Year,Passenger Volume Actual,Passenger Volume Projected,Operating Revenue M,Operating Expenses M,Construction Cost Index,Interest Rate Projected
2014,2254890,,90.2,73.1,98.5,
2015,2361245,,94.5,76.5,99.1,
2016,2488310,,99.5,80.1,100.2,
2017,2615450,,105.8,85.2,100.8,
2018,2750110,,112.8,91.1,101.5,
2019,2885990,,118.3,96.4,102.3,
2020,1154396,,55.2,68.9,102.8,
2021,1985220,,89.3,81.5,103.1,
2022,2829315,,124.5,102.1,103.7,
2023,3001880,,132.1,109.6,104.2,
2024,,3031898,134.9,113.3,105.0,4.5
2025,,3062217,137.8,117.1,109.4,4.9
2026,,3092839,140.7,121.0,113.8,5.3
2027,,3123767,143.7,125.0,118.2,5.7
2028,,3155005,146.7,129.1,122.6,6.1
2029,,3186555,149.8,133.3,127.0,6.5
2030,,3218421,152.9,137.6,131.8,6.9
2031,,3250605,156.0,142.0,136.2,7.2
2032,,3283111,159.2,146.5,140.6,7.5
2033,,3315942,162.5,151.1,145.0,7.8