FAIRBANKS INTERNATIONAL AIRPORT Fairbanks, Alaska PFC Quarterly Report - Receipts Collected For the Quarter Ending September 30, 2011 Collection Authority: Application # 06-02-C-00-FAI $33,217,000.00 Total Collection Authority $33,217,000.00 PFC Receipts Received Air Carriers Current Quarter Previous Quarters Cumulative Aer Lingus 0.00 4.39 4.39 Aeromexico 0.00 26.34 26.34 Air Canada 1,312.61 7,123.10 8,435.71 Air France 69.14 2,225.51 2,294.65 Air North Charter & Training 0.00 0.00 0.00 Air New Zealand 0.00 417.27 417.27 Air Portugal 0.00 0.00 0.00 Air Pacific 0.00 175.60 175.60 Alaska Airlines, Inc 244,149.04 4,735,587.62 4,979,736.66 Allegiant Air 0.00 0.00 0.00 Alitalia Airlines 0.00 8.78 8.78 All Nippon Airways Co. 8.78 48.29 57.07 Aloha Airlines 0.00 4.39 4.39 America West Airlines 0.00 1,771.14 1,771.14 Ameristar 0.00 0.00 0.00 American Airlines 4,364.38 66,712.30 71,076.68 American Trans Air 0.00 100.75 100.75 Asiana Airlines 78.69 2,744.18 2,822.87 Austrian Airlines 0.00 136.01 136.01 Avianca 0.00 8.99 8.99 Big Sky Airlines 0.00 4.39 4.39 Casino Express Airlines 0.00 0.00 0.00 British Airways 61.46 4,851.38 4,912.84 Cathay Pacific Airways 4.39 48.18 52.57 Champion Air 0.00 237.06 237.06 China Airlines 0.00 3,825.52 3,825.52 Condor Flugdienst, GMBH 3,249.36 21,876.34 25,125.70 Continental Airlines 4,774.69 30,833.44 35,608.13 Czech Airlines 0.00 26.34 26.34 Delta Airlines 51,820.03 297,784.97 349,605.00 Emirates 4.39 61.46 65.85 Empire Airlines 145.51 0.00 145.51 Era Aviation, Inc. 1,308.22 7,471.78 8,780.00 EVA Airways 83.41 518.02 601.43 Finnair 0.00 21.95 21.95 F.S. Air Service 0.00 0.00 0.00 Frontier Airlines, Inc. 19,109.98 43,694.91 62,804.89 Great Lakes Aviation 0.00 8.78 8.78 Hawaiian Airlines 30.73 944.83 975.56 Iberia Airlines of Spain 0.00 13.17 13.17 Japan Airlines International Co. 2,063.30 101,059.40 103,122.70 Jet Airways 0.00 4.39 4.39 Jet Blue 0.00 294.13 294.13 KLM Royal Dutch Airlines 30.62 193.11 223.73 Korean Air Lines 230.94 3,322.13 3,553.07 Lan Peru S.A 0.00 0.00 0.00 Lineas Aereas Costarricenses SA 0.00 0.00 0.00 Lan-Chile Airlines 0.00 57.07 57.07 Lufthansa German Airlines 17.56 2,084.00 2,101.56 Mesa Airlines 0.00 0.00 0.00 Malaysia Airlines 0.00 8.78 8.78 Miami Air Int, INC 0.00 0.00 0.00 Midway Airlines 0.00 0.00 0.00 Midwest Airlines 0.00 0.00 0.00 1 of 4 Mexicana Airlines 0.00 105.36 105.36 Midwest Aviation 0.00 2,244.92 2,244.92 Missionary Repair Center 0.00 26.80 26.80 Midwest Express 0.00 35.12 35.12 Nippon Cargo Airlines 4.39 0.00 4.39 Northwest Airlines, Inc. 0.00 392,724.54 392,724.54 Pen Air, Inc 0.00 4.39 4.39 Peninsula Airways, Inc. 8.78 1,461.87 1,470.65 Polish Airlines 0.00 17.56 17.56 Qantas Airways 148.82 1,242.25 1,391.07 Republic Airways 0.00 860.22 860.22 Sierra Pacific 0.00 0.00 0.00 Scandinavian Airlines 8.78 947.80 956.58 Singapore Airlines 8.78 92.19 100.97 South African Airways 0.00 30.73 30.73 Swiss Air 0.00 4.39 4.39 Taca Int, airlines 0.00 0.00 0.00 TAP Air Portugal 0.00 0.00 0.00 Transportes Aeros Meridionis T 0.00 52.68 52.68 Trans World Airlines 0.00 0.00 0.00 Turkish Airlines, INC. 0.00 0.00 0.00 TWA 0.00 0.00 0.00 United Airlines 2,472.09 48,774.70 51,246.79 US Airways 1,248.61 13,032.76 14,281.37 VARIG 0.00 0.00 0.00 Virgin Atlantic 0.00 17.56 17.56 Virgin Blue 0.00 219.50 219.50 Total PFC Receipts Received From Air Carriers 336,817.48 5,798,235.53 6,135,053.01 Interest Earned 2,005.23 123,869.01 125,874.24 Excess Revenue from APP 99-01-C-00-FAI 670,153.00 670,153.00 Total PFC Receipts $338,822.71 $6,592,257.54 $6,931,080.25 2 of 4 PFC Quarterly Report - Project Expenditure Activity Public Agency: State of Alaska, DOT & PF Use Airport: Fairbanks International Airport (FAI) Quarter Ending: September 30, 2011 Projects Approved for Date for Charge Est Project Est Project Expenditures Expenditures Current Est. Authority to Impose and Use Use & Expiration Approved Implement Complete For Current For Previous Cumulative Amount of Costs To Be PFC Revenues Impose Date Level Date Date Quarter Quarters Expenditures Use Approval PFC Funded 1 . Terminal Improvement - Design Phase 7/20/00 10/1/06$ 4.50 9/1/01 6/30/03$ - $ 395,843.00 Construction Phase 7/20/00 10/1/06$ 4.50 12/31/05 2,449,511.00 $ 2,845,354.00 $ 3,103,920.00 $ 2,845,353.58 2 . Safety Equipment (ARFF & SRE) (Pay as you go projects) 7/20/00 10/1/06$ 4.50 7/1/00 6/30/05 1,499,818.00 $ 1,499,818.00 1,505,000.00 1,499,817.85 3 . Maintenance Facility - Design Phase 7/20/00 10/1/06$ 4.50 9/1/01 6/30/03 140,268.00 Construction Phase 7/20/00 10/1/06$ 4.50 710,812.00 $ 851,080.00 851,080.00 851,080.00 Total on Application 99-01-C-00-FAI $ - $ 5,196,252.00 $ 5,196,252.00 $ 5,460,000.00 $ 5,196,251.00 1 . Snow Removal Equipment (Pay as you go projects) 4/4/06 10/1/26$ 4.50 12/1/04 2/15/07$ - $ 817,000.00 $ 817,000.00 $ 817,000.00 $ 817,000.00 2 . Terminal Renovations & Expansion (PFC payments to debt service) 4/4/06 10/1/26$ 4.50 10/1/03 12/31/09$ - $ 5,425,480.39 $ 5,425,480.39 32,400,000.00 32,400,000.00 Total on Application 06-02-C-00-FAI $ - $ 6,242,480.39 $ 6,242,480.39 $ 33,217,000.00 $ 33,217,000.00 Total All Applications $ - $ 11,438,732.39 $ 11,438,732.39 $ 38,677,000.00 $ 38,413,251.00 3 of 4 PFC Quarterly Report - Revenue Receipts & Project Expenditure Summary Public Agency: State of Alaska, DOT & PF Use Airport: Fairbanks International Airport (FAI) Quarter Ending: September 30, 2011 A. PFC COLLECTIONS & INTERESTS Prior Quarter Current Current Cumulative Authorizing Reported Quarter Quarter Collections Document (Cumulative) Revenue Earned Interest Earned to Date 99-01-C-00-FAI $5,196,252.00$ - $ - $5,196,252.00 06-02-C-00-FAI $6,592,257.54 336,817.48 2,005.23 6,931,080.25 TOTAL $ 11,788,509.54 $ 336,817.48 $ 2,005.23 $ 12,127,332.25 B. AUTHORITY AND PROJECT EXPENDITURES SUMMARY Charge Previous Cumulative Current Quarter Quarter-end Cumulative Unliquidated Authorizing Date for Expiration ApprovedAuthority Collections Expenditures Collections Expenditures Collections PFC Revenue Document Use & Impose Date Level Impose Use & Interest & Interest & Interest Expenditures Balance 99-01-C-00-FAI 7/20/2000 10/1/2006$ 4.50 $ 5,460,000.00 $ 5,460,000.00 $ 5,196,252.00 $ 5,196,252.00 $0.00$ - $ 5,196,252.00 $ 5,196,252.00 $ - 06-02-C-00-FAI 4/4/2006 10/1/2026$ 4.50 33,217,000.00 33,217,000.00 $6,592,257.54 6,242,480.39 $ 338,822.71 - 6,931,080.25 6,242,480.39 $ 688,599.86 TOTAL $ 38,677,000.00 $ 38,677,000.00 $ 11,788,509.54 $ 11,438,732.39 $ 338,822.71 $ - $ 12,127,332.25 $ 11,438,732.39 $ 688,599.86 4 of 4.