
COMMISSION AGENDA – Action Item No. 8h Page 5 of 5
Meeting Date: February 11, 2025
Template revised June 27, 2019 (Diversity in Contracting).
Annual Budget Status and Source of Funds
This project (C801224) was included in the 2025-2029 capital budget and plan of finance with a
budget of $4,319,000. A budget of $8,861,000 was transferred from the Utility Master Plan
Allowance (C801267) resulting in a zero net change to the Aviation capital budget. A budget
transfer up to $3.2M will come from C801042 Landside Pavement Program. The funding
sources will be the Airport Development Fund (ADF) and revenue bonds.
Financial Analysis and Summary
Project cost for analysis $16,500,000
Business Unit (BU) Multiple cost centers with airlines cost recovery at 51%.
Effect on business performance
(NOI after depreciation)
NOI after depreciation will increase due to inclusion of
capital (and operating) costs in airline rate base.
IRR/NPV (if relevant) N/A
CPE Impact $.03 in 2027
Future Revenues and Expenses (Total cost of ownership)
The operations and maintenance costs are anticipated to be minimal.
ADDITIONAL BACKGROUND
The Utility Master Plan was completed at SEA and included four objectives: 1) investigate,
analyze, assess the existing condition and capacity, 2) analyze future infrastructure needs to
reliably meet demands of the Aviation capital program and proposed Sustainable Airport
Master Plan projects, 3) recommend and prioritize projects for inclusion in the Aviation capital
program, and 4) support SEA’s sustainability goals with respect to water, energy, and emissions.
The overall utility infrastructure needs were categorized as either condition/capacity, project
driven, or vision. For the water utility system, that supports domestic water and fire
suppression, four projects were identified for immediate implementation to address condition
or capacity concerns. The 1947 Water Main Improvements project is one of those four
projects.
ATTACHMENT TO THIS REQUEST
(1) Presentation slides
PREVIOUS COMMISSION ACTIONS OR BRIEFINGS
November 12, 2024 – The Commission authorized the Executive Director to take all steps
necessary to complete the Landside Pavement Program project (C801042) for a total
authorization of $9,320,000.
September 13, 2022 – The Commission authorized the Executive Director to complete
design of the 1947 Water Main Improvements project (C801224) for a total
authorization of $1,100,000.