| Source of Other Hangar Revenues | |||||||||||
| Year | Hangar A Revenues | Share for Maintenance | Bond Payments | Expenses | Available for New Hangars | Hangar B-C Revenues | Share for Maintenance | Bond Payments | Expenses | Available for New Hangars | |
| 2012 | $22,800 | 25% | 0% | $5,700 | $17,100 | $50,400 | 0% | 100% | $50,400 | $0 | |
| 2013 | $23,256 | 25% | 0% | $5,814 | $17,442 | $51,408 | 0% | 100% | $51,408 | $0 | |
| 2014 | $23,721 | 25% | 0% | $5,930 | $17,791 | $52,436 | 0% | 100% | $52,436 | $0 | |
| 2015 | $24,196 | 25% | 0% | $6,049 | $18,147 | $53,485 | 0% | 100% | $53,485 | $0 | |
| 2016 | $24,679 | 25% | 0% | $6,170 | $18,510 | $54,555 | 0% | 100% | $54,555 | $0 | |
| 2017 | $25,173 | 30% | 0% | $7,552 | $17,621 | $55,646 | 0% | 100% | $55,646 | $0 | |
| 2018 | $25,677 | 30% | 0% | $7,703 | $17,974 | $56,759 | 0% | 100% | $56,759 | $0 | |
| 2019 | $26,190 | 30% | 0% | $7,857 | $18,333 | $57,894 | 4% | 96% | $57,894 | $0 | |
| 2020 | $26,714 | 30% | 0% | $8,014 | $18,700 | $59,052 | 15% | 0% | $8,858 | $50,194 | |
| 2021 | $27,248 | 30% | 0% | $8,174 | $19,074 | $60,233 | 15% | 0% | $9,035 | $51,198 | |
| 2022 | $27,793 | 35% | 0% | $9,728 | $18,065 | $61,437 | 15% | 0% | $9,216 | $52,222 | |
| 2023 | $28,349 | 35% | 0% | $9,922 | $18,427 | $62,666 | 15% | 0% | $9,400 | $53,266 | |
| 2024 | $28,916 | 35% | 0% | $10,121 | $18,795 | $63,919 | 25% | 0% | $15,980 | $47,940 | |
| 2025 | $29,494 | 35% | 0% | $10,323 | $19,171 | $65,198 | 25% | 0% | $16,299 | $48,898 | |
| 2026 | $30,084 | 35% | 0% | $10,529 | $19,555 | $66,502 | 25% | 0% | $16,625 | $49,876 | |
| 2027 | $30,686 | 40% | 0% | $12,274 | $18,411 | $67,832 | 25% | 0% | $16,958 | $50,874 | |
| 2028 | $31,300 | 40% | 0% | $12,520 | $18,780 | $69,188 | 25% | 0% | $17,297 | $51,891 | |
| 2029 | $31,926 | 40% | 0% | $12,770 | $19,155 | $70,572 | 30% | 0% | $21,172 | $49,401 | |
| 2030 | $32,564 | 40% | 0% | $13,026 | $19,538 | $71,984 | 30% | 0% | $21,595 | $50,389 | |
| 2031 | $33,215 | 40% | 0% | $13,286 | $19,929 | $73,423 | 30% | 0% | $22,027 | $51,396 | |
| 2032 | $33,880 | 45% | 0% | $15,246 | $18,634 | $74,892 | 30% | 0% | $22,468 | $52,424 | |
| 2033 | $34,557 | 45% | 0% | $15,551 | $19,006 | $76,390 | 30% | 0% | $22,917 | $53,473 | |
| 2034 | $35,248 | 45% | 0% | $15,862 | $19,387 | $77,917 | 35% | 0% | $27,271 | $50,646 | |
| 2035 | $35,953 | 45% | 0% | $16,179 | $19,774 | $79,476 | 35% | 0% | $27,817 | $51,659 | |
| 2036 | $36,672 | 45% | 0% | $16,503 | $20,170 | $81,065 | 35% | 0% | $28,373 | $52,692 | |
| 2037 | $37,406 | 50% | 0% | $18,703 | $18,703 | $82,687 | 35% | 0% | $28,940 | $53,746 | |
| 2038 | $38,154 | 50% | 0% | $19,077 | $19,077 | $84,340 | 35% | 0% | $29,519 | $54,821 | |
| 2039 | $38,917 | 50% | 0% | $19,459 | $19,459 | $86,027 | 40% | 0% | $34,411 | $51,616 | |
| 2040 | $39,695 | 50% | 0% | $19,848 | $19,848 | $87,748 | 40% | 0% | $35,099 | $52,649 | |
| 2041 | $40,489 | 50% | 0% | $20,245 | $20,245 | $89,503 | 40% | 0% | $35,801 | $53,702 | |
| Hangar A is 10 T-Hangars constructed in 1995 | |||||||||||
| Hangars B & C are 20 T-Hangars constructed in 2003 | |||||||||||