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 77A 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** 

MGMMGM1001 1 1 Montgomery Rgnl (Dannelly Field) NA NA NA NA NA NA NA NA NA NA NA NA NA BTMORF1002 1 0 Bert Mooney NA NA NA NA NA NA NA NA NA NA NA NA NA ORFORD1004 1 0 Norfolk Intl NA NA NA NA NA NA NA NA NA NA NA NA NA RDMCRW1005 1 0 Roberts Field NA NA NA NA NA NA NA NA NA NA NA NA NA ORDTUS1006 1 0 Chicago O'Hare Intl NA NA NA NA NA NA NA NA NA NA NA NA NA CRWCDB1007 1 0 Yeager NA NA NA NA NA NA NA NA NA NA NA NA NA TUSANC1008 1 0 Tucson Intl NA NA NA NA NA NA NA NA NA NA NA NA NA CDBBRW1009 1 0 Cold Bay NA NA NA NA NA NA NA NA NA NA NA NA NA FAI ABQ1010 1 0 Fairbanks Intl NA NA NA NA NA NA NA NA NA NA NA NA NA STLHTS1011 1 0 Lambert-St Louis Intl NA NA NA NA NA NA NA NA NA NA NA NA NA ANCGRB1012 1 0 Ted Stevens Anchorage Intl NA NA NA NA NA NA NA NA NA NA NA NA NA BRWGSO1013 1 0 Wiley Post-Will Rogers Mem NA NA NA NA NA NA NA NA NA NA NA NA NA ABQONT1014 1 0 Albuquerque Intl Sunport NA NA NA NA NA NA NA NA NA NA NA NA NA GPTBUF1015 1 0 Gulfport-Biloxi Intl NA NA NA NA NA NA NA NA NA NA NA NA NA HTSFWA1016 1 0 Tri-State/Milton J. Ferguson Field NA NA NA NA NA NA NA NA NA NA NA NA NA GRBIND 1017 1 0 Austin Straubel International NA NA NA NA NA NA NA NA NA NA NA NA NA GSOTUP1018 1 0 Piedmont Triad International NA NA NA NA NA NA NA NA NA NA NA NA NA ONTEWN1019 1 1 Ontario Intl NA NA NA NA NA NA NA NA NA NA NA NA NA ATLLGA1020 1 0 Hartsfield - Jackson Atlanta Intl NA NA NA NA NA NA NA NA NA NA NA NA NA BUFRIC 1021 1 0 Buffalo Niagara Intl NA NA NA NA NA NA NA NA NA NA NA NA NA FWAAUS1022 1 0 Fort Wayne International NA NA NA NA NA NA NA NA NA NA NA NA NA SEALAS1023 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 TUPFCA1025 1 0 Tupelo Regional NA NA NA NA NA NA NA NA NA NA NA NA NA DFWOTZ1026 1 0 Dallas/Fort Worth International NA NA NA NA NA NA NA NA NA NA NA NA NA EWNROA1027 1 1 Craven County Regional NA NA NA NA NA NA NA NA NA NA NA NA NA DENSJC1028 1 0 Denver Intl NA NA NA NA NA NA NA NA NA NA NA NA NA LGAMHR1029 1 0 La Guardia NA NA NA NA NA NA NA NA NA NA NA NA NA IPT RDD1030 1 0 Williamsport Regional NA NA NA NA NA NA NA NA NA NA NA NA NA RICASE1031 1 0 Richmond Intl NA NA NA NA NA NA NA NA NA NA NA NA NA AUSHYA1032 1 0 Austin-Bergstrom Intl NA NA NA NA NA NA NA NA NA NA NA NA NA LASILM 1033 1 1 Mc Carran Intl NA NA NA NA NA NA NA NA NA NA NA NA NA BWIBOS1036 1 0 Baltimore-Washington Intl NA NA NA NA NA NA NA NA NA NA NA NA NA IAH OKC1037 1 1 George Bush Intercontinental Arpt/Houston NA NA NA NA NA NA NA NA NA NA NA NA NA FCAGRR1041 1 0 Glacier Park Intl NA NA NA NA NA NA NA NA NA NA NA NA NA OTZROC1043 1 0 Ralph Wien Memorial NA NA NA NA NA NA NA NA NA NA NA NA NA ROABHM1044 1 0 Roanoke Regional/Woodrum Field NA NA NA NA NA NA NA NA NA NA NA NA NA ISP EVV1046 1 0 Long Island Mac Arthur NA NA NA NA NA NA NA NA NA NA NA NA NA MHROMA1047 1 1 Sacramento Mather NA NA NA NA NA NA NA NA NA NA NA NA NA RDDCLE1048 1 0 Redding Municipal NA NA NA NA NA NA NA NA NA NA NA NA NA ASECOS1050 1 0 Aspen-Pitkin Co/Sardy Field NA NA NA NA NA NA NA NA NA NA NA NA NA HYAHVN1051 1 0 Barnstable Muni-Boardman/Polando Field NA NA NA NA NA NA NA NA NA NA NA NA NA ILMMHT1052 1 0 Wilmington Intl NA NA NA NA NA NA NA NA NA NA NA NA NA BOSTTN1053 1 0 General Edward Lawrence Logan Intl NA NA NA NA NA NA NA NA NA NA NA NA NA JACBIS 1054 1 0 Jackson Hole NA NA NA NA NA NA NA NA NA NA NA NA NA OKCALO1057 1 0 Will Rogers World NA NA NA NA NA NA NA NA NA NA NA NA NA GRRATW1058 1 0 Gerald R. Ford International NA NA NA NA NA NA NA NA NA NA NA NA NA ROCJFK1059 1 0 Greater Rochester International NA NA NA NA NA NA NA NA NA NA NA NA NA MWARST1060 1 0 Williamson County Regional NA NA NA NA NA NA NA NA NA NA NA NA NA HOUBFI 1061 1 0 William P Hobby NA NA NA NA NA NA NA NA NA NA NA NA NA BHMCHA1062 1 1 Birmingham Intl NA NA NA NA NA NA NA NA NA NA NA NA NA EVVSMF1063 1 0 Evansville Regional NA NA NA NA NA NA NA NA NA NA NA NA NA ALBTOL1065 1 0 Albany Intl NA NA NA NA NA NA NA NA NA NA NA NA NA SLCPDX1066 1 0 Salt Lake City Intl NA NA NA NA NA NA NA NA NA NA NA NA NA HLNJNU1067 1 0 Helena Regional NA NA NA NA NA NA NA NA NA NA NA NA NA OMAOME1068 1 0 Eppley Airfield NA NA NA NA NA NA NA NA NA NA NA NA NA CLEILN 1069 1 0 Cleveland-Hopkins Intl NA NA NA NA NA NA NA NA NA NA NA NA NA COSANI 1070 1 0 City of Colorado Springs Municipal NA NA NA NA NA NA NA NA NA NA NA NA NA HVNCMH1071 1 0 Tweed-New Haven NA NA NA NA NA NA NA NA NA NA NA NA NA GCCRNO1072 1 0 Gillette-Campbell County NA NA NA NA NA NA NA NA NA NA NA NA NA SBNBET1074 1 0 South Bend Regional NA NA NA NA NA NA NA NA NA NA NA NA NA PNSLCK1075 1 0 Pensacola Regional NA NA NA NA NA NA NA NA NA NA NA NA NA BNARAP1078 1 0 Nashville Intl NA NA NA NA NA NA NA NA NA NA NA NA NA MHTDSM1079 1 0 Manchester NA NA NA NA NA NA NA NA NA NA NA NA NA SYRYIP 1080 1 0 Syracuse Hancock Intl NA NA NA NA NA NA NA NA NA NA NA NA NA TTNCLT1082 1 0 Trenton Mercer NA NA NA NA NA NA NA NA NA NA NA NA NA BIS SAT1084 1 0 Bismarck Municipal NA NA NA NA NA NA NA NA NA NA NA NA NA ALOAVP1085 1 0 Waterloo Municipal NA NA NA NA NA NA NA NA NA NA NA NA NA PBI PHX1086 1 0 Palm Beach Intl NA NA NA NA NA NA NA NA NA NA NA NA NA ELPLFT1087 1 0 El Paso Intl NA NA NA NA NA NA NA NA NA NA NA NA NA ATWMKE1088 1 0 Outagamie County Regional NA NA NA NA NA NA NA NA NA NA NA NA NA JFKDAL1089 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 136A B C D E F G H I J K L M N O P Q R S T BOIMEM1090 1 0 Boise Air Terminal/Gowen Fld NA NA NA NA NA NA NA NA NA NA NA NA NA RSTDCA1091 1 0 Rochester International NA NA NA NA NA NA NA NA NA NA NA NA NA LWSIAD 1092 1 0 Lewiston-Nez Perce County NA NA NA NA NA NA NA NA NA NA NA NA NA BFI CWA1094 1 0 Boeing Field/King County Intl NA NA NA NA NA NA NA NA NA NA NA NA NA MDWEWR1095 1 0 Chicago Midway Intl NA NA NA NA NA NA NA NA NA NA NA NA NA SAFXNA1096 1 0 Santa Fe Municipal NA NA NA NA NA NA NA NA NA NA NA NA NA CHARDU1097 1 1 Lovell Field NA NA NA NA NA NA NA NA NA NA NA NA NA ABRMCI1098 1 0 Aberdeen Regional NA NA NA NA NA NA NA NA NA NA NA NA NA TOLMCI1100 1 0 Toledo Express NA NA NA NA NA NA NA NA NA NA NA NA NA PDXMCI1101 1 0 Portland Intl NA NA NA NA NA NA NA NA NA NA NA NA NA JNUMCI1103 1 0 Juneau Intl NA NA NA NA NA NA NA NA NA NA NA NA NA OMEMCI1104 1 0 Nome NA NA NA NA NA NA NA NA NA NA NA NA NA GEGMCI1105 1 0 Spokane Intl NA NA NA NA NA NA NA NA NA NA NA NA NA PIT MCI1107 1 0 Pittsburgh International NA NA NA NA NA NA NA NA NA NA NA NA NA SDFMCI1108 1 0 Louisville Intl-Standiford Field NA NA NA NA NA NA NA NA NA NA NA NA NA ILN MCI1109 1 0 Airborne Airpark NA NA NA NA NA NA NA NA NA NA NA NA NA ANI MCI1110 1 0 Aniak NA NA NA NA NA NA NA NA NA NA NA NA NA CMHMCI1111 1 0 Port Columbus Intl NA NA NA NA NA NA NA NA NA NA NA NA NA SCCMCI1112 1 0 Deadhorse NA NA NA NA NA NA NA NA NA NA NA NA NA CVGMCI1113 1 0 Cincinnati/Northern Kentucky International NA NA NA NA NA NA NA NA NA NA NA NA NA SWFMCI1114 1 0 Stewart Intl NA NA NA NA NA NA NA NA NA NA NA NA NA JAXMCI1115 1 0 Jacksonville Intl NA NA NA NA NA NA NA NA NA NA NA NA NA RNOMCI1116 1 0 Reno/Tahoe International NA NA NA NA NA NA NA NA NA NA NA NA NA TVCMCI1117 1 0 Cherry Capital NA NA NA NA NA NA NA NA NA NA NA NA NA BETMCI1118 1 0 Bethel NA NA NA NA NA NA NA NA NA NA NA NA NA LCKMCI1119 1 0 Rickenbacker International NA NA NA NA NA NA NA NA NA NA NA NA NA RAPMCI1120 1 0 Rapid City Regional NA NA NA NA NA NA NA NA NA NA NA NA NA PVDMCI1121 1 0 Theodore Francis Green State NA NA NA NA NA NA NA NA NA NA NA NA NA RSWMCI1122 1 0 Southwest Florida Intl NA NA NA NA NA NA NA NA NA NA NA NA NA DAYMCI1123 1 0 James M Cox Dayton Intl NA NA NA NA NA NA NA NA NA NA NA NA NA DSMMCI1124 1 0 Des Moines Intl NA NA NA NA NA NA NA NA NA NA NA NA NA MSPMCI1126 1 0 Minneapolis-St Paul Intl/Wold-Chamberlain NA NA NA NA NA NA NA NA NA NA NA NA NA YIP MCI1127 1 0 Willow Run NA NA NA NA NA NA NA NA NA NA NA NA NA CLTMCI1128 1 0 Charlotte/Douglas Intl NA NA NA NA NA NA NA NA NA NA NA NA NA BDLMCI1129 1 0 Bradley Intl NA NA NA NA NA NA NA NA NA NA NA NA NA SATMCI1130 1 0 San Antonio Intl NA NA NA NA NA NA NA NA NA NA NA NA NA AVPMCI1131 1 0 Wilkes-Barre/Scranton Intl NA NA NA NA NA NA NA NA NA NA NA NA NA EAUMCI1132 1 0 Chippewa Valley Regional NA NA NA NA NA NA NA NA NA NA NA NA NA SGUMCI1134 1 0 St George Municipal NA NA NA NA NA NA NA NA NA NA NA NA NA LFTMCI1135 1 1 Lafayette Regional NA NA NA NA NA NA NA NA NA NA NA NA NA MKEMCI1136 1 0 General Mitchell International NA NA NA NA NA NA NA NA NA NA NA NA NA DALMCI1137 1 0 Dallas Love Field NA NA NA NA NA NA NA NA NA NA NA NA NA DTWMCI1138 1 0 Detroit Metropolitan Wayne County NA NA NA NA NA NA NA NA NA NA NA NA NA PHLMCI1139 1 0 Philadelphia Intl NA NA NA NA NA NA NA NA NA NA NA NA NA MEMMCI1140 1 0 Memphis Intl NA NA NA NA NA NA NA NA NA NA NA NA NA DCAMCI1141 1 0 Ronald Reagan Washington National NA NA NA NA NA NA NA NA NA NA NA NA NA IAD MCI1142 1 0 Washington Dulles International NA NA NA NA NA NA NA NA NA NA NA NA NA SFOMCI1143 1 0 San Francisco International NA NA NA NA NA NA NA NA NA NA NA NA NA CWAMCI1144 1 0 Central Wisconsin NA NA NA NA NA NA NA NA NA NA NA NA NA EWRMCI1145 1 0 Newark Liberty Intl NA NA NA NA NA NA NA NA NA NA NA NA NA XNAMCI1146 1 0 Northwest Arkansas Regional NA NA NA NA NA NA NA NA NA NA NA NA NA RDUMCI1147 1 0 Raleigh-Durham Intl NA NA NA NA NA NA NA NA NA NA NA NA NA MCIMCI1148 1 0 Kansas City Intl NA NA NA NA NA NA NA NA NA NA NA NA NA AFWMCI1149 1 0 Fort Worth Alliance NA NA NA NA NA NA NA NA NA NA NA NA NA RFDMCI1150 1 0 Greater Rockford NA NA NA NA NA NA NA NA NA NA NA NA NA AZOMCI1151 1 0 Kalamazoo/Battle Creek Intl NA NA NA NA NA NA NA NA NA NA NA NA NA DLHMCI1152 1 0 Duluth Intl NA NA NA NA NA NA NA NA NA NA NA NA NA MCI1153 1 0 Akron - Canton Regional NA NA NA NA NA NA NA NA NA NA NA NA NA SIT MCI1999 0 0Sitka Rocky Gutierrez NA NA NA NA NA NA NA NA NA NA NA NA NA1 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 77A 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** 

MGMMGM1001 BTMORF1002 ORFORD1004 RDMCRW1005 ORDTUS1006 CRWCDB1007 TUSANC1008 CDBBRW1009 FAI ABQ1010 STLHTS1011 ANCGRB1012 BRWGSO1013 ABQONT1014 GPTBUF1015 HTSFWA1016 GRBIND 1017 GSOTUP1018 ONTEWN1019 ATLLGA1020 BUFRIC 1021 FWAAUS1022 SEALAS1023 IND IAH 1024 TUPFCA1025 DFWOTZ1026 EWNROA1027 DENSJC1028 LGAMHR1029 IPT RDD1030 RICASE1031 AUSHYA1032 LASILM 1033 BWIBOS1036 IAH OKC1037 FCAGRR1041 OTZROC1043 ROABHM1044 ISP EVV1046 MHROMA1047 RDDCLE1048 ASECOS1050 HYAHVN1051 ILMMHT1052 BOSTTN1053 JACBIS 1054 OKCALO1057 GRRATW1058 ROCJFK1059 MWARST1060 HOUBFI 1061 BHMCHA1062 EVVSMF1063 ALBTOL1065 SLCPDX1066 HLNJNU1067 OMAOME1068 CLEILN 1069 COSANI 1070 HVNCMH1071 GCCRNO1072 SBNBET1074 PNSLCK1075 BNARAP1078 MHTDSM1079 SYRYIP 1080 TTNCLT1082 BIS SAT1084 ALOAVP1085 PBI PHX1086 ELPLFT1087 ATWMKE1088 JFKDAL1089 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 2e Block&Pump 2f**  **DeicingPad 3a DeicingPad 3b**  **Block&Pump 2c Block&Pump 2d**  **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 136A B C BOIMEM1090 RSTDCA1091 LWSIAD 1092 BFI CWA1094 MDWEWR1095 SAFXNA1096 CHARDU1097 ABRMCI1098 TOLMCI1100 PDXMCI1101 JNUMCI1103 OMEMCI1104 GEGMCI1105 PIT MCI1107 SDFMCI1108 ILN MCI1109 ANI MCI1110 CMHMCI1111 SCCMCI1112 CVGMCI1113 SWFMCI1114 JAXMCI1115 RNOMCI1116 TVCMCI1117 BETMCI1118 LCKMCI1119 RAPMCI1120 PVDMCI1121 RSWMCI1122 DAYMCI1123 DSMMCI1124 MSPMCI1126 YIP MCI1127 CLTMCI1128 BDLMCI1129 SATMCI1130 AVPMCI1131 EAUMCI1132 SGUMCI1134 LFTMCI1135 MKEMCI1136 DALMCI1137 DTWMCI1138 PHLMCI1139 MEMMCI1140 DCAMCI1141 IAD MCI1142 SFOMCI1143 CWAMCI1144 EWRMCI1145 XNAMCI1146 RDUMCI1147 MCIMCI1148 AFWMCI1149 RFDMCI1150 AZOMCI1151 DLHMCI1152 MCI1153 SIT MCI1999 U V W X Y Z 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 NA1 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 77A 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** 

MGMMGM1001 BTMORF1002 ORFORD1004 RDMCRW1005 ORDTUS1006 CRWCDB1007 TUSANC1008 CDBBRW1009 FAI ABQ1010 STLHTS1011 ANCGRB1012 BRWGSO1013 ABQONT1014 GPTBUF1015 HTSFWA1016 GRBIND 1017 GSOTUP1018 ONTEWN1019 ATLLGA1020 BUFRIC 1021 FWAAUS1022 SEALAS1023 IND IAH 1024 TUPFCA1025 DFWOTZ1026 EWNROA1027 DENSJC1028 LGAMHR1029 IPT RDD1030 RICASE1031 AUSHYA1032 LASILM 1033 BWIBOS1036 IAH OKC1037 FCAGRR1041 OTZROC1043 ROABHM1044 ISP EVV1046 MHROMA1047 RDDCLE1048 ASECOS1050 HYAHVN1051 ILMMHT1052 BOSTTN1053 JACBIS 1054 OKCALO1057 GRRATW1058 ROCJFK1059 MWARST1060 HOUBFI 1061 BHMCHA1062 EVVSMF1063 ALBTOL1065 SLCPDX1066 HLNJNU1067 OMAOME1068 CLEILN 1069 COSANI 1070 HVNCMH1071 GCCRNO1072 SBNBET1074 PNSLCK1075 BNARAP1078 MHTDSM1079 SYRYIP 1080 TTNCLT1082 BIS SAT1084 ALOAVP1085 PBI PHX1086 ELPLFT1087 ATWMKE1088 JFKDAL1089 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 136A B C BOIMEM1090 RSTDCA1091 LWSIAD 1092 BFI CWA1094 MDWEWR1095 SAFXNA1096 CHARDU1097 ABRMCI1098 TOLMCI1100 PDXMCI1101 JNUMCI1103 OMEMCI1104 GEGMCI1105 PIT MCI1107 SDFMCI1108 ILN MCI1109 ANI MCI1110 CMHMCI1111 SCCMCI1112 CVGMCI1113 SWFMCI1114 JAXMCI1115 RNOMCI1116 TVCMCI1117 BETMCI1118 LCKMCI1119 RAPMCI1120 PVDMCI1121 RSWMCI1122 DAYMCI1123 DSMMCI1124 MSPMCI1126 YIP MCI1127 CLTMCI1128 BDLMCI1129 SATMCI1130 AVPMCI1131 EAUMCI1132 SGUMCI1134 LFTMCI1135 MKEMCI1136 DALMCI1137 DTWMCI1138 PHLMCI1139 MEMMCI1140 DCAMCI1141 IAD MCI1142 SFOMCI1143 CWAMCI1144 EWRMCI1145 XNAMCI1146 RDUMCI1147 MCIMCI1148 AFWMCI1149 RFDMCI1150 AZOMCI1151 DLHMCI1152 MCI1153 SIT MCI1999 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 $01 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 77A 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** 

MGMMGM1001 BTMORF1002 ORFORD1004 RDMCRW1005 ORDTUS1006 CRWCDB1007 TUSANC1008 CDBBRW1009 FAI ABQ1010 STLHTS1011 ANCGRB1012 BRWGSO1013 ABQONT1014 GPTBUF1015 HTSFWA1016 GRBIND 1017 GSOTUP1018 ONTEWN1019 ATLLGA1020 BUFRIC 1021 FWAAUS1022 SEALAS1023 IND IAH 1024 TUPFCA1025 DFWOTZ1026 EWNROA1027 DENSJC1028 LGAMHR1029 IPT RDD1030 RICASE1031 AUSHYA1032 LASILM 1033 BWIBOS1036 IAH OKC1037 FCAGRR1041 OTZROC1043 ROABHM1044 ISP EVV1046 MHROMA1047 RDDCLE1048 ASECOS1050 HYAHVN1051 ILMMHT1052 BOSTTN1053 JACBIS 1054 OKCALO1057 GRRATW1058 ROCJFK1059 MWARST1060 HOUBFI 1061 BHMCHA1062 EVVSMF1063 ALBTOL1065 SLCPDX1066 HLNJNU1067 OMAOME1068 CLEILN 1069 COSANI 1070 HVNCMH1071 GCCRNO1072 SBNBET1074 PNSLCK1075 BNARAP1078 MHTDSM1079 SYRYIP 1080 TTNCLT1082 BIS SAT1084 ALOAVP1085 PBI PHX1086 ELPLFT1087 ATWMKE1088 JFKDAL1089 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 $078 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 136A B C BOIMEM1090 RSTDCA1091 LWSIAD 1092 BFI CWA1094 MDWEWR1095 SAFXNA1096 CHARDU1097 ABRMCI1098 TOLMCI1100 PDXMCI1101 JNUMCI1103 OMEMCI1104 GEGMCI1105 PIT MCI1107 SDFMCI1108 ILN MCI1109 ANI MCI1110 CMHMCI1111 SCCMCI1112 CVGMCI1113 SWFMCI1114 JAXMCI1115 RNOMCI1116 TVCMCI1117 BETMCI1118 LCKMCI1119 RAPMCI1120 PVDMCI1121 RSWMCI1122 DAYMCI1123 DSMMCI1124 MSPMCI1126 YIP MCI1127 CLTMCI1128 BDLMCI1129 SATMCI1130 AVPMCI1131 EAUMCI1132 SGUMCI1134 LFTMCI1135 MKEMCI1136 DALMCI1137 DTWMCI1138 PHLMCI1139 MEMMCI1140 DCAMCI1141 IAD MCI1142 SFOMCI1143 CWAMCI1144 EWRMCI1145 XNAMCI1146 RDUMCI1147 MCIMCI1148 AFWMCI1149 RFDMCI1150 AZOMCI1151 DLHMCI1152 MCI1153 SIT MCI1999 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 $01 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 77A 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** 

MGMMGM1001 BTMORF1002 ORFORD1004 RDMCRW1005 ORDTUS1006 CRWCDB1007 TUSANC1008 CDBBRW1009 FAI ABQ1010 STLHTS1011 ANCGRB1012 BRWGSO1013 ABQONT1014 GPTBUF1015 HTSFWA1016 GRBIND 1017 GSOTUP1018 ONTEWN1019 ATLLGA1020 BUFRIC 1021 FWAAUS1022 SEALAS1023 IND IAH 1024 TUPFCA1025 DFWOTZ1026 EWNROA1027 DENSJC1028 LGAMHR1029 IPT RDD1030 RICASE1031 AUSHYA1032 LASILM 1033 BWIBOS1036 IAH OKC1037 FCAGRR1041 OTZROC1043 ROABHM1044 ISP EVV1046 MHROMA1047 RDDCLE1048 ASECOS1050 HYAHVN1051 ILMMHT1052 BOSTTN1053 JACBIS 1054 OKCALO1057 GRRATW1058 ROCJFK1059 MWARST1060 HOUBFI 1061 BHMCHA1062 EVVSMF1063 ALBTOL1065 SLCPDX1066 HLNJNU1067 OMAOME1068 CLEILN 1069 COSANI 1070 HVNCMH1071 GCCRNO1072 SBNBET1074 PNSLCK1075 BNARAP1078 MHTDSM1079 SYRYIP 1080 TTNCLT1082 BIS SAT1084 ALOAVP1085 PBI PHX1086 ELPLFT1087 ATWMKE1088 JFKDAL1089 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 $54,00078 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 136A B C BOIMEM1090 RSTDCA1091 LWSIAD 1092 BFI CWA1094 MDWEWR1095 SAFXNA1096 CHARDU1097 ABRMCI1098 TOLMCI1100 PDXMCI1101 JNUMCI1103 OMEMCI1104 GEGMCI1105 PIT MCI1107 SDFMCI1108 ILN MCI1109 ANI MCI1110 CMHMCI1111 SCCMCI1112 CVGMCI1113 SWFMCI1114 JAXMCI1115 RNOMCI1116 TVCMCI1117 BETMCI1118 LCKMCI1119 RAPMCI1120 PVDMCI1121 RSWMCI1122 DAYMCI1123 DSMMCI1124 MSPMCI1126 YIP MCI1127 CLTMCI1128 BDLMCI1129 SATMCI1130 AVPMCI1131 EAUMCI1132 SGUMCI1134 LFTMCI1135 MKEMCI1136 DALMCI1137 DTWMCI1138 PHLMCI1139 MEMMCI1140 DCAMCI1141 IAD MCI1142 SFOMCI1143 CWAMCI1144 EWRMCI1145 XNAMCI1146 RDUMCI1147 MCIMCI1148 AFWMCI1149 RFDMCI1150 AZOMCI1151 DLHMCI1152 MCI1153 SIT MCI1999 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 $01 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: variable Scale 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 using1 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: variable Scale 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 90DSM 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$12,807,4991 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: variable Scale 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 132LNY 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 $01 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: variable Scale 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 159SAN 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 $01 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 using1 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 90DSM 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 using

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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$15,727,7771 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 132LNY 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 using

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 $01 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 159SAN 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 using

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 $01 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 using1 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 90DSM 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$10,613,7851 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 132LNY 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 $24,2481 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 159SAN 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 $223,6561 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 AnnCostPipingCost Piping AnnCostPond Aeration CapCost Pond Aeration AnnCost Pond CapCost Pond AnnCostGRV 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 $672,3661 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 90DSM 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 AnnCostPipingCost Piping AnnCostPond Aeration CapCost Pond Aeration AnnCost Pond CapCost Pond AnnCostGRV 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$1,008,5481 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 132LNY 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 AnnCostPipingCost Piping AnnCostPond Aeration CapCost Pond Aeration AnnCost Pond CapCost Pond AnnCostGRV 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 $672,3661 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 159SAN 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 AnnCostPipingCost Piping AnnCostPond Aeration CapCost Pond Aeration AnnCost Pond CapCost Pond AnnCostGRV 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 $672,3661 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 AnnCostBlockPump CapCost BlockPump AnnCost DeicePad CapCost DeicePad AnnCost UFRO GRV CapCost UFRO GRV AnnCost 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 $01 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 90DSM 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 AnnCostBlockPump CapCost BlockPump AnnCost DeicePad CapCost DeicePad AnnCost UFRO GRV CapCost UFRO GRV AnnCost 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 $01 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 132LNY 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 AnnCostBlockPump CapCost BlockPump AnnCost DeicePad CapCost DeicePad AnnCost UFRO GRV CapCost UFRO GRV AnnCost 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 $01 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 159SAN 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 AnnCostBlockPump CapCost BlockPump AnnCost DeicePad CapCost DeicePad AnnCost UFRO GRV CapCost UFRO GRV AnnCost 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 $01 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 AnnCost 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 $01 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 90DSM 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 AnnCost 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 $01 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 132LNY 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 AnnCost 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 $01 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 159SAN 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 AnnCost 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 $01 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 AnnCost 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 $01 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 90DSM 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 AnnCost 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 $01 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 132LNY 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 AnnCost 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 $01 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 159SAN 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 AnnCost 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 $01

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 $01

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 90DSM 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 $01

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 132LNY 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 $01

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 159SAN 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 BAnnualized/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 BAnnualized/Annual Cost Column to pull from: col 4 = col of dummy costs = $0 (in CstAnnual)

**arprt_locid arprtsrvyid**  ABQ 1014 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 78 79CWA 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 BAnnualized/Annual Cost Column to pull from: col 4 = col of dummy costs = $0 (in CstAnnual)

**arprt_locid arprtsrvyid**  ABQ 1014 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 114INL 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 BAnnualized/Annual Cost Column to pull from: col 4 = col of dummy costs = $0 (in CstAnnual)

**arprt_locid arprtsrvyid**  ABQ 1014 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149ORF 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 BAnnualized/Annual Cost Column to pull from: col 4 = col of dummy costs = $0 (in CstAnnual)

**arprt_locid arprtsrvyid**  ABQ 1014 150 151 152 153 154 155 156 157 158 159 160 161 162SNA 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