business Development Department certifies that this contract is in good standing as it relates to MWBE participation goal

May 20 2020

FISCAL IMPACT bull The one-year fiscal impact is not-to-exceed $445263086

bull Funding is from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee

bull Approve Third Renewal Term for Purchasing Contract 13-14 Elevators Escalators and Moving Sidewalks Maintenance and Repair Services with Schindler Elevator Corporation

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $445263086

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Award Roadway Landscape Maintenance and Irrigation Services

to Helping Hand Lawn Care LLC Invitation to Bid No 10-20

BACKGROUND On January 202020 the Aviation Authority issued Invitation to Bid No 10-20 for all

labor and supervision tools and equipment materials and supplies parts plants

fertilizer chemicals mulch and all other items necessary to provide exterior landscape

maintenance and irrigation services of the Heintzelman Road and South Airport

Access landscaped roadway areas at Orlando International Airport The contract is

for a three-year term with two one-year renewal options

May 20 2020

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 11: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

BACKGROUND Purchasing Contract 13-14 provides all labor and supervision materials and supplies tools and equipment and all other items necessary to provide twenty-four-seven on-site maintenance and repair monitoring safety testing and ongoing inspection of all elevators escalators and moving sidewalks located at the Airport

bull The Purchasing Agreement commenced on June 1 2014 with an initial four-year term and three one-year renewal terms

May 20 2020

ISSUES

bull The Purchasing Contractrsquos Second Renewal Term is scheduled to expire on May 31 2020

bull Six (6) new elevators located in Terminal C Parking Garage are added

bull No Increase in unit prices or hourly rates are requested at this time

May 20 2020

SMALL BUSINESS PARTICIPATION

bull This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 16

bull The Small Business Development Department certifies that this contract is in good standing as it relates to MWBE participation goal

May 20 2020

FISCAL IMPACT bull The one-year fiscal impact is not-to-exceed $445263086

bull Funding is from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee

bull Approve Third Renewal Term for Purchasing Contract 13-14 Elevators Escalators and Moving Sidewalks Maintenance and Repair Services with Schindler Elevator Corporation

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $445263086

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Award Roadway Landscape Maintenance and Irrigation Services

to Helping Hand Lawn Care LLC Invitation to Bid No 10-20

BACKGROUND On January 202020 the Aviation Authority issued Invitation to Bid No 10-20 for all

labor and supervision tools and equipment materials and supplies parts plants

fertilizer chemicals mulch and all other items necessary to provide exterior landscape

maintenance and irrigation services of the Heintzelman Road and South Airport

Access landscaped roadway areas at Orlando International Airport The contract is

for a three-year term with two one-year renewal options

May 20 2020

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 12: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

ISSUES

bull The Purchasing Contractrsquos Second Renewal Term is scheduled to expire on May 31 2020

bull Six (6) new elevators located in Terminal C Parking Garage are added

bull No Increase in unit prices or hourly rates are requested at this time

May 20 2020

SMALL BUSINESS PARTICIPATION

bull This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 16

bull The Small Business Development Department certifies that this contract is in good standing as it relates to MWBE participation goal

May 20 2020

FISCAL IMPACT bull The one-year fiscal impact is not-to-exceed $445263086

bull Funding is from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee

bull Approve Third Renewal Term for Purchasing Contract 13-14 Elevators Escalators and Moving Sidewalks Maintenance and Repair Services with Schindler Elevator Corporation

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $445263086

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Award Roadway Landscape Maintenance and Irrigation Services

to Helping Hand Lawn Care LLC Invitation to Bid No 10-20

BACKGROUND On January 202020 the Aviation Authority issued Invitation to Bid No 10-20 for all

labor and supervision tools and equipment materials and supplies parts plants

fertilizer chemicals mulch and all other items necessary to provide exterior landscape

maintenance and irrigation services of the Heintzelman Road and South Airport

Access landscaped roadway areas at Orlando International Airport The contract is

for a three-year term with two one-year renewal options

May 20 2020

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 13: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

SMALL BUSINESS PARTICIPATION

bull This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 16

bull The Small Business Development Department certifies that this contract is in good standing as it relates to MWBE participation goal

May 20 2020

FISCAL IMPACT bull The one-year fiscal impact is not-to-exceed $445263086

bull Funding is from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee

bull Approve Third Renewal Term for Purchasing Contract 13-14 Elevators Escalators and Moving Sidewalks Maintenance and Repair Services with Schindler Elevator Corporation

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $445263086

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Award Roadway Landscape Maintenance and Irrigation Services

to Helping Hand Lawn Care LLC Invitation to Bid No 10-20

BACKGROUND On January 202020 the Aviation Authority issued Invitation to Bid No 10-20 for all

labor and supervision tools and equipment materials and supplies parts plants

fertilizer chemicals mulch and all other items necessary to provide exterior landscape

maintenance and irrigation services of the Heintzelman Road and South Airport

Access landscaped roadway areas at Orlando International Airport The contract is

for a three-year term with two one-year renewal options

May 20 2020

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 14: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

FISCAL IMPACT bull The one-year fiscal impact is not-to-exceed $445263086

bull Funding is from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee

bull Approve Third Renewal Term for Purchasing Contract 13-14 Elevators Escalators and Moving Sidewalks Maintenance and Repair Services with Schindler Elevator Corporation

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $445263086

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Award Roadway Landscape Maintenance and Irrigation Services

to Helping Hand Lawn Care LLC Invitation to Bid No 10-20

BACKGROUND On January 202020 the Aviation Authority issued Invitation to Bid No 10-20 for all

labor and supervision tools and equipment materials and supplies parts plants

fertilizer chemicals mulch and all other items necessary to provide exterior landscape

maintenance and irrigation services of the Heintzelman Road and South Airport

Access landscaped roadway areas at Orlando International Airport The contract is

for a three-year term with two one-year renewal options

May 20 2020

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 15: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee

bull Approve Third Renewal Term for Purchasing Contract 13-14 Elevators Escalators and Moving Sidewalks Maintenance and Repair Services with Schindler Elevator Corporation

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $445263086

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Award Roadway Landscape Maintenance and Irrigation Services

to Helping Hand Lawn Care LLC Invitation to Bid No 10-20

BACKGROUND On January 202020 the Aviation Authority issued Invitation to Bid No 10-20 for all

labor and supervision tools and equipment materials and supplies parts plants

fertilizer chemicals mulch and all other items necessary to provide exterior landscape

maintenance and irrigation services of the Heintzelman Road and South Airport

Access landscaped roadway areas at Orlando International Airport The contract is

for a three-year term with two one-year renewal options

May 20 2020

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 16: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

QUESTIONS

May 20 2020

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Award Roadway Landscape Maintenance and Irrigation Services

to Helping Hand Lawn Care LLC Invitation to Bid No 10-20

BACKGROUND On January 202020 the Aviation Authority issued Invitation to Bid No 10-20 for all

labor and supervision tools and equipment materials and supplies parts plants

fertilizer chemicals mulch and all other items necessary to provide exterior landscape

maintenance and irrigation services of the Heintzelman Road and South Airport

Access landscaped roadway areas at Orlando International Airport The contract is

for a three-year term with two one-year renewal options

May 20 2020

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 17: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Award Roadway Landscape Maintenance and Irrigation Services

to Helping Hand Lawn Care LLC Invitation to Bid No 10-20

BACKGROUND On January 202020 the Aviation Authority issued Invitation to Bid No 10-20 for all

labor and supervision tools and equipment materials and supplies parts plants

fertilizer chemicals mulch and all other items necessary to provide exterior landscape

maintenance and irrigation services of the Heintzelman Road and South Airport

Access landscaped roadway areas at Orlando International Airport The contract is

for a three-year term with two one-year renewal options

May 20 2020

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 18: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

BACKGROUND On January 202020 the Aviation Authority issued Invitation to Bid No 10-20 for all

labor and supervision tools and equipment materials and supplies parts plants

fertilizer chemicals mulch and all other items necessary to provide exterior landscape

maintenance and irrigation services of the Heintzelman Road and South Airport

Access landscaped roadway areas at Orlando International Airport The contract is

for a three-year term with two one-year renewal options

May 20 2020

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 19: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

ISSUES On February 18 2020 the Aviation Authority received five bids

bull Helping Hand Lawn Care LLC $138231900 bull Millennium Services of Florida LLC $147142500 bull Carol King Landscape Maintenance Inc $147168000 bull Groundteck of Central Florida Inc $161138700 bull ASI Landscape Management Inc $179560242

Bids are based upon a three year total

May 20 2020

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 20: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

ISSUES

bull Staff and legal counsel reviewed the bids and determined the three lowest bidders to be responsive and responsible bids

bull On March 23 2020 the ConcessionsProcurement Committee approved staffrsquos recommendation to award Purchasing Contract No 10-20 to the lowest responsive and responsible bidder Helping Hand Lawn Care LLC

bull Due to the economic impacts attributable to COVID-19 the contract was reduced to $1057962

May 20 2020

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 21: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

SMALL BUSINESS PARTICIPATION

This Contract includes a Minority and Women Business Enterprise (MWBE) participation goal of 19 and a Local Developing Business (LDB) participation goal of 5

May 20 2020

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 22: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

FISCAL IMPACT

bull The one-year fiscal impact is not-to-exceed $1057962 for the initial three-year term

bull Funding for current and subsequent fiscal years will be allocated from Operations and Maintenance Funds

May 20 2020

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 23: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

RECOMMENDED ACTION It is respectfully requested that the Aviation Authority Board resolve to

bull Approve the recommendation of the ConcessionsProcurement Committee to Award Invitation to Bid No 10-20 Roadway Landscape Maintenance and Irrigation Services at Orlando International Airport to Helping Hand Lawn Care LLC for an initial three-year term with two one-year renewal options

bull Authorize funding from the Operations and Maintenance Fund in the amount not-to-exceed $1057962 for the initial three-year term of the agreement

bull Authorize an Aviation Authority Officer or the Chief Executive Officer to execute the appropriate agreement following satisfactory review by legal counsel

May 20 2020

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 24: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

QUESTIONS

May 20 2020

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 25: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

Financial Update to the Greater Orlando Aviation Authority Board

Post COVID-19

May 20 2020

May 20 2020

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 26: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

COVID-19 Global Pandemic Today

Worldwide people are advised to maintain physical distancing and to avoid nonessential travel to stop spread of the virus

Theme parks closed cruises suspended conventions canceled business travel severely curtailed

Domestic and international flights into and out of MCO have collapsed bull International air travel suspended bull Nearly 1000 daily flights in April 2019 vs less than 200 last month bull 10-15 aircraft load factor (vs nearly 90 pre-Covid) bull Resulting in 95 reduction in passengers nationally and at MCO

May 20 2020 26

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 27: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

- - -

bull --- - -

-----

- - -

MCO Terminal Facilities Terminal Design Capacity and Forecast MAP Originally designed 24 MAP (Million

Annual Passengers) 70

North Terminal Capacity 60 Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Original Design Capacity NTC Enhanced Design Capacity

Enhancements 40- 45 MAP bull Ticket Lobby

50

bull AS 4 bull Baggage Handling Systems 40

bull Biometric enhancements 30bull Security checkpoint modifications

February 2020 actual 51 MAP Projected September 2019 555 20

MAP FY 2023 10

Post Covid-19 projections bull FY 2020 26 MAP -

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

bull FY 2021 21 MAP

May 20 2020 27

Chart1

Terminal Design Capacity and Forecast MAP

Historical20092010201120122013201420152016201720182019202020212022202320242025335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast20092010201120122013201420152016201720182019202020212022202320242025515327420956397125285567721457884754188723478683897555323240338075345685548112005465558155154239358147Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025267129579833333322530977010666666936238033954000016397309940820266764487970450373334349364062213200015Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420254040404040404040404040404040404040

2020 TAF

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR2484700000000000125940268000000003270816397920000042827323194284800729517254148333322308160133308599883217191791741782933587482305784214350653315272387193660820611443722338218967183472465399006017395452524165622821608524643489102257592997454026227569270874740033815823188249485953037194086Sep 2019 Forecast248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

MAP

Terminal Design Capacity and Forecast MAP

Historical2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030335972039999999983426219200000000635540639999999996354600823485453399999999435069995999999996376541959999999994147411199999999843435029999999994676454600000000349693684000000005Sep 2019 Forecast200920102011201220132014201520162017201820192020202120222023202420252026202720282029203051532742095639712528556772145788475418872347868389755532324033807534568554811200546555815515423935814759428291478668796072228574303203962037041756541376337245388404097964728407540857276Covid-19 Weighted Average Forecast20092010201120122013201420152016201720182019202020212022202320242025202620272028202920302671295798333333225309770106666669362380339540000163973099408202667644879704503733343493640622132000155167367552814113952767965299720736538811884762871645501342326265073356164745483910004Original Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203024242424242424242424242424242424242424242424NTC Enhanced Design Capacity200920102011201220132014201520162017201820192020202120222023202420252026202720282029203040404040404040404040404040404040404040404040

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Original Design Capacity NTC Enhanced Design Capacity Historical Sep 2019 Forecast Covid-19 Weighted Average Forecast Sep 2019 Forecast (ep) Scen 7 Forecast (ep)
2009 24 40 34 16799
2010 24 40 34 17131
2011 24 40 36 17770
2012 24 40 35 17730
2013 24 40 35 17427
2014 24 40 35 17535
2015 24 40 38 18827
2016 24 40 41 20737
2017 24 40 43 21718
2018 24 40 47 23382
2019 24 40 497 24847 24847
2020 24 40 515 27 25766 13356
2021 24 40 529 25 26428 12655
2022 24 40 542 36 27094 18119
2023 24 40 555 40 27766 19865
2024 24 40 569 45 28428 22440
2025 24 40 582 49 29078 24682
2026 24 40 594 52 29714 25837
2027 24 40 607 53 30361 26384
2028 24 40 620 54 31019 26941
2029 24 40 634 55 31686 27507
2030 24 40 647 56 32364 28082
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR Sep 2019 Forecast 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 28: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

---

I I I I I I I I I I I

PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19

00

100

200

300

400

500

600 MCO Enplaned Passenger Forecast (millions)

FAA TAF

44 CAGR

2019 ROAC

1990

19

91

1992

19

93

1994

19

95

1996

19

97

1998

19

99

2000

20

01

2002

20

03

2004

20

05

2006

20

07

2008

20

09

2010

20

11

2012

20

13

2014

20

15

2016

20

17

2018

20

19

2020

20

21

2022

20

23

2024

20

25

2026

20

27

2028

20

29

2030

20

31

2032

20

33

2034

20

35

Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019 as adjusted to reflect revenue passengers only to be consistent with the TAF data) ldquordquo Denotes forecast years for TAF

May 20 2020 28

Chart1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

Sheet1

MCO Enplaned Passenger Forecast (millions)

FAA TAF1990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204586834910000000001871208400000000089758003999999999710280218104530141058411611860091307747099999999913128323137952751468359399999999914572145000000001126121940000000011310105700000000114861041164138300000000011688969517301375176942790000000021634049416651358999999999173158999999999991724781616971381000000001170540960000000011821738119977841999999999209958920000000012258494100000000124220689256892120000000012633280999999999826968174000000001275727022815588100000000128752255999999999293705180000000013003457300000000230739729000000001314761279999999993222754299999999733023316999999999338564234687747000000002355042169999999973632494599999999744 CAGR24847000000000001259402680000000032708163979200000428273231942848007295172541483333223081601333085998832171917917417829335874823057842143506533152723871936608206114437223382189671834724653990060173954525241656228216085246434891022575929974540262275692708747400338158231882494859530371940862019 ROAC248470000000000012576653489506553626428006660778877270945340312233362776633858073423528427921330807308290777620227417982971433469030960230361335936718174310187181237113243168642843337527632364409573008928

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
APO TERMINAL AREA FORECAST DETAIL REPORT
Forecast Issued January 2020
REGIONASO STATEFL LOCIDMCO
CITYORLANDO AIRPORTORLANDO INTL
AIRCRAFT OPERATIONS
Enplanements Itinerant Operations Local Operations
Fiscal Air Commuter Total Air Air Taxi amp GA Military Total Civil Military Total Total Total Based
Year Carrier Carrier Commuter Ops Tracon Aircraft
Ops Year FAA TAF 44 CAGR 2019 ROAC 2019 ROAC
1990 8484671 198820 8683491 180825 61307 30894 4209 277235 150 24 174 277409 538727 24 1990 87
1991 8509537 202547 8712084 185857 62914 23712 2674 275157 0 0 0 275157 542568 24 1991 87
1992 9504674 253330 9758004 201452 64918 23229 4788 294387 0 0 0 294387 542980 21 1992 98
1993 9868355 411863 10280218 203465 95114 23032 5578 327189 10 0 10 327199 556083 21 1993 103
1994 9891900 561114 10453014 188340 120283 28403 7187 344213 0 0 0 344213 559538 29 1994 105
1995 9990709 593407 10584116 189766 115581 30644 7618 343609 0 0 0 343609 557343 29 1995 106
1996 11097905 762185 11860090 194726 112651 29286 5279 341942 0 0 0 341942 570057 16 1996 119
1997 12488266 589205 13077471 230452 89876 30947 5907 357182 64 0 64 357246 594286 5 1997 131
1998 12607161 521162 13128323 185375 137047 35278 5585 363285 0 0 0 363285 605196 5 1998 131
1999 13242815 552460 13795275 249632 71780 37441 4408 363261 0 0 0 363261 636966 5 1999 138
2000 14114332 569262 14683594 262088 68126 32324 4423 366961 403 3 406 367367 652799 5 2000 147
2001 14056792 515353 14572145 254427 56876 26686 5015 343004 447 6 453 343457 637900 5 2001 146
2002 12102142 510052 12612194 201203 68539 27727 5695 303164 164 0 164 303328 598573 1 2002 126
2003 12362404 738653 13101057 219774 54115 21165 905 295959 69 0 69 296028 573592 1 2003 131
2004 14019651 841390 14861041 226633 65887 23826 411 316757 68 0 68 316825 600430 1 2004 149
2005 15265951 1147879 16413830 253524 79985 23319 682 357510 32 0 32 357542 641240 10 2005 164
2006 15854109 1035586 16889695 263562 73500 21825 614 359501 0 0 0 359501 676881 12 2006 169
2007 16556139 745236 17301375 283026 56027 22567 675 362295 0 0 0 362295 744580 16 2007 173
2008 17256241 438038 17694279 298734 38996 20540 517 358787 0 0 0 358787 729711 22 2008 177
2009 16275693 64801 16340494 279125 12072 16738 544 308479 0 0 0 308479 224000 22 2009 163
2010 16572451 78908 16651359 280724 13391 16691 568 311374 0 0 0 311374 0 22 2010 167
2011 17154922 160978 17315900 286358 14966 16747 868 318939 0 0 0 318939 0 27 2011 173
2012 17097175 150641 17247816 281735 12816 16145 595 311291 2 0 2 311293 0 23 2012 172
2013 16862471 108910 16971381 270971 12435 15843 387 299636 0 0 0 299636 0 23 2013 170
2014 16885342 168754 17054096 264283 15204 15575 341 295403 0 0 0 295403 0 34 2014 171
2015 18002636 214745 18217381 277390 17570 15691 435 311086 0 0 0 311086 0 36 2015 182
2016 19840233 137609 19977842 292437 15468 14717 526 323148 0 0 0 323148 0 39 2016 200
2017 20829437 166455 20995892 300956 14813 16236 437 332442 12 0 12 332454 0 39 2017 210
2018 22466334 118607 22584941 316591 16630 15482 572 349275 0 0 0 349275 0 31 2018 226 Sources FAA Terminal Area Forecast for MCO (January 2020) and Report of the Airport Consultant (September 2019)
2019 24123543 97146 24220689 334700 13365 15132 476 363673 4 0 4 363677 0 31 2019 242 248 248 72
2020 25582916 106296 25689212 351692 13891 14702 476 380761 4 0 4 380765 0 31 2020 257 259 258 44 61 37
2021 26223746 109064 26332810 360530 14123 14702 476 389831 4 0 4 389835 0 31 2021 263 271 264 44 25 26
2022 26856429 111745 26968174 369311 14350 14702 476 398839 4 0 4 398843 0 31 2022 270 283 271 44 24 25
2023 27458352 114350 27572702 377677 14573 14702 476 407428 4 0 4 407432 0 31 2023 276 295 278 44 22 25
2024 28038985 116896 28155881 385753 14795 14702 476 415726 4 0 4 415730 0 31 2024 282 308 284 44 21 24
2025 28632783 119473 28752256 394001 15019 14702 476 424198 4 0 4 424202 0 31 2025 288 322 291 44 21 23
2026 29248404 122114 29370518 402540 15247 14702 476 432965 4 0 4 432969 0 31 2026 294 336 297 44 22 22
2027 29909667 124906 30034573 411693 15484 14702 476 442355 4 0 4 442359 0 31 2027 300 351 304 44 23 22
2028 30611910 127819 30739729 421396 15726 14702 476 452300 4 0 4 452304 0 31 2028 307 366 310 44 23 22
2029 31345295 130833 31476128 431518 15974 14702 476 462670 4 0 4 462674 0 31 2029 315 382 317 44 24 22
2030 32093645 133898 32227543 441839 16225 14702 476 473242 4 0 4 473246 0 31 2030 322 399 324 44 24 21
2031 32886203 137114 33023317 452755 16485 14702 476 484418 4 0 4 484422 0 31 2031 330 417 44 25
2032 33715956 140464 33856420 464169 16752 14702 476 496099 4 0 4 496103 0 31 2032 339 435 44 25
2033 34543928 143819 34687747 475556 17020 14702 476 507754 4 0 4 507758 0 31 2033 347 454 44 25
2034 35357087 147130 35504217 486741 17287 14702 476 519206 4 0 4 519210 0 31 2034 355 474 44 24
2035 36174485 150461 36324946 497979 17555 14702 476 530712 4 0 4 530716 0 31 2035 363 495 44 23
2036 37022079 153894 37175973 509623 17829 14702 476 542630 4 0 4 542634 0 31 2036 372
2037 37848434 157262 38005696 520980 18100 14702 476 554258 4 0 4 554262 0 31 2037 380
2038 38677328 160650 38837978 532371 18373 14702 476 565922 4 0 4 565926 0 31 2038 388
2039 39514153 164075 39678228 543869 18649 14702 476 577696 4 0 4 577700 0 31 2039 397
2040 40353311 167528 40520839 555398 18927 14702 476 589503 4 0 4 589507 0 31 2040 405
2041 41232573 171088 41403661 567472 19210 14702 476 601860 4 0 4 601864 0 31 2041 414
2042 42122840 174682 42297522 579691 19496 14702 476 614365 4 0 4 614369 0 31 2042 423
2043 43044331 178353 43222684 592332 19786 14702 476 627296 4 0 4 627300 0 31 2043 432
2044 43994025 182123 44176148 605352 20081 14702 476 640611 4 0 4 640615 0 31 2044 442
2045 44971320 186006 45157326 618742 20383 14702 476 654303 4 0 4 654307 0 31 2045 452
Page 29: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

-

-

Forecast Based on Weighted Average Scenario

Year

Enplaned Passengers (Weighted

Average Scenario)

Annual Passengers in

Millions (MAP)

Historical and Projected Enplaned Passengers Orlando International Airport

35 Historical

2016 20737056 41562705

2017 21718551 43591361

2018 23382273 46857956

2019 24846842 49808921

2020 13356479 26712958

2021 12654885 25309770 Enpl

aned

pas

seng

ers (

mill

ions

)

30

25

20

27 27

28 28

29 2019 ROAC forecasts

U-shaped 5-year recovery

Swoosh-shaped 5-year recovery

Fitch Severe Sensivity

Probability weighted average

Weighted Average scenario used in

forecast

5 Year Recovery

Conservative scenario

152022 18119017 36238034

2023 19865497 39730994 10

2024 22439852 44879700

2025 24682031 49364062

29 MAP for years 2020-2025 estimated at twice enplaned passenger forecast

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

May 20 2020

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 30: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

MCO Airport Revenues FY 2019 Operating Revenues

Airline Revenues

28

Non-Airline Revenues

72

bull Non-Airline Revenue directly correlated to number of enplanements

bull Rental Car bull Parking bull Terminal Concessions

bull Received requests for additional relief from non-airline tenants

Airlines revenues account for 39 of operating revenues but 28 net of revenue sharing of $771million in 2019

Airline Revenues Totaled Only 28 of Operating Revenues in FY 2019 (net of revenue sharing)

May 20 2020 30

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 31: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

Cost Cutting Measures Taken

Froze all hiring effective Friday March 13 2020 Reduced FY 2020 Budget for the remaining half of the fiscal year $184M

bull 10 reduction for last 6 months bull Worked with vendors on reducing labor hours where appropriate and

waiving contract renewal escalators Estimated Annual savings $14M

bull Consolidated rental car operations to A side of terminal and ConsolidatedFIS operations Saving energy and reducing staffing costs

Deferred approximately $286M of Renewal and Replacement projects bull Stopped work on all nonessential consultant and contractor projects

FY 2021 Preliminary Projected Budget Significantly Reduced bull $ 7M Below FY 2019 Budget levels ndash bull $45M or 12 reduction over previous projections (2019 ROAC) bull No new positions for FY 2021 May 20 2020 31

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 32: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act

Reimbursable Grant bull Operating expenses bull Debt service bull Capital expenditures (with additional conditions) bull The airport sponsor must continue to employ through December 31 2020 at least

90 of the number of individuals employed (after making adjustments for retirementsor voluntary employee separations) as of March 27 2020

bull Must spend within four years Blending of grants permitted for Airport Systems

bull MCO - $170 million (Covers less that 13 of 2019 Operating Budget) bull ORL - $69000

US Airport industry asking for additional funding (CARES 20)

May 20 2020 32

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 33: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

Timing of Recovery

Visitor demand to central Florida closely tied to opening of attractions and availability of disposable income

Business travel may lag leisure due to more restrictive company travel policies and adapting to virtual meetings

Several years to return to FY 2019 traffic levels CARES funding needed to sustain MCO though recovery

period to assist in meeting financial obligations bull Operating expenses bull Debt service bull Bond ldquoRate Covenantsrdquo

May 20 2020 33

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 34: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

$170 Million CARES Act Funds will not be enough

Covers less than one-third of annual operating budget In FY 2021 there is over $200M per year in outstanding

debt service supporting our Capital Improvement Program Additional financing of $500M needed to complete funding

of the current $42B Capital Improvement Program if no reductions are made bull Capital market volatility bull Reduced revenue resulting from decline in passenger

traffic

May 20 2020

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 35: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

GOAArsquos Anticipated Use of CARES Act Funds

Strategic use to provide the maximum benefit to both the Aviation Authority and our Partners bull Specific operating expenses including ORL bull Specific debt service payments

2017 Subordinated Bonds to avoid issuance of additional bonds to capitalize interest for deferred opening of the STC

May 20 2020 35

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 36: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

PFC Funding

Collection of $450 per eligible enplaned passenger 44 of the current STC Plan of Finance

140000

120000

100000

80000

60000

40000

20000

-

PFC Revenues (000)

September 2019 Forecast

Weighted Average Forecast

2017 2018 2019 2020 2021 2022 2023 2024 2025 May 20 2020 36

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 37: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

CFC Funding

Collection of $350 per day up to a maximum of seven days per rental transaction

Used for projects beneficial to Rental Car Companies (5 of current STC Plan of Finance)

CFC Revenues (000s) $50000

$40000

$30000

Weighted Average $20000 Forecast December 2018 Forecast

$10000

$-2018 2019 2020 2021 2022 2023 2024 2025

May 20 2020 37

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 38: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

Revised South Terminal C Phase 1 ndash 15 Gates

bull Given the current economic environment and resulting reduction to passenger demand Aviation Authority Staff and Consultants have performed a detailed review of the work associated with the STC Phase 1 and STC Phase 1 Expansion projects

bull Staff proposes a reduction in scope from 19 gates to 15 gates leaving the remaining 4 gates in the original plan to be constructed when demand warrants the added capacity

bull This approach is consistent with the Aviation Authorityrsquos practice to construct demand-driven facilities

bull The proposed scope reduction will require certain elements originally part of the STC Phase 1 Expansion project to be completed jointly with elements being constructed as part of the STC Phase 1 project

May 20 2020 38

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 39: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

Projected revisions subject to change based on actual negotiated reductions with CMARs

Potential Budget Reductions - STC and Related RAC Projects

4

Description

Estimated Budget Reduction Total

(in millions) - Airside Concourse (ASC) $ (1150)

- Baggage Handling System (BHS) (80)

- Passenger Boarding Bridge (PBB) (75)

- AirfieldApron (185)

- Ground Transportation Facility (GTF) (163)

- Landscaping (79 )

- Roadway Signage (56)

- Fixtures Furniture Equip (FFampE) and IT (80)

- Experimental Media Environment (EME) (33)

- Ground Support Equipment (GSE) (59)

- Employee Parking (20)

- Other (GR Insurance Art Airline Relocation) (280)

Subtotal STC Phase 1 and Expansion $ (2260) - Parking Garage Canopy (Board approved 11520) 118

- Parking Garage Canopy (30)

- STC Quick Turn-Around (QTA) (220)

Subtotal Active RAC Related Projects Net $ (132) TOTAL $ (2392)

39 May 20 2020

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 40: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

STC Total Budget Reduction Funding STC and RAC Related Projects -Budget Funding Reductions

Funding Sources

STC Phase 1 Project

STC Phase 1 Expansion

Project

Total STC Budget

Proposed Reduction

RAC Related Projects

Proposed Reduction

Total STC and RAC Related

Projects Proposed

Reductions Authority Funds $ 15663950 $ - $ 15663950 $ - $ 15663950

PFC Bonds - 21349770 21349770 - 21349770

PFC PAYGO 2919071 121000000 123919071 - 123919071

CFC 123741 19070495 19194236 13187944 32382180

GARBS 18602125 27270946 45873071 - 45873071

TOTAL $ 37308888 $ 188691211 $ 226000098 $ 13187944 $ 239188042 May 20 2020

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 41: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

Other Potential CIP Revisions Description

Estimated Budget Revisions Total

(in millions) Terminal - Repurpose Airside 1 FIS (Deferred Scope) $ (127) - Future CCTV Projects (Deferred Scope) (37) - North Terminal Building System Replacement (Deferred Scope) (40) - North Terminal Building Update (Deferred Scope) (30) - North Terminal Security Checkpoints (Board approved 21920) 06 - North Terminal Security Systems (Biometric) (Deferred Scope) (55) - Airline Terminal Improvement Account (Deferred Scope) (345) - Airside 4 Improvements (Completed project reduced to actual spend) (12) Terminal Total $ (640)

Airfield - Taxiway J Rehab (Completed projected reduced to actuals) $ (19) - Runway 17R-35L Improvements (Completed Project reduced to actuals) (22) - Runway 18L-36R Rehab (Reduced budget to account for scope reduction ndash shoulder work) (96) Airfield Total $ (137)

Ground Transportation - Future RAC Related Projects (Scope not yet defined ndash deferred) $ (250) - Roadway Improvements (Deferred Scope) (70) - Roadway Signage (Deferred Scope) 20 Ground Transportation Total $ (300)

Other - Wildlife Attractant Removal (Deferred Scope) $ (65) - East Fuel Farm (Deferred Scope) (353) - HBJ RenovationsOffice Trailers (Board approved 11520) 162 Other Total $ (256)

STC Phase 2 - STC Phase 2 (Board approved 121218) $ 35 - STC Phase 2 (Deferred Scope) (25) STC Phase 2 Total $ 10 TOTAL $ (1323)

9 41 May 20 2020

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 42: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

FY 2018 ndash 2025 Capital Improvement Plan

COMPONENT DESCRIPTION MAY 2019

CIP AS AMENDED ($ IN MILLIONS)

PROPOSED REVISIONS

($ IN MILLIONS)

MAY 2020 PROPOSED CIP

($ IN MILLIONS)

North Terminal Complex (NTC)

Security and capacity improvements to North Terminal $ 749 $ (63) $ 686

Runway and Taxiway improvements Airfield 152 (14) 138

Roadways RAC projects Ground Transportation 133 (43) 90

Other Projects Other 60 (26) 34

South Terminal C ndash Phase 1

Landside Terminal 16-gate Airside Terminal 2257 2303 (46) and Parking Facility Expansion

South Terminal C ndash Additional 3-gate Airside Terminal 719 (180) 539Phase 1 Expansion Expansion

South Terminal C ndash Phase 2 Concept Design - 1 1

TOTAL $ 4116 $ (371) $ 3745

Projected revisions subject to change based on actual negotiated reductions with CMARs May 20 2020 42

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 43: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

South Terminal C Projected Funding Plan

FUNDING SOURCES

2019 FUNDING PLAN

(IN MILLIONS)

PROJECTED REVISIONS

(IN MILLIONS)

PROJECTED 2020 CIP FUNDING

PLAN (IN MILLIONS)

FDOT Grants $ 78 $ 18 $ 96

Projected Funding Plan 1600

1400

1200

1000

800

600

Authority Funds 43 (16) 27

PFC PayGoBonds 1316 (154) 1162 400

Airport Revenue Bonds 1369 (46) 1323 200

CFC Funds 161 (28) 133 0 AIRPORT REVENUE

BONDS

PFC FUNDS

CFC FUNDS

FDOT GRANTS

OUC FUNDS

AUTHORI TY

FUNDS 2019 1369 1316 161 78 55 43 2020 1323 1162 133 96 55 27

Mill

ions

OtherOUC Funds 55 - 55

TOTAL $ 3022 $ (226) $ 2796

Projected revisions subject to change based on actual negotiated reductions with CMARs

May 20 2020 43

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 44: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

PFC Plan

bull To maintain alignment of scope and funding and to comply with FAA PFC funding authorizations the Authority will maintain existing PFC approvals as follows

bull Internally restrict existing PFC project costs associated with STC Phase 1 and Phase 1 Expansion projects to be capped at the reduced scope levels

bull The reduced budget will also reflect an updated plan to utilize PFC funding to support debt or use on a pay-as-you-go basis

May 20 2020 44

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 45: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

STC Phase 1 (PFC 19 amp 21)

Pay-as-you-go $ 241000000 $ 238080929 $ 2919071

Bond Capital 769000000 769000000 minus

Bond Financing and Interest 893539000 893539000 minus

Total STC Phase 1 $ 1903539000 $ 1900619929 $ 2919071

STC Phase 1 Exp (PFC 20 amp 21)

Pay-as-you-go $ 137000000 $ 16000000 $ 121000000

Bond Capital 169000000 138766153 30233847

Bond Financing and Interest 248293000 203873754 44419246

Total STC Phase 1 Expansion $ 554293000 $ 358639907 $ 195653093

Reflects only the portion of PFC 19 related to the STC Phase 1 project Reflects $21439770 in PFC reduction resulting from proposed STC Budget Reduction and $8884077 in PFC reduction resulting from additional FDOT funding

STC PFC Funding Authorization PFC Funding Plan For STC

Approved PFC Authority

(A)

Projected PFC Expenditures

(B)

Remaining PFC Authority (C)=(A)-(B)

Grand Total STC PFC Funding $ 2457832000 $ 2259259835 $ 198572165

STC PFC Funding Authorization

May 20 2020

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 46: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

2018ndash2025 Proposed CIP Reduces Future Debt Requirements

CURRENT CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 913 $ 1528 $ 2441 Future 222 300 522 TOTAL $1135 $ 1828 $ 2963

PROPOSED CIP PFC

SUPPORTED BONDS GARBS TOTAL

(MILLIONS) (MILLIONS) (MILLIONS) Funded $ 912 $ 1529 $ 2441 Future 183 104 287 TOTAL $1095 $ 1633 $ 2728 May 20 2020 46

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 47: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

Debt Service Summary

Orlando International Airport (for the Fiscal Years ending September 30 numbers in thousands except as noted)

Actual Actual Actual Budget Forecast DBO Apr Debt Service 2017 2018 2019 2020 2021 2022

Non-PFC Supported $ 90110 $ 95343 $ 99062 $ 57754 $ 57769 $ 71846 PFC Supported 30546 30867 30934 70635 70862 83210

Accrued Aggregate Debt Service (Senior Bonds) 120655 126210 129996 128389 128630 155056

$

2023

79398 83205

162603

$

2024

75629 83191

158820

$

2025

75590 83239

158828

Subordinated Indebtedness 7558 7557 9195 10050 53478 53535 63006 63062 63117

Total Debt Service $ 128214 $ 133767 $ 139190 $ 138439 $ 182108 $ 208592 $ 225608 $ 221882 $ 221945

Note Excludes CFC supported Debt Service of $244M annually

May 20 2020 47

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 48: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

I I

I

I I

Debt Service Sinking Fund Payments Remitted to Trustee Monthly

FY 2020 Senior Debt Service $ 4812833

FDOT Debt Service 216745 Subordinated Debt Service 629729

PFC Debt Service (Senior) 5886280

Total Monthly Sinking Fund Payments $11545587

Trustee remits sinking fund payment to Bondholder April 1 and Oct 1

May 20 2020 48

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 49: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

Selected Financial Metrics-Weighted Average Forecast

Fiscal Year 2018 Actual

2019 Actual

2020 Forecast

2021 Forecast

2022 Forecast

2023 Forecast

2024 Forecast

2025 Forecast

Debt Service Coverage

Senior lien (x) 333x 295x 184x 251x 241x 235x 242x 260x

Subordinate Lien Coverage (x) 2938x 2562x 347x 146x 166x 149x 145x 171x

All indebtedness (x) 217x 229x 117x 111x 111x 106x 106x 112x

Cost per Enplanement

Participating Airlines $477 $438 $1343 $1463 $1193 $1431 $1292 $1208

All Airlines $586 $570 $1427 $1489 $1270 $1555 $1418 $1338

PFC as Revenue

May 20 2020 49

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 50: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

FY21 TO FY20 RATES AND CHARGES COMPARISON Weighted Average Scenario

APPROVED BUDGET FY 2020

PROJECTED BUDGET FY 2021

CPE for Participating Airlines $ 532 $1463 Landing Fees (per 1000 lbs) $203 $365 Apron Fee (per Gate) $53044 $49497 Terminal Premises (per Sq Ft) $14179 $13787 Airline Equipment Charge (per Gate ) $65506 $60968 Inbound Baggage System Fee (per Passenger) $ 107 $155 Outbound Baggage System Fee (per Passenger) $ 115 $226

Enplaned Passengers 25766000 12655000 Landed Weight 28170000 15646000

May 20 2020 50

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 51: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

Relief Option Scenarios Considered

Deferral or

Waiver May 20 2020 51

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 52: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

Relief Options ndash 90 Day Plan (Deferral or Waiver)

Amend and Restate April 2020 Deferral Resolutions bull Airlines 90 Day Deferral of Fixed Rents

bull Concessions 90 Day MAG Deferral or Waiver Option

bull Rental Automobile Companies 90 Day MAG Waiver

Must Execute agreement by June 15 2020 to Qualify May 20 2020 52

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 53: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

Airlines ndash 90-Day Deferral

Airlines bull Option to defer up to three months (May June July) bull Must pay all amounts due through April 2020 bull No Mid Year Rate Adjustment

Rationale bull CARES money available to Airlines in other portions of the Act bull No Mid Year Adjustment will defer their costs until March 2021 bull Application of CARES funding to subordinated debt service will

lower Rates and Charges in future years and reduce borrowing requirements to fund capital program

May 20 2020 53

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 54: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

Concessions 90-day Relief Deferral or Waiver Option

Deferral bull Option to defer up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Repay up to 12 months beginning September 2020 bull No Late Fees

Waiver bull Option to waive up to three months MAG (May June July) bull Must pay all amounts due through April 2020 bull Lease term reduced by 1 to 3 months per each month waived depending on

lease term bull If other grants or financial relief received amounts due bull Must certify not entitled to business interruption insurance

May 20 2020 54

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 55: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

Rental Automobile Companies ndash 90 Day Waiver

Waiver of MAG for up to three months (May June July) Must pay all amount due through April 30 2020 Must Certify not entitled to Business interruption insurance Does not apply to CFC

bull Must remit CFCs to Aviation Authority when collected

Must agree to allow the Authority to defer RAC related capital projects subject to CFC funding at the Aviation Authorityrsquos sole discretion

May 20 2020 55

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 56: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

56 Budget Comparisons Orlando International Airport (in thousands)

BUDGET FY 2020

All WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

Revenues $593549 $409217 $443547 Less Airport Exclusive Revenues ($4071) ($4311) ($4311) Revenues net of exclusive revenues $589478 $404906 $439236 Expenses

bull OampM OampM Reserve $354148 $328843 $328843 bull Debt Service ndash GARB $67804 $67804 $67804 bull Debt Service - PFC Supported $30931 $70635 $70635 bull Available PFC Revenue ($30931) ($70635) ($70635) Total Airport Requirement $421952 $396647 $396647 Remaining Revenues $167526 $8259 $42589 Debt Service Coverage Ratios bull Senior Lien Debt 421x 171x 205x bull Subordinated Indebtedness 1807x 274x 605x Cost Per Enplaned Passenger (CPE) $ 644 $1372 $1477 CPE for Participating Airlines $ 532 $1287 $1399

May 20 2020

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 57: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

57

FY 2020 Rates ndash Budget vs Projection

BUDGET FY 2020

WAIVER PROJECTED

FY 2020

DEFERRAL RAC WAIVER PROJECTED

FY 2020

CPE for Participating Airlines $ 532 $1287 $1399 Landing Fees (per 1000 lbs) $203 $309 $289 Apron Fee (per Gate) $53044 $49590 $49590 Terminal Premises (per Sq Ft) $14179 $13920 $13453 Airline Equipment Charge (per Gate) $65506 $65420 $65420 Inbound Baggage System Fee $ 107 $152 $147 Outbound Baggage System Fee $ 115 $220 $216

Enplaned Passengers 25766000 13356000 13356000 Landed Weight 28170000 18908000 18908000

May 20 2020

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 58: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

POTENTIAL DAYS CASH ON HAND Unrestricted Reserve Funds

Days Cash on Hand Deferral vs Waiver Assumes 2020 True up settlement billed in March 2021 received from airlines

April 2021 Assumes Reimbursement of $834M CARES Funds in FY 21

43020 9302020 3312021 9302021 Waiver 359 Days 281 Days 231 Days 255 Days Deferrals RAC Waiver 359 Days 281 Days 246 Days 291 Days

May 20 2020

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 59: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

-

PROJECTED DAYS CASH ON HAND All Funds

Days Cash On Hand (All Funds)

800

Sep-19 700

-

100

200

300

400

500

600Weighted Average Forecast

20 - 30 lower

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030May 20 2020 59

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 60: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

r r r r We Are All in this Togetherhelliphelliphellip

GOAA Concessionaires Tenants Airlines Rental Cars Community

PROVIDING RELIEF FINANCIAL

OBLIGATIONS

May 20 2020 60

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 61: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

ORLANDO INTERNATIONAL AIRPORT ---------------- The Orlando Experuncereg

Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and

Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines

Required to Address COVID-19 Impacts

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 62: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

MISCELLANEOUS RELIEF NEEDED

Specialty Services Space Use Retail Merchandising Units Fixed Base Operators Other business partners which pay MACF or rent and

which are not covered by the Resolutions adopted in New Business Item D

May 20 2020

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 63: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS

Negotiate and modify within the existing contract if allowed by the terms of the contract

Negotiate and modify based on Board principles related to deferrals waivers abatements and modifications previously adopted by the Board

May 20 2020

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 64: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

SCOPE OF AUTHORITY

bull Does not alter materially the essence of the contract

bull Aligns with Board direction for modifications related to COVID-19 for In-Terminal Concessionaire contracts as adopted in New Business Item D

bull Fiscally prudent

bull Avoids unnecessary risk to the Aviation Authority

bull Complies with applicable law

May 20 2020

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION
Page 65: ORLANDO INTERNATIONAL - AIRPORT --------------- The ... · Services, at Orlando International Airport, to Helping Hand Lawn Care, LLC for an initial three-year term with two one-year

RECOMMENDED ACTION

It is respectfully requested that the Aviation Authority Board resolve to authorize the Chief Executive Officer to (1) negotiate and modify miscellaneous contracts regarding deferrals waivers or abatements not addressed in previous Board actions for contracts impacted by the COVID-19 virus consistent with previous Board action related to concessionaires (2) report back to the Board when the CEO uses this authority and (3) authorize execution of those agreements following satisfactory review by legal counsel

May 20 2020

  • AVIATION AUTHORITY BOARD MEETINGMAY 20 2020
  • Renewal of Contract 02-11Common Use Passenger Processing System and Common Use Self Service Operations and Maintenance Services with SITA
  • BACKGROUND
  • BACKGROUND (CONrsquoT)
  • ISSUES
  • SMALL BUSINESS PARTICIPATION
  • FISCAL IMPACT
  • RECOMMENDED ACTION
  • QUESTIONS
  • Approve Third Renewal Term for Schindler Elevator Corporation Purchasing Contract No 13-14
  • BACKGROUND
  • ISSUES
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • QUESTIONS
  • Award Roadway LandscapeMaintenance and Irrigation Servicesto Helping Hand Lawn Care LLCInvitation to Bid No 10-20
  • BACKGROUND
  • ISSUES
  • ISSUES
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • QUESTIONS
  • Financial Update to the Greater Orlando Aviation Authority BoardPost COVID-19
  • COVID-19 Global Pandemic Today
  • MCO Terminal Facilities
  • PASSENGER TRAFFIC TRENDS ndash Pre-COVID -19
  • Slide Number 29
  • Slide Number 30
  • Cost Cutting Measures Taken
  • Federal Coronavirus Aid Relief and Economic Security (CARES 10) Act
  • Timing of Recovery
  • $170 Million CARES Act Funds will not be enough
  • GOAArsquos Anticipated Use of CARES Act Funds
  • PFC Funding
  • CFC Funding
  • Revised South Terminal C Phase 1 ndash 15 Gates
  • Slide Number 39
  • STC Total Budget Reduction Funding
  • Slide Number 41
  • FY 2018 ndash 2025 Capital Improvement Plan
  • South Terminal C Projected Funding Plan
  • PFC Plan
  • STC PFC Funding Authorization
  • 2018ndash2025 Proposed CIP Reduces Future Debt Requirements
  • Debt Service Summary
  • Debt Service Sinking Fund Payments Remitted to Trustee Monthly
  • Selected Financial Metrics- Weighted Average Forecast
  • FY21 TO FY20 RATES AND CHARGES COMPARISONWeighted Average Scenario
  • Relief Option Scenarios Considered
  • Relief Options ndash 90 Day Plan (Deferral or Waiver)
  • Airlines ndash 90-Day Deferral
  • Concessions 90-day Relief Deferral or Waiver Option
  • Rental Automobile Companies ndash 90 Day Waiver
  • Budget ComparisonsOrlando International Airport (in thousands)
  • FY 2020 Rates ndash Budget vs Projection
  • POTENTIAL DAYS CASH ON HANDUnrestricted Reserve Funds
  • PROJECTED DAYS CASH ON HAND13 All Funds
  • We Are All in this Togetherhelliphelliphellip
  • Recommendation to Authorize the Chief Executive Officer to Negotiate and Amend Various Tenant and Service Providers (Miscellaneous Contracts) not Related to Construction In-Terminal Concessionaires (ITC) Rental Automobile Concessions and Airlines Required to Address COVID-19 Impacts
  • MISCELLANEOUS RELIEF NEEDED
  • CHIEF EXECUTIVE OFFICER MANDATE AND LIMITS
  • SCOPE OF AUTHORITY
  • RECOMMENDED ACTION