HomeMy WebLinkAboutECAT C04-386 US Airways*=01 •.
SECOND AMENDMENT TO THE
EAGLE COUNTY AIR TERMINAL CORPORATION
"SIGNATORY AIRLINE -TYPE D"
TERMINAL BUILDING LEASE
WITH
US AIRWAYS, INC.
This SECOND AMENDMENT (hereinafter "SECOND AMENDMENT") to the
"Signatory Airline -Type D" Terminal Building Lease between Eagle County Air Terminal
Corporation, a not for profit 63-20 corporation of the State of Colorado (hereinafter
"CORPORATION") and US Airways, Inc., a corporation organized and existing under the laws
of the State of Delaware and authorized to do business in the State of Colorado (hereinafter
"AIRLINE") is made this L4 Uday of /�o nV_Z142004.
RECITALS
WHEREAS, on November 18, 2003, CORPORATION entered into a "Signatory
Airline -Type D" Terminal Building Lease with AIRLINE (hereinafter "AGREEMENT") for the
purpose of leasing certain portions of the TERMINAL BUILDING and granting operating
privileges thereon to AIRLINE; and
WHEREAS, on February 24, 2004 the parties entered into a First Amendment to the
AGREEMENT, and
WHEREAS, pursuant to Section 18.19 of the AGREEMENT "this Agreement may be
amended only in writing, and executed by duly authorized representatives of the parties hereto';
and
WHEREAS, the parties now desire to extend the AGREEMENT for an additional one
year tern.
NOW, THEREFORE, in consideration of the mutual promises set forth herein and in
the AGREEMENT, the parties agree as follows:
AGREEMENT
1. Article 2, Section 2.1 of the AGREEMENT shall be amended to read as follows:
"Section 2.1 Term. This Agreement shall become effective at 12:01 a.m. local time on
November 21, 2004, hereinafter called the "Effective Date," and shall continue for one year,
expiring at 11:59 p.m. on November 21, 2005 subject to prior termination as provided in Article
14 hereof. The parties agree that this is a Signatory Airline —Type D Agreement as a result of
such one year lease term".
2. The Calculation of Terminal Rent for Ski Season 2003-04, attached to the
AGREEMENT as Exhibit B shall be replaced and superseded by the Calculation of Terminal
Rent for Ski Seasons 2004-05 attached hereto as Exhibit B, which may be amended from time to
time as set forth in the AGREEMENT.
3. Except as herein expressly amended or supplemented, the terms and conditions of the
AGREEMENT and the First Amendment shall remain in full force and effect.
4. If any conflict exists between the provisions of the Second Amendment, the First
Amendment and the AGREEMENT, the provisions of the Second Amendment shall control.
5. The Second Amendment shall be binding on the parties hereto, their heirs, executors,
successors and assigns.
IN WITNESS WHEREOF, the parties hereto have executed this Second Amendment
to the "Signatory Airline -Type D" Terminal Building Lease between Eagle County Air Terminal
Corporation and US Airways, Inc. on the day and year first written above.
CORPORATION:
EAGLE COUNTY AIR TERMINAL
CORPOYATION, A Colorado nonprofit
torIm
By:enconi, President
AIRLINE:
US AIRWAYS, INC.
By:
Waynellemdee- �.\e,� T'ee.rn�v►�'
Vice President, Real Estate
2
STATE OF COLORADO )
) ss
COUNTY OF EAGLE ) '' //II
The foregoing instrument was subscribed and sworn to before me thisy 1 day of
_00j 2004 by Am M. Menconi as President of Eagle County Air Terminal Corporation.
Witness my hand and official seal.
My commission expires: 0�—e O &
l �N+n o'Nwea lih of, U+ rsi n vt
� ^A ss
` COUNTY OF 1 ` )
The foregoing instrument was subscribed and sworn to before me this ZW day of
l-fclen M.T,�tt
0 rn 2004 by ode , as Vice President, Real Estate of US Airway, Inc.
Witness my hand and official seal.
My commission expires: O ci ) IJ" 31, Z 0.
at'P4
Notary Public
�hrtsfine eel,,TeNsen jln,
G:\pn\airport\usaimayamendment2
EAGLE COUNTY AIR TERMINAL CORPORATION
ECATALRENTOQI USAlr noudu.123 Exhibit B
Calculation of Terminal Rent for Ski Season 2004-05
(USAirways-1 Year Lease; 25% rent premium; no exclusive space)
15-Sep-04
Exclusive and Joint Use Soace: Rate/So Ft Calculation
Exclusive
Sq Ft
Rate/Sq Ft
Space Rent
American
4,512
$45.23
$204,098
United Express
2,918
$45.23
131,995
Delta
1,082
$45.23
48,944
Northwest
865
$45.23
39,128
Continental
1,825
$45.23
82,553
USAirways
0
$45.23
0
Total Exclusive Space/Rent 11,202 $506,718
Total Joint Use Space
36,328
Total Exclusive and Joint Space
47,530
Terminal Rent per Section 8
$2,150,000
Total Exclusive and Joint Space
47,530
Calculated Rental Rate/Sq Ft
$45.23
Terminal Rent Net of United
Less Exclusive Space Rent
Total Joint Rent to Allocate
Less FBO Business Purchase Joint Rent
Total Joint Space Rent to Allocate
Joint Suace Rent Allocation
$2,150,000
(506,718)
$1,643,282
(636,788)
20% 80%
$1,006,495 $201,299 $805,196
Joint
20% Equal
2003 Actual
Market
80%. Allocated
Space
Share
Enplanements
Share
Share
Rent
American
$33,550
84,957
48.2%
$387,788
$421,338
United Express
33,550
40,668
23.1%
185,630
219,180
Delta
33,550
15,819
9.0%
72,206
105.756
Northwest
33,550
13,515
7.7%
61,690
95,239
Continental
33,550
15,294
8.7%
69,810
103,360
USAlrways
33,550
6,150
3.5%
28,072
61,622
Total
$201,299
176,403
100.0%
$805,196
$1,006,495
FBO Business Purchase Joint Rent Allocation
FBO
FBO
Business
Market
Business
Purchase
Share
Purchase
Joint Rent
American
48.2%
$636,788
$306,682
United Express
23.1 %
$636,788
146,805
Delta
9.0%
$636,788
57,104
Northwest
7.7%
$636,788
48,787
Continental
8.7%
$636,788
55,209
USAirways
3.5%
$636,788
22,201
100.0% $636,788
Page 1 of 2
EAGLE COUNTY AIR TERMINAL CORPORATION
C-CATALRBM405 USAir noexW.123 Exhibit B
Calculation of Terminal Rent for Ski Season 2004-05
(USAirways-1 Year Lease; 25% rent premium; no exclusive space)
15-Sep-04
Components of Airline Terminal Rent
Excludes Refund of Net Concession Revenue Share After Year End
1st Year 2nd Yr & Later
American (10 yr teasel: Annual Payments (4) Payments (12)
Base Rent - Exclusive $204,098
Allocated Base Rent - Joint (20% Equal Shares) 33,550
Allocated Base Rent - Joint (80% Enplanements) 387,788
Allocated Base Rent - FBO Business Purchase (0%/100%) 306.682
Less Adjustment Due to AA $750,000 Cap (182,118)
Total American Rent
$750,000 $62,500
United Ex rp ess (3 Year Lease):
Allocated Base Rent - Exclusive
$131,995
Allocated Base Rent - Joint (20% Equal Shares)
33,550
Allocated Base Rent - Joint (80% Enplanements)
185,630
Total Space Rent
$351,174
Base Rent Premium (00%)
0
Allocated Base Rent - Business Purchase (0%/100%)
146,805
Total United Express Rent
$497,980 $124,495
Delta (3 Year Lease):
Allocated Base Rent - Exclusive
$48,944
Allocated Base Rent - Joint (20% Equal Shares)
33,550
Allocated Base Rent - Joint (80% Enplanements)
72,206
Total Space Rent
$154,700
Base Rent Premium (00%)
0
Allocated Base Rent - FBO Business Purchase (00/6/100%)
57,104
Total Delta Rent
$211,804 $52,951
Northwest (3 Year Lease):
Allocated Base Rent - Exclusive
$39,128
Allocated Base Rent - Joint (20% Equal Shares)
33,550
Allocated Base Rent - Joint (80% Enplanements)
61,690
Total Space Rent
$134,367
Base Rent Premium (00%)
0
Allocated Base Rent - FBO Business Purchase (00/6/100%)
48,787
Total Northwest Rent
$183,154 $45.789
Continental (3 Year Lease):
Allocated Base Rent - Exclusive
$82,553
Allocated Base Rent - Joint (20% Equal Shares)
33,550
Allocated Base Rent - Joint (80% Enplanements)
69,810
Total Space Rent
$185,913
Base Rent Premium (00%)
0
Allocated Base Rent - FBO Business Purchase (OWI00%)
56,209
Total Continental Rent
$241,122 $60,280
USAirways (1 Year Lease):
Allocated Base Rent - Exclusive
$0
Allocated Base Rent - Joint (20% Equal Shares)
33,550
Allocated Base Rent - Joint (80% Enplanements)
28,072
Total Space Rent
$61.622
Base Rent Premium (25%)
15,405
Allocated Base Rent - FBO Business Purchase (0°%/100%)
22,201
Total USAirways Rent
$99,228 $24,807
Total Base Rent - Exclusive $506,718
Total Allocated Base Rent - Joint 1,006,495
Total Base Rent Premium 15,405
Allocated Base Rent - FBO Business Purchase (00/6/100%) 636.788
Less Adjustment Due to AA $750,000 Cap (182,118)
Total Rent
Page 2 of 2
$1,983,287 $283,515 $62,500
MPA
a
I "ODRIBUTPON
C3E Llgals to:
1. ontract Book
?_.
3. 1
4.
1.�AccoIf i ;n