
COMMISSION AGENDA – Action Item No. 10a Page 4 of 6
Meeting Date: January 27, 2026
Template revised June 27, 2019 (Diversity in Contracting).
Cost Estimate/Authorization Summary Capital Expense Total
COST ESTIMATE
Original estimate $0 $9,700,000 $9,700,000
AUTHORIZATION
Previous authorizations $0 $3,700,000 $3,700,000
Current request for authorization $0 $6,000,000 $6,000,000
Total authorizations, including this request $0 $9,700,000 $9,700,000
Remaining amount to be authorized $0 $0 $0
Annual Budget Status and Source of Funds
The expenditures will be included in the division’s annual operating budget. The 2026 operating
budget included $2,001,500. The cost for removal and replacement on Port property is an
operating expense and the expenditure on non-Port property is categorized as non-operating
Public Expense. The project costs will be accounted for as public expense and included in the
airline rate base (Airfield Movement Area) as an amortized cost, recognizing there is a multi-year
benefit. The funding source will be the Airport Development Fund (ADF).
Financial Analysis and Summary
Project cost for analysis $9,700,000
Business Unit (BU) Airfield Movement Area
Effect on business performance
(NOI after depreciation)
NOI after depreciation will decrease in the year of
expenditure and increase in subsequent years.
IRR/NPV (if relevant) N/A
CPE Impact $0.08 in 2028
Future Revenues and Expenses (Total cost of ownership)
Newly planted trees will need to be monitored and maintained for the first 5 years. The first year
is included in the construction contract. Years 2-5 will need monitoring and oversight; potentially
a minor amount of consultant support will be required along with Aviation Maintenance staffing
services for tree maintenance.
ADDITIONAL BACKGROUND
As part of previous efforts, the Port completed an aerial obstruction analysis for the 2019 FCMP
to identify the number of obstructions. In response to community feedback, Commission
guidance and consultation with the FAA, the Port used revised criteria in 2018 to identify
obstructions that had the most direct impact to safe and efficient aircraft operations. Once all
obstructions were verified by site visits, the removal and replacement work began in 2020. All
removal and replanting work were completed in 2022. Tree replacement sites on Port property
were also completed and were subject to a 5-year performance monitoring and maintenance
period for tree survival and invasive species cover.