1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

A B C D E F G H I J K L M N O P Q R S T

Not Not Capture and Treatment Option Costs by Airport 

Part Part Edge of range red NA's quick fix to adjust to costs excluding options a, b & d; if these options get costs in future need to adjust CstAnnual sheet

of of Column number for CstAnnual calculations (starting at edge of range): 6 7 8 9 10 11 12 13 14 15 16 17 18

Range Range offset: 9 10

Arprt 

Locid

Arprt 

Locid

Survey 

ID

Costed 

Check 

(Column 

must be 

added to 

new 

costs)

Min 

Deicing 

Cost 

Check 

(Column 

must be 

added to 

new 

costs) Airport Name

Airport 

State CapCost1a AnnCost1a CapCost1b AnnCost1b CapCost1c AnnCost1c CapCost1d AnnCost1d CapCost2a AnnCost2a CapCost2b AnnCost2b CapCost2c

MGM MGM 1001 1 1 Montgomery Rgnl (Dannelly Field) NA NA NA NA NA NA NA NA NA NA NA NA NA

BTM ORF 1002 1 0 Bert Mooney NA NA NA NA NA NA NA NA NA NA NA NA NA

ORF ORD 1004 1 0 Norfolk Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

RDM CRW 1005 1 0 Roberts Field NA NA NA NA NA NA NA NA NA NA NA NA NA

ORD TUS 1006 1 0 Chicago O'Hare Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

CRW CDB 1007 1 0 Yeager NA NA NA NA NA NA NA NA NA NA NA NA NA

TUS ANC 1008 1 0 Tucson Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

CDB BRW 1009 1 0 Cold Bay NA NA NA NA NA NA NA NA NA NA NA NA NA

FAI ABQ 1010 1 0 Fairbanks Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

STL HTS 1011 1 0 Lambert-St Louis Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

ANC GRB 1012 1 0 Ted Stevens Anchorage Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

BRW GSO 1013 1 0 Wiley Post-Will Rogers Mem NA NA NA NA NA NA NA NA NA NA NA NA NA

ABQ ONT 1014 1 0 Albuquerque Intl Sunport NA NA NA NA NA NA NA NA NA NA NA NA NA

GPT BUF 1015 1 0 Gulfport-Biloxi Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

HTS FWA 1016 1 0 Tri-State/Milton J. Ferguson Field NA NA NA NA NA NA NA NA NA NA NA NA NA

GRB IND 1017 1 0 Austin Straubel International NA NA NA NA NA NA NA NA NA NA NA NA NA

GSO TUP 1018 1 0 Piedmont Triad International NA NA NA NA NA NA NA NA NA NA NA NA NA

ONT EWN 1019 1 1 Ontario Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

ATL LGA 1020 1 0 Hartsfield - Jackson Atlanta Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

BUF RIC 1021 1 0 Buffalo Niagara Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

FWA AUS 1022 1 0 Fort Wayne International NA NA NA NA NA NA NA NA NA NA NA NA NA

SEA LAS 1023 1 0 Seattle-Tacoma Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

IND IAH 1024 1 0 Indianapolis Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

TUP FCA 1025 1 0 Tupelo Regional NA NA NA NA NA NA NA NA NA NA NA NA NA

DFW OTZ 1026 1 0 Dallas/Fort Worth International NA NA NA NA NA NA NA NA NA NA NA NA NA

EWN ROA 1027 1 1 Craven County Regional NA NA NA NA NA NA NA NA NA NA NA NA NA

DEN SJC 1028 1 0 Denver Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

LGA MHR 1029 1 0 La Guardia NA NA NA NA NA NA NA NA NA NA NA NA NA

IPT RDD 1030 1 0 Williamsport Regional NA NA NA NA NA NA NA NA NA NA NA NA NA

RIC ASE 1031 1 0 Richmond Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

AUS HYA 1032 1 0 Austin-Bergstrom Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

LAS ILM 1033 1 1 Mc Carran Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

BWI BOS 1036 1 0 Baltimore-Washington Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

IAH OKC 1037 1 1 George Bush Intercontinental Arpt/Houston NA NA NA NA NA NA NA NA NA NA NA NA NA

FCA GRR 1041 1 0 Glacier Park Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

OTZ ROC 1043 1 0 Ralph Wien Memorial NA NA NA NA NA NA NA NA NA NA NA NA NA

ROA BHM 1044 1 0 Roanoke Regional/Woodrum Field NA NA NA NA NA NA NA NA NA NA NA NA NA

ISP EVV 1046 1 0 Long Island Mac Arthur NA NA NA NA NA NA NA NA NA NA NA NA NA

MHR OMA 1047 1 1 Sacramento Mather NA NA NA NA NA NA NA NA NA NA NA NA NA

RDD CLE 1048 1 0 Redding Municipal NA NA NA NA NA NA NA NA NA NA NA NA NA

ASE COS 1050 1 0 Aspen-Pitkin Co/Sardy Field NA NA NA NA NA NA NA NA NA NA NA NA NA

HYA HVN 1051 1 0 Barnstable Muni-Boardman/Polando Field NA NA NA NA NA NA NA NA NA NA NA NA NA

ILM MHT 1052 1 0 Wilmington Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

BOS TTN 1053 1 0 General Edward Lawrence Logan Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

JAC BIS 1054 1 0 Jackson Hole NA NA NA NA NA NA NA NA NA NA NA NA NA

OKC ALO 1057 1 0 Will Rogers World NA NA NA NA NA NA NA NA NA NA NA NA NA

GRR ATW 1058 1 0 Gerald R. Ford International NA NA NA NA NA NA NA NA NA NA NA NA NA

ROC JFK 1059 1 0 Greater Rochester International NA NA NA NA NA NA NA NA NA NA NA NA NA

MWA RST 1060 1 0 Williamson County Regional NA NA NA NA NA NA NA NA NA NA NA NA NA

HOU BFI 1061 1 0 William P Hobby NA NA NA NA NA NA NA NA NA NA NA NA NA

BHM CHA 1062 1 1 Birmingham Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

EVV SMF 1063 1 0 Evansville Regional NA NA NA NA NA NA NA NA NA NA NA NA NA

ALB TOL 1065 1 0 Albany Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

SLC PDX 1066 1 0 Salt Lake City Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

HLN JNU 1067 1 0 Helena Regional NA NA NA NA NA NA NA NA NA NA NA NA NA

OMA OME 1068 1 0 Eppley Airfield NA NA NA NA NA NA NA NA NA NA NA NA NA

CLE ILN 1069 1 0 Cleveland-Hopkins Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

COS ANI 1070 1 0 City of Colorado Springs Municipal NA NA NA NA NA NA NA NA NA NA NA NA NA

HVN CMH 1071 1 0 Tweed-New Haven NA NA NA NA NA NA NA NA NA NA NA NA NA

GCC RNO 1072 1 0 Gillette-Campbell County NA NA NA NA NA NA NA NA NA NA NA NA NA

SBN BET 1074 1 0 South Bend Regional NA NA NA NA NA NA NA NA NA NA NA NA NA

PNS LCK 1075 1 0 Pensacola Regional NA NA NA NA NA NA NA NA NA NA NA NA NA

BNA RAP 1078 1 0 Nashville Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

MHT DSM 1079 1 0 Manchester NA NA NA NA NA NA NA NA NA NA NA NA NA

SYR YIP 1080 1 0 Syracuse Hancock Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

TTN CLT 1082 1 0 Trenton Mercer NA NA NA NA NA NA NA NA NA NA NA NA NA

BIS SAT 1084 1 0 Bismarck Municipal NA NA NA NA NA NA NA NA NA NA NA NA NA

ALO AVP 1085 1 0 Waterloo Municipal NA NA NA NA NA NA NA NA NA NA NA NA NA

PBI PHX 1086 1 0 Palm Beach Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

ELP LFT 1087 1 0 El Paso Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

ATW MKE 1088 1 0 Outagamie County Regional NA NA NA NA NA NA NA NA NA NA NA NA NA

JFK DAL 1089 1 0 John F Kennedy Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

GRV 1a GRV 1b GRV 1c GRV 1d Block&Pump 2a Block&Pump 2b Block&Pump 2c
78

79

80

81

82

83

84

85

86

87

88

89

90

91

92

93

94

95

96

97

98

99

100

101

102

103

104

105

106

107

108

109

110

111

112

113

114

115

116

117

118

119

120

121

122

123

124

125

126

127

128

129

130

131

132

133

134

135

136

ABCDEFGHIJKLMNOPQRST

BOI MEM 109010 Boise Air Terminal/Gowen Fld NA NA NA NA NA NA NA NA NA NA NA NA NA

RST DCA 109110 Rochester International NA NA NA NA NA NA NA NA NA NA NA NA NA

LWS IAD 109210 Lewiston-Nez Perce County NA NA NA NA NA NA NA NA NA NA NA NA NA

BFI CWA 109410 Boeing Field/King County Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

MDW EWR 109510 Chicago Midway Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

SAF XNA 109610 Santa Fe Municipal NA NA NA NA NA NA NA NA NA NA NA NA NA

CHA RDU 109711 Lovell Field NA NA NA NA NA NA NA NA NA NA NA NA NA

ABR MCI 109810 Aberdeen Regional NA NA NA NA NA NA NA NA NA NA NA NA NA

TOL MCI 110010 Toledo Express NA NA NA NA NA NA NA NA NA NA NA NA NA

PDX MCI 110110 Portland Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

JNU MCI 110310 Juneau Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

OME MCI 110410 Nome NA NA NA NA NA NA NA NA NA NA NA NA NA

GEG MCI 110510 Spokane Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

PIT MCI 110710 Pittsburgh International NA NA NA NA NA NA NA NA NA NA NA NA NA

SDF MCI 110810 Louisville Intl-Standiford Field NA NA NA NA NA NA NA NA NA NA NA NA NA

ILN MCI 110910 Airborne Airpark NA NA NA NA NA NA NA NA NA NA NA NA NA

ANI MCI 111010 Aniak NA NA NA NA NA NA NA NA NA NA NA NA NA

CMH MCI 111110 Port Columbus Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

SCC MCI 111210 Deadhorse NA NA NA NA NA NA NA NA NA NA NA NA NA

CVG MCI 111310 Cincinnati/Northern Kentucky International NA NA NA NA NA NA NA NA NA NA NA NA NA

SWF MCI 111410 Stewart Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

JAX MCI 111510 Jacksonville Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

RNO MCI 111610 Reno/Tahoe International NA NA NA NA NA NA NA NA NA NA NA NA NA

TVC MCI 111710 Cherry Capital NA NA NA NA NA NA NA NA NA NA NA NA NA

BET MCI 111810 Bethel NA NA NA NA NA NA NA NA NA NA NA NA NA

LCK MCI 111910 Rickenbacker International NA NA NA NA NA NA NA NA NA NA NA NA NA

RAP MCI 112010 Rapid City Regional NA NA NA NA NA NA NA NA NA NA NA NA NA

PVD MCI 112110 Theodore Francis Green State NA NA NA NA NA NA NA NA NA NA NA NA NA

RSW MCI 112210 Southwest Florida Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

DAY MCI 112310 James M Cox Dayton Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

DSM MCI 112410 Des Moines Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

MSP MCI 112610 Minneapolis-St Paul Intl/Wold-Chamberlain NA NA NA NA NA NA NA NA NA NA NA NA NA

YIP MCI 112710 Willow Run NA NA NA NA NA NA NA NA NA NA NA NA NA

CLT MCI 112810 Charlotte/Douglas Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

BDL MCI 112910 Bradley Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

SAT MCI 113010 San Antonio Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

AVP MCI 113110 Wilkes-Barre/Scranton Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

EAU MCI 113210 Chippewa Valley Regional NA NA NA NA NA NA NA NA NA NA NA NA NA

SGU MCI 113410 St George Municipal NA NA NA NA NA NA NA NA NA NA NA NA NA

LFT MCI 113511 Lafayette Regional NA NA NA NA NA NA NA NA NA NA NA NA NA

MKE MCI 113610 General Mitchell International NA NA NA NA NA NA NA NA NA NA NA NA NA

DAL MCI 113710 Dallas Love Field NA NA NA NA NA NA NA NA NA NA NA NA NA

DTW MCI 113810 Detroit Metropolitan Wayne County NA NA NA NA NA NA NA NA NA NA NA NA NA

PHL MCI 113910 Philadelphia Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

MEM MCI 114010 Memphis Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

DCA MCI 114110 Ronald Reagan Washington National NA NA NA NA NA NA NA NA NA NA NA NA NA

IAD MCI 114210 Washington Dulles International NA NA NA NA NA NA NA NA NA NA NA NA NA

SFO MCI 114310 San Francisco International NA NA NA NA NA NA NA NA NA NA NA NA NA

CWA MCI 114410 Central Wisconsin NA NA NA NA NA NA NA NA NA NA NA NA NA

EWR MCI 114510 Newark Liberty Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

XNA MCI 114610 Northwest Arkansas Regional NA NA NA NA NA NA NA NA NA NA NA NA NA

RDU MCI 114710 Raleigh-Durham Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

MCI MCI 114810 Kansas City Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

AFW MCI 114910 Fort Worth Alliance NA NA NA NA NA NA NA NA NA NA NA NA NA

RFD MCI 115010 Greater Rockford NA NA NA NA NA NA NA NA NA NA NA NA NA

AZO MCI 115110 Kalamazoo/Battle Creek Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

DLH MCI 115210 Duluth Intl NA NA NA NA NA NA NA NA NA NA NA NA NA

MCI 115310 Akron - Canton Regional NA NA NA NA NA NA NA NA NA NA NA NA NA

SIT MCI 199900 Sitka Rocky Gutierrez NA NA NA NA NA NA NA NA NA NA NA NA NA
1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

A B C

Not Not Capture and Treatment Option Costs by Airport 

Part Part Edge of range

of of

Range Range offset:

Arprt 

Locid

Arprt 

Locid

Survey 

ID

MGM MGM 1001

BTM ORF 1002

ORF ORD 1004

RDM CRW 1005

ORD TUS 1006

CRW CDB 1007

TUS ANC 1008

CDB BRW 1009

FAI ABQ 1010

STL HTS 1011

ANC GRB 1012

BRW GSO 1013

ABQ ONT 1014

GPT BUF 1015

HTS FWA 1016

GRB IND 1017

GSO TUP 1018

ONT EWN 1019

ATL LGA 1020

BUF RIC 1021

FWA AUS 1022

SEA LAS 1023

IND IAH 1024

TUP FCA 1025

DFW OTZ 1026

EWN ROA 1027

DEN SJC 1028

LGA MHR 1029

IPT RDD 1030

RIC ASE 1031

AUS HYA 1032

LAS ILM 1033

BWI BOS 1036

IAH OKC 1037

FCA GRR 1041

OTZ ROC 1043

ROA BHM 1044

ISP EVV 1046

MHR OMA 1047

RDD CLE 1048

ASE COS 1050

HYA HVN 1051

ILM MHT 1052

BOS TTN 1053

JAC BIS 1054

OKC ALO 1057

GRR ATW 1058

ROC JFK 1059

MWA RST 1060

HOU BFI 1061

BHM CHA 1062

EVV SMF 1063

ALB TOL 1065

SLC PDX 1066

HLN JNU 1067

OMA OME 1068

CLE ILN 1069

COS ANI 1070

HVN CMH 1071

GCC RNO 1072

SBN BET 1074

PNS LCK 1075

BNA RAP 1078

MHT DSM 1079

SYR YIP 1080

TTN CLT 1082

BIS SAT 1084

ALO AVP 1085

PBI PHX 1086

ELP LFT 1087

ATW MKE 1088

JFK DAL 1089

U V W X Y Z AA AB AC AD AE AF AG AH AI AJ AK AL

19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36

AnnCost2c CapCost2d AnnCost2d CapCost2e AnnCost2e CapCost2f AnnCost2f CapCost3a AnnCost3a CapCost3b AnnCost3b CapCost3c AnnCost3c CapCost3d AnnCost3d CapCost3e AnnCost3e CapCost3f

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

Block&Pump 2c Block&Pump 2d Block&Pump 2e Block&Pump 2f DeicingPad 3a DeicingPad 3b DeicingPad 3c DeicingPad 3d DeicingPad 3e DeicingPad 3f
78

79

80

81

82

83

84

85

86

87

88

89

90

91

92

93

94

95

96

97

98

99

100

101

102

103

104

105

106

107

108

109

110

111

112

113

114

115

116

117

118

119

120

121

122

123

124

125

126

127

128

129

130

131

132

133

134

135

136

ABC

BOI MEM 1090

RST DCA 1091

LWS IAD 1092

BFI CWA 1094

MDW EWR 1095

SAF XNA 1096

CHA RDU 1097

ABR MCI 1098

TOL MCI 1100

PDX MCI 1101

JNU MCI 1103

OME MCI 1104

GEG MCI 1105

PIT MCI 1107

SDF MCI 1108

ILN MCI 1109

ANI MCI 1110

CMH MCI 1111

SCC MCI 1112

CVG MCI 1113

SWF MCI 1114

JAX MCI 1115

RNO MCI 1116

TVC MCI 1117

BET MCI 1118

LCK MCI 1119

RAP MCI 1120

PVD MCI 1121

RSW MCI 1122

DAY MCI 1123

DSM MCI 1124

MSP MCI 1126

YIP MCI 1127

CLT MCI 1128

BDL MCI 1129

SAT MCI 1130

AVP MCI 1131

EAU MCI 1132

SGU MCI 1134

LFT MCI 1135

MKE MCI 1136

DAL MCI 1137

DTW MCI 1138

PHL MCI 1139

MEM MCI 1140

DCA MCI 1141

IAD MCI 1142

SFO MCI 1143

CWA MCI 1144

EWR MCI 1145

XNA MCI 1146

RDU MCI 1147

MCI MCI 1148

AFW MCI 1149

RFD MCI 1150

AZO MCI 1151

DLH MCI 1152

MCI 1153

SIT MCI 1999

UVWXYZ AA AB AC AD AE AF AG AH AI AJ AK AL

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA
1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

A B C

Not Not Capture and Treatment Option Costs by Airport 

Part Part Edge of range

of of

Range Range offset:

Arprt 

Locid

Arprt 

Locid

Survey 

ID

MGM MGM 1001

BTM ORF 1002

ORF ORD 1004

RDM CRW 1005

ORD TUS 1006

CRW CDB 1007

TUS ANC 1008

CDB BRW 1009

FAI ABQ 1010

STL HTS 1011

ANC GRB 1012

BRW GSO 1013

ABQ ONT 1014

GPT BUF 1015

HTS FWA 1016

GRB IND 1017

GSO TUP 1018

ONT EWN 1019

ATL LGA 1020

BUF RIC 1021

FWA AUS 1022

SEA LAS 1023

IND IAH 1024

TUP FCA 1025

DFW OTZ 1026

EWN ROA 1027

DEN SJC 1028

LGA MHR 1029

IPT RDD 1030

RIC ASE 1031

AUS HYA 1032

LAS ILM 1033

BWI BOS 1036

IAH OKC 1037

FCA GRR 1041

OTZ ROC 1043

ROA BHM 1044

ISP EVV 1046

MHR OMA 1047

RDD CLE 1048

ASE COS 1050

HYA HVN 1051

ILM MHT 1052

BOS TTN 1053

JAC BIS 1054

OKC ALO 1057

GRR ATW 1058

ROC JFK 1059

MWA RST 1060

HOU BFI 1061

BHM CHA 1062

EVV SMF 1063

ALB TOL 1065

SLC PDX 1066

HLN JNU 1067

OMA OME 1068

CLE ILN 1069

COS ANI 1070

HVN CMH 1071

GCC RNO 1072

SBN BET 1074

PNS LCK 1075

BNA RAP 1078

MHT DSM 1079

SYR YIP 1080

TTN CLT 1082

BIS SAT 1084

ALO AVP 1085

PBI PHX 1086

ELP LFT 1087

ATW MKE 1088

JFK DAL 1089

AM AN AO AP AQ AR AS AT AU AV AW AX AY AZ BA BB BC BD

Note: Using this as Piping CapCost for 090910 data

37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54

AnnCost3f CapCost3g AnnCost3g

Option1aCapC

ost

Option1aAnnC

ost

Option1bCapC

ost

Option1bAnnC

ost

Option2aCapC

ost

Option2aAnnC

ost

Option2bCapC

ost

Option2bAnnC

ost GRV CapCost Tank CapCost PipingCost

UFRO GRV 

CapCost

Evap GRV 

CapCost

AFB GRV 

CapCost

Pond Aeration 

CapCost

NA NA NA $0 $1,168 $0 $1,168 $0 $1,168 $0 $1,168 $688,476 $5,077 $1,141,000 $0 $0 $0 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $297,356 $1,141,000 $0 $0 $1,825,577 $0

NA NA NA $0 $0 $0 $0 $6,976,469 $1,539,156 $3,157,450 $1,391,647 $688,476 $675,450 $1,141,000 $0 $0 $2,950,792 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $327,862 $1,141,000 $0 $0 $2,450,167 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $1,032,714 $33,179,231 $1,141,000 $0 $0 $11,743,507 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $1,084,240 $1,141,000 $0 $0 $3,288,165 $0

NA NA NA $0 $0 $0 $0 $2,006,433 $834,982 $2,006,433 $836,856 $688,476 $51,233 $1,141,000 $0 $0 $0 $0

NA NA NA $6,537,778 $388,068 $3,179,847 $240,891 $7,112,724 $571,255 $2,766,771 $388,596 $688,476 $1,338,371 $1,141,000 $0 $0 $3,357,931 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $1,823,120 $1,141,000 $0 $0 $3,584,620 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $1,032,714 $7,112,700 $1,141,000 $0 $0 $6,621,029 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $9,204,420 $1,141,000 $0 $0 $6,267,047 $0

NA NA NA $2,911,023 $306,736 $1,908,322 $193,270 $2,529,577 $172,964 $1,231,846 $57,726 $688,476 $66,846 $1,141,000 $0 $0 $1,002,701 $0

NA NA NA $0 $0 $0 $0 $11,747,710 $4,999,067 $7,316,395 $4,812,599 $688,476 $1,410,195 $1,141,000 $0 $0 $3,423,886 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $33,919 $1,141,000 $0 $0 $0 $0

NA NA NA $4,119,959 $320,575 $2,124,672 $201,373 $4,293,967 $456,494 $1,711,596 $329,784 $688,476 $283,196 $1,141,000 $0 $0 $1,995,286 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $1,359,272 $1,141,000 $0 $0 $3,827,808 $0

NA NA NA $7,319,837 $398,652 $3,345,322 $247,089 $14,134,404 $6,569,252 $8,990,446 $6,377,819 $688,476 $1,503,846 $1,141,000 $0 $0 $3,974,515 $0

NA NA NA $0 $1,110 $0 $1,110 $0 $1,110 $0 $1,110 $688,476 $766 $1,141,000 $0 $0 $0 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $1,032,714 $7,924,621 $1,141,000 $0 $0 $7,376,608 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $6,227,375 $1,141,000 $0 $0 $5,950,226 $0

NA NA NA $6,485,675 $373,003 $2,944,332 $232,071 $8,958,388 $2,365,640 $4,375,056 $2,195,469 $688,476 $1,102,856 $1,141,000 $0 $0 $3,541,343 $0

NA NA NA $10,180,854 $591,190 $5,638,564 $388,167 $12,611,842 $2,620,356 $6,733,050 $2,326,003 $1,032,714 $3,444,850 $1,141,000 $0 $0 $4,542,290 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $9,891,797 $1,141,000 $0 $0 $8,704,602 $0

NA NA NA $2,935,187 $303,608 $1,859,422 $191,438 $2,838,639 $427,646 $1,446,346 $315,000 $688,476 $17,946 $1,141,000 $0 $0 $1,075,765 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $1,032,714 $3,648,867 $1,141,000 $0 $0 $5,527,463 $0

NA NA NA $0 $1,467 $0 $1,467 $0 $1,467 $0 $1,467 $688,476 $19,214 $1,141,000 $0 $0 $0 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $1,032,714 $23,048,944 $1,141,000 $0 $0 $9,683,113 $0

NA NA NA $21,031,310 $1,049,744 $12,807,499 $656,658 $25,072,333 $3,920,048 $14,428,785 $3,245,572 $1,032,714 $10,613,785 $1,141,000 $0 $0 $8,223,811 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $220,329 $1,141,000 $0 $0 $2,352,090 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $1,298,112 $1,141,000 $0 $0 $4,550,511 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $526,015 $1,141,000 $0 $0 $2,688,625 $0

NA NA NA $0 $2,108 $0 $2,108 $0 $4,216 $0 $4,216 $1,032,714 $232,848 $1,141,000 $0 $0 $0 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $1,032,714 $7,079,903 $1,141,000 $0 $0 $6,609,652 $0

NA NA NA $0 $2,049 $0 $2,049 $0 $4,099 $0 $4,099 $1,032,714 $224,074 $1,141,000 $0 $0 $0 $0

NA NA NA $7,192,186 $356,412 $2,684,946 $222,356 $8,105,299 $517,430 $2,271,870 $361,012 $688,476 $843,470 $1,141,000 $0 $0 $4,507,240 $0

NA NA NA $2,868,416 $305,959 $1,896,169 $192,815 $2,741,409 $431,642 $1,483,093 $317,048 $688,476 $54,693 $1,141,000 $0 $0 $972,247 $0

NA NA NA $6,216,823 $348,537 $2,561,821 $217,745 $9,513,178 $3,104,039 $4,782,745 $2,954,149 $688,476 $720,345 $1,141,000 $0 $0 $3,655,002 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $952,262 $1,141,000 $0 $0 $0 $0

NA NA NA $0 $1,475 $0 $1,475 $0 $1,475 $0 $1,475 $688,476 $28,046 $1,141,000 $0 $0 $0 $0

NA NA NA $2,866,433 $303,429 $1,856,616 $191,333 $3,013,881 $687,341 $1,706,940 $574,844 $688,476 $15,140 $1,141,000 $0 $0 $1,009,817 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $328,549 $1,141,000 $0 $0 $1,894,613 $0

NA NA NA $6,277,766 $367,035 $2,851,020 $228,576 $7,663,160 $1,315,492 $3,228,144 $1,150,268 $688,476 $1,009,544 $1,141,000 $0 $0 $3,426,746 $0

NA NA NA $3,435,582 $305,505 $1,889,074 $192,549 $5,584,743 $2,510,871 $3,583,198 $2,396,653 $688,476 $47,598 $1,141,000 $0 $0 $1,546,508 $0

NA NA NA $34,453,444 $1,749,608 $23,749,040 $1,066,442 $37,380,544 $3,290,049 $23,526,526 $2,035,411 $1,032,714 $21,555,326 $1,141,000 $0 $0 $10,704,403 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $746,686 $1,141,000 $0 $0 $0 $0

NA NA NA $6,441,920 $371,732 $2,924,458 $231,326 $8,380,806 $1,843,479 $3,828,382 $1,674,361 $688,476 $1,082,982 $1,141,000 $0 $0 $3,517,462 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $2,125,886 $1,141,000 $0 $0 $3,988,873 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $5,013,293 $1,141,000 $0 $0 $4,998,914 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $3,283 $1,141,000 $0 $0 $0 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $309,949 $1,141,000 $0 $0 $0 $0

NA NA NA $0 $2,675 $0 $2,675 $0 $2,675 $0 $2,675 $688,476 $109,424 $1,141,000 $0 $0 $0 $0

NA NA NA $5,326,764 $330,655 $2,282,267 $207,275 $6,336,287 $993,634 $2,395,991 $858,568 $688,476 $440,791 $1,141,000 $0 $0 $3,044,497 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $2,751,580 $1,141,000 $0 $0 $4,976,400 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $1,032,714 $12,481,711 $1,141,000 $0 $0 $8,735,151 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $402,090 $1,141,000 $0 $0 $0 $0

NA NA NA $8,460,589 $457,767 $4,269,510 $281,701 $9,807,476 $1,209,767 $4,383,234 $969,329 $688,476 $2,428,034 $1,141,000 $0 $0 $4,191,079 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $12,739,433 $1,141,000 $0 $0 $8,224,506 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $1,658,631 $1,141,000 $0 $0 $4,122,073 $0

NA NA NA $3,568,750 $309,353 $1,949,236 $194,802 $3,632,192 $437,414 $1,536,160 $320,006 $688,476 $107,760 $1,141,000 $0 $0 $1,619,514 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $19,259 $1,141,000 $0 $0 $733,825 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $647,247 $1,141,000 $0 $0 $2,904,329 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $18,109 $1,141,000 $0 $0 $0 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $2,002,697 $1,141,000 $0 $0 $3,901,248 $0

NA NA NA $11,375,095 $550,573 $5,720,425 $336,041 $12,625,823 $847,568 $5,307,349 $530,198 $688,476 $3,878,949 $1,141,000 $0 $0 $5,654,670 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $4,076,797 $1,141,000 $0 $0 $6,259,026 $0

NA NA NA $3,823,960 $310,009 $1,959,485 $195,186 $7,120,279 $3,558,529 $4,707,209 $3,440,577 $688,476 $118,009 $1,141,000 $0 $0 $1,864,475 $0

NA NA NA $4,447,025 $331,841 $2,300,813 $207,970 $4,928,841 $735,651 $2,151,137 $599,602 $688,476 $459,337 $1,141,000 $0 $0 $2,146,213 $0

NA NA NA $3,782,821 $313,404 $2,012,571 $197,174 $3,890,615 $444,302 $1,599,495 $323,536 $688,476 $171,095 $1,141,000 $0 $0 $1,770,250 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $22,395 $1,141,000 $0 $0 $0 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $355,019 $1,141,000 $0 $0 $0 $0

NA NA NA $6,589,785 $383,405 $3,106,954 $238,161 $8,255,081 $1,603,327 $3,747,478 $1,424,533 $688,476 $1,265,478 $1,141,000 $0 $0 $3,482,831 $0

NA NA NA $22,551,426 $1,154,517 $14,445,503 $718,005 $29,718,562 $7,218,197 $19,227,589 $6,456,868 $1,032,714 $12,251,789 $1,141,000 $0 $0 $8,105,923 $0

Option 1a Option 1b Option 2a Option 2b

added 9/9/10 - new options

DeicingPad 3g

added from email 2/11/08

DeicingPad 3f
78

79

80

81

82

83

84

85

86

87

88

89

90

91

92

93

94

95

96

97

98

99

100

101

102

103

104

105

106

107

108

109

110

111

112

113

114

115

116

117

118

119

120

121

122

123

124

125

126

127

128

129

130

131

132

133

134

135

136

ABC

BOI MEM 1090

RST DCA 1091

LWS IAD 1092

BFI CWA 1094

MDW EWR 1095

SAF XNA 1096

CHA RDU 1097

ABR MCI 1098

TOL MCI 1100

PDX MCI 1101

JNU MCI 1103

OME MCI 1104

GEG MCI 1105

PIT MCI 1107

SDF MCI 1108

ILN MCI 1109

ANI MCI 1110

CMH MCI 1111

SCC MCI 1112

CVG MCI 1113

SWF MCI 1114

JAX MCI 1115

RNO MCI 1116

TVC MCI 1117

BET MCI 1118

LCK MCI 1119

RAP MCI 1120

PVD MCI 1121

RSW MCI 1122

DAY MCI 1123

DSM MCI 1124

MSP MCI 1126

YIP MCI 1127

CLT MCI 1128

BDL MCI 1129

SAT MCI 1130

AVP MCI 1131

EAU MCI 1132

SGU MCI 1134

LFT MCI 1135

MKE MCI 1136

DAL MCI 1137

DTW MCI 1138

PHL MCI 1139

MEM MCI 1140

DCA MCI 1141

IAD MCI 1142

SFO MCI 1143

CWA MCI 1144

EWR MCI 1145

XNA MCI 1146

RDU MCI 1147

MCI MCI 1148

AFW MCI 1149

RFD MCI 1150

AZO MCI 1151

DLH MCI 1152

MCI 1153

SIT MCI 1999

AM AN AO AP AQ AR AS AT AU AV AW AX AY AZ BA BB BC BD

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $1,562,485 $1,141,000 $0 $0 $3,767,059 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $755,985 $1,141,000 $0 $0 $2,714,985 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $543,848 $1,141,000 $0 $0 $3,828,173 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $112,788 $1,141,000 $0 $0 $1,515,983 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $1,032,714 $6,428,216 $1,141,000 $0 $0 $6,823,972 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $24,248 $1,141,000 $0 $0 $0 $0

NA NA NA $0 $3,745 $0 $3,745 $0 $3,745 $0 $3,745 $688,476 $90,778 $1,141,000 $0 $0 $0 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $305,765 $1,141,000 $0 $0 $2,197,150 $0

NA NA NA $0 $0 $0 $0 $7,417,205 $1,056,213 $2,971,374 $890,638 $688,476 $1,016,174 $1,141,000 $0 $0 $3,435,102 $0

NA NA NA $0 $0 $0 $0 $11,104,417 $1,732,384 $4,934,102 $1,490,671 $688,476 $2,452,102 $1,141,000 $0 $0 $4,767,537 $0

NA NA NA $6,141,461 $369,648 $2,891,870 $230,106 $7,738,130 $1,579,935 $3,532,394 $1,412,545 $688,476 $1,050,394 $1,141,000 $0 $0 $3,249,591 $0

NA NA NA $3,007,959 $306,724 $1,908,132 $193,263 $3,972,091 $1,472,944 $2,548,656 $1,357,715 $688,476 $66,656 $1,141,000 $0 $0 $1,099,827 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $1,487,291 $1,141,000 $0 $0 $3,492,376 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $1,032,714 $20,651,485 $1,141,000 $0 $0 $9,844,118 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $2,809,211 $1,141,000 $0 $0 $4,424,771 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $9,459,968 $1,141,000 $0 $0 $8,561,218 $0

NA NA NA $2,403,189 $303,127 $1,851,894 $191,157 $2,679,123 $946,827 $1,965,618 $834,581 $688,476 $10,418 $1,141,000 $0 $0 $551,295 $0

NA NA NA $14,482,256 $705,994 $8,150,232 $427,043 $17,512,685 $2,671,834 $9,317,556 $2,225,626 $688,476 $6,308,756 $1,141,000 $0 $0 $6,332,023 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $1,727,395 $1,141,000 $0 $0 $3,362,741 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $1,032,714 $15,816,954 $1,141,000 $0 $0 $8,417,171 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $706,093 $1,141,000 $0 $0 $2,803,140 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $21,885 $1,141,000 $0 $0 $0 $0

NA NA NA $0 $0 $0 $0 $8,004,082 $863,266 $3,324,494 $665,000 $688,476 $1,632,694 $1,141,000 $0 $0 $3,615,717 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $252,119 $1,141,000 $0 $0 $2,044,958 $0

NA NA NA $3,260,768 $309,312 $1,948,598 $194,778 $4,287,379 $1,477,345 $2,589,122 $1,359,971 $688,476 $107,122 $1,141,000 $0 $0 $1,312,170 $0

NA NA NA $3,935,257 $317,448 $2,075,793 $199,542 $4,596,100 $971,178 $2,189,517 $847,060 $688,476 $234,317 $1,141,000 $0 $0 $1,859,463 $0

NA NA NA $5,142,679 $338,037 $2,397,666 $211,597 $8,698,082 $3,606,185 $5,145,390 $3,465,000 $688,476 $556,190 $1,141,000 $0 $0 $2,745,013 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $3,284,331 $1,141,000 $0 $0 $5,315,164 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $20,805 $1,141,000 $0 $0 $0 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $1,981,616 $1,141,000 $0 $0 $4,404,207 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $1,760,115 $1,141,000 $0 $0 $3,718,248 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $1,032,714 $31,864,666 $1,141,000 $0 $0 $10,923,303 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $223,656 $1,141,000 $0 $0 $1,725,644 $0

NA NA NA $10,562,221 $571,749 $5,334,631 $376,784 $11,614,449 $1,027,300 $4,848,717 $749,063 $1,032,714 $3,140,917 $1,141,000 $0 $0 $5,227,590 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $9,342,974 $1,141,000 $0 $0 $7,842,677 $0

NA NA NA $4,688,150 $320,301 $2,120,388 $201,212 $8,718,201 $4,096,028 $5,394,912 $3,969,545 $688,476 $278,912 $1,141,000 $0 $0 $2,567,763 $0

NA NA NA $6,384,326 $361,984 $2,772,056 $225,619 $7,297,508 $786,904 $2,622,380 $625,867 $688,476 $930,580 $1,141,000 $0 $0 $3,612,270 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $290,129 $1,141,000 $0 $0 $0 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $305,170 $1,141,000 $0 $0 $0 $0

NA NA NA $0 $1,536 $0 $1,536 $0 $1,536 $0 $1,536 $688,476 $32,566 $1,141,000 $0 $0 $0 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $3,345,967 $1,141,000 $0 $0 $5,352,064 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $814,231 $1,141,000 $0 $0 $3,825,480 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $1,032,714 $47,085,701 $1,141,000 $0 $0 $13,377,207 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $1,032,714 $21,439,081 $1,141,000 $0 $0 $11,607,771 $0

NA NA NA $12,614,740 $581,172 $6,198,796 $353,957 $15,406,462 $2,199,596 $7,102,720 $1,856,860 $688,476 $4,357,320 $1,141,000 $0 $0 $6,415,944 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $1,032,714 $4,802,719 $1,141,000 $0 $0 $6,652,554 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $1,032,714 $23,541,468 $1,141,000 $0 $0 $12,018,943 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $1,032,714 $2,298 $1,141,000 $0 $0 $0 $0

NA NA NA $6,151,644 $363,505 $2,795,834 $226,509 $6,989,366 $789,490 $2,646,158 $627,192 $688,476 $954,358 $1,141,000 $0 $0 $3,355,810 $0

NA NA NA $38,001,401 $1,942,383 $26,762,838 $1,179,315 $43,192,870 $5,697,829 $28,647,524 $4,283,389 $1,032,714 $24,569,124 $1,141,000 $0 $0 $11,238,563 $0

NA NA NA $5,461,985 $345,525 $2,514,744 $215,982 $6,442,891 $1,018,919 $2,628,468 $871,525 $688,476 $673,268 $1,141,000 $0 $0 $2,947,241 $0

NA NA NA $9,092,706 $445,824 $4,082,799 $274,709 $12,524,322 $3,009,460 $6,040,323 $2,778,923 $688,476 $2,241,323 $1,141,000 $0 $0 $5,009,907 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $4,456,904 $1,141,000 $0 $0 $5,564,021 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $33,300 $1,141,000 $0 $0 $1,354,016 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $3,212,765 $1,141,000 $0 $0 $4,925,985 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $481,336 $1,141,000 $0 $0 $2,601,273 $0

NA NA NA $7,035,075 $397,851 $3,332,796 $246,619 $7,974,741 $847,890 $3,183,120 $657,120 $688,476 $1,491,320 $1,141,000 $0 $0 $3,702,279 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $688,476 $1,318,002 $1,141,000 $0 $0 $3,784,144 $0

NA NA NA $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

A B C

Not Not Capture and Treatment Option Costs by Airport 

Part Part Edge of range

of of

Range Range offset:

Arprt 

Locid

Arprt 

Locid

Survey 

ID

MGM MGM 1001

BTM ORF 1002

ORF ORD 1004

RDM CRW 1005

ORD TUS 1006

CRW CDB 1007

TUS ANC 1008

CDB BRW 1009

FAI ABQ 1010

STL HTS 1011

ANC GRB 1012

BRW GSO 1013

ABQ ONT 1014

GPT BUF 1015

HTS FWA 1016

GRB IND 1017

GSO TUP 1018

ONT EWN 1019

ATL LGA 1020

BUF RIC 1021

FWA AUS 1022

SEA LAS 1023

IND IAH 1024

TUP FCA 1025

DFW OTZ 1026

EWN ROA 1027

DEN SJC 1028

LGA MHR 1029

IPT RDD 1030

RIC ASE 1031

AUS HYA 1032

LAS ILM 1033

BWI BOS 1036

IAH OKC 1037

FCA GRR 1041

OTZ ROC 1043

ROA BHM 1044

ISP EVV 1046

MHR OMA 1047

RDD CLE 1048

ASE COS 1050

HYA HVN 1051

ILM MHT 1052

BOS TTN 1053

JAC BIS 1054

OKC ALO 1057

GRR ATW 1058

ROC JFK 1059

MWA RST 1060

HOU BFI 1061

BHM CHA 1062

EVV SMF 1063

ALB TOL 1065

SLC PDX 1066

HLN JNU 1067

OMA OME 1068

CLE ILN 1069

COS ANI 1070

HVN CMH 1071

GCC RNO 1072

SBN BET 1074

PNS LCK 1075

BNA RAP 1078

MHT DSM 1079

SYR YIP 1080

TTN CLT 1082

BIS SAT 1084

ALO AVP 1085

PBI PHX 1086

ELP LFT 1087

ATW MKE 1088

JFK DAL 1089

BE BF BG BH BI BJ BK BL BM BN BO BP BQ BR BS BT BU BV

55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72

BlockPump 

CapCost

UFRO 

BlockPump 

CapCost

Evap 

BlockPump 

CapCost

AFB 

BlockPump 

CapCost

DeicePad 

CapCost

UFRO 

DeicePad 

CapCost

Evap DeicePad 

CapCost

AFB DeicePad 

CapCost Pond CapCost GRV AnnCost Tank AnnCost

UFRO GRV 

AnnCost

Evap GRV 

AnnCost

AFB GRV 

AnnCost

Pond Aeration 

AnnCost

BlockPump 

AnnCost

UFRO 

BlockPump 

AnnCost

Evap 

BlockPump 

AnnCost

$263,400 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $97 $0 $0 $0 $0 $260,000 $0 $0

$0 $0 $0 $2,362,726 $0 $0 $0 $0 $0 $143,455 $5,700 $0 $0 $125,014 $0 $0 $0 $0

$1,317,000 $0 $0 $3,819,019 $0 $0 $0 $0 $0 $143,455 $12,947 $0 $0 $141,951 $0 $1,300,000 $0 $0

$0 $0 $0 $3,171,093 $0 $0 $0 $0 $0 $143,455 $6,284 $0 $0 $126,381 $0 $0 $0 $0

$1,843,800 $0 $0 $15,198,862 $0 $0 $0 $0 $0 $215,183 $635,982 $0 $0 $1,597,988 $0 $1,820,000 $0 $0

$3,160,800 $0 $0 $4,255,660 $0 $0 $0 $0 $0 $143,455 $20,783 $0 $0 $160,264 $0 $3,120,000 $0 $0

$790,200 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $982 $0 $0 $0 $0 $780,000 $0 $0

$263,400 $0 $0 $4,345,952 $0 $0 $0 $0 $0 $143,455 $25,654 $0 $0 $171,648 $0 $260,000 $0 $0

$1,843,800 $0 $0 $4,639,342 $0 $0 $0 $0 $0 $143,455 $34,946 $0 $0 $193,362 $0 $1,820,000 $0 $0

$1,317,000 $0 $0 $8,569,170 $0 $0 $0 $0 $0 $215,183 $136,337 $0 $0 $430,314 $0 $1,300,000 $0 $0

$1,317,000 $0 $0 $8,111,034 $0 $0 $0 $0 $0 $143,455 $176,431 $0 $0 $524,014 $0 $1,300,000 $0 $0

$0 $0 $0 $1,297,731 $0 $0 $0 $0 $0 $143,455 $1,281 $0 $0 $114,688 $0 $0 $0 $0

$4,741,200 $0 $0 $4,431,315 $0 $0 $0 $0 $0 $143,455 $27,031 $0 $0 $174,865 $0 $4,680,000 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $650 $0 $0 $0 $0 $0 $0 $0

$263,400 $0 $0 $2,582,370 $0 $0 $0 $0 $0 $143,455 $5,428 $0 $0 $124,380 $0 $260,000 $0 $0

$526,800 $0 $0 $4,954,085 $0 $0 $0 $0 $0 $143,455 $26,055 $0 $0 $172,584 $0 $520,000 $0 $0

$6,321,600 $0 $0 $5,143,958 $0 $0 $0 $0 $0 $143,455 $28,826 $0 $0 $179,060 $0 $6,240,000 $0 $0

$5,004,600 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $15 $0 $0 $0 $0 $4,940,000 $0 $0

$1,053,600 $0 $0 $9,547,067 $0 $0 $0 $0 $0 $215,183 $151,900 $0 $0 $466,685 $0 $1,040,000 $0 $0

$1,317,000 $0 $0 $7,700,993 $0 $0 $0 $0 $0 $143,455 $119,367 $0 $0 $390,655 $0 $1,300,000 $0 $0

$2,107,200 $0 $0 $4,583,332 $0 $0 $0 $0 $0 $143,455 $21,140 $0 $0 $161,097 $0 $2,080,000 $0 $0

$2,107,200 $0 $0 $5,878,792 $0 $0 $0 $0 $0 $215,183 $66,031 $0 $0 $266,009 $0 $2,080,000 $0 $0

$2,107,200 $0 $0 $11,265,804 $0 $0 $0 $0 $0 $143,455 $189,607 $0 $0 $554,806 $0 $2,080,000 $0 $0

$263,400 $0 $0 $1,392,294 $0 $0 $0 $0 $0 $143,455 $344 $0 $0 $112,498 $0 $260,000 $0 $0

$4,741,200 $0 $0 $7,153,838 $0 $0 $0 $0 $0 $215,183 $69,942 $0 $0 $275,148 $0 $4,680,000 $0 $0

$263,400 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $368 $0 $0 $0 $0 $260,000 $0 $0

$1,317,000 $0 $0 $12,532,227 $0 $0 $0 $0 $0 $215,183 $441,804 $0 $0 $1,144,192 $0 $1,300,000 $0 $0

$2,634,000 $0 $0 $10,643,547 $0 $0 $0 $0 $0 $215,183 $203,446 $0 $0 $587,148 $0 $2,600,000 $0 $0

$0 $0 $0 $3,044,158 $0 $0 $0 $0 $0 $143,455 $4,223 $0 $0 $121,564 $0 $0 $0 $0

$0 $0 $0 $5,889,432 $0 $0 $0 $0 $0 $143,455 $24,882 $0 $0 $169,844 $0 $0 $0 $0

$3,160,800 $0 $0 $3,479,713 $0 $0 $0 $0 $0 $143,455 $10,083 $0 $0 $135,257 $0 $3,120,000 $0 $0

$1,053,600 $0 $0 $0 $0 $0 $0 $0 $0 $215,183 $4,463 $0 $0 $0 $0 $1,040,000 $0 $0

$526,800 $0 $0 $8,554,446 $0 $0 $0 $0 $0 $215,183 $135,708 $0 $0 $428,845 $0 $520,000 $0 $0

$1,053,600 $0 $0 $0 $0 $0 $0 $0 $0 $215,183 $4,295 $0 $0 $0 $0 $1,040,000 $0 $0

$263,400 $0 $0 $5,833,430 $0 $0 $0 $0 $0 $143,455 $16,168 $0 $0 $149,478 $0 $260,000 $0 $0

$263,400 $0 $0 $1,258,317 $0 $0 $0 $0 $0 $143,455 $1,048 $0 $0 $114,144 $0 $260,000 $0 $0

$2,897,400 $0 $0 $4,730,433 $0 $0 $0 $0 $0 $143,455 $13,808 $0 $0 $143,963 $0 $2,860,000 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $18,253 $0 $0 $0 $0 $0 $0 $0

$263,400 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $538 $0 $0 $0 $0 $260,000 $0 $0

$526,800 $0 $0 $1,306,941 $0 $0 $0 $0 $0 $143,455 $290 $0 $0 $112,372 $0 $520,000 $0 $0

$263,400 $0 $0 $2,452,075 $0 $0 $0 $0 $0 $143,455 $6,298 $0 $0 $126,412 $0 $260,000 $0 $0

$1,053,600 $0 $0 $4,435,015 $0 $0 $0 $0 $0 $143,455 $19,351 $0 $0 $156,917 $0 $1,040,000 $0 $0

$2,370,600 $0 $0 $2,001,545 $0 $0 $0 $0 $0 $143,455 $912 $0 $0 $113,826 $0 $2,340,000 $0 $0

$790,200 $0 $0 $13,854,017 $0 $0 $0 $0 $0 $215,183 $413,174 $0 $0 $1,077,284 $0 $780,000 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $14,313 $0 $0 $0 $0 $0 $0 $0

$1,580,400 $0 $0 $4,552,424 $0 $0 $0 $0 $0 $143,455 $20,759 $0 $0 $160,207 $0 $1,560,000 $0 $0

$790,200 $0 $0 $5,162,540 $0 $0 $0 $0 $0 $143,455 $40,749 $0 $0 $206,925 $0 $780,000 $0 $0

$1,317,000 $0 $0 $6,469,772 $0 $0 $0 $0 $0 $143,455 $96,095 $0 $0 $336,269 $0 $1,300,000 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $63 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $5,941 $0 $0 $0 $0 $0 $0 $0

$263,400 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $2,097 $0 $0 $0 $0 $260,000 $0 $0

$790,200 $0 $0 $3,940,296 $0 $0 $0 $0 $0 $143,455 $8,449 $0 $0 $131,440 $0 $780,000 $0 $0

$2,107,200 $0 $0 $6,440,633 $0 $0 $0 $0 $0 $143,455 $52,742 $0 $0 $234,954 $0 $2,080,000 $0 $0

$1,317,000 $0 $0 $11,305,341 $0 $0 $0 $0 $0 $215,183 $239,250 $0 $0 $670,824 $0 $1,300,000 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $7,707 $0 $0 $0 $0 $0 $0 $0

$790,200 $0 $0 $5,424,242 $0 $0 $0 $0 $0 $143,455 $46,541 $0 $0 $220,460 $0 $780,000 $0 $0

$1,843,800 $0 $0 $10,644,446 $0 $0 $0 $0 $0 $143,455 $244,190 $0 $0 $682,368 $0 $1,820,000 $0 $0

$263,400 $0 $0 $5,334,933 $0 $0 $0 $0 $0 $143,455 $31,793 $0 $0 $185,994 $0 $260,000 $0 $0

$263,400 $0 $0 $2,096,032 $0 $0 $0 $0 $0 $143,455 $2,066 $0 $0 $116,521 $0 $260,000 $0 $0

$0 $0 $0 $949,742 $0 $0 $0 $0 $0 $143,455 $369 $0 $0 $112,557 $0 $0 $0 $0

$0 $0 $0 $3,758,886 $0 $0 $0 $0 $0 $143,455 $12,406 $0 $0 $140,688 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $347 $0 $0 $0 $0 $0 $0 $0

$2,370,600 $0 $0 $5,049,133 $0 $0 $0 $0 $0 $143,455 $38,388 $0 $0 $201,407 $0 $2,340,000 $0 $0

$263,400 $0 $0 $7,318,474 $0 $0 $0 $0 $0 $143,455 $74,352 $0 $0 $285,455 $0 $260,000 $0 $0

$1,317,000 $0 $0 $8,100,653 $0 $0 $0 $0 $0 $143,455 $78,144 $0 $0 $294,318 $0 $1,300,000 $0 $0

$3,424,200 $0 $0 $2,413,069 $0 $0 $0 $0 $0 $143,455 $2,262 $0 $0 $116,980 $0 $3,380,000 $0 $0

$526,800 $0 $0 $2,777,704 $0 $0 $0 $0 $0 $143,455 $8,805 $0 $0 $132,270 $0 $520,000 $0 $0

$263,400 $0 $0 $2,291,120 $0 $0 $0 $0 $0 $143,455 $3,280 $0 $0 $119,358 $0 $260,000 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $429 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $6,805 $0 $0 $0 $0 $0 $0 $0

$1,317,000 $0 $0 $4,507,603 $0 $0 $0 $0 $0 $143,455 $24,257 $0 $0 $168,382 $0 $1,300,000 $0 $0

$5,794,800 $0 $0 $10,490,973 $0 $0 $0 $0 $0 $215,183 $234,843 $0 $0 $660,524 $0 $5,720,000 $0 $0
78

79

80

81

82

83

84

85

86

87

88

89

90

91

92

93

94

95

96

97

98

99

100

101

102

103

104

105

106

107

108

109

110

111

112

113

114

115

116

117

118

119

120

121

122

123

124

125

126

127

128

129

130

131

132

133

134

135

136

ABC

BOI MEM 1090

RST DCA 1091

LWS IAD 1092

BFI CWA 1094

MDW EWR 1095

SAF XNA 1096

CHA RDU 1097

ABR MCI 1098

TOL MCI 1100

PDX MCI 1101

JNU MCI 1103

OME MCI 1104

GEG MCI 1105

PIT MCI 1107

SDF MCI 1108

ILN MCI 1109

ANI MCI 1110

CMH MCI 1111

SCC MCI 1112

CVG MCI 1113

SWF MCI 1114

JAX MCI 1115

RNO MCI 1116

TVC MCI 1117

BET MCI 1118

LCK MCI 1119

RAP MCI 1120

PVD MCI 1121

RSW MCI 1122

DAY MCI 1123

DSM MCI 1124

MSP MCI 1126

YIP MCI 1127

CLT MCI 1128

BDL MCI 1129

SAT MCI 1130

AVP MCI 1131

EAU MCI 1132

SGU MCI 1134

LFT MCI 1135

MKE MCI 1136

DAL MCI 1137

DTW MCI 1138

PHL MCI 1139

MEM MCI 1140

DCA MCI 1141

IAD MCI 1142

SFO MCI 1143

CWA MCI 1144

EWR MCI 1145

XNA MCI 1146

RDU MCI 1147

MCI MCI 1148

AFW MCI 1149

RFD MCI 1150

AZO MCI 1151

DLH MCI 1152

MCI 1153

SIT MCI 1999

BE BF BG BH BI BJ BK BL BM BN BO BP BQ BR BS BT BU BV

$0 $0 $0 $4,875,460 $0 $0 $0 $0 $0 $143,455 $29,950 $0 $0 $181,687 $0 $0 $0 $0

$790,200 $0 $0 $3,513,829 $0 $0 $0 $0 $0 $143,455 $14,491 $0 $0 $145,559 $0 $780,000 $0 $0

$0 $0 $0 $4,954,557 $0 $0 $0 $0 $0 $143,455 $10,425 $0 $0 $136,056 $0 $0 $0 $0

$526,800 $0 $0 $1,962,039 $0 $0 $0 $0 $0 $143,455 $2,162 $0 $0 $116,746 $0 $520,000 $0 $0

$0 $0 $0 $8,831,826 $0 $0 $0 $0 $0 $215,183 $123,217 $0 $0 $399,652 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $465 $0 $0 $0 $0 $0 $0 $0

$790,200 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $1,740 $0 $0 $0 $0 $780,000 $0 $0

$263,400 $0 $0 $2,843,630 $0 $0 $0 $0 $0 $143,455 $5,861 $0 $0 $125,391 $0 $260,000 $0 $0

$790,200 $0 $0 $4,445,831 $0 $0 $0 $0 $0 $143,455 $19,478 $0 $0 $157,214 $0 $780,000 $0 $0

$1,317,000 $0 $0 $6,170,315 $0 $0 $0 $0 $0 $143,455 $47,002 $0 $0 $221,538 $0 $1,300,000 $0 $0

$1,317,000 $0 $0 $4,205,735 $0 $0 $0 $0 $0 $143,455 $20,134 $0 $0 $158,747 $0 $1,300,000 $0 $0

$1,317,000 $0 $0 $1,423,435 $0 $0 $0 $0 $0 $143,455 $1,278 $0 $0 $114,680 $0 $1,300,000 $0 $0

$0 $0 $0 $4,519,957 $0 $0 $0 $0 $0 $143,455 $28,509 $0 $0 $178,319 $0 $0 $0 $0

$13,696,800 $0 $0 $12,740,606 $0 $0 $0 $0 $0 $215,183 $395,849 $0 $0 $1,036,796 $0 $13,520,000 $0 $0

$790,200 $0 $0 $5,726,695 $0 $0 $0 $0 $0 $143,455 $53,847 $0 $0 $237,535 $0 $780,000 $0 $0

$4,214,400 $0 $0 $11,080,231 $0 $0 $0 $0 $0 $143,455 $181,329 $0 $0 $535,462 $0 $4,160,000 $0 $0

$790,200 $0 $0 $713,506 $0 $0 $0 $0 $0 $143,455 $200 $0 $0 $112,161 $0 $780,000 $0 $0

$1,843,800 $0 $0 $8,195,129 $0 $0 $0 $0 $0 $143,455 $120,927 $0 $0 $394,300 $0 $1,820,000 $0 $0

$0 $0 $0 $4,352,178 $0 $0 $0 $0 $0 $143,455 $33,111 $0 $0 $189,074 $0 $0 $0 $0

$526,800 $0 $0 $10,893,801 $0 $0 $0 $0 $0 $215,183 $303,181 $0 $0 $820,229 $0 $520,000 $0 $0

$0 $0 $0 $3,627,923 $0 $0 $0 $0 $0 $143,455 $13,534 $0 $0 $143,324 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $419 $0 $0 $0 $0 $0 $0 $0

$526,800 $0 $0 $4,679,589 $0 $0 $0 $0 $0 $143,455 $31,296 $0 $0 $184,832 $0 $520,000 $0 $0

$0 $0 $0 $2,646,657 $0 $0 $0 $0 $0 $143,455 $4,833 $0 $0 $122,988 $0 $0 $0 $0

$1,317,000 $0 $0 $1,698,257 $0 $0 $0 $0 $0 $143,455 $2,053 $0 $0 $116,493 $0 $1,300,000 $0 $0

$790,200 $0 $0 $2,406,583 $0 $0 $0 $0 $0 $143,455 $4,491 $0 $0 $122,190 $0 $780,000 $0 $0

$3,424,200 $0 $0 $3,552,692 $0 $0 $0 $0 $0 $143,455 $10,661 $0 $0 $136,609 $0 $3,380,000 $0 $0

$3,687,600 $0 $0 $6,879,074 $0 $0 $0 $0 $0 $143,455 $62,954 $0 $0 $258,819 $0 $3,640,000 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $399 $0 $0 $0 $0 $0 $0 $0

$263,400 $0 $0 $5,700,081 $0 $0 $0 $0 $0 $143,455 $37,984 $0 $0 $200,462 $0 $260,000 $0 $0

$790,200 $0 $0 $4,812,288 $0 $0 $0 $0 $0 $143,455 $33,738 $0 $0 $190,540 $0 $780,000 $0 $0

$1,317,000 $0 $0 $14,137,324 $0 $0 $0 $0 $0 $215,183 $610,784 $0 $0 $1,539,101 $0 $1,300,000 $0 $0

$1,580,400 $0 $0 $2,233,390 $0 $0 $0 $0 $0 $143,455 $4,287 $0 $0 $121,713 $0 $1,560,000 $0 $0

$526,800 $0 $0 $6,765,732 $0 $0 $0 $0 $0 $215,183 $60,205 $0 $0 $252,394 $0 $520,000 $0 $0

$2,370,600 $0 $0 $10,150,270 $0 $0 $0 $0 $0 $143,455 $179,087 $0 $0 $530,221 $0 $2,340,000 $0 $0

$3,951,000 $0 $0 $3,323,289 $0 $0 $0 $0 $0 $143,455 $5,346 $0 $0 $124,188 $0 $3,900,000 $0 $0

$526,800 $0 $0 $4,675,128 $0 $0 $0 $0 $0 $143,455 $17,837 $0 $0 $153,380 $0 $520,000 $0 $0

$263,400 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $5,561 $0 $0 $0 $0 $260,000 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $5,850 $0 $0 $0 $0 $0 $0 $0

$263,400 $0 $0 $0 $0 $0 $0 $0 $0 $143,455 $624 $0 $0 $0 $0 $260,000 $0 $0

$790,200 $0 $0 $6,926,830 $0 $0 $0 $0 $0 $143,455 $64,136 $0 $0 $261,580 $0 $780,000 $0 $0

$526,800 $0 $0 $4,951,071 $0 $0 $0 $0 $0 $143,455 $15,607 $0 $0 $148,168 $0 $520,000 $0 $0

$790,200 $0 $0 $17,313,255 $0 $0 $0 $0 $0 $215,183 $902,542 $0 $0 $2,220,941 $0 $780,000 $0 $0

$790,200 $0 $0 $15,023,187 $0 $0 $0 $0 $0 $215,183 $410,946 $0 $0 $1,072,077 $0 $780,000 $0 $0

$1,580,400 $0 $0 $8,303,742 $0 $0 $0 $0 $0 $143,455 $83,521 $0 $0 $306,884 $0 $1,560,000 $0 $0

$1,053,600 $0 $0 $8,609,970 $0 $0 $0 $0 $0 $215,183 $92,059 $0 $0 $326,836 $0 $1,040,000 $0 $0

$6,585,000 $0 $0 $15,555,341 $0 $0 $0 $0 $0 $215,183 $451,245 $0 $0 $1,166,255 $0 $6,500,000 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $215,183 $44 $0 $0 $0 $0 $0 $0 $0

$526,800 $0 $0 $4,343,208 $0 $0 $0 $0 $0 $143,455 $18,293 $0 $0 $154,445 $0 $520,000 $0 $0

$2,897,400 $0 $0 $14,545,346 $0 $0 $0 $0 $0 $215,183 $470,943 $0 $0 $1,212,290 $0 $2,860,000 $0 $0

$790,200 $0 $0 $3,814,423 $0 $0 $0 $0 $0 $143,455 $12,905 $0 $0 $141,854 $0 $780,000 $0 $0

$2,634,000 $0 $0 $6,483,999 $0 $0 $0 $0 $0 $143,455 $42,962 $0 $0 $212,096 $0 $2,600,000 $0 $0

$526,800 $0 $0 $7,201,152 $0 $0 $0 $0 $0 $143,455 $85,430 $0 $0 $311,345 $0 $520,000 $0 $0

$1,843,800 $0 $0 $1,752,415 $0 $0 $0 $0 $0 $143,455 $638 $0 $0 $113,186 $0 $1,820,000 $0 $0

$263,400 $0 $0 $6,375,385 $0 $0 $0 $0 $0 $143,455 $61,583 $0 $0 $255,613 $0 $260,000 $0 $0

$0 $0 $0 $3,366,660 $0 $0 $0 $0 $0 $143,455 $9,226 $0 $0 $133,256 $0 $0 $0 $0

$526,800 $0 $0 $4,791,621 $0 $0 $0 $0 $0 $143,455 $28,586 $0 $0 $178,499 $0 $520,000 $0 $0

$2,370,600 $0 $0 $4,897,573 $0 $0 $0 $0 $0 $143,455 $25,264 $0 $0 $170,735 $0 $2,340,000 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

A B C

Not Not Capture and Treatment Option Costs by Airport 

Part Part Edge of range

of of

Range Range offset:

Arprt 

Locid

Arprt 

Locid

Survey 

ID

MGM MGM 1001

BTM ORF 1002

ORF ORD 1004

RDM CRW 1005

ORD TUS 1006

CRW CDB 1007

TUS ANC 1008

CDB BRW 1009

FAI ABQ 1010

STL HTS 1011

ANC GRB 1012

BRW GSO 1013

ABQ ONT 1014

GPT BUF 1015

HTS FWA 1016

GRB IND 1017

GSO TUP 1018

ONT EWN 1019

ATL LGA 1020

BUF RIC 1021

FWA AUS 1022

SEA LAS 1023

IND IAH 1024

TUP FCA 1025

DFW OTZ 1026

EWN ROA 1027

DEN SJC 1028

LGA MHR 1029

IPT RDD 1030

RIC ASE 1031

AUS HYA 1032

LAS ILM 1033

BWI BOS 1036

IAH OKC 1037

FCA GRR 1041

OTZ ROC 1043

ROA BHM 1044

ISP EVV 1046

MHR OMA 1047

RDD CLE 1048

ASE COS 1050

HYA HVN 1051

ILM MHT 1052

BOS TTN 1053

JAC BIS 1054

OKC ALO 1057

GRR ATW 1058

ROC JFK 1059

MWA RST 1060

HOU BFI 1061

BHM CHA 1062

EVV SMF 1063

ALB TOL 1065

SLC PDX 1066

HLN JNU 1067

OMA OME 1068

CLE ILN 1069

COS ANI 1070

HVN CMH 1071

GCC RNO 1072

SBN BET 1074

PNS LCK 1075

BNA RAP 1078

MHT DSM 1079

SYR YIP 1080

TTN CLT 1082

BIS SAT 1084

ALO AVP 1085

PBI PHX 1086

ELP LFT 1087

ATW MKE 1088

JFK DAL 1089

BW BX BY BZ CA CB CC CD CE CF CG CH CI CJ CK

130

73 74 75 76 77 78 79 80 81 82 83 84 85 86 87

AFB 

BlockPump 

AnnCost

DeicePad 

AnnCost

UFRO 

DeicePad 

AnnCost

Evap DeicePad 

AnnCost

AFB DeicePad 

AnnCost

OffsiteGlycol 

GRV AnnCost

OffsiteGlycol 

BlockPump 

AnnCost

OffsiteGlycol 

DeicePad 

AnnCost

POTW 

Anaerobic 

DeicingPad 

AnnCost Pond AnnCost

POTW GRV 

AnnCost

MinDeicing 

CapCost

MinDeicing 

AnnCost

Monitor/ 

EngrCost Piping AnnCost

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $93 $0 $1,168 $0 $54,000

$138,335 $0 $0 $0 $0 $0 $0 $0 $0 $0 $5,437 $0 $0 $0 $54,000

$172,209 $0 $0 $0 $0 $0 $0 $0 $0 $0 $12,350 $0 $0 $0 $54,000

$141,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $5,995 $0 $0 $0 $54,000

$3,084,281 $0 $0 $0 $0 $0 $0 $0 $0 $0 $606,650 $0 $0 $0 $54,000

$208,833 $0 $0 $0 $0 $0 $0 $0 $0 $0 $19,824 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $937 $0 $0 $0 $54,000

$231,601 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24,471 $0 $0 $0 $54,000

$275,031 $0 $0 $0 $0 $0 $0 $0 $0 $0 $33,334 $0 $0 $0 $54,000

$748,934 $0 $0 $0 $0 $0 $0 $0 $0 $0 $130,049 $0 $0 $0 $54,000

$936,335 $0 $0 $0 $0 $0 $0 $0 $0 $0 $168,294 $0 $0 $0 $54,000

$117,683 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,222 $0 $0 $0 $54,000

$238,036 $0 $0 $0 $0 $0 $0 $0 $0 $0 $25,784 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $620 $0 $0 $0 $54,000

$137,066 $0 $0 $0 $0 $0 $0 $0 $0 $0 $5,178 $0 $0 $0 $54,000

$233,474 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24,853 $0 $0 $0 $54,000

$246,426 $0 $0 $0 $0 $0 $0 $0 $0 $0 $27,496 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $14 $0 $1,110 $0 $54,000

$821,675 $0 $0 $0 $0 $0 $0 $0 $0 $0 $144,894 $0 $0 $0 $54,000

$669,616 $0 $0 $0 $0 $0 $0 $0 $0 $0 $113,862 $0 $0 $0 $54,000

$210,501 $0 $0 $0 $0 $0 $0 $0 $0 $0 $20,165 $0 $0 $0 $54,000

$420,324 $0 $0 $0 $0 $0 $0 $0 $0 $0 $62,986 $0 $0 $0 $54,000

$997,918 $0 $0 $0 $0 $0 $0 $0 $0 $0 $180,862 $0 $0 $0 $54,000

$113,302 $0 $0 $0 $0 $0 $0 $0 $0 $0 $328 $0 $0 $0 $54,000

$438,603 $0 $0 $0 $0 $0 $0 $0 $0 $0 $66,716 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $351 $0 $1,467 $0 $54,000

$2,176,691 $0 $0 $0 $0 $0 $0 $0 $0 $0 $421,428 $0 $0 $0 $54,000

$1,062,602 $0 $0 $0 $0 $0 $0 $0 $0 $0 $194,063 $0 $0 $0 $54,000

$131,434 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,029 $0 $0 $0 $54,000

$227,994 $0 $0 $0 $0 $0 $0 $0 $0 $0 $23,735 $0 $0 $0 $54,000

$158,821 $0 $0 $0 $0 $0 $0 $0 $0 $0 $9,618 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,257 $0 $4,216 $0 $54,000

$745,995 $0 $0 $0 $0 $0 $0 $0 $0 $0 $129,449 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,097 $0 $4,099 $0 $54,000

$187,262 $0 $0 $0 $0 $0 $0 $0 $0 $0 $15,422 $0 $0 $0 $54,000

$116,594 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,000 $0 $0 $0 $54,000

$176,231 $0 $0 $0 $0 $0 $0 $0 $0 $0 $13,171 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $17,411 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $513 $0 $1,475 $0 $54,000

$113,050 $0 $0 $0 $0 $0 $0 $0 $0 $0 $277 $0 $0 $0 $54,000

$141,129 $0 $0 $0 $0 $0 $0 $0 $0 $0 $6,007 $0 $0 $0 $54,000

$202,141 $0 $0 $0 $0 $0 $0 $0 $0 $0 $18,459 $0 $0 $0 $54,000

$115,958 $0 $0 $0 $0 $0 $0 $0 $0 $0 $870 $0 $0 $0 $54,000

$2,042,875 $0 $0 $0 $0 $0 $0 $0 $0 $0 $394,119 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $13,652 $0 $0 $0 $54,000

$208,720 $0 $0 $0 $0 $0 $0 $0 $0 $0 $19,801 $0 $0 $0 $54,000

$302,156 $0 $0 $0 $0 $0 $0 $0 $0 $0 $38,870 $0 $0 $0 $54,000

$560,844 $0 $0 $0 $0 $0 $0 $0 $0 $0 $91,663 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $60 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $5,667 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,001 $0 $2,675 $0 $54,000

$151,185 $0 $0 $0 $0 $0 $0 $0 $0 $0 $8,059 $0 $0 $0 $54,000

$358,213 $0 $0 $0 $0 $0 $0 $0 $0 $0 $50,310 $0 $0 $0 $54,000

$1,229,953 $0 $0 $0 $0 $0 $0 $0 $0 $0 $228,216 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $7,352 $0 $0 $0 $54,000

$329,226 $0 $0 $0 $0 $0 $0 $0 $0 $0 $44,394 $0 $0 $0 $54,000

$1,253,043 $0 $0 $0 $0 $0 $0 $0 $0 $0 $232,928 $0 $0 $0 $54,000

$260,294 $0 $0 $0 $0 $0 $0 $0 $0 $0 $30,326 $0 $0 $0 $54,000

$121,348 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,970 $0 $0 $0 $54,000

$113,419 $0 $0 $0 $0 $0 $0 $0 $0 $0 $352 $0 $0 $0 $54,000

$169,682 $0 $0 $0 $0 $0 $0 $0 $0 $0 $11,834 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $331 $0 $0 $0 $54,000

$291,119 $0 $0 $0 $0 $0 $0 $0 $0 $0 $36,617 $0 $0 $0 $54,000

$459,216 $0 $0 $0 $0 $0 $0 $0 $0 $0 $70,923 $0 $0 $0 $54,000

$476,942 $0 $0 $0 $0 $0 $0 $0 $0 $0 $74,540 $0 $0 $0 $54,000

$122,267 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,158 $0 $0 $0 $54,000

$152,847 $0 $0 $0 $0 $0 $0 $0 $0 $0 $8,399 $0 $0 $0 $54,000

$127,023 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,128 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $409 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $6,491 $0 $0 $0 $54,000

$225,070 $0 $0 $0 $0 $0 $0 $0 $0 $0 $23,138 $0 $0 $0 $54,000

$1,209,354 $0 $0 $0 $0 $0 $0 $0 $0 $0 $224,012 $0 $0 $0 $54,000
78

79

80

81

82

83

84

85

86

87

88

89

90

91

92

93

94

95

96

97

98

99

100

101

102

103

104

105

106

107

108

109

110

111

112

113

114

115

116

117

118

119

120

121

122

123

124

125

126

127

128

129

130

131

132

133

134

135

136

ABC

BOI MEM 1090

RST DCA 1091

LWS IAD 1092

BFI CWA 1094

MDW EWR 1095

SAF XNA 1096

CHA RDU 1097

ABR MCI 1098

TOL MCI 1100

PDX MCI 1101

JNU MCI 1103

OME MCI 1104

GEG MCI 1105

PIT MCI 1107

SDF MCI 1108

ILN MCI 1109

ANI MCI 1110

CMH MCI 1111

SCC MCI 1112

CVG MCI 1113

SWF MCI 1114

JAX MCI 1115

RNO MCI 1116

TVC MCI 1117

BET MCI 1118

LCK MCI 1119

RAP MCI 1120

PVD MCI 1121

RSW MCI 1122

DAY MCI 1123

DSM MCI 1124

MSP MCI 1126

YIP MCI 1127

CLT MCI 1128

BDL MCI 1129

SAT MCI 1130

AVP MCI 1131

EAU MCI 1132

SGU MCI 1134

LFT MCI 1135

MKE MCI 1136

DAL MCI 1137

DTW MCI 1138

PHL MCI 1139

MEM MCI 1140

DCA MCI 1141

IAD MCI 1142

SFO MCI 1143

CWA MCI 1144

EWR MCI 1145

XNA MCI 1146

RDU MCI 1147

MCI MCI 1148

AFW MCI 1149

RFD MCI 1150

AZO MCI 1151

DLH MCI 1152

MCI 1153

SIT MCI 1999

BW BX BY BZ CA CB CC CD CE CF CG CH CI CJ CK

$251,680 $0 $0 $0 $0 $0 $0 $0 $0 $0 $28,569 $0 $0 $0 $54,000

$179,424 $0 $0 $0 $0 $0 $0 $0 $0 $0 $13,822 $0 $0 $0 $54,000

$160,418 $0 $0 $0 $0 $0 $0 $0 $0 $0 $9,944 $0 $0 $0 $54,000

$121,799 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,062 $0 $0 $0 $54,000

$687,609 $0 $0 $0 $0 $0 $0 $0 $0 $0 $117,534 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $443 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,660 $0 $3,745 $0 $54,000

$139,088 $0 $0 $0 $0 $0 $0 $0 $0 $0 $5,591 $0 $0 $0 $54,000

$202,735 $0 $0 $0 $0 $0 $0 $0 $0 $0 $18,580 $0 $0 $0 $54,000

$331,382 $0 $0 $0 $0 $0 $0 $0 $0 $0 $44,834 $0 $0 $0 $54,000

$205,801 $0 $0 $0 $0 $0 $0 $0 $0 $0 $19,205 $0 $0 $0 $54,000

$117,666 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,219 $0 $0 $0 $54,000

$244,943 $0 $0 $0 $0 $0 $0 $0 $0 $0 $27,194 $0 $0 $0 $54,000

$1,961,898 $0 $0 $0 $0 $0 $0 $0 $0 $0 $377,593 $0 $0 $0 $54,000

$363,376 $0 $0 $0 $0 $0 $0 $0 $0 $0 $51,364 $0 $0 $0 $54,000

$959,230 $0 $0 $0 $0 $0 $0 $0 $0 $0 $172,966 $0 $0 $0 $54,000

$112,627 $0 $0 $0 $0 $0 $0 $0 $0 $0 $190 $0 $0 $0 $54,000

$676,907 $0 $0 $0 $0 $0 $0 $0 $0 $0 $115,350 $0 $0 $0 $54,000

$266,454 $0 $0 $0 $0 $0 $0 $0 $0 $0 $31,584 $0 $0 $0 $54,000

$1,528,764 $0 $0 $0 $0 $0 $0 $0 $0 $0 $289,198 $0 $0 $0 $54,000

$174,954 $0 $0 $0 $0 $0 $0 $0 $0 $0 $12,910 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $400 $0 $0 $0 $54,000

$257,970 $0 $0 $0 $0 $0 $0 $0 $0 $0 $29,852 $0 $0 $0 $54,000

$134,282 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,610 $0 $0 $0 $54,000

$121,291 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,959 $0 $0 $0 $54,000

$132,687 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,284 $0 $0 $0 $54,000

$161,524 $0 $0 $0 $0 $0 $0 $0 $0 $0 $10,169 $0 $0 $0 $54,000

$405,943 $0 $0 $0 $0 $0 $0 $0 $0 $0 $60,051 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $380 $0 $0 $0 $54,000

$289,231 $0 $0 $0 $0 $0 $0 $0 $0 $0 $36,232 $0 $0 $0 $54,000

$269,386 $0 $0 $0 $0 $0 $0 $0 $0 $0 $32,182 $0 $0 $0 $54,000

$2,966,507 $0 $0 $0 $0 $0 $0 $0 $0 $0 $582,615 $0 $0 $0 $54,000

$131,732 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,089 $0 $0 $0 $54,000

$393,094 $0 $0 $0 $0 $0 $0 $0 $0 $0 $57,429 $0 $0 $0 $54,000

$948,748 $0 $0 $0 $0 $0 $0 $0 $0 $0 $170,827 $0 $0 $0 $54,000

$136,682 $0 $0 $0 $0 $0 $0 $0 $0 $0 $5,100 $0 $0 $0 $54,000

$195,066 $0 $0 $0 $0 $0 $0 $0 $0 $0 $17,015 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $5,305 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $5,580 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $595 $0 $1,536 $0 $54,000

$411,465 $0 $0 $0 $0 $0 $0 $0 $0 $0 $61,178 $0 $0 $0 $54,000

$184,642 $0 $0 $0 $0 $0 $0 $0 $0 $0 $14,887 $0 $0 $0 $54,000

$4,330,187 $0 $0 $0 $0 $0 $0 $0 $0 $0 $860,917 $0 $0 $0 $54,000

$2,032,460 $0 $0 $0 $0 $0 $0 $0 $0 $0 $391,993 $0 $0 $0 $54,000

$502,074 $0 $0 $0 $0 $0 $0 $0 $0 $0 $79,669 $0 $0 $0 $54,000

$541,978 $0 $0 $0 $0 $0 $0 $0 $0 $0 $87,813 $0 $0 $0 $54,000

$2,220,817 $0 $0 $0 $0 $0 $0 $0 $0 $0 $430,433 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $42 $0 $0 $0 $54,000

$197,197 $0 $0 $0 $0 $0 $0 $0 $0 $0 $17,450 $0 $0 $0 $54,000

$2,312,886 $0 $0 $0 $0 $0 $0 $0 $0 $0 $449,223 $0 $0 $0 $54,000

$172,013 $0 $0 $0 $0 $0 $0 $0 $0 $0 $12,310 $0 $0 $0 $54,000

$312,498 $0 $0 $0 $0 $0 $0 $0 $0 $0 $40,980 $0 $0 $0 $54,000

$510,996 $0 $0 $0 $0 $0 $0 $0 $0 $0 $81,490 $0 $0 $0 $54,000

$114,677 $0 $0 $0 $0 $0 $0 $0 $0 $0 $609 $0 $0 $0 $54,000

$399,531 $0 $0 $0 $0 $0 $0 $0 $0 $0 $58,742 $0 $0 $0 $54,000

$154,818 $0 $0 $0 $0 $0 $0 $0 $0 $0 $8,801 $0 $0 $0 $54,000

$245,304 $0 $0 $0 $0 $0 $0 $0 $0 $0 $27,267 $0 $0 $0 $54,000

$229,776 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24,098 $0 $0 $0 $54,000

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

A B C D E F G H I J K DJ DK DL DM DN DO DP DQ

Column number for SummryCsts calcs (starting at edge of range): 4 8 10 11 114 115 116 117 118 119 120 121

Edge of range Expected life: variableScale Tank Costs: NA Scale Tank Costs:

Years to analyze: 20

Percent bond issue costs: 0.0%Option1aCapCost Option1aAnnCost Option1bCapCost

check # costed: 130 cost group: 9 10 infl (CPI): 2.3% 40 41 42

arprt_locid arprtsrvyid arprt_name dummy_cost ScaleOpt1 ScaleOpt2 ScaleOpt3 cstd

min 

deice 

cost

nominal 

bondrate

real 

bondrate

Check Option 

1a Capital 

Costs

Initial Option 

1a Capital 

Costs

Total Option 1a 

Capital Costs

NPV of Option 

1a Capital 

Costs

Annualized 

Option 1a 

Capital Costs

Option 1a O&M 

Costs

Check Option 

1a O&M Costs

Check Option 

1b Capital 

Costs

ABQ 1014 Albuquerque Intl Sunport $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

ABR 1098 Aberdeen Regional $0 1.00 1.00 0.60 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

AFW 1149 Fort Worth Alliance $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

ALB 1065 Albany Intl $0 0.22 0.43 1.00 1 0 4.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

ALO 1085 Waterloo Muni $0 1.00 1.00 1.00 1 0 5.25% 7.00% $3,782,821 $3,754,711 $4,427,077 $4,096,507 $361,384 $332,093 $313,404 $2,012,571

ANC 1012 Ted Stevens Anchorage Intl $0 0.50 1.00 1.00 1 0 6.22% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

ANI 1110 Aniak $0 1.00 1.00 1.00 1 0 5.25% 7.00% $2,403,189 $2,375,078 $3,047,444 $2,716,875 $239,676 $321,816 $303,127 $1,851,894

ASE 1050 Aspen-Pitkin Co/Sardy Field $0 1.00 1.00 1.50 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

ATL 1020 Hartsfield - Jackson Atlanta Intl $0 0.33 0.67 1.00 1 0 5.38% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

ATW 1088 Outagamie County Regional $0 1.00 1.00 1.00 1 0 5.25% 7.00% $6,589,785 $6,561,675 $7,234,040 $6,903,471 $609,008 $402,094 $383,405 $3,106,954

AUS 1032 Austin-Bergstrom Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

AVP 1131 Wilkes-Barre/Scranton Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $6,384,326 $6,356,216 $7,028,581 $6,698,012 $590,883 $380,673 $361,984 $2,772,056

AZO 1151 Kalamazoo/Battle Creek International $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

BDL 1129 Bradley Intl $0 0.33 0.67 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

BET 1118 Bethel $0 1.00 1.00 1.00 1 0 5.25% 7.00% $3,260,768 $3,232,658 $3,905,023 $3,574,454 $315,330 $328,001 $309,312 $1,948,598

BFI 1094 Boeing Field/King County Intl $0 1.00 1.00 1.50 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

BHM 1062 Birmingham Intl $0 1.00 1.00 1.00 1 1 5.25% 7.00% $0 $0 $0 $0 $0 $2,675 $2,675 $0

BIS 1084 Bismarck Muni $0 1.00 1.00 1.00 1 0 5.25% 7.00% $4,447,025 $4,418,915 $5,091,281 $4,760,712 $419,979 $350,530 $331,841 $2,300,813

BNA 1078 Nashville Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

BOI 1090 Boise Air Terminal/Gowen Fld $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

BOS 1053 General Edward Lawrence Logan Intl $0 1.00 1.00 1.00 1 0 4.36% 7.00% $34,453,444 $34,409,278 $35,417,827 $34,921,973 $3,080,736 $1,779,641 $1,749,608 $23,749,040

BRW 1013 Wiley Post-Will Rogers Mem $0 1.00 1.00 1.00 1 0 5.25% 7.00% $2,911,023 $2,882,913 $3,555,279 $3,224,710 $284,476 $325,425 $306,736 $1,908,322

BTM 1002 Bert Mooney $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

BUF 1021 Buffalo Niagara Intl $0 0.50 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

BUR 1081 Bob Hope $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

BWI 1036 Baltimore-Washington Intl $0 0.33 1.00 1.00 1 0 5.50% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

CAK 1153 Akron-Canton Regional $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

CDB 1009 Cold Bay $0 1.00 1.00 1.00 1 0 5.25% 7.00% $6,537,778 $6,509,668 $7,182,033 $6,851,464 $604,420 $406,757 $388,068 $3,179,847

CHA 1097 Lovell Field $0 1.00 1.00 1.00 1 1 5.25% 7.00% $0 $0 $0 $0 $0 $3,745 $3,745 $0

CLE 1069 Cleveland-Hopkins Intl $0 0.50 1.00 1.00 1 0 5.50% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

CLT 1128 Charlotte/Douglas Intl $0 1.00 1.00 1.00 1 0 7.80% 7.00% $10,562,221 $10,518,056 $11,526,604 $11,030,751 $973,107 $601,782 $571,749 $5,334,631

CMH 1111 Port Columbus Intl $0 1.00 1.00 1.00 1 0 5.50% 7.00% $14,482,256 $14,454,145 $15,126,511 $14,795,942 $1,305,264 $724,682 $705,994 $8,150,232

COS 1070 City of Colorado Springs Muni $0 0.50 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

CRW 1007 Yeager $0 1.00 1.00 1.50 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

CVG 1113 Cincinnati/Northern Kentucky Intl $0 0.23 1.00 0.69 1 0 5.50% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

CWA 1144 Central Wisconsin $0 1.00 1.00 1.00 1 0 5.25% 7.00% $6,151,644 $6,123,534 $6,795,900 $6,465,330 $570,357 $382,194 $363,505 $2,795,834

DAL 1137 Dallas Love Field $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

DAY 1123 James M Cox Dayton Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

DCA 1141 Ronald Reagan Washington National $0 0.50 1.00 1.50 1 0 6.00% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

DEN 1028 Denver Intl $0 0.22 0.43 0.65 1 0 2.04% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

DFW 1026 Dallas/Fort Worth International $0 1.00 1.00 1.00 1 0 5.00% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

DLH 1152 Duluth Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $7,035,075 $7,006,965 $7,679,331 $7,348,762 $648,291 $416,540 $397,851 $3,332,796

can't use this model if (expected life)*17 < years to analyze

Needs to be adjusted before using
1

2

3

4

5

6

7

A B C D E F G H I J K DJ DK DL DM DN DO DP DQ

Column number for SummryCsts calcs (starting at edge of range): 4 8 10 11 114 115 116 117 118 119 120 121

Edge of range Expected life: variableScale Tank Costs: NA Scale Tank Costs:

Years to analyze: 20

Percent bond issue costs: 0.0%Option1aCapCost Option1aAnnCost Option1bCapCost

check # costed: 130 cost group: 9 10 infl (CPI): 2.3% 40 41 42

arprt_locid arprtsrvyid arprt_name dummy_cost ScaleOpt1 ScaleOpt2 ScaleOpt3 cstd

min 

deice 

cost

nominal 

bondrate

real 

bondrate

Check Option 

1a Capital 

Costs

Initial Option 

1a Capital 

Costs

Total Option 1a 

Capital Costs

NPV of Option 

1a Capital 

Costs

Annualized 

Option 1a 

Capital Costs

Option 1a O&M 

Costs

Check Option 

1a O&M Costs

Check Option 

1b Capital 

Costs

can't use this model if (expected life)*17 < years to analyze

Needs to be adjusted before using

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80

81

82

83

84

85

86

87

88

89

90

DSM 1124 Des Moines Intl $0 1.00 1.00 1.00 1 0 4.20% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

DTW 1138 Detroit Metropolitan Wayne County $0 0.20 0.40 0.60 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

EAU 1132 Chippewa Valley Regional $0 1.00 1.00 0.60 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

ELP 1087 El Paso Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

EVV 1063 Evansville Regional $0 1.00 1.00 1.00 1 0 5.25% 7.00% $5,326,764 $5,298,654 $5,971,019 $5,640,450 $497,587 $349,344 $330,655 $2,282,267

EWN 1027 Craven County Regional $0 1.00 1.00 1.00 1 1 5.25% 7.00% $0 $0 $0 $0 $0 $1,467 $1,467 $0

EWR 1145 Newark Liberty Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $38,001,401 $37,957,235 $38,965,784 $38,469,930 $3,393,728 $1,972,416 $1,942,383 $26,762,838

FAI 1010 Fairbanks Intl $0 1.00 1.00 1.00 1 0 6.22% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

FCA 1041 Glacier Park Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $7,192,186 $7,164,075 $7,836,441 $7,505,872 $662,151 $375,101 $356,412 $2,684,946

FLL 1106 Fort Lauderdale/Hollywood Intl $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

FWA 1022 Fort Wayne International $0 1.00 1.00 1.00 1 0 5.25% 7.00% $6,485,675 $6,457,565 $7,129,930 $6,799,361 $599,824 $391,692 $373,003 $2,944,332

GCC 1072 Gillette-Campbell County $0 1.00 1.00 0.60 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

GEG 1105 Spokane Intl $0 1.00 1.00 1.00 1 0 4.80% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

GPT 1015 Gulfport-Biloxi Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

GRB 1017 Austin Straubel International $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

GRR 1058 Gerald R. Ford International $0 0.50 1.00 1.00 1 0 5.00% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

GSO 1018 Piedmont Triad International $0 1.00 1.00 1.00 1 0 5.00% 7.00% $7,319,837 $7,291,727 $7,964,092 $7,633,523 $673,412 $417,341 $398,652 $3,345,322

HLN 1067 Helena Regional $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

HNL 1073 Honolulu Intl $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

HOU 1061 William P Hobby $0 0.20 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

HTS 1016 Tri-State/Milton J. Ferguson Field $0 1.00 1.00 1.00 1 0 5.25% 7.00% $4,119,959 $4,091,848 $4,764,214 $4,433,645 $391,126 $339,264 $320,575 $2,124,672

HVN 1071 Tweed-New Haven $0 1.00 1.00 1.00 1 0 5.25% 7.00% $3,568,750 $3,540,640 $4,213,005 $3,882,436 $342,500 $328,042 $309,353 $1,949,236

HYA 1051 Barnstable Muni-Boardman/Polando Field $0 1.00 1.00 1.00 1 0 5.25% 7.00% $6,277,766 $6,249,656 $6,922,021 $6,591,452 $581,483 $385,724 $367,035 $2,851,020

IAD 1142 Washington Dulles International $0 0.50 1.00 1.50 1 0 6.00% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

IAH 1037 George Bush Intercontinental Arpt/Houston $0 0.50 1.00 1.00 1 1 5.63% 7.00% $0 $0 $0 $0 $0 $4,099 $2,049 $0

ILM 1052 Wilmington Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $3,435,582 $3,407,471 $4,079,837 $3,749,268 $330,752 $324,194 $305,505 $1,889,074

ILN 1109 Airborne Airpark $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

IND 1024 Indianapolis Intl $0 0.50 1.00 1.50 1 0 4.90% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

INL 1064 Falls Intl $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

IPT 1030 Williamsport Rgnl $0 1.00 0.67 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

ISP 1046 Long Island Mac Arthur $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

JAC 1054 Jackson Hole $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

JAX 1115 Jacksonville Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

JFK 1089 John F Kennedy Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $22,551,426 $22,507,261 $23,515,809 $23,019,956 $2,030,767 $1,184,550 $1,154,517 $14,445,503

JNU 1103 Juneau Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $6,141,461 $6,113,351 $6,785,716 $6,455,147 $569,458 $388,337 $369,648 $2,891,870

KOA 1077 Kona Intl at Keahole $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

KTN 1003 Ketchikan Intl $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

LAS 1033 Mc Carran Intl $0 0.50 1.00 1.00 1 1 5.25% 7.00% $0 $0 $0 $0 $0 $4,216 $2,108 $0

LAX 1093 Los Angeles Intl $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

LCK 1119 Rickenbacker International $0 1.00 1.00 1.00 1 0 5.25% 7.00% $3,935,257 $3,907,146 $4,579,512 $4,248,943 $374,832 $336,137 $317,448 $2,075,793

LFT 1135 Lafayette Regional $0 1.00 1.00 1.00 1 1 5.25% 7.00% $0 $0 $0 $0 $0 $1,536 $1,536 $0

LGA 1029 La Guardia $0 1.00 1.00 1.00 1 0 5.25% 7.00% $21,031,310 $20,987,145 $21,995,693 $21,499,840 $1,896,666 $1,079,777 $1,049,744 $12,807,499
1

2

3

4

5

6

7

A B C D E F G H I J K DJ DK DL DM DN DO DP DQ

Column number for SummryCsts calcs (starting at edge of range): 4 8 10 11 114 115 116 117 118 119 120 121

Edge of range Expected life: variableScale Tank Costs: NA Scale Tank Costs:

Years to analyze: 20

Percent bond issue costs: 0.0%Option1aCapCost Option1aAnnCost Option1bCapCost

check # costed: 130 cost group: 9 10 infl (CPI): 2.3% 40 41 42

arprt_locid arprtsrvyid arprt_name dummy_cost ScaleOpt1 ScaleOpt2 ScaleOpt3 cstd

min 

deice 

cost

nominal 

bondrate

real 

bondrate

Check Option 

1a Capital 

Costs

Initial Option 

1a Capital 

Costs

Total Option 1a 

Capital Costs

NPV of Option 

1a Capital 

Costs

Annualized 

Option 1a 

Capital Costs

Option 1a O&M 

Costs

Check Option 

1a O&M Costs

Check Option 

1b Capital 

Costs

can't use this model if (expected life)*17 < years to analyze

Needs to be adjusted before using

91

92

93

94

95

96

97

98

99

100

101

102

103

104

105

106

107

108

109

110

111

112

113

114

115

116

117

118

119

120

121

122

123

124

125

126

127

128

129

130

131

132

LNY 1049 Lanai $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

LWS 1092 Lewiston-Nez Perce County $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

MCI 1148 Kansas City Intl $0 1.00 1.00 1.00 1 0 5.75% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

MCO 1042 Orlando Intl $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

MDW 1095 Chicago Midway Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

MEM 1140 Memphis Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $12,614,740 $12,586,630 $13,258,995 $12,928,426 $1,140,516 $599,861 $581,172 $6,198,796

MGM 1001 Montgomery Rgnl (Dannelly Field) $0 1.00 1.00 1.00 1 1 5.25% 7.00% $0 $0 $0 $0 $0 $1,168 $1,168 $0

MHR 1047 Sacramento Mather $0 1.00 1.00 1.00 1 1 5.25% 7.00% $0 $0 $0 $0 $0 $1,475 $1,475 $0

MHT 1079 Manchester $0 1.00 1.00 1.00 1 0 4.38% 7.00% $11,375,095 $11,346,985 $12,019,351 $11,688,782 $1,031,157 $569,262 $550,573 $5,720,425

MIA 1055 Miami Intl $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

MKE 1136 General Mitchell International $0 0.49 0.98 1.46 1 0 4.90% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

MSP 1126 Minneapolis-St Paul Intl/Wold-Chamberlain $0 0.33 0.67 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

MSY 1040 Louis Armstrong New Orleans Intl $0 0.20 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

MWA 1060 Williamson County Regional $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

OAK 1034 Metropolitan Oakland Intl $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

OGG 1039 Kahului $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

OKC 1057 Will Rogers World $0 1.00 1.00 1.00 1 0 5.25% 7.00% $6,441,920 $6,413,810 $7,086,176 $6,755,606 $595,964 $390,421 $371,732 $2,924,458

OMA 1068 Eppley Airfield $0 1.00 1.00 1.00 1 0 3.50% 7.00% $8,460,589 $8,432,478 $9,104,844 $8,774,275 $774,046 $476,456 $457,767 $4,269,510

OME 1104 Nome $0 1.00 1.00 1.00 1 0 5.25% 7.00% $3,007,959 $2,979,849 $3,652,215 $3,321,646 $293,028 $325,413 $306,724 $1,908,132

ONT 1019 Ontario Intl $0 1.00 1.00 1.00 1 1 5.25% 7.00% $0 $0 $0 $0 $0 $1,110 $1,110 $0

ORD 1006 Chicago O'Hare Intl $0 1.00 1.00 1.00 1 0 5.00% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

ORF 1004 Norfolk Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

OTZ 1043 Ralph Wien Memorial $0 1.00 1.00 1.00 1 0 5.25% 7.00% $2,868,416 $2,840,305 $3,512,671 $3,182,102 $280,718 $324,648 $305,959 $1,896,169

PBI 1086 Palm Beach Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

PDX 1101 Portland Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

PHL 1139 Philadelphia Intl $0 1.00 1.00 0.71 1 0 5.50% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

PHX 1133 Phoenix Sky Harbor Intl $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

PIT 1107 Pittsburgh International $0 0.33 1.00 1.00 1 0 6.22% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

PNS 1075 Pensacola Regional $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

PVD 1121 Theodore Francis Green State $0 0.33 1.00 1.00 1 0 5.00% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

RAP 1120 Rapid City Regional $0 1.00 1.00 1.00 1 0 5.25% 7.00% $5,142,679 $5,114,568 $5,786,934 $5,456,365 $481,348 $356,725 $338,037 $2,397,666

RDD 1048 Redding Muni $0 1.00 1.00 1.00 1 0 5.25% 7.00% $2,866,433 $2,838,323 $3,510,688 $3,180,119 $280,543 $322,118 $303,429 $1,856,616

RDM 1005 Roberts Field $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

RDU 1147 Raleigh-Durham Intl $0 1.00 1.00 1.00 1 0 5.00% 7.00% $9,092,706 $9,064,595 $9,736,961 $9,406,392 $829,810 $464,513 $445,824 $4,082,799

RFD 1150 Greater Rockford $0 1.00 1.00 1.00 1 0 5.20% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

RIC 1031 Richmond International $0 0.50 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

RNO 1116 Reno/Tahoe International $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

ROA 1044 Roanoke Regional/Woodrum Field $0 1.00 1.00 1.00 1 0 5.25% 7.00% $6,216,823 $6,188,713 $6,861,079 $6,530,509 $576,106 $367,225 $348,537 $2,561,821

ROC 1059 Greater Rochester International $0 1.00 1.00 1.20 1 0 4.00% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

RST 1091 Rochester International $0 0.50 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

RSW 1122 Southwest Florida Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

SAF 1096 Santa Fe Muni $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

A B C D E F G H I J K DJ DK DL DM DN DO DP DQ

Column number for SummryCsts calcs (starting at edge of range): 4 8 10 11 114 115 116 117 118 119 120 121

Edge of range Expected life: variableScale Tank Costs: NA Scale Tank Costs:

Years to analyze: 20

Percent bond issue costs: 0.0%Option1aCapCost Option1aAnnCost Option1bCapCost

check # costed: 130 cost group: 9 10 infl (CPI): 2.3% 40 41 42

arprt_locid arprtsrvyid arprt_name dummy_cost ScaleOpt1 ScaleOpt2 ScaleOpt3 cstd

min 

deice 

cost

nominal 

bondrate

real 

bondrate

Check Option 

1a Capital 

Costs

Initial Option 

1a Capital 

Costs

Total Option 1a 

Capital Costs

NPV of Option 

1a Capital 

Costs

Annualized 

Option 1a 

Capital Costs

Option 1a O&M 

Costs

Check Option 

1a O&M Costs

Check Option 

1b Capital 

Costs

can't use this model if (expected life)*17 < years to analyze

Needs to be adjusted before using

133

134

135

136

137

138

139

140

141

142

143

144

145

146

147

148

149

150

151

152

153

154

155

156

157

158

159

SAN 1035 San Diego Intl $0 1.00 0.40 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

SAT 1130 San Antonio Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $4,688,150 $4,660,040 $5,332,406 $5,001,837 $441,250 $338,990 $320,301 $2,120,388

SBN 1074 South Bend Regional $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

SCC 1112 Deadhorse $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

SDF 1108 Louisville Intl-Standiford Field $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

SEA 1023 Seattle-Tacoma Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $10,180,854 $10,136,688 $11,145,237 $10,649,383 $939,464 $621,223 $591,190 $5,638,564

SFO 1143 San Francisco International $0 0.20 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

SGU 1134 St George Muni $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

SIT 1999 Sitka Rocky Gutierrez $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

SJC 1045 Norman Y. Mineta San Jose International $0 2.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

SJU 1038 Luis Munoz Marin Intl $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

SLC 1066 Salt Lake City Intl $0 0.33 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

SMF 1099 Sacramento International $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

SMX 1056 Santa Maria Pub/Capt G Allan Hancock Fld $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

SNA 1102 John Wayne Airport-Orange County $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

SRQ 1125 Sarasota/Bradenton Intl $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

STL 1011 Lambert-St Louis Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

SWF 1114 Stewart Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

SYR 1080 Syracuse Hancock Intl $0 1.00 0.67 1.00 1 0 9.37% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

TOL 1100 Toledo Express $0 1.00 1.00 1.00 1 0 6.37% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

TPA 1083 Tampa Intl $0 1.00 1.00 1.00 0 0 5.25% 7.00% NC NC NC NC NC NC NC NC

TTN 1082 Trenton Mercer $0 1.00 1.00 1.00 1 0 5.25% 7.00% $3,823,960 $3,795,850 $4,468,215 $4,137,646 $365,014 $328,698 $310,009 $1,959,485

TUP 1025 Tupelo Rgnl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $2,935,187 $2,907,077 $3,579,442 $3,248,873 $286,608 $322,297 $303,608 $1,859,422

TUS 1008 Tucson Intl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

TVC 1117 Cherry Capital $0 1.00 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0

XNA 1146 Northwest Arkansas Rgnl $0 1.00 1.00 1.00 1 0 5.25% 7.00% $5,461,985 $5,433,875 $6,106,240 $5,775,671 $509,516 $364,214 $345,525 $2,514,744

YIP 1127 Willow Run $0 0.50 1.00 1.00 1 0 5.25% 7.00% $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

ABR 1098

AFW 1149

ALB 1065

ALO 1085

ANC 1012

ANI 1110

ASE 1050

ATL 1020

ATW 1088

AUS 1032

AVP 1131

AZO 1151

BDL 1129

BET 1118

BFI 1094

BHM 1062

BIS 1084

BNA 1078

BOI 1090

BOS 1053

BRW 1013

BTM 1002

BUF 1021

BUR 1081

BWI 1036

CAK 1153

CDB 1009

CHA 1097

CLE 1069

CLT 1128

CMH 1111

COS 1070

CRW 1007

CVG 1113

CWA 1144

DAL 1137

DAY 1123

DCA 1141

DEN 1028

DFW 1026

DLH 1152

can't use this model if (expected life)*17 < years to analyze

DR DS DT DU DV DW DX DY DZ EA EB EC ED EE EF EG EH

122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138

NA Scale Tank Costs: 1.00 Scale Tank Costs: 1.00

Option1bAnnCost Option2aCapCost Option2aAnnCost Option2bCapCost

43 44 45 46

Initial Option 

1b Capital 

Costs

Total Option 1b 

Capital Costs

NPV of Option 

1b Capital 

Costs

Annualized 

Option 1b 

Capital Costs

Option 1b O&M 

Costs

Check Option 

1b O&M Costs

Check Option 

2a Capital 

Costs

Initial Option 

2a Capital 

Costs

Total Option 2a 

Capital Costs

NPV of Option 

2a Capital 

Costs

Annualized 

Option 2a 

Capital Costs

Option 2a O&M 

Costs

Check Option 

2a O&M Costs

Check Option 

2b Capital 

Costs

Initial Option 

2b Capital 

Costs

Total Option 2b 

Capital Costs

NPV of Option 

2b Capital 

Costs

$0 $0 $0 $0 $0 $0 $11,747,710 $11,723,710 $16,464,910 $14,133,895 $1,246,860 $5,023,067 $4,999,067 $7,316,395 $7,292,395 $12,033,595 $9,702,581

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,984,461 $2,656,827 $2,326,257 $205,217 $215,863 $197,174 $3,890,615 $3,866,615 $4,130,015 $4,000,515 $352,916 $468,302 $444,302 $1,599,495 $1,575,495 $1,838,895 $1,709,394

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,823,783 $2,496,149 $2,165,580 $191,042 $209,845 $191,157 $2,679,123 $2,655,123 $3,445,323 $3,056,821 $269,666 $970,827 $946,827 $1,965,618 $1,941,618 $2,731,818 $2,343,315

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$3,078,844 $3,751,209 $3,420,640 $301,761 $256,850 $238,161 $8,255,081 $8,231,081 $9,548,081 $8,900,577 $785,188 $1,627,327 $1,603,327 $3,747,478 $3,723,478 $5,040,478 $4,392,974

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,743,945 $3,416,311 $3,085,742 $272,217 $244,307 $225,619 $7,297,508 $7,273,508 $7,800,308 $7,541,306 $665,277 $810,904 $786,904 $2,622,380 $2,598,380 $3,125,180 $2,866,178

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,920,488 $2,592,853 $2,262,284 $199,573 $213,467 $194,778 $4,287,379 $4,263,379 $5,580,379 $4,932,875 $435,167 $1,501,345 $1,477,345 $2,589,122 $2,565,122 $3,882,122 $3,234,618

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $2,675 $2,675 $0 $0 $0 $0 $0 $2,675 $2,675 $0 $0 $0 $0

$2,272,702 $2,945,068 $2,614,499 $230,645 $226,658 $207,970 $4,928,841 $4,904,841 $5,431,641 $5,172,639 $456,318 $759,651 $735,651 $2,151,137 $2,127,137 $2,653,937 $2,394,935

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$23,704,875 $24,713,423 $24,217,570 $2,136,418 $1,096,475 $1,066,442 $37,380,544 $37,340,544 $38,130,744 $37,742,241 $3,329,533 $3,330,049 $3,290,049 $23,526,526 $23,486,526 $24,276,726 $23,888,224

$1,880,212 $2,552,578 $2,222,009 $196,020 $211,959 $193,270 $2,529,577 $2,505,577 $2,505,577 $2,505,577 $221,036 $196,964 $172,964 $1,231,846 $1,207,846 $1,207,846 $1,207,846

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$3,151,737 $3,824,103 $3,493,534 $308,191 $259,580 $240,891 $7,112,724 $7,088,724 $7,352,124 $7,222,623 $637,163 $595,255 $571,255 $2,766,771 $2,742,771 $3,006,171 $2,876,671

$0 $0 $0 $0 $3,745 $3,745 $0 $0 $0 $0 $0 $3,745 $3,745 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$5,290,466 $6,299,014 $5,803,161 $511,941 $406,817 $376,784 $11,614,449 $11,574,449 $12,101,249 $11,842,248 $1,044,696 $1,067,300 $1,027,300 $4,848,717 $4,808,717 $5,335,517 $5,076,516

$8,122,122 $8,794,487 $8,463,918 $746,667 $445,731 $427,043 $17,512,685 $17,488,685 $19,332,485 $18,425,979 $1,625,497 $2,695,834 $2,671,834 $9,317,556 $9,293,556 $11,137,356 $10,230,851

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,767,724 $3,440,089 $3,109,520 $274,315 $245,198 $226,509 $6,989,366 $6,965,366 $7,492,166 $7,233,165 $638,093 $813,490 $789,490 $2,646,158 $2,622,158 $3,148,958 $2,889,956

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$3,304,686 $3,977,051 $3,646,482 $321,684 $265,308 $246,619 $7,974,741 $7,950,741 $8,477,541 $8,218,539 $725,021 $871,890 $847,890 $3,183,120 $3,159,120 $3,685,920 $3,426,918

Needs to be adjusted before using Needs to be adjusted before using Needs to be adjusted before u
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80

81

82

83

84

85

86

87

88

89

90

DSM 1124

DTW 1138

EAU 1132

ELP 1087

EVV 1063

EWN 1027

EWR 1145

FAI 1010

FCA 1041

FLL 1106

FWA 1022

GCC 1072

GEG 1105

GPT 1015

GRB 1017

GRR 1058

GSO 1018

HLN 1067

HNL 1073

HOU 1061

HTS 1016

HVN 1071

HYA 1051

IAD 1142

IAH 1037

ILM 1052

ILN 1109

IND 1024

INL 1064

IPT 1030

ISP 1046

JAC 1054

JAX 1115

JFK 1089

JNU 1103

KOA 1077

KTN 1003

LAS 1033

LAX 1093

LCK 1119

LFT 1135

LGA 1029

DR DS DT DU DV DW DX DY DZ EA EB EC ED EE EF EG EH

122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138

NA Scale Tank Costs: 1.00 Scale Tank Costs: 1.00

Option1bAnnCost Option2aCapCost Option2aAnnCost Option2bCapCost

43 44 45 46

Initial Option 

1b Capital 

Costs

Total Option 1b 

Capital Costs

NPV of Option 

1b Capital 

Costs

Annualized 

Option 1b 

Capital Costs

Option 1b O&M 

Costs

Check Option 

1b O&M Costs

Check Option 

2a Capital 

Costs

Initial Option 

2a Capital 

Costs

Total Option 2a 

Capital Costs

NPV of Option 

2a Capital 

Costs

Annualized 

Option 2a 

Capital Costs

Option 2a O&M 

Costs

Check Option 

2a O&M Costs

Check Option 

2b Capital 

Costs

Initial Option 

2b Capital 

Costs

Total Option 2b 

Capital Costs

NPV of Option 

2b Capital 

Costs

Needs to be adjusted before using Needs to be adjusted before using Needs to be adjusted before u

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,254,156 $2,926,522 $2,595,953 $229,009 $225,964 $207,275 $6,336,287 $6,312,287 $7,102,487 $6,713,984 $592,292 $1,017,634 $993,634 $2,395,991 $2,371,991 $3,162,191 $2,773,688

$0 $0 $0 $0 $1,467 $1,467 $0 $0 $0 $0 $0 $1,467 $1,467 $0 $0 $0 $0

$26,718,672 $27,727,221 $27,231,367 $2,402,288 $1,209,349 $1,179,315 $43,192,870 $43,152,870 $46,050,270 $44,625,761 $3,936,781 $5,737,829 $5,697,829 $28,647,524 $28,607,524 $31,504,924 $30,080,415

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,656,835 $3,329,201 $2,998,632 $264,532 $241,045 $222,356 $8,105,299 $8,081,299 $8,344,699 $8,215,198 $724,726 $541,430 $517,430 $2,271,870 $2,247,870 $2,511,270 $2,381,769

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

$2,916,222 $3,588,587 $3,258,018 $287,415 $250,759 $232,071 $8,958,388 $8,934,388 $11,041,588 $10,005,581 $882,669 $2,389,640 $2,365,640 $4,375,056 $4,351,056 $6,458,256 $5,422,250

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$3,317,211 $3,989,577 $3,659,008 $322,789 $265,777 $247,089 $14,134,404 $14,110,404 $20,432,004 $17,323,985 $1,528,282 $6,593,252 $6,569,252 $8,990,446 $8,966,446 $15,288,046 $12,180,027

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,096,562 $2,768,928 $2,438,359 $215,106 $220,062 $201,373 $4,293,967 $4,269,967 $4,533,367 $4,403,866 $388,499 $480,494 $456,494 $1,711,596 $1,687,596 $1,950,996 $1,821,496

$1,921,126 $2,593,491 $2,262,922 $199,630 $213,491 $194,802 $3,632,192 $3,608,192 $3,871,592 $3,742,092 $330,119 $461,414 $437,414 $1,536,160 $1,512,160 $1,775,560 $1,646,059

$2,822,910 $3,495,276 $3,164,707 $279,183 $247,265 $228,576 $7,663,160 $7,639,160 $8,692,760 $8,174,757 $721,158 $1,339,492 $1,315,492 $3,228,144 $3,204,144 $4,257,744 $3,739,741

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $4,099 $2,049 $0 $0 $0 $0 $0 $4,099 $4,099 $0 $0 $0 $0

$1,860,964 $2,533,330 $2,202,761 $194,322 $211,238 $192,549 $5,584,743 $5,560,743 $7,931,343 $6,765,836 $596,866 $2,534,871 $2,510,871 $3,583,198 $3,559,198 $5,929,798 $4,764,291

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$14,401,338 $15,409,886 $14,914,032 $1,315,681 $748,038 $718,005 $29,718,562 $29,678,562 $35,473,362 $32,624,344 $2,878,044 $7,258,197 $7,218,197 $19,227,589 $19,187,589 $24,982,389 $22,133,372

$2,863,760 $3,536,126 $3,205,557 $282,787 $248,795 $230,106 $7,738,130 $7,714,130 $9,031,130 $8,383,626 $739,584 $1,603,935 $1,579,935 $3,532,394 $3,508,394 $4,825,394 $4,177,890

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

$0 $0 $0 $0 $4,216 $2,108 $0 $0 $0 $0 $0 $4,216 $4,216 $0 $0 $0 $0

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

$2,047,683 $2,720,049 $2,389,480 $210,794 $218,231 $199,542 $4,596,100 $4,572,100 $5,362,300 $4,973,798 $438,777 $995,178 $971,178 $2,189,517 $2,165,517 $2,955,717 $2,567,215

$0 $0 $0 $0 $1,536 $1,536 $0 $0 $0 $0 $0 $1,536 $1,536 $0 $0 $0 $0

$12,763,334 $13,771,882 $13,276,029 $1,171,181 $686,692 $656,658 $25,072,333 $25,032,333 $27,666,333 $26,371,325 $2,326,417 $3,960,048 $3,920,048 $14,428,785 $14,388,785 $17,022,785 $15,727,777
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

91

92

93

94

95

96

97

98

99

100

101

102

103

104

105

106

107

108

109

110

111

112

113

114

115

116

117

118

119

120

121

122

123

124

125

126

127

128

129

130

131

132

LNY 1049

LWS 1092

MCI 1148

MCO 1042

MDW 1095

MEM 1140

MGM 1001

MHR 1047

MHT 1079

MIA 1055

MKE 1136

MSP 1126

MSY 1040

MWA 1060

OAK 1034

OGG 1039

OKC 1057

OMA 1068

OME 1104

ONT 1019

ORD 1006

ORF 1004

OTZ 1043

PBI 1086

PDX 1101

PHL 1139

PHX 1133

PIT 1107

PNS 1075

PVD 1121

RAP 1120

RDD 1048

RDM 1005

RDU 1147

RFD 1150

RIC 1031

RNO 1116

ROA 1044

ROC 1059

RST 1091

RSW 1122

SAF 1096

DR DS DT DU DV DW DX DY DZ EA EB EC ED EE EF EG EH

122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138

NA Scale Tank Costs: 1.00 Scale Tank Costs: 1.00

Option1bAnnCost Option2aCapCost Option2aAnnCost Option2bCapCost

43 44 45 46

Initial Option 

1b Capital 

Costs

Total Option 1b 

Capital Costs

NPV of Option 

1b Capital 

Costs

Annualized 

Option 1b 

Capital Costs

Option 1b O&M 

Costs

Check Option 

1b O&M Costs

Check Option 

2a Capital 

Costs

Initial Option 

2a Capital 

Costs

Total Option 2a 

Capital Costs

NPV of Option 

2a Capital 

Costs

Annualized 

Option 2a 

Capital Costs

Option 2a O&M 

Costs

Check Option 

2a O&M Costs

Check Option 

2b Capital 

Costs

Initial Option 

2b Capital 

Costs

Total Option 2b 

Capital Costs

NPV of Option 

2b Capital 

Costs

Needs to be adjusted before using Needs to be adjusted before using Needs to be adjusted before u

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$6,170,686 $6,843,051 $6,512,482 $574,516 $372,646 $353,957 $15,406,462 $15,382,462 $16,962,862 $16,185,857 $1,427,879 $2,223,596 $2,199,596 $7,102,720 $7,078,720 $8,659,120 $7,882,115

$0 $0 $0 $0 $1,168 $1,168 $0 $0 $0 $0 $0 $1,168 $1,168 $0 $0 $0 $0

$0 $0 $0 $0 $1,475 $1,475 $0 $0 $0 $0 $0 $1,475 $1,475 $0 $0 $0 $0

$5,692,315 $6,364,680 $6,034,111 $532,315 $354,730 $336,041 $12,625,823 $12,601,823 $12,865,223 $12,735,723 $1,123,516 $871,568 $847,568 $5,307,349 $5,283,349 $5,546,749 $5,417,248

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

$2,896,348 $3,568,714 $3,238,145 $285,662 $250,015 $231,326 $8,380,806 $8,356,806 $9,937,206 $9,160,201 $808,092 $1,867,479 $1,843,479 $3,828,382 $3,804,382 $5,384,782 $4,607,778

$4,241,399 $4,913,765 $4,583,196 $404,319 $300,390 $281,701 $9,807,476 $9,783,476 $10,573,676 $10,185,174 $898,512 $1,233,767 $1,209,767 $4,383,234 $4,359,234 $5,149,434 $4,760,931

$1,880,022 $2,552,388 $2,221,819 $196,004 $211,952 $193,263 $3,972,091 $3,948,091 $5,265,091 $4,617,587 $407,353 $1,496,944 $1,472,944 $2,548,656 $2,524,656 $3,841,656 $3,194,153

$0 $0 $0 $0 $1,110 $1,110 $0 $0 $0 $0 $0 $1,110 $1,110 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $6,976,469 $6,952,469 $8,269,469 $7,621,965 $672,392 $1,563,156 $1,539,156 $3,157,450 $3,133,450 $4,450,450 $3,802,946

$1,868,058 $2,540,424 $2,209,855 $194,948 $211,504 $192,815 $2,741,409 $2,717,409 $2,980,809 $2,851,308 $251,536 $455,642 $431,642 $1,483,093 $1,459,093 $1,722,493 $1,592,992

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $11,104,417 $11,080,417 $12,397,417 $11,749,913 $1,036,550 $1,756,384 $1,732,384 $4,934,102 $4,910,102 $6,227,102 $5,579,598

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,369,556 $3,041,921 $2,711,352 $239,189 $230,286 $211,597 $8,698,082 $8,674,082 $12,098,282 $10,414,772 $918,767 $3,630,185 $3,606,185 $5,145,390 $5,121,390 $8,545,590 $6,862,080

$1,828,505 $2,500,871 $2,170,302 $191,459 $210,022 $191,333 $3,013,881 $2,989,881 $3,516,681 $3,257,679 $287,385 $711,341 $687,341 $1,706,940 $1,682,940 $2,209,740 $1,950,738

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,054,688 $4,727,054 $4,396,485 $387,848 $293,397 $274,709 $12,524,322 $12,500,322 $15,134,322 $13,839,314 $1,220,872 $3,033,460 $3,009,460 $6,040,323 $6,016,323 $8,650,323 $7,355,315

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $8,004,082 $7,980,082 $8,506,882 $8,247,881 $727,609 $887,266 $863,266 $3,324,494 $3,300,494 $3,827,294 $3,568,292

$2,533,711 $3,206,077 $2,875,508 $253,671 $236,434 $217,745 $9,513,178 $9,489,178 $12,386,578 $10,962,069 $967,048 $3,128,039 $3,104,039 $4,782,745 $4,758,745 $7,656,145 $6,231,637

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

133

134

135

136

137

138

139

140

141

142

143

144

145

146

147

148

149

150

151

152

153

154

155

156

157

158

159

SAN 1035

SAT 1130

SBN 1074

SCC 1112

SDF 1108

SEA 1023

SFO 1143

SGU 1134

SIT 1999

SJC 1045

SJU 1038

SLC 1066

SMF 1099

SMX 1056

SNA 1102

SRQ 1125

STL 1011

SWF 1114

SYR 1080

TOL 1100

TPA 1083

TTN 1082

TUP 1025

TUS 1008

TVC 1117

XNA 1146

YIP 1127

DR DS DT DU DV DW DX DY DZ EA EB EC ED EE EF EG EH

122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138

NA Scale Tank Costs: 1.00 Scale Tank Costs: 1.00

Option1bAnnCost Option2aCapCost Option2aAnnCost Option2bCapCost

43 44 45 46

Initial Option 

1b Capital 

Costs

Total Option 1b 

Capital Costs

NPV of Option 

1b Capital 

Costs

Annualized 

Option 1b 

Capital Costs

Option 1b O&M 

Costs

Check Option 

1b O&M Costs

Check Option 

2a Capital 

Costs

Initial Option 

2a Capital 

Costs

Total Option 2a 

Capital Costs

NPV of Option 

2a Capital 

Costs

Annualized 

Option 2a 

Capital Costs

Option 2a O&M 

Costs

Check Option 

2a O&M Costs

Check Option 

2b Capital 

Costs

Initial Option 

2b Capital 

Costs

Total Option 2b 

Capital Costs

NPV of Option 

2b Capital 

Costs

Needs to be adjusted before using Needs to be adjusted before using Needs to be adjusted before u

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

$2,092,277 $2,764,643 $2,434,074 $214,728 $219,901 $201,212 $8,718,201 $8,694,201 $12,645,201 $10,702,689 $944,166 $4,120,028 $4,096,028 $5,394,912 $5,370,912 $9,321,912 $7,379,400

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$5,594,399 $6,602,947 $6,107,094 $538,754 $418,200 $388,167 $12,611,842 $12,571,842 $14,679,042 $13,643,036 $1,203,557 $2,660,356 $2,620,356 $6,733,050 $6,693,050 $8,800,250 $7,764,244

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $7,417,205 $7,393,205 $8,183,405 $7,794,903 $687,648 $1,080,213 $1,056,213 $2,971,374 $2,947,374 $3,737,574 $3,349,072

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC

$1,931,375 $2,603,740 $2,273,171 $200,534 $213,875 $195,186 $7,120,279 $7,096,279 $10,520,479 $8,836,968 $779,577 $3,582,529 $3,558,529 $4,707,209 $4,683,209 $8,107,409 $6,423,899

$1,831,311 $2,503,677 $2,173,108 $191,707 $210,127 $191,438 $2,838,639 $2,814,639 $3,078,039 $2,948,538 $260,113 $451,646 $427,646 $1,446,346 $1,422,346 $1,685,746 $1,556,245

$0 $0 $0 $0 $0 $0 $2,006,433 $1,982,433 $2,772,633 $2,384,131 $210,323 $858,982 $834,982 $2,006,433 $1,982,433 $2,772,633 $2,384,131

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,486,634 $3,159,000 $2,828,431 $249,518 $234,671 $215,982 $6,442,891 $6,418,891 $7,209,091 $6,820,589 $601,697 $1,042,919 $1,018,919 $2,628,468 $2,604,468 $3,394,668 $3,006,166

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

ABR 1098

AFW 1149

ALB 1065

ALO 1085

ANC 1012

ANI 1110

ASE 1050

ATL 1020

ATW 1088

AUS 1032

AVP 1131

AZO 1151

BDL 1129

BET 1118

BFI 1094

BHM 1062

BIS 1084

BNA 1078

BOI 1090

BOS 1053

BRW 1013

BTM 1002

BUF 1021

BUR 1081

BWI 1036

CAK 1153

CDB 1009

CHA 1097

CLE 1069

CLT 1128

CMH 1111

COS 1070

CRW 1007

CVG 1113

CWA 1144

DAL 1137

DAY 1123

DCA 1141

DEN 1028

DFW 1026

DLH 1152

can't use this model if (expected life)*17 < years to analyze

EI EJ EK EL EM EN EO EP EQ ER ES ET EU EV EW EX EY

139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154

Scale Tank Costs: NA Scale Tank Costs: NA

Option2bAnnCost Tank CapCost

47 P P P P 49

Annualized 

Option 2b 

Capital Costs

Option 2b O&M 

Costs

Check Option 

2b O&M Costs

Check Capital 

Costs Capital Costs

NPV of Capital 

Costs

Annualized 

Capital Costs O&M Costs

Check O&M 

Costs

Check Capital 

Costs Capital Costs

NPV of Capital 

Costs

Annualized 

Capital Costs O&M Costs

Check O&M 

Costs

Initial Tank 

Capital Cost 

(2006 $)

Total Tank 

Capital Cost 

(2006 $)

$855,939 $4,836,599 $4,812,599 NC NC NC NC NC NC NC NC NC NC NC NC $1,410,195 $1,410,195

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $305,765 $305,765

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $33,300 $33,300

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $2,751,580 $2,751,580

$150,799 $347,536 $323,536 NC NC NC NC NC NC NC NC NC NC NC NC $171,095 $171,095

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $9,204,420 $9,204,420

$206,722 $858,581 $834,581 NC NC NC NC NC NC NC NC NC NC NC NC $10,418 $10,418

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $328,549 $328,549

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $7,924,621 $7,924,621

$387,538 $1,448,533 $1,424,533 NC NC NC NC NC NC NC NC NC NC NC NC $1,265,478 $1,265,478

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $526,015 $526,015

$252,848 $649,867 $625,867 NC NC NC NC NC NC NC NC NC NC NC NC $930,580 $930,580

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $481,336 $481,336

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $9,342,974 $9,342,974

$285,351 $1,383,971 $1,359,971 NC NC NC NC NC NC NC NC NC NC NC NC $107,122 $107,122

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $112,788 $112,788

$0 $2,675 $2,675 NC NC NC NC NC NC NC NC NC NC NC NC $109,424 $109,424

$211,276 $623,602 $599,602 NC NC NC NC NC NC NC NC NC NC NC NC $459,337 $459,337

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $2,002,697 $2,002,697

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $1,562,485 $1,562,485

$2,107,364 $2,075,411 $2,035,411 NC NC NC NC NC NC NC NC NC NC NC NC $21,555,326 $21,555,326

$106,553 $81,726 $57,726 NC NC NC NC NC NC NC NC NC NC NC NC $66,846 $66,846

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $297,356 $297,356

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $6,227,375 $6,227,375

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $7,079,903 $7,079,903

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $1,318,002 $1,318,002

$253,773 $412,596 $388,596 NC NC NC NC NC NC NC NC NC NC NC NC $1,338,371 $1,338,371

$0 $3,745 $3,745 NC NC NC NC NC NC NC NC NC NC NC NC $90,778 $90,778

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $12,739,433 $12,739,433

$447,838 $789,063 $749,063 NC NC NC NC NC NC NC NC NC NC NC NC $3,140,917 $3,140,917

$902,542 $2,249,626 $2,225,626 NC NC NC NC NC NC NC NC NC NC NC NC $6,308,756 $6,308,756

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $1,658,631 $1,658,631

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $1,084,240 $1,084,240

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $15,816,954 $15,816,954

$254,945 $651,192 $627,192 NC NC NC NC NC NC NC NC NC NC NC NC $954,358 $954,358

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $814,231 $814,231

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $1,981,616 $1,981,616

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $4,802,719 $4,802,719

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $23,048,944 $23,048,944

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $3,648,867 $3,648,867

$302,315 $681,120 $657,120 NC NC NC NC NC NC NC NC NC NC NC NC $1,491,320 $1,491,320

PLACEHOLDER PLACEHOLDER

Needs to be adjusted before using Needs to be adjusted before using Needs to be adjusted before using
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80

81

82

83

84

85

86

87

88

89

90

DSM 1124

DTW 1138

EAU 1132

ELP 1087

EVV 1063

EWN 1027

EWR 1145

FAI 1010

FCA 1041

FLL 1106

FWA 1022

GCC 1072

GEG 1105

GPT 1015

GRB 1017

GRR 1058

GSO 1018

HLN 1067

HNL 1073

HOU 1061

HTS 1016

HVN 1071

HYA 1051

IAD 1142

IAH 1037

ILM 1052

ILN 1109

IND 1024

INL 1064

IPT 1030

ISP 1046

JAC 1054

JAX 1115

JFK 1089

JNU 1103

KOA 1077

KTN 1003

LAS 1033

LAX 1093

LCK 1119

LFT 1135

LGA 1029

EI EJ EK EL EM EN EO EP EQ ER ES ET EU EV EW EX EY

139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154

Scale Tank Costs: NA Scale Tank Costs: NA

Option2bAnnCost Tank CapCost

47 P P P P 49

Annualized 

Option 2b 

Capital Costs

Option 2b O&M 

Costs

Check Option 

2b O&M Costs

Check Capital 

Costs Capital Costs

NPV of Capital 

Costs

Annualized 

Capital Costs O&M Costs

Check O&M 

Costs

Check Capital 

Costs Capital Costs

NPV of Capital 

Costs

Annualized 

Capital Costs O&M Costs

Check O&M 

Costs

Initial Tank 

Capital Cost 

(2006 $)

Total Tank 

Capital Cost 

(2006 $)

PLACEHOLDER PLACEHOLDER

Needs to be adjusted before using Needs to be adjusted before using Needs to be adjusted before using

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $1,760,115 $1,760,115

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $47,085,701 $47,085,701

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $290,129 $290,129

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $355,019 $355,019

$244,688 $882,568 $858,568 NC NC NC NC NC NC NC NC NC NC NC NC $440,791 $440,791

$0 $1,467 $1,467 NC NC NC NC NC NC NC NC NC NC NC NC $19,214 $19,214

$2,653,625 $4,323,389 $4,283,389 NC NC NC NC NC NC NC NC NC NC NC NC $24,569,124 $24,569,124

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $1,823,120 $1,823,120

$210,114 $385,012 $361,012 NC NC NC NC NC NC NC NC NC NC NC NC $843,470 $843,470

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

$478,338 $2,219,469 $2,195,469 NC NC NC NC NC NC NC NC NC NC NC NC $1,102,856 $1,102,856

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $19,259 $19,259

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $1,487,291 $1,487,291

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $33,919 $33,919

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $1,359,272 $1,359,272

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $2,125,886 $2,125,886

$1,074,494 $6,401,819 $6,377,819 NC NC NC NC NC NC NC NC NC NC NC NC $1,503,846 $1,503,846

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $402,090 $402,090

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $309,949 $309,949

$160,688 $353,784 $329,784 NC NC NC NC NC NC NC NC NC NC NC NC $283,196 $283,196

$145,212 $344,006 $320,006 NC NC NC NC NC NC NC NC NC NC NC NC $107,760 $107,760

$329,911 $1,174,268 $1,150,268 NC NC NC NC NC NC NC NC NC NC NC NC $1,009,544 $1,009,544

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $23,541,468 $23,541,468

$0 $4,099 $4,099 NC NC NC NC NC NC NC NC NC NC NC NC $224,074 $224,074

$420,295 $2,420,653 $2,396,653 NC NC NC NC NC NC NC NC NC NC NC NC $47,598 $47,598

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $9,459,968 $9,459,968

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $9,891,797 $9,891,797

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $220,329 $220,329

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $952,262 $952,262

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $746,686 $746,686

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $21,885 $21,885

$1,952,555 $6,496,868 $6,456,868 NC NC NC NC NC NC NC NC NC NC NC NC $12,251,789 $12,251,789

$368,564 $1,436,545 $1,412,545 NC NC NC NC NC NC NC NC NC NC NC NC $1,050,394 $1,050,394

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

$0 $4,216 $4,216 NC NC NC NC NC NC NC NC NC NC NC NC $232,848 $232,848

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

$226,474 $871,060 $847,060 NC NC NC NC NC NC NC NC NC NC NC NC $234,317 $234,317

$0 $1,536 $1,536 NC NC NC NC NC NC NC NC NC NC NC NC $32,566 $32,566

$1,387,468 $3,285,572 $3,245,572 NC NC NC NC NC NC NC NC NC NC NC NC $10,613,785 $10,613,785
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

91

92

93

94

95

96

97

98

99

100

101

102

103

104

105

106

107

108

109

110

111

112

113

114

115

116

117

118

119

120

121

122

123

124

125

126

127

128

129

130

131

132

LNY 1049

LWS 1092

MCI 1148

MCO 1042

MDW 1095

MEM 1140

MGM 1001

MHR 1047

MHT 1079

MIA 1055

MKE 1136

MSP 1126

MSY 1040

MWA 1060

OAK 1034

OGG 1039

OKC 1057

OMA 1068

OME 1104

ONT 1019

ORD 1006

ORF 1004

OTZ 1043

PBI 1086

PDX 1101

PHL 1139

PHX 1133

PIT 1107

PNS 1075

PVD 1121

RAP 1120

RDD 1048

RDM 1005

RDU 1147

RFD 1150

RIC 1031

RNO 1116

ROA 1044

ROC 1059

RST 1091

RSW 1122

SAF 1096

EI EJ EK EL EM EN EO EP EQ ER ES ET EU EV EW EX EY

139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154

Scale Tank Costs: NA Scale Tank Costs: NA

Option2bAnnCost Tank CapCost

47 P P P P 49

Annualized 

Option 2b 

Capital Costs

Option 2b O&M 

Costs

Check Option 

2b O&M Costs

Check Capital 

Costs Capital Costs

NPV of Capital 

Costs

Annualized 

Capital Costs O&M Costs

Check O&M 

Costs

Check Capital 

Costs Capital Costs

NPV of Capital 

Costs

Annualized 

Capital Costs O&M Costs

Check O&M 

Costs

Initial Tank 

Capital Cost 

(2006 $)

Total Tank 

Capital Cost 

(2006 $)

PLACEHOLDER PLACEHOLDER

Needs to be adjusted before using Needs to be adjusted before using Needs to be adjusted before using

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $543,848 $543,848

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $4,456,904 $4,456,904

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $6,428,216 $6,428,216

$695,342 $1,880,860 $1,856,860 NC NC NC NC NC NC NC NC NC NC NC NC $4,357,320 $4,357,320

$0 $1,168 $1,168 NC NC NC NC NC NC NC NC NC NC NC NC $5,077 $5,077

$0 $1,475 $1,475 NC NC NC NC NC NC NC NC NC NC NC NC $28,046 $28,046

$477,897 $554,198 $530,198 NC NC NC NC NC NC NC NC NC NC NC NC $3,878,949 $3,878,949

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $3,345,967 $3,345,967

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $31,864,666 $31,864,666

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $3,283 $3,283

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

$406,487 $1,698,361 $1,674,361 NC NC NC NC NC NC NC NC NC NC NC NC $1,082,982 $1,082,982

$419,998 $993,329 $969,329 NC NC NC NC NC NC NC NC NC NC NC NC $2,428,034 $2,428,034

$281,781 $1,381,715 $1,357,715 NC NC NC NC NC NC NC NC NC NC NC NC $66,656 $66,656

$0 $1,110 $1,110 NC NC NC NC NC NC NC NC NC NC NC NC $766 $766

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $33,179,231 $33,179,231

$335,487 $1,415,647 $1,391,647 NC NC NC NC NC NC NC NC NC NC NC NC $675,450 $675,450

$140,530 $341,048 $317,048 NC NC NC NC NC NC NC NC NC NC NC NC $54,693 $54,693

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $22,395 $22,395

$492,219 $1,514,671 $1,490,671 NC NC NC NC NC NC NC NC NC NC NC NC $2,452,102 $2,452,102

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $21,439,081 $21,439,081

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $20,651,485 $20,651,485

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $18,109 $18,109

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $3,284,331 $3,284,331

$605,357 $3,489,000 $3,465,000 NC NC NC NC NC NC NC NC NC NC NC NC $556,190 $556,190

$172,090 $598,844 $574,844 NC NC NC NC NC NC NC NC NC NC NC NC $15,140 $15,140

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $327,862 $327,862

$648,869 $2,802,923 $2,778,923 NC NC NC NC NC NC NC NC NC NC NC NC $2,241,323 $2,241,323

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $3,212,765 $3,212,765

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $1,298,112 $1,298,112

$314,786 $689,000 $665,000 NC NC NC NC NC NC NC NC NC NC NC NC $1,632,694 $1,632,694

$549,741 $2,978,149 $2,954,149 NC NC NC NC NC NC NC NC NC NC NC NC $720,345 $720,345

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $5,013,293 $5,013,293

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $755,985 $755,985

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $20,805 $20,805

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $24,248 $24,248
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

133

134

135

136

137

138

139

140

141

142

143

144

145

146

147

148

149

150

151

152

153

154

155

156

157

158

159

SAN 1035

SAT 1130

SBN 1074

SCC 1112

SDF 1108

SEA 1023

SFO 1143

SGU 1134

SIT 1999

SJC 1045

SJU 1038

SLC 1066

SMF 1099

SMX 1056

SNA 1102

SRQ 1125

STL 1011

SWF 1114

SYR 1080

TOL 1100

TPA 1083

TTN 1082

TUP 1025

TUS 1008

TVC 1117

XNA 1146

YIP 1127

EI EJ EK EL EM EN EO EP EQ ER ES ET EU EV EW EX EY

139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154

Scale Tank Costs: NA Scale Tank Costs: NA

Option2bAnnCost Tank CapCost

47 P P P P 49

Annualized 

Option 2b 

Capital Costs

Option 2b O&M 

Costs

Check Option 

2b O&M Costs

Check Capital 

Costs Capital Costs

NPV of Capital 

Costs

Annualized 

Capital Costs O&M Costs

Check O&M 

Costs

Check Capital 

Costs Capital Costs

NPV of Capital 

Costs

Annualized 

Capital Costs O&M Costs

Check O&M 

Costs

Initial Tank 

Capital Cost 

(2006 $)

Total Tank 

Capital Cost 

(2006 $)

PLACEHOLDER PLACEHOLDER

Needs to be adjusted before using Needs to be adjusted before using Needs to be adjusted before using

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

$650,994 $3,993,545 $3,969,545 NC NC NC NC NC NC NC NC NC NC NC NC $278,912 $278,912

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $647,247 $647,247

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $1,727,395 $1,727,395

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $2,809,211 $2,809,211

$684,944 $2,366,003 $2,326,003 NC NC NC NC NC NC NC NC NC NC NC NC $3,444,850 $3,444,850

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $2,298 $2,298

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $305,170 $305,170

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $12,481,711 $12,481,711

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $7,112,700 $7,112,700

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $706,093 $706,093

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $4,076,797 $4,076,797

$295,447 $914,638 $890,638 NC NC NC NC NC NC NC NC NC NC NC NC $1,016,174 $1,016,174

NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0

$566,701 $3,464,577 $3,440,577 NC NC NC NC NC NC NC NC NC NC NC NC $118,009 $118,009

$137,288 $339,000 $315,000 NC NC NC NC NC NC NC NC NC NC NC NC $17,946 $17,946

$210,323 $860,856 $836,856 NC NC NC NC NC NC NC NC NC NC NC NC $51,233 $51,233

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $252,119 $252,119

$265,197 $895,525 $871,525 NC NC NC NC NC NC NC NC NC NC NC NC $673,268 $673,268

$0 $0 $0 NC NC NC NC NC NC NC NC NC NC NC NC $223,656 $223,656
1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

ABR 1098

AFW 1149

ALB 1065

ALO 1085

ANC 1012

ANI 1110

ASE 1050

ATL 1020

ATW 1088

AUS 1032

AVP 1131

AZO 1151

BDL 1129

BET 1118

BFI 1094

BHM 1062

BIS 1084

BNA 1078

BOI 1090

BOS 1053

BRW 1013

BTM 1002

BUF 1021

BUR 1081

BWI 1036

CAK 1153

CDB 1009

CHA 1097

CLE 1069

CLT 1128

CMH 1111

COS 1070

CRW 1007

CVG 1113

CWA 1144

DAL 1137

DAY 1123

DCA 1141

DEN 1028

DFW 1026

DLH 1152

can't use this model if (expected life)*17 < years to analyze

EZ FA FB FC FD FE FF FG FH FI FJ FK FL FM FN FO FP

156 157 158 159 161 162 163 164 165 166 167 168 169 170 171 172

20 20 20 20 Deflator 2007 to 2006: 0.9766

Control: set to 0 for QA/QC; set to 1 for correct calc: 1

Tank AnnCost PipingCost Piping AnnCostPond Aeration CapCost Pond Aeration AnnCost Pond CapCost Pond AnnCost GRV CapCost

65 50 87 54 69 63 82 48

NPV of Tank 

Capital Cost 

(2006 $)

Annualized 

Tank Capital 

Cost (2006 $)

Tank Annual 

Cost (2006 

$/yr)

Initial Piping 

Capital Cost 

(2006 $)

Total Piping 

Capital Cost 

(2006 $)

NPV of Piping 

Capital Cost 

(2006 $)

Annualized 

Piping Capital 

Cost (2006 $)

Piping Annual 

Cost (2006 

$/yr)

Aerated Pond 

Capital Cost 

(2006 $)

NPV of A. Pond 

Capital Cost 

(2006 $)

Annualized A. 

Pond Capital 

Cost (2006 $)

Aerated Pond 

Annual Cost 

(2006 $/yr)

Pond Capital 

Cost (2006 $)

NPV of Pond 

Capital Cost 

(2006 $)

Annualized 

Pond Capital 

Cost (2006 $)

Pond Annual 

Cost (2006 

$/yr)

Initial GRV 

Collection 

Capital Cost 

(2006 $)

$1,410,195 $124,404 $27,031 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$305,765 $26,974 $5,861 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$33,300 $2,938 $638 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$2,751,580 $242,738 $52,742 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$171,095 $15,094 $3,280 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$9,204,420 $811,993 $176,431 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$10,418 $919 $200 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$328,549 $28,984 $6,298 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$7,924,621 $699,092 $151,900 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$1,265,478 $111,638 $24,257 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$526,015 $46,404 $10,083 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$930,580 $82,094 $17,837 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$481,336 $42,462 $9,226 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$9,342,974 $824,216 $179,087 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$107,122 $9,450 $2,053 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$112,788 $9,950 $2,162 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$109,424 $9,653 $2,097 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$459,337 $40,522 $8,805 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$2,002,697 $176,673 $38,388 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$1,562,485 $137,839 $29,950 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$21,555,326 $1,901,561 $413,174 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$66,846 $5,897 $1,281 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$297,356 $26,232 $5,700 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$6,227,375 $549,365 $119,367 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$7,079,903 $624,573 $135,708 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$1,318,002 $116,271 $25,264 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$1,338,371 $118,068 $25,654 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$90,778 $8,008 $1,740 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$12,739,433 $1,123,843 $244,190 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$3,140,917 $277,084 $60,205 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$6,308,756 $556,544 $120,927 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$1,658,631 $146,321 $31,793 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$1,084,240 $95,649 $20,783 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$15,816,954 $1,395,335 $303,181 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$954,358 $84,191 $18,293 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$814,231 $71,830 $15,607 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$1,981,616 $174,814 $37,984 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$4,802,719 $423,685 $92,059 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$23,048,944 $2,033,325 $441,804 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$3,648,867 $321,895 $69,942 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$1,491,320 $131,561 $28,586 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80

81

82

83

84

85

86

87

88

89

90

DSM 1124

DTW 1138

EAU 1132

ELP 1087

EVV 1063

EWN 1027

EWR 1145

FAI 1010

FCA 1041

FLL 1106

FWA 1022

GCC 1072

GEG 1105

GPT 1015

GRB 1017

GRR 1058

GSO 1018

HLN 1067

HNL 1073

HOU 1061

HTS 1016

HVN 1071

HYA 1051

IAD 1142

IAH 1037

ILM 1052

ILN 1109

IND 1024

INL 1064

IPT 1030

ISP 1046

JAC 1054

JAX 1115

JFK 1089

JNU 1103

KOA 1077

KTN 1003

LAS 1033

LAX 1093

LCK 1119

LFT 1135

LGA 1029

EZ FA FB FC FD FE FF FG FH FI FJ FK FL FM FN FO FP

156 157 158 159 161 162 163 164 165 166 167 168 169 170 171 172

20 20 20 20 Deflator 2007 to 2006: 0.9766

Control: set to 0 for QA/QC; set to 1 for correct calc: 1

Tank AnnCost PipingCost Piping AnnCostPond Aeration CapCost Pond Aeration AnnCost Pond CapCost Pond AnnCost GRV CapCost

65 50 87 54 69 63 82 48

NPV of Tank 

Capital Cost 

(2006 $)

Annualized 

Tank Capital 

Cost (2006 $)

Tank Annual 

Cost (2006 

$/yr)

Initial Piping 

Capital Cost 

(2006 $)

Total Piping 

Capital Cost 

(2006 $)

NPV of Piping 

Capital Cost 

(2006 $)

Annualized 

Piping Capital 

Cost (2006 $)

Piping Annual 

Cost (2006 

$/yr)

Aerated Pond 

Capital Cost 

(2006 $)

NPV of A. Pond 

Capital Cost 

(2006 $)

Annualized A. 

Pond Capital 

Cost (2006 $)

Aerated Pond 

Annual Cost 

(2006 $/yr)

Pond Capital 

Cost (2006 $)

NPV of Pond 

Capital Cost 

(2006 $)

Annualized 

Pond Capital 

Cost (2006 $)

Pond Annual 

Cost (2006 

$/yr)

Initial GRV 

Collection 

Capital Cost 

(2006 $)

$1,760,115 $155,273 $33,738 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$47,085,701 $4,153,792 $902,542 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$290,129 $25,594 $5,561 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$355,019 $31,319 $6,805 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$440,791 $38,886 $8,449 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$19,214 $1,695 $368 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$24,569,124 $2,167,431 $470,943 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$1,823,120 $160,831 $34,946 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$843,470 $74,409 $16,168 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,102,856 $97,291 $21,140 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$19,259 $1,699 $369 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$1,487,291 $131,205 $28,509 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$33,919 $2,992 $650 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$1,359,272 $119,912 $26,055 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$2,125,886 $187,541 $40,749 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$1,503,846 $132,666 $28,826 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$402,090 $35,471 $7,707 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$309,949 $27,343 $5,941 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$283,196 $24,983 $5,428 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$107,760 $9,506 $2,066 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$1,009,544 $89,060 $19,351 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$23,541,468 $2,076,774 $451,245 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$224,074 $19,767 $4,295 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$47,598 $4,199 $912 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$9,459,968 $834,537 $181,329 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$9,891,797 $872,631 $189,607 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$220,329 $19,437 $4,223 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$952,262 $84,006 $18,253 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$746,686 $65,871 $14,313 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$21,885 $1,931 $419 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$12,251,789 $1,080,825 $234,843 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$1,050,394 $92,663 $20,134 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$232,848 $20,541 $4,463 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$234,317 $20,671 $4,491 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$32,566 $2,873 $624 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$10,613,785 $936,324 $203,446 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

91

92

93

94

95

96

97

98

99

100

101

102

103

104

105

106

107

108

109

110

111

112

113

114

115

116

117

118

119

120

121

122

123

124

125

126

127

128

129

130

131

132

LNY 1049

LWS 1092

MCI 1148

MCO 1042

MDW 1095

MEM 1140

MGM 1001

MHR 1047

MHT 1079

MIA 1055

MKE 1136

MSP 1126

MSY 1040

MWA 1060

OAK 1034

OGG 1039

OKC 1057

OMA 1068

OME 1104

ONT 1019

ORD 1006

ORF 1004

OTZ 1043

PBI 1086

PDX 1101

PHL 1139

PHX 1133

PIT 1107

PNS 1075

PVD 1121

RAP 1120

RDD 1048

RDM 1005

RDU 1147

RFD 1150

RIC 1031

RNO 1116

ROA 1044

ROC 1059

RST 1091

RSW 1122

SAF 1096

EZ FA FB FC FD FE FF FG FH FI FJ FK FL FM FN FO FP

156 157 158 159 161 162 163 164 165 166 167 168 169 170 171 172

20 20 20 20 Deflator 2007 to 2006: 0.9766

Control: set to 0 for QA/QC; set to 1 for correct calc: 1

Tank AnnCost PipingCost Piping AnnCostPond Aeration CapCost Pond Aeration AnnCost Pond CapCost Pond AnnCost GRV CapCost

65 50 87 54 69 63 82 48

NPV of Tank 

Capital Cost 

(2006 $)

Annualized 

Tank Capital 

Cost (2006 $)

Tank Annual 

Cost (2006 

$/yr)

Initial Piping 

Capital Cost 

(2006 $)

Total Piping 

Capital Cost 

(2006 $)

NPV of Piping 

Capital Cost 

(2006 $)

Annualized 

Piping Capital 

Cost (2006 $)

Piping Annual 

Cost (2006 

$/yr)

Aerated Pond 

Capital Cost 

(2006 $)

NPV of A. Pond 

Capital Cost 

(2006 $)

Annualized A. 

Pond Capital 

Cost (2006 $)

Aerated Pond 

Annual Cost 

(2006 $/yr)

Pond Capital 

Cost (2006 $)

NPV of Pond 

Capital Cost 

(2006 $)

Annualized 

Pond Capital 

Cost (2006 $)

Pond Annual 

Cost (2006 

$/yr)

Initial GRV 

Collection 

Capital Cost 

(2006 $)

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$543,848 $47,977 $10,425 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$4,456,904 $393,178 $85,430 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$6,428,216 $567,082 $123,217 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$4,357,320 $384,393 $83,521 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$5,077 $448 $97 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$28,046 $2,474 $538 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$3,878,949 $342,192 $74,352 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$3,345,967 $295,173 $64,136 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$31,864,666 $2,811,027 $610,784 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$3,283 $290 $63 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,082,982 $95,538 $20,759 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$2,428,034 $214,196 $46,541 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$66,656 $5,880 $1,278 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$766 $68 $15 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$33,179,231 $2,926,995 $635,982 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$675,450 $59,587 $12,947 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$54,693 $4,825 $1,048 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$22,395 $1,976 $429 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$2,452,102 $216,319 $47,002 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$21,439,081 $1,891,306 $410,946 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$20,651,485 $1,821,826 $395,849 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$18,109 $1,598 $347 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$3,284,331 $289,736 $62,954 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$556,190 $49,066 $10,661 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$15,140 $1,336 $290 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$327,862 $28,923 $6,284 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$2,241,323 $197,724 $42,962 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$3,212,765 $283,423 $61,583 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$1,298,112 $114,516 $24,882 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$1,632,694 $144,032 $31,296 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$720,345 $63,547 $13,808 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$5,013,293 $442,261 $96,095 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$755,985 $66,691 $14,491 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$20,805 $1,835 $399 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$24,248 $2,139 $465 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

133

134

135

136

137

138

139

140

141

142

143

144

145

146

147

148

149

150

151

152

153

154

155

156

157

158

159

SAN 1035

SAT 1130

SBN 1074

SCC 1112

SDF 1108

SEA 1023

SFO 1143

SGU 1134

SIT 1999

SJC 1045

SJU 1038

SLC 1066

SMF 1099

SMX 1056

SNA 1102

SRQ 1125

STL 1011

SWF 1114

SYR 1080

TOL 1100

TPA 1083

TTN 1082

TUP 1025

TUS 1008

TVC 1117

XNA 1146

YIP 1127

EZ FA FB FC FD FE FF FG FH FI FJ FK FL FM FN FO FP

156 157 158 159 161 162 163 164 165 166 167 168 169 170 171 172

20 20 20 20 Deflator 2007 to 2006: 0.9766

Control: set to 0 for QA/QC; set to 1 for correct calc: 1

Tank AnnCost PipingCost Piping AnnCostPond Aeration CapCost Pond Aeration AnnCost Pond CapCost Pond AnnCost GRV CapCost

65 50 87 54 69 63 82 48

NPV of Tank 

Capital Cost 

(2006 $)

Annualized 

Tank Capital 

Cost (2006 $)

Tank Annual 

Cost (2006 

$/yr)

Initial Piping 

Capital Cost 

(2006 $)

Total Piping 

Capital Cost 

(2006 $)

NPV of Piping 

Capital Cost 

(2006 $)

Annualized 

Piping Capital 

Cost (2006 $)

Piping Annual 

Cost (2006 

$/yr)

Aerated Pond 

Capital Cost 

(2006 $)

NPV of A. Pond 

Capital Cost 

(2006 $)

Annualized A. 

Pond Capital 

Cost (2006 $)

Aerated Pond 

Annual Cost 

(2006 $/yr)

Pond Capital 

Cost (2006 $)

NPV of Pond 

Capital Cost 

(2006 $)

Annualized 

Pond Capital 

Cost (2006 $)

Pond Annual 

Cost (2006 

$/yr)

Initial GRV 

Collection 

Capital Cost 

(2006 $)

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$278,912 $24,605 $5,346 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$647,247 $57,099 $12,406 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$1,727,395 $152,387 $33,111 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$2,809,211 $247,822 $53,847 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$3,444,850 $303,897 $66,031 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$2,298 $203 $44 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$305,170 $26,921 $5,850 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$12,481,711 $1,101,108 $239,250 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$7,112,700 $627,466 $136,337 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $1,008,548

$706,093 $62,290 $13,534 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$4,076,797 $359,646 $78,144 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$1,016,174 $89,645 $19,478 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$118,009 $10,410 $2,262 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$17,946 $1,583 $344 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$51,233 $4,520 $982 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$252,119 $22,241 $4,833 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$673,268 $59,394 $12,905 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366

$223,656 $19,730 $4,287 $1,141,000 $1,141,000 $1,141,000 $100,656 $54,000 $0 $0 $0 $0 $0 $0 $0 $0 $672,366
1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

ABR 1098

AFW 1149

ALB 1065

ALO 1085

ANC 1012

ANI 1110

ASE 1050

ATL 1020

ATW 1088

AUS 1032

AVP 1131

AZO 1151

BDL 1129

BET 1118

BFI 1094

BHM 1062

BIS 1084

BNA 1078

BOI 1090

BOS 1053

BRW 1013

BTM 1002

BUF 1021

BUR 1081

BWI 1036

CAK 1153

CDB 1009

CHA 1097

CLE 1069

CLT 1128

CMH 1111

COS 1070

CRW 1007

CVG 1113

CWA 1144

DAL 1137

DAY 1123

DCA 1141

DEN 1028

DFW 1026

DLH 1152

can't use this model if (expected life)*17 < years to analyze

FQ FR FS FT FU FV FW FX FY FZ GA GB GC GD GE GF GG

174 175 176 177 179 180 181 182 183 184 185 186 187 188 189

10 10 20 10

GRV AnnCost BlockPump CapCost BlockPump AnnCost DeicePad CapCost DeicePad AnnCost UFRO GRV CapCost UFRO GRV AnnCo

64 55 70 59 74 51 66

Total GRV 

Collection 

Capital Cost 

(2006 $)

NPV of GRV 

Collection 

Capital Cost 

(2006 $)

Annualized 

GRV Collection 

Capital Cost 

(2006 $)

GRV Collection 

Annual Cost 

(2006 $/yr)

Initial Block 

and Pump 

Capital Cost 

(2006 $)

Total Block 

and Pump 

Capital Cost 

(2006 $)

NPV of Block & 

Pump Capital 

Cost (2006 $)

Annualized 

Block & Pump 

Capital Cost 

(2006 $)

Block & Pump 

Annual Cost 

(2006 $/yr)

Deicing Pad 

Capital Cost 

(2006 $)

NPV of Deicing 

Pad Capital 

Cost (2006 $)

Annualized 

Deicing Pad 

Capital Cost 

(2006 $)

Deicing Pad 

Annual Cost 

(2006 $/yr)

Ultra Filtration 

Reverse 

Osmosis - GRV 

Capital Cost 

(2006 $)

NPV of UFRO - 

GRV Capital 

Cost (2006 $)

Annualized 

UFRO - GRV 

Capital Cost 

(2006 $)

UFRO - GRV 

Annual Cost 

(2006 $/yr)

$1,344,731 $1,014,162 $89,467 $143,455 $4,741,200 $9,482,400 $7,151,386 $630,879 $4,680,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $1,843,800 $3,687,600 $2,781,094 $245,342 $1,820,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $2,107,200 $4,214,400 $3,178,394 $280,391 $2,080,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $1,317,000 $2,634,000 $1,986,496 $175,244 $1,300,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $790,200 $1,580,400 $1,191,898 $105,146 $780,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $1,053,600 $2,107,200 $1,589,197 $140,195 $1,040,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $1,317,000 $2,634,000 $1,986,496 $175,244 $1,300,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $3,160,800 $6,321,600 $4,767,590 $420,586 $3,120,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $526,800 $1,053,600 $794,598 $70,098 $520,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $2,370,600 $4,741,200 $3,575,693 $315,439 $2,340,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $1,317,000 $2,634,000 $1,986,496 $175,244 $1,300,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $526,800 $1,053,600 $794,598 $70,098 $520,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $526,800 $1,053,600 $794,598 $70,098 $520,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $2,370,600 $4,741,200 $3,575,693 $315,439 $2,340,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $790,200 $1,580,400 $1,191,898 $105,146 $780,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $1,317,000 $2,634,000 $1,986,496 $175,244 $1,300,000 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $526,800 $1,053,600 $794,598 $70,098 $520,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $2,370,600 $4,741,200 $3,575,693 $315,439 $2,340,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $790,200 $1,580,400 $1,191,898 $105,146 $780,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $1,843,800 $3,687,600 $2,781,094 $245,342 $1,820,000 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $526,800 $1,053,600 $794,598 $70,098 $520,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $1,843,800 $3,687,600 $2,781,094 $245,342 $1,820,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $3,160,800 $6,321,600 $4,767,590 $420,586 $3,120,000 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $526,800 $1,053,600 $794,598 $70,098 $520,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $526,800 $1,053,600 $794,598 $70,098 $520,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $526,800 $1,053,600 $794,598 $70,098 $520,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $1,053,600 $2,107,200 $1,589,197 $140,195 $1,040,000 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $1,317,000 $2,634,000 $1,986,496 $175,244 $1,300,000 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $4,741,200 $9,482,400 $7,151,386 $630,879 $4,680,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $526,800 $1,053,600 $794,598 $70,098 $520,000 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80

81

82

83

84

85

86

87

88

89

90

DSM 1124

DTW 1138

EAU 1132

ELP 1087

EVV 1063

EWN 1027

EWR 1145

FAI 1010

FCA 1041

FLL 1106

FWA 1022

GCC 1072

GEG 1105

GPT 1015

GRB 1017

GRR 1058

GSO 1018

HLN 1067

HNL 1073

HOU 1061

HTS 1016

HVN 1071

HYA 1051

IAD 1142

IAH 1037

ILM 1052

ILN 1109

IND 1024

INL 1064

IPT 1030

ISP 1046

JAC 1054

JAX 1115

JFK 1089

JNU 1103

KOA 1077

KTN 1003

LAS 1033

LAX 1093

LCK 1119

LFT 1135

LGA 1029

FQ FR FS FT FU FV FW FX FY FZ GA GB GC GD GE GF GG

174 175 176 177 179 180 181 182 183 184 185 186 187 188 189

10 10 20 10

GRV AnnCost BlockPump CapCost BlockPump AnnCost DeicePad CapCost DeicePad AnnCost UFRO GRV CapCost UFRO GRV AnnCo

64 55 70 59 74 51 66

Total GRV 

Collection 

Capital Cost 

(2006 $)

NPV of GRV 

Collection 

Capital Cost 

(2006 $)

Annualized 

GRV Collection 

Capital Cost 

(2006 $)

GRV Collection 

Annual Cost 

(2006 $/yr)

Initial Block 

and Pump 

Capital Cost 

(2006 $)

Total Block 

and Pump 

Capital Cost 

(2006 $)

NPV of Block & 

Pump Capital 

Cost (2006 $)

Annualized 

Block & Pump 

Capital Cost 

(2006 $)

Block & Pump 

Annual Cost 

(2006 $/yr)

Deicing Pad 

Capital Cost 

(2006 $)

NPV of Deicing 

Pad Capital 

Cost (2006 $)

Annualized 

Deicing Pad 

Capital Cost 

(2006 $)

Deicing Pad 

Annual Cost 

(2006 $/yr)

Ultra Filtration 

Reverse 

Osmosis - GRV 

Capital Cost 

(2006 $)

NPV of UFRO - 

GRV Capital 

Cost (2006 $)

Annualized 

UFRO - GRV 

Capital Cost 

(2006 $)

UFRO - GRV 

Annual Cost 

(2006 $/yr)

$1,344,731 $1,014,162 $89,467 $143,455 $790,200 $1,580,400 $1,191,898 $105,146 $780,000 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $790,200 $1,580,400 $1,191,898 $105,146 $780,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $790,200 $1,580,400 $1,191,898 $105,146 $780,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $2,897,400 $5,794,800 $4,370,291 $385,537 $2,860,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $1,843,800 $3,687,600 $2,781,094 $245,342 $1,820,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $2,107,200 $4,214,400 $3,178,394 $280,391 $2,080,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $526,800 $1,053,600 $794,598 $70,098 $520,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $790,200 $1,580,400 $1,191,898 $105,146 $780,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $6,321,600 $12,643,200 $9,535,181 $841,172 $6,240,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $1,053,600 $2,107,200 $1,589,197 $140,195 $1,040,000 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $6,585,000 $13,170,000 $9,932,480 $876,220 $6,500,000 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $1,053,600 $2,107,200 $1,589,197 $140,195 $1,040,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $2,370,600 $4,741,200 $3,575,693 $315,439 $2,340,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $4,214,400 $8,428,800 $6,356,787 $560,781 $4,160,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $2,107,200 $4,214,400 $3,178,394 $280,391 $2,080,000 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $5,794,800 $11,589,600 $8,740,582 $771,074 $5,720,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $1,317,000 $2,634,000 $1,986,496 $175,244 $1,300,000 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $1,053,600 $2,107,200 $1,589,197 $140,195 $1,040,000 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $790,200 $1,580,400 $1,191,898 $105,146 $780,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $2,634,000 $5,268,000 $3,972,992 $350,488 $2,600,000 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

91

92

93

94

95

96

97

98

99

100

101

102

103

104

105

106

107

108

109

110

111

112

113

114

115

116

117

118

119

120

121

122

123

124

125

126

127

128

129

130

131

132

LNY 1049

LWS 1092

MCI 1148

MCO 1042

MDW 1095

MEM 1140

MGM 1001

MHR 1047

MHT 1079

MIA 1055

MKE 1136

MSP 1126

MSY 1040

MWA 1060

OAK 1034

OGG 1039

OKC 1057

OMA 1068

OME 1104

ONT 1019

ORD 1006

ORF 1004

OTZ 1043

PBI 1086

PDX 1101

PHL 1139

PHX 1133

PIT 1107

PNS 1075

PVD 1121

RAP 1120

RDD 1048

RDM 1005

RDU 1147

RFD 1150

RIC 1031

RNO 1116

ROA 1044

ROC 1059

RST 1091

RSW 1122

SAF 1096

FQ FR FS FT FU FV FW FX FY FZ GA GB GC GD GE GF GG

174 175 176 177 179 180 181 182 183 184 185 186 187 188 189

10 10 20 10

GRV AnnCost BlockPump CapCost BlockPump AnnCost DeicePad CapCost DeicePad AnnCost UFRO GRV CapCost UFRO GRV AnnCo

64 55 70 59 74 51 66

Total GRV 

Collection 

Capital Cost 

(2006 $)

NPV of GRV 

Collection 

Capital Cost 

(2006 $)

Annualized 

GRV Collection 

Capital Cost 

(2006 $)

GRV Collection 

Annual Cost 

(2006 $/yr)

Initial Block 

and Pump 

Capital Cost 

(2006 $)

Total Block 

and Pump 

Capital Cost 

(2006 $)

NPV of Block & 

Pump Capital 

Cost (2006 $)

Annualized 

Block & Pump 

Capital Cost 

(2006 $)

Block & Pump 

Annual Cost 

(2006 $/yr)

Deicing Pad 

Capital Cost 

(2006 $)

NPV of Deicing 

Pad Capital 

Cost (2006 $)

Annualized 

Deicing Pad 

Capital Cost 

(2006 $)

Deicing Pad 

Annual Cost 

(2006 $/yr)

Ultra Filtration 

Reverse 

Osmosis - GRV 

Capital Cost 

(2006 $)

NPV of UFRO - 

GRV Capital 

Cost (2006 $)

Annualized 

UFRO - GRV 

Capital Cost 

(2006 $)

UFRO - GRV 

Annual Cost 

(2006 $/yr)

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $526,800 $1,053,600 $794,598 $70,098 $520,000 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $1,580,400 $3,160,800 $2,383,795 $210,293 $1,560,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $790,200 $1,580,400 $1,191,898 $105,146 $780,000 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $1,317,000 $2,634,000 $1,986,496 $175,244 $1,300,000 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $1,580,400 $3,160,800 $2,383,795 $210,293 $1,560,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $790,200 $1,580,400 $1,191,898 $105,146 $780,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $1,317,000 $2,634,000 $1,986,496 $175,244 $1,300,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $5,004,600 $10,009,200 $7,548,685 $665,928 $4,940,000 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $1,843,800 $3,687,600 $2,781,094 $245,342 $1,820,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $1,317,000 $2,634,000 $1,986,496 $175,244 $1,300,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $1,317,000 $2,634,000 $1,986,496 $175,244 $1,300,000 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $790,200 $1,580,400 $1,191,898 $105,146 $780,000 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $13,696,800 $27,393,600 $20,659,559 $1,822,538 $13,520,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $3,687,600 $7,375,200 $5,562,189 $490,683 $3,640,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $3,424,200 $6,848,400 $5,164,890 $455,635 $3,380,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $526,800 $1,053,600 $794,598 $70,098 $520,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $2,634,000 $5,268,000 $3,972,992 $350,488 $2,600,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $526,800 $1,053,600 $794,598 $70,098 $520,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $2,897,400 $5,794,800 $4,370,291 $385,537 $2,860,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $1,317,000 $2,634,000 $1,986,496 $175,244 $1,300,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $790,200 $1,580,400 $1,191,898 $105,146 $780,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

133

134

135

136

137

138

139

140

141

142

143

144

145

146

147

148

149

150

151

152

153

154

155

156

157

158

159

SAN 1035

SAT 1130

SBN 1074

SCC 1112

SDF 1108

SEA 1023

SFO 1143

SGU 1134

SIT 1999

SJC 1045

SJU 1038

SLC 1066

SMF 1099

SMX 1056

SNA 1102

SRQ 1125

STL 1011

SWF 1114

SYR 1080

TOL 1100

TPA 1083

TTN 1082

TUP 1025

TUS 1008

TVC 1117

XNA 1146

YIP 1127

FQ FR FS FT FU FV FW FX FY FZ GA GB GC GD GE GF GG

174 175 176 177 179 180 181 182 183 184 185 186 187 188 189

10 10 20 10

GRV AnnCost BlockPump CapCost BlockPump AnnCost DeicePad CapCost DeicePad AnnCost UFRO GRV CapCost UFRO GRV AnnCo

64 55 70 59 74 51 66

Total GRV 

Collection 

Capital Cost 

(2006 $)

NPV of GRV 

Collection 

Capital Cost 

(2006 $)

Annualized 

GRV Collection 

Capital Cost 

(2006 $)

GRV Collection 

Annual Cost 

(2006 $/yr)

Initial Block 

and Pump 

Capital Cost 

(2006 $)

Total Block 

and Pump 

Capital Cost 

(2006 $)

NPV of Block & 

Pump Capital 

Cost (2006 $)

Annualized 

Block & Pump 

Capital Cost 

(2006 $)

Block & Pump 

Annual Cost 

(2006 $/yr)

Deicing Pad 

Capital Cost 

(2006 $)

NPV of Deicing 

Pad Capital 

Cost (2006 $)

Annualized 

Deicing Pad 

Capital Cost 

(2006 $)

Deicing Pad 

Annual Cost 

(2006 $/yr)

Ultra Filtration 

Reverse 

Osmosis - GRV 

Capital Cost 

(2006 $)

NPV of UFRO - 

GRV Capital 

Cost (2006 $)

Annualized 

UFRO - GRV 

Capital Cost 

(2006 $)

UFRO - GRV 

Annual Cost 

(2006 $/yr)

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $3,951,000 $7,902,000 $5,959,488 $525,732 $3,900,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $790,200 $1,580,400 $1,191,898 $105,146 $780,000 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $2,107,200 $4,214,400 $3,178,394 $280,391 $2,080,000 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $1,317,000 $2,634,000 $1,986,496 $175,244 $1,300,000 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,017,097 $1,521,243 $134,201 $215,183 $1,317,000 $2,634,000 $1,986,496 $175,244 $1,300,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $1,317,000 $2,634,000 $1,986,496 $175,244 $1,300,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $790,200 $1,580,400 $1,191,898 $105,146 $780,000 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $3,424,200 $6,848,400 $5,164,890 $455,635 $3,380,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $263,400 $526,800 $397,299 $35,049 $260,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $790,200 $1,580,400 $1,191,898 $105,146 $780,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $790,200 $1,580,400 $1,191,898 $105,146 $780,000 $0 $0 $0 $0 $0 $0 $0 $0

$1,344,731 $1,014,162 $89,467 $143,455 $1,580,400 $3,160,800 $2,383,795 $210,293 $1,560,000 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

ABR 1098

AFW 1149

ALB 1065

ALO 1085

ANC 1012

ANI 1110

ASE 1050

ATL 1020

ATW 1088

AUS 1032

AVP 1131

AZO 1151

BDL 1129

BET 1118

BFI 1094

BHM 1062

BIS 1084

BNA 1078

BOI 1090

BOS 1053

BRW 1013

BTM 1002

BUF 1021

BUR 1081

BWI 1036

CAK 1153

CDB 1009

CHA 1097

CLE 1069

CLT 1128

CMH 1111

COS 1070

CRW 1007

CVG 1113

CWA 1144

DAL 1137

DAY 1123

DCA 1141

DEN 1028

DFW 1026

DLH 1152

can't use this model if (expected life)*17 < years to analyze

GH GI GJ GK GL GM GN GO GP GQ GR GS GT GU GV GW GX

190 191 192 193 194 196 197 198 199 200 201 202 203 204 205 206

10 20 10 10

Evap GRV CapCost Evap GRV AnnCost AFB GRV CapCost AFB GRV AnnCost UFRO BlockPump CapCost UFRO BlockPump AnnCost Evap BlockPump CapCost Evap BlockPump A

52 67 53 68 56 71 57 72

Evaporation - 

GRV Capital 

Cost (2006 $)

NPV of Evap - 

GRV Capital 

Cost (2006 $)

Annualized 

Evap - GRV 

Capital Cost 

(2006 $)

Evap - GRV 

Annual Cost 

(2006 $/yr)

Initial 

Anaerobic 

Fluid Bed - 

GRV Capital 

Cost (2006 $)

Total 

Anaerobic 

Fluid Bed - 

GRV Capital 

Cost (2006 $)

NPV of AFB - 

GRV Capital 

Cost (2006 $)

Annualized 

AFB - GRV 

Capital Cost 

(2006 $)

AFB - GRV 

Annual Cost 

(2006 $/yr)

Ultra Filtration 

Reverse 

Osmosis - B&P 

Capital Cost 

(2006 $)

NPV of UFRO - 

B&P Capital 

Cost (2006 $)

Annualized 

UFRO - B&P 

Capital Cost 

(2006 $)

UFRO - B&P 

Annual Cost 

(2006 $/yr)

Evaporation - 

B&P Capital 

Cost (2006 $)

NPV of Evap - 

B&P Capital 

Cost (2006 $)

Annualized 

Evap - B&P 

Capital Cost 

(2006 $)

Evap - B&P 

Annual Cost 

(2006 $/yr)

$0 $0 $0 $0 $3,423,886 $3,423,886 $3,423,886 $302,047 $174,865 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $2,197,150 $2,197,150 $2,197,150 $193,828 $125,391 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $1,354,016 $1,354,016 $1,354,016 $119,448 $113,186 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $4,976,400 $4,976,400 $4,976,400 $439,007 $234,954 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $1,770,250 $1,770,250 $1,770,250 $156,167 $119,358 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $6,267,047 $6,267,047 $6,267,047 $552,864 $524,014 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $551,295 $551,295 $551,295 $48,634 $112,161 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $1,894,613 $1,894,613 $1,894,613 $167,138 $126,412 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $7,376,608 $7,376,608 $7,376,608 $650,747 $466,685 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,482,831 $3,482,831 $3,482,831 $307,247 $168,382 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $2,688,625 $2,688,625 $2,688,625 $237,184 $135,257 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,612,270 $3,612,270 $3,612,270 $318,666 $153,380 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $2,601,273 $2,601,273 $2,601,273 $229,478 $133,256 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $7,842,677 $7,842,677 $7,842,677 $691,863 $530,221 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $1,312,170 $1,312,170 $1,312,170 $115,757 $116,493 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $1,515,983 $1,515,983 $1,515,983 $133,737 $116,746 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $2,146,213 $2,146,213 $2,146,213 $189,334 $132,270 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,901,248 $3,901,248 $3,901,248 $344,159 $201,407 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,767,059 $3,767,059 $3,767,059 $332,321 $181,687 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $10,704,403 $10,704,403 $10,704,403 $944,318 $1,077,284 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $1,002,701 $1,002,701 $1,002,701 $88,456 $114,688 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $1,825,577 $1,825,577 $1,825,577 $161,048 $125,014 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $5,950,226 $5,950,226 $5,950,226 $524,915 $390,655 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $6,609,652 $6,609,652 $6,609,652 $583,088 $428,845 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,784,144 $3,784,144 $3,784,144 $333,828 $170,735 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,357,931 $3,357,931 $3,357,931 $296,229 $171,648 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $8,224,506 $8,224,506 $8,224,506 $725,547 $682,368 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $5,227,590 $5,227,590 $5,227,590 $461,166 $252,394 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $6,332,023 $6,332,023 $6,332,023 $558,596 $394,300 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $4,122,073 $4,122,073 $4,122,073 $363,640 $185,994 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,288,165 $3,288,165 $3,288,165 $290,074 $160,264 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $8,417,171 $8,417,171 $8,417,171 $742,543 $820,229 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,355,810 $3,355,810 $3,355,810 $296,042 $154,445 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,825,480 $3,825,480 $3,825,480 $337,475 $148,168 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $4,404,207 $4,404,207 $4,404,207 $388,529 $200,462 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $6,652,554 $6,652,554 $6,652,554 $586,873 $326,836 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $9,683,113 $9,683,113 $9,683,113 $854,222 $1,144,192 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $5,527,463 $5,527,463 $5,527,463 $487,620 $275,148 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,702,279 $3,702,279 $3,702,279 $326,607 $178,499 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80

81

82

83

84

85

86

87

88

89

90

DSM 1124

DTW 1138

EAU 1132

ELP 1087

EVV 1063

EWN 1027

EWR 1145

FAI 1010

FCA 1041

FLL 1106

FWA 1022

GCC 1072

GEG 1105

GPT 1015

GRB 1017

GRR 1058

GSO 1018

HLN 1067

HNL 1073

HOU 1061

HTS 1016

HVN 1071

HYA 1051

IAD 1142

IAH 1037

ILM 1052

ILN 1109

IND 1024

INL 1064

IPT 1030

ISP 1046

JAC 1054

JAX 1115

JFK 1089

JNU 1103

KOA 1077

KTN 1003

LAS 1033

LAX 1093

LCK 1119

LFT 1135

LGA 1029

GH GI GJ GK GL GM GN GO GP GQ GR GS GT GU GV GW GX

190 191 192 193 194 196 197 198 199 200 201 202 203 204 205 206

10 20 10 10

Evap GRV CapCost Evap GRV AnnCost AFB GRV CapCost AFB GRV AnnCost UFRO BlockPump CapCost UFRO BlockPump AnnCost Evap BlockPump CapCost Evap BlockPump A

52 67 53 68 56 71 57 72

Evaporation - 

GRV Capital 

Cost (2006 $)

NPV of Evap - 

GRV Capital 

Cost (2006 $)

Annualized 

Evap - GRV 

Capital Cost 

(2006 $)

Evap - GRV 

Annual Cost 

(2006 $/yr)

Initial 

Anaerobic 

Fluid Bed - 

GRV Capital 

Cost (2006 $)

Total 

Anaerobic 

Fluid Bed - 

GRV Capital 

Cost (2006 $)

NPV of AFB - 

GRV Capital 

Cost (2006 $)

Annualized 

AFB - GRV 

Capital Cost 

(2006 $)

AFB - GRV 

Annual Cost 

(2006 $/yr)

Ultra Filtration 

Reverse 

Osmosis - B&P 

Capital Cost 

(2006 $)

NPV of UFRO - 

B&P Capital 

Cost (2006 $)

Annualized 

UFRO - B&P 

Capital Cost 

(2006 $)

UFRO - B&P 

Annual Cost 

(2006 $/yr)

Evaporation - 

B&P Capital 

Cost (2006 $)

NPV of Evap - 

B&P Capital 

Cost (2006 $)

Annualized 

Evap - B&P 

Capital Cost 

(2006 $)

Evap - B&P 

Annual Cost 

(2006 $/yr)

$0 $0 $0 $0 $3,718,248 $3,718,248 $3,718,248 $328,015 $190,540 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $13,377,207 $13,377,207 $13,377,207 $1,180,106 $2,220,941 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,044,497 $3,044,497 $3,044,497 $268,579 $131,440 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $11,238,563 $11,238,563 $11,238,563 $991,440 $1,212,290 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,584,620 $3,584,620 $3,584,620 $316,227 $193,362 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $4,507,240 $4,507,240 $4,507,240 $397,618 $149,478 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,541,343 $3,541,343 $3,541,343 $312,409 $161,097 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $733,825 $733,825 $733,825 $64,736 $112,557 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,492,376 $3,492,376 $3,492,376 $308,089 $178,319 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,827,808 $3,827,808 $3,827,808 $337,680 $172,584 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,988,873 $3,988,873 $3,988,873 $351,889 $206,925 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,974,515 $3,974,515 $3,974,515 $350,623 $179,060 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $1,995,286 $1,995,286 $1,995,286 $176,020 $124,380 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $1,619,514 $1,619,514 $1,619,514 $142,870 $116,521 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,426,746 $3,426,746 $3,426,746 $302,300 $156,917 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $12,018,943 $12,018,943 $12,018,943 $1,060,283 $1,166,255 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $1,546,508 $1,546,508 $1,546,508 $136,429 $113,826 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $8,561,218 $8,561,218 $8,561,218 $755,251 $535,462 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $8,704,602 $8,704,602 $8,704,602 $767,900 $554,806 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $2,352,090 $2,352,090 $2,352,090 $207,496 $121,564 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $8,105,923 $8,105,923 $8,105,923 $715,086 $660,524 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,249,591 $3,249,591 $3,249,591 $286,671 $158,747 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $1,859,463 $1,859,463 $1,859,463 $164,038 $122,190 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $8,223,811 $8,223,811 $8,223,811 $725,486 $587,148 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

91

92

93

94

95

96

97

98

99

100

101

102

103

104

105

106

107

108

109

110

111

112

113

114

115

116

117

118

119

120

121

122

123

124

125

126

127

128

129

130

131

132

LNY 1049

LWS 1092

MCI 1148

MCO 1042

MDW 1095

MEM 1140

MGM 1001

MHR 1047

MHT 1079

MIA 1055

MKE 1136

MSP 1126

MSY 1040

MWA 1060

OAK 1034

OGG 1039

OKC 1057

OMA 1068

OME 1104

ONT 1019

ORD 1006

ORF 1004

OTZ 1043

PBI 1086

PDX 1101

PHL 1139

PHX 1133

PIT 1107

PNS 1075

PVD 1121

RAP 1120

RDD 1048

RDM 1005

RDU 1147

RFD 1150

RIC 1031

RNO 1116

ROA 1044

ROC 1059

RST 1091

RSW 1122

SAF 1096

GH GI GJ GK GL GM GN GO GP GQ GR GS GT GU GV GW GX

190 191 192 193 194 196 197 198 199 200 201 202 203 204 205 206

10 20 10 10

Evap GRV CapCost Evap GRV AnnCost AFB GRV CapCost AFB GRV AnnCost UFRO BlockPump CapCost UFRO BlockPump AnnCost Evap BlockPump CapCost Evap BlockPump A

52 67 53 68 56 71 57 72

Evaporation - 

GRV Capital 

Cost (2006 $)

NPV of Evap - 

GRV Capital 

Cost (2006 $)

Annualized 

Evap - GRV 

Capital Cost 

(2006 $)

Evap - GRV 

Annual Cost 

(2006 $/yr)

Initial 

Anaerobic 

Fluid Bed - 

GRV Capital 

Cost (2006 $)

Total 

Anaerobic 

Fluid Bed - 

GRV Capital 

Cost (2006 $)

NPV of AFB - 

GRV Capital 

Cost (2006 $)

Annualized 

AFB - GRV 

Capital Cost 

(2006 $)

AFB - GRV 

Annual Cost 

(2006 $/yr)

Ultra Filtration 

Reverse 

Osmosis - B&P 

Capital Cost 

(2006 $)

NPV of UFRO - 

B&P Capital 

Cost (2006 $)

Annualized 

UFRO - B&P 

Capital Cost 

(2006 $)

UFRO - B&P 

Annual Cost 

(2006 $/yr)

Evaporation - 

B&P Capital 

Cost (2006 $)

NPV of Evap - 

B&P Capital 

Cost (2006 $)

Annualized 

Evap - B&P 

Capital Cost 

(2006 $)

Evap - B&P 

Annual Cost 

(2006 $/yr)

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,828,173 $3,828,173 $3,828,173 $337,713 $136,056 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $5,564,021 $5,564,021 $5,564,021 $490,845 $311,345 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $6,823,972 $6,823,972 $6,823,972 $601,995 $399,652 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $6,415,944 $6,415,944 $6,415,944 $566,000 $306,884 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $5,654,670 $5,654,670 $5,654,670 $498,842 $285,455 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $5,352,064 $5,352,064 $5,352,064 $472,147 $261,580 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $10,923,303 $10,923,303 $10,923,303 $963,628 $1,539,101 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,517,462 $3,517,462 $3,517,462 $310,302 $160,207 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $4,191,079 $4,191,079 $4,191,079 $369,727 $220,460 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $1,099,827 $1,099,827 $1,099,827 $97,024 $114,680 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $11,743,507 $11,743,507 $11,743,507 $1,035,985 $1,597,988 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $2,950,792 $2,950,792 $2,950,792 $260,312 $141,951 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $972,247 $972,247 $972,247 $85,769 $114,144 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $4,767,537 $4,767,537 $4,767,537 $420,581 $221,538 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $11,607,771 $11,607,771 $11,607,771 $1,024,011 $1,072,077 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $9,844,118 $9,844,118 $9,844,118 $868,425 $1,036,796 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $5,315,164 $5,315,164 $5,315,164 $468,891 $258,819 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $2,745,013 $2,745,013 $2,745,013 $242,159 $136,609 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $1,009,817 $1,009,817 $1,009,817 $89,084 $112,372 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $2,450,167 $2,450,167 $2,450,167 $216,148 $126,381 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $5,009,907 $5,009,907 $5,009,907 $441,962 $212,096 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $4,925,985 $4,925,985 $4,925,985 $434,559 $255,613 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $4,550,511 $4,550,511 $4,550,511 $401,436 $169,844 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,615,717 $3,615,717 $3,615,717 $318,970 $184,832 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,655,002 $3,655,002 $3,655,002 $322,436 $143,963 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $4,998,914 $4,998,914 $4,998,914 $440,993 $336,269 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $2,714,985 $2,714,985 $2,714,985 $239,510 $145,559 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

133

134

135

136

137

138

139

140

141

142

143

144

145

146

147

148

149

150

151

152

153

154

155

156

157

158

159

SAN 1035

SAT 1130

SBN 1074

SCC 1112

SDF 1108

SEA 1023

SFO 1143

SGU 1134

SIT 1999

SJC 1045

SJU 1038

SLC 1066

SMF 1099

SMX 1056

SNA 1102

SRQ 1125

STL 1011

SWF 1114

SYR 1080

TOL 1100

TPA 1083

TTN 1082

TUP 1025

TUS 1008

TVC 1117

XNA 1146

YIP 1127

GH GI GJ GK GL GM GN GO GP GQ GR GS GT GU GV GW GX

190 191 192 193 194 196 197 198 199 200 201 202 203 204 205 206

10 20 10 10

Evap GRV CapCost Evap GRV AnnCost AFB GRV CapCost AFB GRV AnnCost UFRO BlockPump CapCost UFRO BlockPump AnnCost Evap BlockPump CapCost Evap BlockPump A

52 67 53 68 56 71 57 72

Evaporation - 

GRV Capital 

Cost (2006 $)

NPV of Evap - 

GRV Capital 

Cost (2006 $)

Annualized 

Evap - GRV 

Capital Cost 

(2006 $)

Evap - GRV 

Annual Cost 

(2006 $/yr)

Initial 

Anaerobic 

Fluid Bed - 

GRV Capital 

Cost (2006 $)

Total 

Anaerobic 

Fluid Bed - 

GRV Capital 

Cost (2006 $)

NPV of AFB - 

GRV Capital 

Cost (2006 $)

Annualized 

AFB - GRV 

Capital Cost 

(2006 $)

AFB - GRV 

Annual Cost 

(2006 $/yr)

Ultra Filtration 

Reverse 

Osmosis - B&P 

Capital Cost 

(2006 $)

NPV of UFRO - 

B&P Capital 

Cost (2006 $)

Annualized 

UFRO - B&P 

Capital Cost 

(2006 $)

UFRO - B&P 

Annual Cost 

(2006 $/yr)

Evaporation - 

B&P Capital 

Cost (2006 $)

NPV of Evap - 

B&P Capital 

Cost (2006 $)

Annualized 

Evap - B&P 

Capital Cost 

(2006 $)

Evap - B&P 

Annual Cost 

(2006 $/yr)

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $2,567,763 $2,567,763 $2,567,763 $226,522 $124,188 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $2,904,329 $2,904,329 $2,904,329 $256,213 $140,688 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,362,741 $3,362,741 $3,362,741 $296,653 $189,074 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $4,424,771 $4,424,771 $4,424,771 $390,343 $237,535 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $4,542,290 $4,542,290 $4,542,290 $400,710 $266,009 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $8,735,151 $8,735,151 $8,735,151 $770,595 $670,824 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $6,621,029 $6,621,029 $6,621,029 $584,092 $430,314 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $2,803,140 $2,803,140 $2,803,140 $247,287 $143,324 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $6,259,026 $6,259,026 $6,259,026 $552,157 $294,318 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $3,435,102 $3,435,102 $3,435,102 $303,037 $157,214 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $1,864,475 $1,864,475 $1,864,475 $164,480 $116,980 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $1,075,765 $1,075,765 $1,075,765 $94,902 $112,498 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $2,044,958 $2,044,958 $2,044,958 $180,401 $122,988 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $2,947,241 $2,947,241 $2,947,241 $259,999 $141,854 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $1,725,644 $1,725,644 $1,725,644 $152,232 $121,713 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

ABR 1098

AFW 1149

ALB 1065

ALO 1085

ANC 1012

ANI 1110

ASE 1050

ATL 1020

ATW 1088

AUS 1032

AVP 1131

AZO 1151

BDL 1129

BET 1118

BFI 1094

BHM 1062

BIS 1084

BNA 1078

BOI 1090

BOS 1053

BRW 1013

BTM 1002

BUF 1021

BUR 1081

BWI 1036

CAK 1153

CDB 1009

CHA 1097

CLE 1069

CLT 1128

CMH 1111

COS 1070

CRW 1007

CVG 1113

CWA 1144

DAL 1137

DAY 1123

DCA 1141

DEN 1028

DFW 1026

DLH 1152

can't use this model if (expected life)*17 < years to analyze

GY GZ HA HB HC HD HE HF HG HH HI HJ HK HL HM HN HO

207 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223

20 10 10 20

AFB BlockPump CapCost AFB BlockPump AnnCost UFRO DeicePad CapCost UFRO DeicePad AnnCost Evap DeicePad CapCost Evap DeicePad AnnCost AFB DeicePad CapCost AFB DeicePad Ann

58 73 60 75 61 76 62 77

Initial 

Anaerobic 

Fluid Bed - 

B&P Capital 

Cost (2006 $)

Total 

Anaerobic 

Fluid Bed - 

B&P Capital 

Cost (2006 $)

NPV of AFB - 

B&P Capital 

Cost (2006 $)

Annualized 

AFB - B&P 

Capital Cost 

(2006 $)

AFB - B&P 

Annual Cost 

(2006 $/yr)

Ultra Filtration 

Reverse 

Osmosis - 

Deice Pad 

Capital Cost 

(2006 $)

NPV of UFRO - 

Deice Pad 

Capital Cost 

(2006 $)

Annualized 

UFRO - Deice 

Pad Capital 

Cost (2006 $)

UFRO - Deice 

Pad Annual 

Cost (2006 

$/yr)

Evaporation - 

Deice Pad 

Capital Cost 

(2006 $)

NPV of Evap - 

Deice Pad 

Capital Cost 

(2006 $)

Annualized 

Evap - Deice 

Pad Capital 

Cost (2006 $)

Evap - Deice 

Pad Annual 

Cost (2006 

$/yr)

Anaerobic 

Fluid Bed - 

Deice Pad 

Capital Cost 

(2006 $)

NPV of AFB - 

Deice Pad 

Capital Cost 

(2006 $)

Annualized 

AFB - Deice 

Pad Capital 

Cost (2006 $)

AFB - Deice 

Pad Annual 

Cost (2006 

$/yr)

$4,431,315 $4,431,315 $4,431,315 $390,920 $238,036 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,843,630 $2,843,630 $2,843,630 $250,858 $139,088 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,752,415 $1,752,415 $1,752,415 $154,594 $114,677 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$6,440,633 $6,440,633 $6,440,633 $568,178 $358,213 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,291,120 $2,291,120 $2,291,120 $202,117 $127,023 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$8,111,034 $8,111,034 $8,111,034 $715,537 $936,335 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$713,506 $713,506 $713,506 $62,944 $112,627 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,452,075 $2,452,075 $2,452,075 $216,316 $141,129 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$9,547,067 $9,547,067 $9,547,067 $842,220 $821,675 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,507,603 $4,507,603 $4,507,603 $397,650 $225,070 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$3,479,713 $3,479,713 $3,479,713 $306,972 $158,821 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,675,128 $4,675,128 $4,675,128 $412,429 $195,066 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$3,366,660 $3,366,660 $3,366,660 $296,999 $154,818 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$10,150,270 $10,150,270 $10,150,270 $895,433 $948,748 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,698,257 $1,698,257 $1,698,257 $149,816 $121,291 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,962,039 $1,962,039 $1,962,039 $173,087 $121,799 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,777,704 $2,777,704 $2,777,704 $245,043 $152,847 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$5,049,133 $5,049,133 $5,049,133 $445,423 $291,119 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,875,460 $4,875,460 $4,875,460 $430,102 $251,680 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$13,854,017 $13,854,017 $13,854,017 $1,222,169 $2,042,875 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,297,731 $1,297,731 $1,297,731 $114,483 $117,683 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,362,726 $2,362,726 $2,362,726 $208,434 $138,335 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$7,700,993 $7,700,993 $7,700,993 $679,364 $669,616 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$8,554,446 $8,554,446 $8,554,446 $754,653 $745,995 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,897,573 $4,897,573 $4,897,573 $432,053 $229,776 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,345,952 $4,345,952 $4,345,952 $383,390 $231,601 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$10,644,446 $10,644,446 $10,644,446 $939,028 $1,253,043 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$6,765,732 $6,765,732 $6,765,732 $596,857 $393,094 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$8,195,129 $8,195,129 $8,195,129 $722,955 $676,907 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$5,334,933 $5,334,933 $5,334,933 $470,635 $260,294 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,255,660 $4,255,660 $4,255,660 $375,424 $208,833 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$10,893,801 $10,893,801 $10,893,801 $961,026 $1,528,764 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,343,208 $4,343,208 $4,343,208 $383,148 $197,197 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,951,071 $4,951,071 $4,951,071 $436,772 $184,642 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$5,700,081 $5,700,081 $5,700,081 $502,848 $289,231 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$8,609,970 $8,609,970 $8,609,970 $759,552 $541,978 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$12,532,227 $12,532,227 $12,532,227 $1,105,564 $2,176,691 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$7,153,838 $7,153,838 $7,153,838 $631,095 $438,603 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,791,621 $4,791,621 $4,791,621 $422,706 $245,304 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80

81

82

83

84

85

86

87

88

89

90

DSM 1124

DTW 1138

EAU 1132

ELP 1087

EVV 1063

EWN 1027

EWR 1145

FAI 1010

FCA 1041

FLL 1106

FWA 1022

GCC 1072

GEG 1105

GPT 1015

GRB 1017

GRR 1058

GSO 1018

HLN 1067

HNL 1073

HOU 1061

HTS 1016

HVN 1071

HYA 1051

IAD 1142

IAH 1037

ILM 1052

ILN 1109

IND 1024

INL 1064

IPT 1030

ISP 1046

JAC 1054

JAX 1115

JFK 1089

JNU 1103

KOA 1077

KTN 1003

LAS 1033

LAX 1093

LCK 1119

LFT 1135

LGA 1029

GY GZ HA HB HC HD HE HF HG HH HI HJ HK HL HM HN HO

207 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223

20 10 10 20

AFB BlockPump CapCost AFB BlockPump AnnCost UFRO DeicePad CapCost UFRO DeicePad AnnCost Evap DeicePad CapCost Evap DeicePad AnnCost AFB DeicePad CapCost AFB DeicePad Ann

58 73 60 75 61 76 62 77

Initial 

Anaerobic 

Fluid Bed - 

B&P Capital 

Cost (2006 $)

Total 

Anaerobic 

Fluid Bed - 

B&P Capital 

Cost (2006 $)

NPV of AFB - 

B&P Capital 

Cost (2006 $)

Annualized 

AFB - B&P 

Capital Cost 

(2006 $)

AFB - B&P 

Annual Cost 

(2006 $/yr)

Ultra Filtration 

Reverse 

Osmosis - 

Deice Pad 

Capital Cost 

(2006 $)

NPV of UFRO - 

Deice Pad 

Capital Cost 

(2006 $)

Annualized 

UFRO - Deice 

Pad Capital 

Cost (2006 $)

UFRO - Deice 

Pad Annual 

Cost (2006 

$/yr)

Evaporation - 

Deice Pad 

Capital Cost 

(2006 $)

NPV of Evap - 

Deice Pad 

Capital Cost 

(2006 $)

Annualized 

Evap - Deice 

Pad Capital 

Cost (2006 $)

Evap - Deice 

Pad Annual 

Cost (2006 

$/yr)

Anaerobic 

Fluid Bed - 

Deice Pad 

Capital Cost 

(2006 $)

NPV of AFB - 

Deice Pad 

Capital Cost 

(2006 $)

Annualized 

AFB - Deice 

Pad Capital 

Cost (2006 $)

AFB - Deice 

Pad Annual 

Cost (2006 

$/yr)

$4,812,288 $4,812,288 $4,812,288 $424,529 $269,386 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$17,313,255 $17,313,255 $17,313,255 $1,527,335 $4,330,187 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$3,940,296 $3,940,296 $3,940,296 $347,604 $151,185 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$14,545,346 $14,545,346 $14,545,346 $1,283,157 $2,312,886 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,639,342 $4,639,342 $4,639,342 $409,272 $275,031 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$5,833,430 $5,833,430 $5,833,430 $514,612 $187,262 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,583,332 $4,583,332 $4,583,332 $404,331 $210,501 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$949,742 $949,742 $949,742 $83,784 $113,419 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,519,957 $4,519,957 $4,519,957 $398,740 $244,943 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,954,085 $4,954,085 $4,954,085 $437,038 $233,474 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$5,162,540 $5,162,540 $5,162,540 $455,427 $302,156 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$5,143,958 $5,143,958 $5,143,958 $453,788 $246,426 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,582,370 $2,582,370 $2,582,370 $227,811 $137,066 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,096,032 $2,096,032 $2,096,032 $184,907 $121,348 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,435,015 $4,435,015 $4,435,015 $391,247 $202,141 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$15,555,341 $15,555,341 $15,555,341 $1,372,256 $2,220,817 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,001,545 $2,001,545 $2,001,545 $176,572 $115,958 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$11,080,231 $11,080,231 $11,080,231 $977,472 $959,230 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$11,265,804 $11,265,804 $11,265,804 $993,843 $997,918 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$3,044,158 $3,044,158 $3,044,158 $268,549 $131,434 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$10,490,973 $10,490,973 $10,490,973 $925,489 $1,209,354 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,205,735 $4,205,735 $4,205,735 $371,020 $205,801 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,406,583 $2,406,583 $2,406,583 $212,303 $132,687 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$10,643,547 $10,643,547 $10,643,547 $938,949 $1,062,602 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

91

92

93

94

95

96

97

98

99

100

101

102

103

104

105

106

107

108

109

110

111

112

113

114

115

116

117

118

119

120

121

122

123

124

125

126

127

128

129

130

131

132

LNY 1049

LWS 1092

MCI 1148

MCO 1042

MDW 1095

MEM 1140

MGM 1001

MHR 1047

MHT 1079

MIA 1055

MKE 1136

MSP 1126

MSY 1040

MWA 1060

OAK 1034

OGG 1039

OKC 1057

OMA 1068

OME 1104

ONT 1019

ORD 1006

ORF 1004

OTZ 1043

PBI 1086

PDX 1101

PHL 1139

PHX 1133

PIT 1107

PNS 1075

PVD 1121

RAP 1120

RDD 1048

RDM 1005

RDU 1147

RFD 1150

RIC 1031

RNO 1116

ROA 1044

ROC 1059

RST 1091

RSW 1122

SAF 1096

GY GZ HA HB HC HD HE HF HG HH HI HJ HK HL HM HN HO

207 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223

20 10 10 20

AFB BlockPump CapCost AFB BlockPump AnnCost UFRO DeicePad CapCost UFRO DeicePad AnnCost Evap DeicePad CapCost Evap DeicePad AnnCost AFB DeicePad CapCost AFB DeicePad Ann

58 73 60 75 61 76 62 77

Initial 

Anaerobic 

Fluid Bed - 

B&P Capital 

Cost (2006 $)

Total 

Anaerobic 

Fluid Bed - 

B&P Capital 

Cost (2006 $)

NPV of AFB - 

B&P Capital 

Cost (2006 $)

Annualized 

AFB - B&P 

Capital Cost 

(2006 $)

AFB - B&P 

Annual Cost 

(2006 $/yr)

Ultra Filtration 

Reverse 

Osmosis - 

Deice Pad 

Capital Cost 

(2006 $)

NPV of UFRO - 

Deice Pad 

Capital Cost 

(2006 $)

Annualized 

UFRO - Deice 

Pad Capital 

Cost (2006 $)

UFRO - Deice 

Pad Annual 

Cost (2006 

$/yr)

Evaporation - 

Deice Pad 

Capital Cost 

(2006 $)

NPV of Evap - 

Deice Pad 

Capital Cost 

(2006 $)

Annualized 

Evap - Deice 

Pad Capital 

Cost (2006 $)

Evap - Deice 

Pad Annual 

Cost (2006 

$/yr)

Anaerobic 

Fluid Bed - 

Deice Pad 

Capital Cost 

(2006 $)

NPV of AFB - 

Deice Pad 

Capital Cost 

(2006 $)

Annualized 

AFB - Deice 

Pad Capital 

Cost (2006 $)

AFB - Deice 

Pad Annual 

Cost (2006 

$/yr)

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,954,557 $4,954,557 $4,954,557 $437,080 $160,418 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$7,201,152 $7,201,152 $7,201,152 $635,269 $510,996 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$8,831,826 $8,831,826 $8,831,826 $779,123 $687,609 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$8,303,742 $8,303,742 $8,303,742 $732,537 $502,074 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$7,318,474 $7,318,474 $7,318,474 $645,619 $459,216 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$6,926,830 $6,926,830 $6,926,830 $611,069 $411,465 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$14,137,324 $14,137,324 $14,137,324 $1,247,162 $2,966,507 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,552,424 $4,552,424 $4,552,424 $401,604 $208,720 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$5,424,242 $5,424,242 $5,424,242 $478,514 $329,226 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,423,435 $1,423,435 $1,423,435 $125,572 $117,666 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$15,198,862 $15,198,862 $15,198,862 $1,340,808 $3,084,281 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$3,819,019 $3,819,019 $3,819,019 $336,905 $172,209 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,258,317 $1,258,317 $1,258,317 $111,006 $116,594 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$6,170,315 $6,170,315 $6,170,315 $544,331 $331,382 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$15,023,187 $15,023,187 $15,023,187 $1,325,311 $2,032,460 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$12,740,606 $12,740,606 $12,740,606 $1,123,947 $1,961,898 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$6,879,074 $6,879,074 $6,879,074 $606,856 $405,943 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$3,552,692 $3,552,692 $3,552,692 $313,410 $161,524 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,306,941 $1,306,941 $1,306,941 $115,295 $113,050 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$3,171,093 $3,171,093 $3,171,093 $279,747 $141,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$6,483,999 $6,483,999 $6,483,999 $572,003 $312,498 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$6,375,385 $6,375,385 $6,375,385 $562,422 $399,531 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$5,889,432 $5,889,432 $5,889,432 $519,552 $227,994 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,679,589 $4,679,589 $4,679,589 $412,822 $257,970 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,730,433 $4,730,433 $4,730,433 $417,308 $176,231 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$6,469,772 $6,469,772 $6,469,772 $570,748 $560,844 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$3,513,829 $3,513,829 $3,513,829 $309,982 $179,424 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

133

134

135

136

137

138

139

140

141

142

143

144

145

146

147

148

149

150

151

152

153

154

155

156

157

158

159

SAN 1035

SAT 1130

SBN 1074

SCC 1112

SDF 1108

SEA 1023

SFO 1143

SGU 1134

SIT 1999

SJC 1045

SJU 1038

SLC 1066

SMF 1099

SMX 1056

SNA 1102

SRQ 1125

STL 1011

SWF 1114

SYR 1080

TOL 1100

TPA 1083

TTN 1082

TUP 1025

TUS 1008

TVC 1117

XNA 1146

YIP 1127

GY GZ HA HB HC HD HE HF HG HH HI HJ HK HL HM HN HO

207 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223

20 10 10 20

AFB BlockPump CapCost AFB BlockPump AnnCost UFRO DeicePad CapCost UFRO DeicePad AnnCost Evap DeicePad CapCost Evap DeicePad AnnCost AFB DeicePad CapCost AFB DeicePad Ann

58 73 60 75 61 76 62 77

Initial 

Anaerobic 

Fluid Bed - 

B&P Capital 

Cost (2006 $)

Total 

Anaerobic 

Fluid Bed - 

B&P Capital 

Cost (2006 $)

NPV of AFB - 

B&P Capital 

Cost (2006 $)

Annualized 

AFB - B&P 

Capital Cost 

(2006 $)

AFB - B&P 

Annual Cost 

(2006 $/yr)

Ultra Filtration 

Reverse 

Osmosis - 

Deice Pad 

Capital Cost 

(2006 $)

NPV of UFRO - 

Deice Pad 

Capital Cost 

(2006 $)

Annualized 

UFRO - Deice 

Pad Capital 

Cost (2006 $)

UFRO - Deice 

Pad Annual 

Cost (2006 

$/yr)

Evaporation - 

Deice Pad 

Capital Cost 

(2006 $)

NPV of Evap - 

Deice Pad 

Capital Cost 

(2006 $)

Annualized 

Evap - Deice 

Pad Capital 

Cost (2006 $)

Evap - Deice 

Pad Annual 

Cost (2006 

$/yr)

Anaerobic 

Fluid Bed - 

Deice Pad 

Capital Cost 

(2006 $)

NPV of AFB - 

Deice Pad 

Capital Cost 

(2006 $)

Annualized 

AFB - Deice 

Pad Capital 

Cost (2006 $)

AFB - Deice 

Pad Annual 

Cost (2006 

$/yr)

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$3,323,289 $3,323,289 $3,323,289 $293,173 $136,682 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$3,758,886 $3,758,886 $3,758,886 $331,600 $169,682 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,352,178 $4,352,178 $4,352,178 $383,939 $266,454 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$5,726,695 $5,726,695 $5,726,695 $505,196 $363,376 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$5,878,792 $5,878,792 $5,878,792 $518,613 $420,324 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$11,305,341 $11,305,341 $11,305,341 $997,331 $1,229,953 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$8,569,170 $8,569,170 $8,569,170 $755,952 $748,934 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$3,627,923 $3,627,923 $3,627,923 $320,047 $174,954 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$8,100,653 $8,100,653 $8,100,653 $714,621 $476,942 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$4,445,831 $4,445,831 $4,445,831 $392,201 $202,735 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,413,069 $2,413,069 $2,413,069 $212,875 $122,267 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$1,392,294 $1,392,294 $1,392,294 $122,825 $113,302 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,646,657 $2,646,657 $2,646,657 $233,482 $134,282 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$3,814,423 $3,814,423 $3,814,423 $336,500 $172,013 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$2,233,390 $2,233,390 $2,233,390 $197,025 $131,732 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

ABR 1098

AFW 1149

ALB 1065

ALO 1085

ANC 1012

ANI 1110

ASE 1050

ATL 1020

ATW 1088

AUS 1032

AVP 1131

AZO 1151

BDL 1129

BET 1118

BFI 1094

BHM 1062

BIS 1084

BNA 1078

BOI 1090

BOS 1053

BRW 1013

BTM 1002

BUF 1021

BUR 1081

BWI 1036

CAK 1153

CDB 1009

CHA 1097

CLE 1069

CLT 1128

CMH 1111

COS 1070

CRW 1007

CVG 1113

CWA 1144

DAL 1137

DAY 1123

DCA 1141

DEN 1028

DFW 1026

DLH 1152

can't use this model if (expected life)*17 < years to analyze

HP HQ HR HS HT HU HV HW HX HY HZ IA IB IC ID

224 225 226 227 228 229 231 232 233 234 236 237 238

0 5

OffsiteGlycol GRV AnnCost OffsiteGlycol BlockPump AnnCost OffsiteGlycol DeicePad AnnCost POTW GRV AnnCost POTW Anaerobic DeicingPad AnnCost MinDeicing CapCost MinDeicing AnnCost Monitor/ EngrCost

78 79 80 83 81 84 85 86 Placeholder

OffsiteGlycol - 

GRV Annual 

Cost (2006 

$/yr)

OffsiteGlycol - 

B&P Annual 

Cost (2006 

$/yr)

OffsiteGlycol - 

Deice Pad 

Annual Cost 

(2006 $/yr)

POTW 

Anaerobic - 

GRV Annual 

Cost (2006 

$/yr)

POTW 

Anaerobic - 

Deice Pad 

Annual Cost 

(2006 $/yr)

Initial 

MinDeicing 

CapCost

Total 

MinDeicing 

CapCost

NPV of 

MinDeicing 

Capital Cost 

(2006 $)

Annualized 

MinDeicing 

Capital Cost 

(2006 $)

MinDeicing 

AnnCost

Initial 

Monitor/ 

EngrCost 

CapCost

Total 

Monitor/ 

EngrCost 

CapCost

NPV of 

Monitor/ 

EngrCost 

Capital Cost 

(2006 $)

Annualized 

Monitor/ 

EngrCost 

Capital Cost 

(2006 $)

Monitor/ 

EngrCost 

AnnCost (2006 

$/yr)

$0 $0 $0 $25,784 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $5,591 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $609 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $50,310 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $3,128 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $168,294 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $190 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $6,007 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $144,894 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $23,138 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $9,618 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $17,015 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $8,801 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $170,827 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $1,959 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $2,062 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $2,001 $0 $0 $0 $0 $0 $2,675 $0 $0 $0 $0 $0

$0 $0 $0 $8,399 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $36,617 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $28,569 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $394,119 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $1,222 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $5,437 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $113,862 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $129,449 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $24,098 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $24,471 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $1,660 $0 $0 $0 $0 $0 $3,745 $0 $0 $0 $0 $0

$0 $0 $0 $232,928 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $57,429 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $115,350 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $30,326 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $19,824 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $289,198 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $17,450 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $14,887 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $36,232 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $87,813 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $421,428 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $66,716 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $27,267 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80

81

82

83

84

85

86

87

88

89

90

DSM 1124

DTW 1138

EAU 1132

ELP 1087

EVV 1063

EWN 1027

EWR 1145

FAI 1010

FCA 1041

FLL 1106

FWA 1022

GCC 1072

GEG 1105

GPT 1015

GRB 1017

GRR 1058

GSO 1018

HLN 1067

HNL 1073

HOU 1061

HTS 1016

HVN 1071

HYA 1051

IAD 1142

IAH 1037

ILM 1052

ILN 1109

IND 1024

INL 1064

IPT 1030

ISP 1046

JAC 1054

JAX 1115

JFK 1089

JNU 1103

KOA 1077

KTN 1003

LAS 1033

LAX 1093

LCK 1119

LFT 1135

LGA 1029

HP HQ HR HS HT HU HV HW HX HY HZ IA IB IC ID

224 225 226 227 228 229 231 232 233 234 236 237 238

0 5

OffsiteGlycol GRV AnnCost OffsiteGlycol BlockPump AnnCost OffsiteGlycol DeicePad AnnCost POTW GRV AnnCost POTW Anaerobic DeicingPad AnnCost MinDeicing CapCost MinDeicing AnnCost Monitor/ EngrCost

78 79 80 83 81 84 85 86 Placeholder

OffsiteGlycol - 

GRV Annual 

Cost (2006 

$/yr)

OffsiteGlycol - 

B&P Annual 

Cost (2006 

$/yr)

OffsiteGlycol - 

Deice Pad 

Annual Cost 

(2006 $/yr)

POTW 

Anaerobic - 

GRV Annual 

Cost (2006 

$/yr)

POTW 

Anaerobic - 

Deice Pad 

Annual Cost 

(2006 $/yr)

Initial 

MinDeicing 

CapCost

Total 

MinDeicing 

CapCost

NPV of 

MinDeicing 

Capital Cost 

(2006 $)

Annualized 

MinDeicing 

Capital Cost 

(2006 $)

MinDeicing 

AnnCost

Initial 

Monitor/ 

EngrCost 

CapCost

Total 

Monitor/ 

EngrCost 

CapCost

NPV of 

Monitor/ 

EngrCost 

Capital Cost 

(2006 $)

Annualized 

Monitor/ 

EngrCost 

Capital Cost 

(2006 $)

Monitor/ 

EngrCost 

AnnCost (2006 

$/yr)

$0 $0 $0 $32,182 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $860,917 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $5,305 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $6,491 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $8,059 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $351 $0 $0 $0 $0 $0 $1,467 $0 $0 $0 $0 $0

$0 $0 $0 $449,223 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $33,334 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $15,422 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $20,165 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $352 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $27,194 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $620 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $24,853 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $38,870 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $27,496 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $7,352 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $5,667 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $5,178 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $1,970 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $18,459 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $430,433 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $4,097 $0 $0 $0 $0 $0 $4,099 $0 $0 $0 $0 $0

$0 $0 $0 $870 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $172,966 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $180,862 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $4,029 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $17,411 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $13,652 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $400 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $224,012 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $19,205 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $4,257 $0 $0 $0 $0 $0 $4,216 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $4,284 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $595 $0 $0 $0 $0 $0 $1,536 $0 $0 $0 $0 $0

$0 $0 $0 $194,063 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

91

92

93

94

95

96

97

98

99

100

101

102

103

104

105

106

107

108

109

110

111

112

113

114

115

116

117

118

119

120

121

122

123

124

125

126

127

128

129

130

131

132

LNY 1049

LWS 1092

MCI 1148

MCO 1042

MDW 1095

MEM 1140

MGM 1001

MHR 1047

MHT 1079

MIA 1055

MKE 1136

MSP 1126

MSY 1040

MWA 1060

OAK 1034

OGG 1039

OKC 1057

OMA 1068

OME 1104

ONT 1019

ORD 1006

ORF 1004

OTZ 1043

PBI 1086

PDX 1101

PHL 1139

PHX 1133

PIT 1107

PNS 1075

PVD 1121

RAP 1120

RDD 1048

RDM 1005

RDU 1147

RFD 1150

RIC 1031

RNO 1116

ROA 1044

ROC 1059

RST 1091

RSW 1122

SAF 1096

HP HQ HR HS HT HU HV HW HX HY HZ IA IB IC ID

224 225 226 227 228 229 231 232 233 234 236 237 238

0 5

OffsiteGlycol GRV AnnCost OffsiteGlycol BlockPump AnnCost OffsiteGlycol DeicePad AnnCost POTW GRV AnnCost POTW Anaerobic DeicingPad AnnCost MinDeicing CapCost MinDeicing AnnCost Monitor/ EngrCost

78 79 80 83 81 84 85 86 Placeholder

OffsiteGlycol - 

GRV Annual 

Cost (2006 

$/yr)

OffsiteGlycol - 

B&P Annual 

Cost (2006 

$/yr)

OffsiteGlycol - 

Deice Pad 

Annual Cost 

(2006 $/yr)

POTW 

Anaerobic - 

GRV Annual 

Cost (2006 

$/yr)

POTW 

Anaerobic - 

Deice Pad 

Annual Cost 

(2006 $/yr)

Initial 

MinDeicing 

CapCost

Total 

MinDeicing 

CapCost

NPV of 

MinDeicing 

Capital Cost 

(2006 $)

Annualized 

MinDeicing 

Capital Cost 

(2006 $)

MinDeicing 

AnnCost

Initial 

Monitor/ 

EngrCost 

CapCost

Total 

Monitor/ 

EngrCost 

CapCost

NPV of 

Monitor/ 

EngrCost 

Capital Cost 

(2006 $)

Annualized 

Monitor/ 

EngrCost 

Capital Cost 

(2006 $)

Monitor/ 

EngrCost 

AnnCost (2006 

$/yr)

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $9,944 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $81,490 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $117,534 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $79,669 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $93 $0 $0 $0 $0 $0 $1,168 $0 $0 $0 $0 $0

$0 $0 $0 $513 $0 $0 $0 $0 $0 $1,475 $0 $0 $0 $0 $0

$0 $0 $0 $70,923 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $61,178 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $582,615 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $19,801 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $44,394 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $1,219 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $14 $0 $0 $0 $0 $0 $1,110 $0 $0 $0 $0 $0

$0 $0 $0 $606,650 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $12,350 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $1,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $409 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $44,834 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $391,993 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $377,593 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $331 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $60,051 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $10,169 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $277 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $5,995 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $40,980 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $58,742 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $23,735 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $29,852 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $13,171 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $91,663 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $13,822 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $380 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $443 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

A B

Column number for SummryCsts calcs (starting at edge of range):

Edge of range

arprt_locid arprtsrvyid

ABQ 1014

can't use this model if (expected life)*17 < years to analyze

133

134

135

136

137

138

139

140

141

142

143

144

145

146

147

148

149

150

151

152

153

154

155

156

157

158

159

SAN 1035

SAT 1130

SBN 1074

SCC 1112

SDF 1108

SEA 1023

SFO 1143

SGU 1134

SIT 1999

SJC 1045

SJU 1038

SLC 1066

SMF 1099

SMX 1056

SNA 1102

SRQ 1125

STL 1011

SWF 1114

SYR 1080

TOL 1100

TPA 1083

TTN 1082

TUP 1025

TUS 1008

TVC 1117

XNA 1146

YIP 1127

HP HQ HR HS HT HU HV HW HX HY HZ IA IB IC ID

224 225 226 227 228 229 231 232 233 234 236 237 238

0 5

OffsiteGlycol GRV AnnCost OffsiteGlycol BlockPump AnnCost OffsiteGlycol DeicePad AnnCost POTW GRV AnnCost POTW Anaerobic DeicingPad AnnCost MinDeicing CapCost MinDeicing AnnCost Monitor/ EngrCost

78 79 80 83 81 84 85 86 Placeholder

OffsiteGlycol - 

GRV Annual 

Cost (2006 

$/yr)

OffsiteGlycol - 

B&P Annual 

Cost (2006 

$/yr)

OffsiteGlycol - 

Deice Pad 

Annual Cost 

(2006 $/yr)

POTW 

Anaerobic - 

GRV Annual 

Cost (2006 

$/yr)

POTW 

Anaerobic - 

Deice Pad 

Annual Cost 

(2006 $/yr)

Initial 

MinDeicing 

CapCost

Total 

MinDeicing 

CapCost

NPV of 

MinDeicing 

Capital Cost 

(2006 $)

Annualized 

MinDeicing 

Capital Cost 

(2006 $)

MinDeicing 

AnnCost

Initial 

Monitor/ 

EngrCost 

CapCost

Total 

Monitor/ 

EngrCost 

CapCost

NPV of 

Monitor/ 

EngrCost 

Capital Cost 

(2006 $)

Annualized 

Monitor/ 

EngrCost 

Capital Cost 

(2006 $)

Monitor/ 

EngrCost 

AnnCost (2006 

$/yr)

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $5,100 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $11,834 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $31,584 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $51,364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $62,986 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $42 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $5,580 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $228,216 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $130,049 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $12,910 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $74,540 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $18,580 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $2,158 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $328 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $937 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $4,610 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $12,310 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $4,089 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

A B

Annualized/Annual Cost Column to pull from:

col 4 = col of dummy costs = $0 (in CstAnnual)

arprt_locid arprtsrvyid

ABQ 1014

ABR 1098

AFW 1149

ALB 1065

ALO 1085

ANC 1012

ANI 1110

ASE 1050

ATL 1020

ATW 1088

AUS 1032

AVP 1131

AZO 1151

BDL 1129

BET 1118

BFI 1094

BHM 1062

BIS 1084

BNA 1078

BOI 1090

BOS 1053

BRW 1013

BTM 1002

BUF 1021

BUR 1081

BWI 1036

CAK 1153

CDB 1009

CHA 1097

CLE 1069

CLT 1128

CMH 1111

COS 1070

CRW 1007

CVG 1113

EA EB

don't delete:

arprt_locid costed

ABQ 1

ABR 1

AFW 1

ALB 1

ALO 1

ANC 1

ANI 1

ASE 1

ATL 1

ATW 1

AUS 1

AVP 1

AZO 1

BDL 1

BET 1

BFI 1

BHM 1

BIS 1

BNA 1

BOI 1

BOS 1

BRW 1

BTM 1

BUF 1

BUR 0

BWI 1

CAK 1

CDB 1

CHA 1

CLE 1

CLT 1

CMH 1

COS 1

CRW 1

CVG 1
1

2

3

4

5

6

7

8

9

10

A B

Annualized/Annual Cost Column to pull from:

col 4 = col of dummy costs = $0 (in CstAnnual)

arprt_locid arprtsrvyid

45 ABQ 1014

46

47

48

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

CWA 1144

DAL 1137

DAY 1123

DCA 1141

DEN 1028

DFW 1026

DLH 1152

DSM 1124

DTW 1138

EAU 1132

ELP 1087

EVV 1063

EWN 1027

EWR 1145

FAI 1010

FCA 1041

FLL 1106

FWA 1022

GCC 1072

GEG 1105

GPT 1015

GRB 1017

GRR 1058

GSO 1018

HLN 1067

HNL 1073

HOU 1061

HTS 1016

HVN 1071

HYA 1051

IAD 1142

IAH 1037

ILM 1052

ILN 1109

IND 1024

EA EB

don't delete:

arprt_locid costed

CWA 1

DAL 1

DAY 1

DCA 1

DEN 1

DFW 1

DLH 1

DSM 1

DTW 1

EAU 1

ELP 1

EVV 1

EWN 1

EWR 1

FAI 1

FCA 1

FLL 0

FWA 1

GCC 1

GEG 1

GPT 1

GRB 1

GRR 1

GSO 1

HLN 1

HNL 0

HOU 1

HTS 1

HVN 1

HYA 1

IAD 1

IAH 1

ILM 1

ILN 1

IND 1
1

2

3

4

5

6

7

8

9

10

A B

Annualized/Annual Cost Column to pull from:

col 4 = col of dummy costs = $0 (in CstAnnual)

arprt_locid arprtsrvyid

80 ABQ 1014

81

82

83

84

85

86

87

88

89

90

91

92

93

94

95

96

97

98

99

100

101

102

103

104

105

106

107

108

109

110

111

112

113

114

INL 1064

IPT 1030

ISP 1046

JAC 1054

JAX 1115

JFK 1089

JNU 1103

KOA 1077

KTN 1003

LAS 1033

LAX 1093

LCK 1119

LFT 1135

LGA 1029

LNY 1049

LWS 1092

MCI 1148

MCO 1042

MDW 1095

MEM 1140

MGM 1001

MHR 1047

MHT 1079

MIA 1055

MKE 1136

MSP 1126

MSY 1040

MWA 1060

OAK 1034

OGG 1039

OKC 1057

OMA 1068

OME 1104

ONT 1019

ORD 1006

EA EB

don't delete:

arprt_locid costed

INL 0

IPT 1

ISP 1

JAC 1

JAX 1

JFK 1

JNU 1

KOA 0

KTN 0

LAS 1

LAX 0

LCK 1

LFT 1

LGA 1

LNY 0

LWS 1

MCI 1

MCO 0

MDW 1

MEM 1

MGM 1

MHR 1

MHT 1

MIA 0

MKE 1

MSP 1

MSY 0

MWA 1

OAK 0

OGG 0

OKC 1

OMA 1

OME 1

ONT 1

ORD 1
1

2

3

4

5

6

7

8

9

10

A B

Annualized/Annual Cost Column to pull from:

col 4 = col of dummy costs = $0 (in CstAnnual)

arprt_locid arprtsrvyid

115 ABQ 1014

116

117

118

119

120

121

122

123

124

125

126

127

128

129

130

131

132

133

134

135

136

137

138

139

140

141

142

143

144

145

146

147

148

149

ORF 1004

OTZ 1043

PBI 1086

PDX 1101

PHL 1139

PHX 1133

PIT 1107

PNS 1075

PVD 1121

RAP 1120

RDD 1048

RDM 1005

RDU 1147

RFD 1150

RIC 1031

RNO 1116

ROA 1044

ROC 1059

RST 1091

RSW 1122

SAF 1096

SAN 1035

SAT 1130

SBN 1074

SCC 1112

SDF 1108

SEA 1023

SFO 1143

SGU 1134

SIT 1999

SJC 1045

SJU 1038

SLC 1066

SMF 1099

SMX 1056

EA EB

don't delete:

arprt_locid costed

ORF 1

OTZ 1

PBI 1

PDX 1

PHL 1

PHX 0

PIT 1

PNS 1

PVD 1

RAP 1

RDD 1

RDM 1

RDU 1

RFD 1

RIC 1

RNO 1

ROA 1

ROC 1

RST 1

RSW 1

SAF 1

SAN 0

SAT 1

SBN 1

SCC 1

SDF 1

SEA 1

SFO 1

SGU 1

SIT 0

SJC 0

SJU 0

SLC 1

SMF 0

SMX 0
1

2

3

4

5

6

7

8

9

10

A B

Annualized/Annual Cost Column to pull from:

col 4 = col of dummy costs = $0 (in CstAnnual)

arprt_locid arprtsrvyid

150 ABQ 1014

151

152

153

154

155

156

157

158

159

160

161

162

SNA 1102

SRQ 1125

STL 1011

SWF 1114

SYR 1080

TOL 1100

TPA 1083

TTN 1082

TUP 1025

TUS 1008

TVC 1117

XNA 1146

YIP 1127

EA EB

don't delete:

arprt_locid costed

SNA 0

SRQ 0

STL 1

SWF 1

SYR 1

TOL 1

TPA 0

TTN 1

TUP 1

TUS 1

TVC 1

XNA 1

YIP 1