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 77ABC 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 0Montgomery Rgnl (Dannelly Field) NA NA NA NA NA NA NA NA NA NA NA NA NA BTMORF1002 1 0Bert Mooney NA NA NA NA NA NA NA NA NA NA NA NA NA ORFORD1004 1 0Norfolk Intl NA NA NA NA NA NA NA NA NA NA NA NA NA RDMCRW1005 1 0Roberts Field NA NA NA NA NA NA NA NA NA NA NA NA NA ORDTUS1006 1 0Chicago O'Hare Intl NA NA NA NA NA NA NA NA NA NA NA NA NA CRWCDB1007 1 0Yeager NA NA NA NA NA NA NA NA NA NA NA NA NA TUSANC1008 1 0Tucson Intl NA NA NA NA NA NA NA NA NA NA NA NA NA CDBBRW1009 1 0Cold Bay NA NA NA NA NA NA NA NA NA NA NA NA NA FAIABQ1010 1 0Fairbanks Intl NA NA NA NA NA NA NA NA NA NA NA NA NA STLHTS1011 1 0Lambert-St Louis Intl NA NA NA NA NA NA NA NA NA NA NA NA NA ANCGRB1012 1 0Ted Stevens Anchorage Intl NA NA NA NA NA NA NA NA NA NA NA NA NA BRWGSO1013 1 0Wiley Post-Will Rogers Mem NA NA NA NA NA NA NA NA NA NA NA NA NA ABQONT1014 1 0Albuquerque Intl Sunport NA NA NA NA NA NA NA NA NA NA NA NA NA GPTBUF1015 1 0Gulfport-Biloxi Intl NA NA NA NA NA NA NA NA NA NA NA NA NA HTSFWA1016 1 0Tri-State/Milton J. Ferguson Field NA NA NA NA NA NA NA NA NA NA NA NA NA GRBIND1017 1 0Austin Straubel International NA NA NA NA NA NA NA NA NA NA NA NA NA GSOTUP1018 1 0Piedmont Triad International NA NA NA NA NA NA NA NA NA NA NA NA NA ONTEWN1019 1 0Ontario Intl NA NA NA NA NA NA NA NA NA NA NA NA NA ATLLGA1020 1 0Hartsfield - Jackson Atlanta Intl NA NA NA NA NA NA NA NA NA NA NA NA NA BUFRIC1021 1 0Buffalo Niagara Intl NA NA NA NA NA NA NA NA NA NA NA NA NA FWAAUS1022 1 0Fort Wayne International NA NA NA NA NA NA NA NA NA NA NA NA NA SEALAS1023 1 0Seattle-Tacoma Intl NA NA NA NA NA NA NA NA NA NA NA NA NA INDIAH1024 1 0Indianapolis Intl NA NA NA NA NA NA NA NA NA NA NA NA NA TUPFCA1025 1 0Tupelo Regional NA NA NA NA NA NA NA NA NA NA NA NA NA DFWOTZ1026 1 0Dallas/Fort Worth International NA NA NA NA NA NA NA NA NA NA NA NA NA EWNROA1027 1 0Craven County Regional NA NA NA NA NA NA NA NA NA NA NA NA NA DENSJC1028 1 0Denver Intl NA NA NA NA NA NA NA NA NA NA NA NA NA LGAMHR1029 1 0La Guardia NA NA NA NA NA NA NA NA NA NA NA NA NA IPTRDD1030 1 0Williamsport Regional NA NA NA NA NA NA NA NA NA NA NA NA NA RICASE1031 1 0Richmond Intl NA NA NA NA NA NA NA NA NA NA NA NA NA AUSHYA1032 1 0Austin-Bergstrom Intl NA NA NA NA NA NA NA NA NA NA NA NA NA LASILM1033 1 0Mc Carran Intl NA NA NA NA NA NA NA NA NA NA NA NA NA BWIBOS1036 1 0Baltimore-Washington Intl NA NA NA NA NA NA NA NA NA NA NA NA NA IAHOKC1037 1 0George Bush Intercontinental Arpt/Houston NA NA NA NA NA NA NA NA NA NA NA NA NA FCAGRR1041 1 0Glacier Park Intl NA NA NA NA NA NA NA NA NA NA NA NA NA OTZROC1043 1 0Ralph Wien Memorial NA NA NA NA NA NA NA NA NA NA NA NA NA ROABHM1044 1 0Roanoke Regional/Woodrum Field NA NA NA NA NA NA NA NA NA NA NA NA NA ISPEVV1046 1 0Long Island Mac Arthur NA NA NA NA NA NA NA NA NA NA NA NA NA MHROMA1047 1 0Sacramento Mather NA NA NA NA NA NA NA NA NA NA NA NA NA RDDCLE1048 1 0Redding Municipal NA NA NA NA NA NA NA NA NA NA NA NA NA ASECOS1050 1 0Aspen-Pitkin Co/Sardy Field NA NA NA NA NA NA NA NA NA NA NA NA NA HYAHVN1051 1 0Barnstable Muni-Boardman/Polando Field NA NA NA NA NA NA NA NA NA NA NA NA NA ILMMHT1052 1 0Wilmington Intl NA NA NA NA NA NA NA NA NA NA NA NA NA BOSTTN1053 1 0General Edward Lawrence Logan Intl NA NA NA NA NA NA NA NA NA NA NA NA NA JACBIS1054 1 0Jackson Hole NA NA NA NA NA NA NA NA NA NA NA NA NA OKCALO1057 1 0Will Rogers World NA NA NA NA NA NA NA NA NA NA NA NA NA GRRATW1058 1 0Gerald R. Ford International NA NA NA NA NA NA NA NA NA NA NA NA NA ROCJFK1059 1 0Greater Rochester International NA NA NA NA NA NA NA NA NA NA NA NA NA MWARST1060 1 0Williamson County Regional NA NA NA NA NA NA NA NA NA NA NA NA NA HOUBFI1061 1 0William P Hobby NA NA NA NA NA NA NA NA NA NA NA NA NA BHMCHA1062 1 0Birmingham Intl NA NA NA NA NA NA NA NA NA NA NA NA NA EVVSMF1063 1 0Evansville Regional NA NA NA NA NA NA NA NA NA NA NA NA NA ALBTOL1065 1 0Albany Intl NA NA NA NA NA NA NA NA NA NA NA NA NA SLCPDX1066 1 0Salt Lake City Intl NA NA NA NA NA NA NA NA NA NA NA NA NA HLNJNU1067 1 0Helena Regional NA NA NA NA NA NA NA NA NA NA NA NA NA OMAOME1068 1 0Eppley Airfield NA NA NA NA NA NA NA NA NA NA NA NA NA CLEILN1069 1 0Cleveland-Hopkins Intl NA NA NA NA NA NA NA NA NA NA NA NA NA COSANI1070 1 0City of Colorado Springs Municipal NA NA NA NA NA NA NA NA NA NA NA NA NA HVNCMH1071 1 0Tweed-New Haven NA NA NA NA NA NA NA NA NA NA NA NA NA GCCRNO1072 1 0Gillette-Campbell County NA NA NA NA NA NA NA NA NA NA NA NA NA SBNBET1074 1 0South Bend Regional NA NA NA NA NA NA NA NA NA NA NA NA NA PNSLCK1075 1 0Pensacola Regional NA NA NA NA NA NA NA NA NA NA NA NA NA BNARAP1078 1 0Nashville Intl NA NA NA NA NA NA NA NA NA NA NA NA NA MHTDSM1079 1 0Manchester NA NA NA NA NA NA NA NA NA NA NA NA NA SYRYIP1080 1 0Syracuse Hancock Intl NA NA NA NA NA NA NA NA NA NA NA NA NA TTNCLT1082 1 0Trenton Mercer NA NA NA NA NA NA NA NA NA NA NA NA NA BISSAT1084 1 0Bismarck Municipal NA NA NA NA NA NA NA NA NA NA NA NA NA ALOAVP1085 1 0Waterloo Municipal NA NA NA NA NA NA NA NA NA NA NA NA NA PBIPHX1086 1 0Palm Beach Intl NA NA NA NA NA NA NA NA NA NA NA NA NA ELPLFT1087 1 0El Paso Intl NA NA NA NA NA NA NA NA NA NA NA NA NA ATWMKE1088 1 0Outagamie County Regional NA NA NA NA NA NA NA NA NA NA NA NA NA JFKDAL1089 1 0John 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 136ABC D E F G H I J K L M N O P Q R S T BOIMEM1090 1 0Boise Air Terminal/Gowen Fld NA NA NA NA NA NA NA NA NA NA NA NA NA RSTDCA1091 1 0Rochester International NA NA NA NA NA NA NA NA NA NA NA NA NA LWSIAD1092 1 0Lewiston-Nez Perce County NA NA NA NA NA NA NA NA NA NA NA NA NA BFICWA1094 1 0Boeing Field/King County Intl NA NA NA NA NA NA NA NA NA NA NA NA NA MDWEWR1095 1 0Chicago Midway Intl NA NA NA NA NA NA NA NA NA NA NA NA NA SAFXNA1096 1 0Santa Fe Municipal NA NA NA NA NA NA NA NA NA NA NA NA NA CHARDU1097 1 0Lovell Field NA NA NA NA NA NA NA NA NA NA NA NA NA ABRMCI1098 1 0Aberdeen Regional NA NA NA NA NA NA NA NA NA NA NA NA NA TOLMCI1100 1 0Toledo Express NA NA NA NA NA NA NA NA NA NA NA NA NA PDXMCI1101 1 0Portland Intl NA NA NA NA NA NA NA NA NA NA NA NA NA JNUMCI1103 1 0Juneau Intl NA NA NA NA NA NA NA NA NA NA NA NA NA OMEMCI1104 1 0Nome NA NA NA NA NA NA NA NA NA NA NA NA NA GEGMCI1105 1 0Spokane Intl NA NA NA NA NA NA NA NA NA NA NA NA NA PITMCI1107 1 0Pittsburgh International NA NA NA NA NA NA NA NA NA NA NA NA NA SDFMCI1108 1 0Louisville Intl-Standiford Field NA NA NA NA NA NA NA NA NA NA NA NA NA ILNMCI1109 1 0Airborne Airpark NA NA NA NA NA NA NA NA NA NA NA NA NA ANIMCI1110 1 0Aniak NA NA NA NA NA NA NA NA NA NA NA NA NA CMHMCI1111 1 0Port Columbus Intl NA NA NA NA NA NA NA NA NA NA NA NA NA SCCMCI1112 1 0Deadhorse NA NA NA NA NA NA NA NA NA NA NA NA NA CVGMCI1113 1 0Cincinnati/Northern Kentucky International NA NA NA NA NA NA NA NA NA NA NA NA NA SWFMCI1114 1 0Stewart Intl NA NA NA NA NA NA NA NA NA NA NA NA NA JAXMCI1115 1 0Jacksonville Intl NA NA NA NA NA NA NA NA NA NA NA NA NA RNOMCI1116 1 0Reno/Tahoe International NA NA NA NA NA NA NA NA NA NA NA NA NA TVCMCI1117 1 0Cherry Capital NA NA NA NA NA NA NA NA NA NA NA NA NA BETMCI1118 1 0Bethel NA NA NA NA NA NA NA NA NA NA NA NA NA LCKMCI1119 1 0Rickenbacker International NA NA NA NA NA NA NA NA NA NA NA NA NA RAPMCI1120 1 0Rapid City Regional NA NA NA NA NA NA NA NA NA NA NA NA NA PVDMCI1121 1 0Theodore Francis Green State NA NA NA NA NA NA NA NA NA NA NA NA NA RSWMCI1122 1 0Southwest Florida Intl NA NA NA NA NA NA NA NA NA NA NA NA NA DAYMCI1123 1 0James M Cox Dayton Intl NA NA NA NA NA NA NA NA NA NA NA NA NA DSMMCI1124 1 0Des Moines Intl NA NA NA NA NA NA NA NA NA NA NA NA NA MSPMCI1126 1 0Minneapolis-St Paul Intl/Wold-Chamberlain NA NA NA NA NA NA NA NA NA NA NA NA NA YIPMCI1127 1 0Willow Run NA NA NA NA NA NA NA NA NA NA NA NA NA CLTMCI1128 1 0Charlotte/Douglas Intl NA NA NA NA NA NA NA NA NA NA NA NA NA BDLMCI1129 1 0Bradley Intl NA NA NA NA NA NA NA NA NA NA NA NA NA SATMCI1130 1 0San Antonio Intl NA NA NA NA NA NA NA NA NA NA NA NA NA AVPMCI1131 1 0Wilkes-Barre/Scranton Intl NA NA NA NA NA NA NA NA NA NA NA NA NA EAUMCI1132 1 0Chippewa Valley Regional NA NA NA NA NA NA NA NA NA NA NA NA NA SGUMCI1134 1 0St George Municipal NA NA NA NA NA NA NA NA NA NA NA NA NA LFTMCI1135 1 0Lafayette Regional NA NA NA NA NA NA NA NA NA NA NA NA NA MKEMCI1136 1 0General Mitchell International NA NA NA NA NA NA NA NA NA NA NA NA NA DALMCI1137 1 0Dallas Love Field NA NA NA NA NA NA NA NA NA NA NA NA NA DTWMCI1138 1 0Detroit Metropolitan Wayne County NA NA NA NA NA NA NA NA NA NA NA NA NA PHLMCI1139 1 0Philadelphia Intl NA NA NA NA NA NA NA NA NA NA NA NA NA MEMMCI1140 1 0Memphis Intl NA NA NA NA NA NA NA NA NA NA NA NA NA DCAMCI1141 1 0Ronald Reagan Washington National NA NA NA NA NA NA NA NA NA NA NA NA NA IADMCI1142 1 0Washington Dulles International NA NA NA NA NA NA NA NA NA NA NA NA NA SFOMCI1143 1 0San Francisco International NA NA NA NA NA NA NA NA NA NA NA NA NA CWAMCI1144 1 0Central Wisconsin NA NA NA NA NA NA NA NA NA NA NA NA NA EWRMCI1145 1 0Newark Liberty Intl NA NA NA NA NA NA NA NA NA NA NA NA NA XNAMCI1146 1 0Northwest Arkansas Regional NA NA NA NA NA NA NA NA NA NA NA NA NA RDUMCI1147 1 0Raleigh-Durham Intl NA NA NA NA NA NA NA NA NA NA NA NA NA MCIMCI1148 1 0Kansas City Intl NA NA NA NA NA NA NA NA NA NA NA NA NA AFWMCI1149 1 0Fort Worth Alliance NA NA NA NA NA NA NA NA NA NA NA NA NA RFDMCI1150 1 0Greater Rockford NA NA NA NA NA NA NA NA NA NA NA NA NA AZOMCI1151 1 0Kalamazoo/Battle Creek Intl NA NA NA NA NA NA NA NA NA NA NA NA NA DLHMCI1152 1 0Duluth Intl NA NA NA NA NA NA NA NA NA NA NA NA NA MCI1153 1 0Akron - Canton Regional NA NA NA NA NA NA NA NA NA NA NA NA NA SITMCI1999 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 77ABC **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 FAIABQ1010 STLHTS1011 ANCGRB1012 BRWGSO1013 ABQONT1014 GPTBUF1015 HTSFWA1016 GRBIND1017 GSOTUP1018 ONTEWN1019 ATLLGA1020 BUFRIC1021 FWAAUS1022 SEALAS1023 INDIAH1024 TUPFCA1025 DFWOTZ1026 EWNROA1027 DENSJC1028 LGAMHR1029 IPTRDD1030 RICASE1031 AUSHYA1032 LASILM1033 BWIBOS1036 IAHOKC1037 FCAGRR1041 OTZROC1043 ROABHM1044 ISPEVV1046 MHROMA1047 RDDCLE1048 ASECOS1050 HYAHVN1051 ILMMHT1052 BOSTTN1053 JACBIS1054 OKCALO1057 GRRATW1058 ROCJFK1059 MWARST1060 HOUBFI1061 BHMCHA1062 EVVSMF1063 ALBTOL1065 SLCPDX1066 HLNJNU1067 OMAOME1068 CLEILN1069 COSANI1070 HVNCMH1071 GCCRNO1072 SBNBET1074 PNSLCK1075 BNARAP1078 MHTDSM1079 SYRYIP1080 TTNCLT1082 BISSAT1084 ALOAVP1085 PBIPHX1086 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 Block&Pump 2c**  **Block&Pump 2d DeicingPad 3b**  **DeicingPad 3c DeicingPad 3d**  **DeicingPad 3e DeicingPad 3f** 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136ABC BOIMEM1090 RSTDCA1091 LWSIAD1092 BFICWA1094 MDWEWR1095 SAFXNA1096 CHARDU1097 ABRMCI1098 TOLMCI1100 PDXMCI1101 JNUMCI1103 OMEMCI1104 GEGMCI1105 PITMCI1107 SDFMCI1108 ILNMCI1109 ANIMCI1110 CMHMCI1111 SCCMCI1112 CVGMCI1113 SWFMCI1114 JAXMCI1115 RNOMCI1116 TVCMCI1117 BETMCI1118 LCKMCI1119 RAPMCI1120 PVDMCI1121 RSWMCI1122 DAYMCI1123 DSMMCI1124 MSPMCI1126 YIPMCI1127 CLTMCI1128 BDLMCI1129 SATMCI1130 AVPMCI1131 EAUMCI1132 SGUMCI1134 LFTMCI1135 MKEMCI1136 DALMCI1137 DTWMCI1138 PHLMCI1139 MEMMCI1140 DCAMCI1141 IADMCI1142 SFOMCI1143 CWAMCI1144 EWRMCI1145 XNAMCI1146 RDUMCI1147 MCIMCI1148 AFWMCI1149 RFDMCI1150 AZOMCI1151 DLHMCI1152 MCI1153 SITMCI1999 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 77ABC **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 FAIABQ1010 STLHTS1011 ANCGRB1012 BRWGSO1013 ABQONT1014 GPTBUF1015 HTSFWA1016 GRBIND1017 GSOTUP1018 ONTEWN1019 ATLLGA1020 BUFRIC1021 FWAAUS1022 SEALAS1023 INDIAH1024 TUPFCA1025 DFWOTZ1026 EWNROA1027 DENSJC1028 LGAMHR1029 IPTRDD1030 RICASE1031 AUSHYA1032 LASILM1033 BWIBOS1036 IAHOKC1037 FCAGRR1041 OTZROC1043 ROABHM1044 ISPEVV1046 MHROMA1047 RDDCLE1048 ASECOS1050 HYAHVN1051 ILMMHT1052 BOSTTN1053 JACBIS1054 OKCALO1057 GRRATW1058 ROCJFK1059 MWARST1060 HOUBFI1061 BHMCHA1062 EVVSMF1063 ALBTOL1065 SLCPDX1066 HLNJNU1067 OMAOME1068 CLEILN1069 COSANI1070 HVNCMH1071 GCCRNO1072 SBNBET1074 PNSLCK1075 BNARAP1078 MHTDSM1079 SYRYIP1080 TTNCLT1082 BISSAT1084 ALOAVP1085 PBIPHX1086 ELPLFT1087 ATWMKE1088 JFKDAL1089 AM AN AO AP AQ AR AS AT AU AV AW AX AY AZ BA BB BC BD

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

**AnnCost3f CapCost3g** **AnnCost3g Option1a**  **CapCost Option1a** 

**AnnCost Option1bCapC** 

**ost Option1bAnnC** 

**ost Option2aCapC** 

**ost Option2aAnnC** 

**ost Option2bCapC** 

**ost Option2bAnnC** 

**ost Storage** 

**CapCost Spreader** 

**CapCost Chemical Costs** 

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $243,850 $10,487 NA NA NA NA NA NA $40,000 $203,850 $10,487 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $150,844 NA NA NA NA NA NA $0 $0 $150,844 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $657,442 NA NA NA NA NA NA $0 $0 $657,442 $0 $0 $0 $0

NA NA NA $243,850 $7,870 NA NA NA NA NA NA $40,000 $203,850 $7,870 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $24,660 NA NA NA NA NA NA $0 $0 $24,660 $0 $0 $0 $0

NA NA NA $0 $16,346 NA NA NA NA NA NA $0 $0 $16,346 $0 $0 $0 $0

NA NA NA $0 $38,826 NA NA NA NA NA NA $0 $0 $38,826 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $105,445 NA NA NA NA NA NA $0 $0 $105,445 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $203,850 $131 NA NA NA NA NA NA $0 $203,850 $131 $0 $0 $0 $0

NA NA NA $0 $3,935 NA NA NA NA NA NA $0 $0 $3,935 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $388,333 $2,243 NA NA NA NA NA NA $40,000 $348,333 $2,243 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $577,406 NA NA NA NA NA NA $0 $0 $577,406 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $243,850 $12,765 NA NA NA NA NA NA $40,000 $203,850 $12,765 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $8,854 NA NA NA NA NA NA $0 $0 $8,854 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $243,850 $2,361 NA NA NA NA NA NA $40,000 $203,850 $2,361 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0 added 9/9/10 - new options

**Urea Replacement 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 136ABC BOIMEM1090 RSTDCA1091 LWSIAD1092 BFICWA1094 MDWEWR1095 SAFXNA1096 CHARDU1097 ABRMCI1098 TOLMCI1100 PDXMCI1101 JNUMCI1103 OMEMCI1104 GEGMCI1105 PITMCI1107 SDFMCI1108 ILNMCI1109 ANIMCI1110 CMHMCI1111 SCCMCI1112 CVGMCI1113 SWFMCI1114 JAXMCI1115 RNOMCI1116 TVCMCI1117 BETMCI1118 LCKMCI1119 RAPMCI1120 PVDMCI1121 RSWMCI1122 DAYMCI1123 DSMMCI1124 MSPMCI1126 YIPMCI1127 CLTMCI1128 BDLMCI1129 SATMCI1130 AVPMCI1131 EAUMCI1132 SGUMCI1134 LFTMCI1135 MKEMCI1136 DALMCI1137 DTWMCI1138 PHLMCI1139 MEMMCI1140 DCAMCI1141 IADMCI1142 SFOMCI1143 CWAMCI1144 EWRMCI1145 XNAMCI1146 RDUMCI1147 MCIMCI1148 AFWMCI1149 RFDMCI1150 AZOMCI1151 DLHMCI1152 MCI1153 SITMCI1999 AM AN AO AP AQ AR AS AT AU AV AW AX AY AZ BA BB BC BD

NA NA NA $0 $159,636 NA NA NA NA NA NA $0 $0 $159,636 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $253,850 $199,901 NA NA NA NA NA NA $50,000 $203,850 $199,901 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $253,850 $251,319 NA NA NA NA NA NA $50,000 $203,850 $251,319 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $203,850 $944 NA NA NA NA NA NA $0 $203,850 $944 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $7,870 NA NA NA NA NA NA $0 $0 $7,870 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $59,734 NA NA NA NA NA NA $0 $0 $59,734 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $2,848 NA NA NA NA NA NA $0 $0 $2,848 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $243,850 $25,971 NA NA NA NA NA NA $40,000 $203,850 $25,971 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $91,667 NA NA NA NA NA NA $0 $0 $91,667 $0 $0 $0 $0

NA NA NA $0 $6,590 NA NA NA NA NA NA $0 $0 $6,590 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $24,660 NA NA NA NA NA NA $0 $0 $24,660 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $33,209 NA NA NA NA NA NA $0 $0 $33,209 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $243,850 $10,625 NA NA NA NA NA NA $40,000 $203,850 $10,625 $0 $0 $0 $0

NA NA NA $243,850 $35,153 NA NA NA NA NA NA $40,000 $203,850 $35,153 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $257,772 NA NA NA NA NA NA $0 $0 $257,772 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $0 $0 $0 $0 $0 $0 $0

NA NA NA $0 $8,395 NA NA NA NA NA NA $0 $0 $8,395 $0 $0 $0 $0

NA NA NA $0 $0 NA NA NA NA NA NA $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 77ABC **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 FAIABQ1010 STLHTS1011 ANCGRB1012 BRWGSO1013 ABQONT1014 GPTBUF1015 HTSFWA1016 GRBIND1017 GSOTUP1018 ONTEWN1019 ATLLGA1020 BUFRIC1021 FWAAUS1022 SEALAS1023 INDIAH1024 TUPFCA1025 DFWOTZ1026 EWNROA1027 DENSJC1028 LGAMHR1029 IPTRDD1030 RICASE1031 AUSHYA1032 LASILM1033 BWIBOS1036 IAHOKC1037 FCAGRR1041 OTZROC1043 ROABHM1044 ISPEVV1046 MHROMA1047 RDDCLE1048 ASECOS1050 HYAHVN1051 ILMMHT1052 BOSTTN1053 JACBIS1054 OKCALO1057 GRRATW1058 ROCJFK1059 MWARST1060 HOUBFI1061 BHMCHA1062 EVVSMF1063 ALBTOL1065 SLCPDX1066 HLNJNU1067 OMAOME1068 CLEILN1069 COSANI1070 HVNCMH1071 GCCRNO1072 SBNBET1074 PNSLCK1075 BNARAP1078 MHTDSM1079 SYRYIP1080 TTNCLT1082 BISSAT1084 ALOAVP1085 PBIPHX1086 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

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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 136ABC BOIMEM1090 RSTDCA1091 LWSIAD1092 BFICWA1094 MDWEWR1095 SAFXNA1096 CHARDU1097 ABRMCI1098 TOLMCI1100 PDXMCI1101 JNUMCI1103 OMEMCI1104 GEGMCI1105 PITMCI1107 SDFMCI1108 ILNMCI1109 ANIMCI1110 CMHMCI1111 SCCMCI1112 CVGMCI1113 SWFMCI1114 JAXMCI1115 RNOMCI1116 TVCMCI1117 BETMCI1118 LCKMCI1119 RAPMCI1120 PVDMCI1121 RSWMCI1122 DAYMCI1123 DSMMCI1124 MSPMCI1126 YIPMCI1127 CLTMCI1128 BDLMCI1129 SATMCI1130 AVPMCI1131 EAUMCI1132 SGUMCI1134 LFTMCI1135 MKEMCI1136 DALMCI1137 DTWMCI1138 PHLMCI1139 MEMMCI1140 DCAMCI1141 IADMCI1142 SFOMCI1143 CWAMCI1144 EWRMCI1145 XNAMCI1146 RDUMCI1147 MCIMCI1148 AFWMCI1149 RFDMCI1150 AZOMCI1151 DLHMCI1152 MCI1153 SITMCI1999 BE BF BG BH BI BJ BK BL BM BN BO BP BQ BR BS BT BU BV $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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 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 77ABC **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 FAIABQ1010 STLHTS1011 ANCGRB1012 BRWGSO1013 ABQONT1014 GPTBUF1015 HTSFWA1016 GRBIND1017 GSOTUP1018 ONTEWN1019 ATLLGA1020 BUFRIC1021 FWAAUS1022 SEALAS1023 INDIAH1024 TUPFCA1025 DFWOTZ1026 EWNROA1027 DENSJC1028 LGAMHR1029 IPTRDD1030 RICASE1031 AUSHYA1032 LASILM1033 BWIBOS1036 IAHOKC1037 FCAGRR1041 OTZROC1043 ROABHM1044 ISPEVV1046 MHROMA1047 RDDCLE1048 ASECOS1050 HYAHVN1051 ILMMHT1052 BOSTTN1053 JACBIS1054 OKCALO1057 GRRATW1058 ROCJFK1059 MWARST1060 HOUBFI1061 BHMCHA1062 EVVSMF1063 ALBTOL1065 SLCPDX1066 HLNJNU1067 OMAOME1068 CLEILN1069 COSANI1070 HVNCMH1071 GCCRNO1072 SBNBET1074 PNSLCK1075 BNARAP1078 MHTDSM1079 SYRYIP1080 TTNCLT1082 BISSAT1084 ALOAVP1085 PBIPHX1086 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

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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 136ABC BOIMEM1090 RSTDCA1091 LWSIAD1092 BFICWA1094 MDWEWR1095 SAFXNA1096 CHARDU1097 ABRMCI1098 TOLMCI1100 PDXMCI1101 JNUMCI1103 OMEMCI1104 GEGMCI1105 PITMCI1107 SDFMCI1108 ILNMCI1109 ANIMCI1110 CMHMCI1111 SCCMCI1112 CVGMCI1113 SWFMCI1114 JAXMCI1115 RNOMCI1116 TVCMCI1117 BETMCI1118 LCKMCI1119 RAPMCI1120 PVDMCI1121 RSWMCI1122 DAYMCI1123 DSMMCI1124 MSPMCI1126 YIPMCI1127 CLTMCI1128 BDLMCI1129 SATMCI1130 AVPMCI1131 EAUMCI1132 SGUMCI1134 LFTMCI1135 MKEMCI1136 DALMCI1137 DTWMCI1138 PHLMCI1139 MEMMCI1140 DCAMCI1141 IADMCI1142 SFOMCI1143 CWAMCI1144 EWRMCI1145 XNAMCI1146 RDUMCI1147 MCIMCI1148 AFWMCI1149 RFDMCI1150 AZOMCI1151 DLHMCI1152 MCI1153 SITMCI1999 BW BX BY BZ CA CB CC CD CE CF CG CH CI CJ CK $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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 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 49A B C D E F GH 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:130cost group:9 10infl (CPI):2.3%40 41 42

**arprt_locid arprtsrvyid** **arprt_name dummy_cost** **MODIFIED FOR UREA**  **COSTS ScaleOpt1** **ScaleOpt2 ScaleOpt3** **cstd MODIFIED**  **FOR UREA COSTS** **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**  ABQ1014Albuquerque Intl Sunport $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA ABR 1098Aberdeen Regional $0 1.00 1.000.6010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA AFW1149Fort Worth Alliance $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA ALB 1065Albany Intl $0 1.00 0.43 1.0010 4.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA ALO 1085Waterloo Muni $0 1.00 1.00 1.0010 5.25%7.00% $243,850$243,850$447,700$347,477$30,654 $2,361 $2,361 NA ANC 1012Ted Stevens Anchorage Intl $0 1.00 1.00 1.0010 6.22%7.00% $0 $0 $0 $0 $0$657,442$657,442 NA ANI 1110Aniak $0 1.00 1.00 1.0010 5.25%7.00% $203,850$203,850$407,700$307,477$27,125 $944 $944 NA ASE 1050Aspen-Pitkin Co/Sardy Field $0 1.00 1.00 1.5010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA ATL 1020Hartsfield - Jackson Atlanta Intl $0 1.00 0.67 1.0010 5.38%7.00% $0 $0 $0 $0 $0 $0 $0 NA ATW1088Outagamie County Regional $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA AUS 1032Austin-Bergstrom Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA AVP 1131Wilkes-Barre/Scranton Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA AZO 1151 Kalamazoo/Battle Creek International $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA BDL 1129Bradley Intl $0 1.00 0.67 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $6,590 $6,590 NA BET 1118Bethel $0 1.00 1.00 1.0010 5.25%7.00% $243,850$243,850$447,700$347,477$30,654$25,971$25,971 NA BFI 1094Boeing Field/King County Intl $0 1.00 1.00 1.5010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA BHM1062Birmingham Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA BIS 1084Bismarck Muni $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA BNA 1078Nashville Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA BOI 1090Boise Air Terminal/Gowen Fld $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0$159,636$159,636 NA BOS 1053General Edward Lawrence Logan Intl $0 1.00 1.00 1.0010 4.36%7.00% $388,333$388,333$736,666$565,408$49,879 $2,243 $2,243 NA BRW1013Wiley Post-Will Rogers Mem $0 1.00 1.00 1.0010 5.25%7.00% $243,850$243,850$447,700$347,477$30,654 $7,870 $7,870 NA BTM 1002Bert Mooney $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA BUF 1021 Buffalo Niagara Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA BUR1081 Bob Hope $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC BWI 1036Baltimore-Washington Intl $0 1.00 1.00 1.0010 5.50%7.00% $0 $0 $0 $0 $0 $0 $0 NA CAK 1153Akron-Canton Regional $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $8,395 $8,395 NA CDB 1009Cold Bay $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA CHA1097Lovell Field $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA CLE 1069Cleveland-Hopkins Intl $0 1.00 1.00 1.0010 5.50%7.00% $0 $0 $0 $0 $0 $0 $0 NA CLT 1128Charlotte/Douglas Intl $0 1.00 1.00 1.0010 7.80%7.00% $0 $0 $0 $0 $0$91,667$91,667 NA CMH1111 Port Columbus Intl $0 1.00 1.00 1.0010 5.50%7.00% $0 $0 $0 $0 $0 $0 $0 NA COS1070City of Colorado Springs Muni $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA CRW1007Yeager $0 1.00 1.00 1.5010 5.25%7.00% $243,850$243,850$447,700$347,477$30,654$10,487$10,487 NA CVG1113Cincinnati/Northern Kentucky Intl $0 1.00 1.000.6910 5.50%7.00% $0 $0 $0 $0 $0 $0 $0 NA CWA1144Central Wisconsin $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0$33,209$33,209 NA DAL 1137Dallas Love Field $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA DAY 1123James M Cox Dayton Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA DCA1141 Ronald Reagan Washington National $0 1.00 1.00 1.5010 6.00%7.00% $0 $0 $0 $0 $0$24,660$24,660 NA DEN 1028Denver Intl $0 1.00 0.430.6510 2.04%7.00% $0 $0 $0 $0 $0 $0 $0 NA DFW1026Dallas/Fort Worth International $0 1.00 1.00 1.0010 5.00%7.00% $0 $0 $0 $0 $0 $0 $0 NA DLH 1152Duluth Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA DSM1124Des Moines Intl $0 1.00 1.00 1.0010 4.20%7.00% $0 $0 $0 $0 $0 $0 $0 NA

can't use this model if (expected life)*17 < years to analyze Needs to be adjusted before using1 2 3 4 5

6

7A B C D E F GH 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:130cost group:9 10infl (CPI):2.3%40 41 42

**arprt_locid arprtsrvyid** **arprt_name dummy_cost** **MODIFIED FOR UREA**  **COSTS ScaleOpt1** **ScaleOpt2 ScaleOpt3** **cstd MODIFIED**  **FOR UREA COSTS** **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

50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92DTW1138Detroit Metropolitan Wayne County $0 1.00 0.400.6010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA EAU 1132Chippewa Valley Regional $0 1.00 1.000.6010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA ELP 1087El Paso Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA EVV 1063Evansville Regional $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA EWN1027Craven County Regional $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA EWR1145Newark Liberty Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA FAI 1010Fairbanks Intl $0 1.00 1.00 1.0010 6.22%7.00% $0 $0 $0 $0 $0$150,844$150,844 NA FCA 1041Glacier Park Intl $0 1.00 1.00 1.0010 5.25%7.00% $203,850$203,850$407,700$307,477$27,125 $131 $131 NA FLL 1106Fort Lauderdale/Hollywood Intl $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC FWA1022Fort Wayne International $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0$105,445$105,445 NA GCC1072Gillette-Campbell County $0 1.00 1.000.6010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA GEG1105Spokane Intl $0 1.00 1.00 1.0010 4.80%7.00% $253,850$253,850$457,700$357,477$31,536$251,319$251,319 NA GPT 1015Gulfport-Biloxi Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA GRB1017Austin Straubel International $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0$16,346$16,346 NA GRR1058Gerald R. Ford International $0 1.00 1.00 1.0010 5.00%7.00% $0 $0 $0 $0 $0 $0 $0 NA GSO1018Piedmont Triad International $0 1.00 1.00 1.0010 5.00%7.00% $0 $0 $0 $0 $0$38,826$38,826 NA HLN 1067Helena Regional $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA HNL 1073Honolulu Intl $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC HOU1061William P Hobby $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA HTS 1016Tri-State/Milton J. Ferguson Field $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0$24,660$24,660 NA HVN 1071Tweed-New Haven $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA HYA 1051 Barnstable Muni-Boardman/Polando Field$0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA IAD 1142Washington Dulles International $0 1.00 1.00 1.5010 6.00%7.00% $0 $0 $0 $0 $0 $0 $0 NA IAH 1037George Bush Intercontinental Arpt/Houston$0 1.00 1.00 1.0010 5.63%7.00% $0 $0 $0 $0 $0 $0 $0 NA ILM 1052Wilmington Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA ILN 1109Airborne Airpark $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA IND 1024Indianapolis Intl $0 1.00 1.00 1.5010 4.90%7.00% $0 $0 $0 $0 $0 $0 $0 NA INL 1064Falls Intl $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC IPT 1030Williamsport Rgnl $0 1.00 0.67 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA ISP 1046Long Island Mac Arthur $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA JAC 1054Jackson Hole $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA JAX 1115Jacksonville Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA JFK 1089John F Kennedy Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA JNU 1103Juneau Intl $0 1.00 1.00 1.0010 5.25%7.00% $253,850$253,850$457,700$357,477$31,536$199,901$199,901 NA KOA1077Kona Intl at Keahole $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC KTN 1003Ketchikan Intl $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC LAS 1033Mc Carran Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA LAX 1093Los Angeles Intl $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC LCK 1119Rickenbacker International $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA LFT 1135Lafayette Regional $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA LGA 1029La Guardia $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA LNY 1049Lanai $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC LWS1092Lewiston-Nez Perce County $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA1 2 3 4 5

6

7A B C D E F GH 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:130cost group:9 10infl (CPI):2.3%40 41 42

**arprt_locid arprtsrvyid** **arprt_name dummy_cost** **MODIFIED FOR UREA**  **COSTS ScaleOpt1** **ScaleOpt2 ScaleOpt3** **cstd MODIFIED**  **FOR UREA COSTS** **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

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 135MCI 1148Kansas City Intl $0 1.00 1.00 1.0010 5.75%7.00% $0 $0 $0 $0 $0 $0 $0 NA MCO1042Orlando Intl $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC MDW1095Chicago Midway Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA MEM1140Memphis Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA MGM1001 Montgomery Rgnl (Dannelly Field) $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA MHR1047Sacramento Mather $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA MHT1079Manchester $0 1.00 1.00 1.0010 4.38%7.00% $0 $0 $0 $0 $0 $8,854 $8,854 NA MIA 1055Miami Intl $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC MKE1136General Mitchell International $0 1.00 0.98 1.4610 4.90%7.00% $0 $0 $0 $0 $0 $0 $0 NA MSP1126Minneapolis-St Paul Intl/Wold-Chamberlain$0 1.00 0.67 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA MSY1040Louis Armstrong New Orleans Intl $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC MWA1060Williamson County Regional $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA OAK1034Metropolitan Oakland Intl $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC OGG1039Kahului $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC OKC1057Will Rogers World $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA OMA1068Eppley Airfield $0 1.00 1.00 1.0010 3.50%7.00% $0 $0 $0 $0 $0 $0 $0 NA OME1104Nome $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA ONT1019Ontario Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA ORD1006Chicago O'Hare Intl $0 1.00 1.00 1.0010 5.00%7.00% $0 $0 $0 $0 $0 $0 $0 NA ORF 1004Norfolk Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA OTZ 1043Ralph Wien Memorial $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $3,935 $3,935 NA PBI 1086Palm Beach Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA PDX 1101 Portland Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA PHL 1139Philadelphia Intl $0 1.00 1.000.71 10 5.50%7.00% $0 $0 $0 $0 $0 $0 $0 NA PHX 1133Phoenix Sky Harbor Intl $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC PIT 1107Pittsburgh International $0 1.00 1.00 1.0010 6.22%7.00% $0 $0 $0 $0 $0 $0 $0 NA PNS 1075Pensacola Regional $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA PVD 1121Theodore Francis Green State $0 1.00 1.00 1.0010 5.00%7.00% $0 $0 $0 $0 $0 $0 $0 NA RAP 1120Rapid City Regional $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA RDD1048Redding Muni $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA RDM1005Roberts Field $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA RDU1147Raleigh-Durham Intl $0 1.00 1.00 1.0010 5.00%7.00% $243,850$243,850$447,700$347,477$30,654$35,153$35,153 NA RFD 1150Greater Rockford $0 1.00 1.00 1.0010 5.20%7.00% $0 $0 $0 $0 $0$257,772$257,772 NA RIC 1031 Richmond International $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA RNO1116Reno/Tahoe International $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $2,848 $2,848 NA ROA1044Roanoke Regional/Woodrum Field $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA ROC1059Greater Rochester International $0 1.00 1.00 1.2010 4.00%7.00% $0 $0 $0 $0 $0 $0 $0 NA RST 1091 Rochester International $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA RSW1122Southwest Florida Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA SAF 1096Santa Fe Muni $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA SAN 1035San Diego Intl $0 1.00 0.40 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC SAT 1130San Antonio Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA SBN 1074South Bend Regional $0 1.00 1.00 1.0010 5.25%7.00% $243,850$243,850$447,700$347,477$30,654$12,765$12,765 NA1 2 3 4 5

6

7A B C D E F GH 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:130cost group:9 10infl (CPI):2.3%40 41 42

**arprt_locid arprtsrvyid** **arprt_name dummy_cost** **MODIFIED FOR UREA**  **COSTS ScaleOpt1** **ScaleOpt2 ScaleOpt3** **cstd MODIFIED**  **FOR UREA COSTS** **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

136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159SCC 1112Deadhorse $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $7,870 $7,870 NA SDF 1108Louisville Intl-Standiford Field $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA SEA 1023Seattle-Tacoma Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA SFO 1143San Francisco International $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA SGU1134St George Muni $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA SIT 1999Sitka Rocky Gutierrez $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC SJC 1045Norman Y. Mineta San Jose International$0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC SJU 1038Luis Munoz Marin Intl $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC SLC 1066Salt Lake City Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0$577,406$577,406 NA SMF 1099Sacramento International $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC SMX1056Santa Maria Pub/Capt G Allan Hancock Fld$0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC SNA 1102John Wayne Airport-Orange County $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC SRQ1125Sarasota/Bradenton Intl $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC STL 1011 Lambert-St Louis Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA SWF1114Stewart Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0$59,734$59,734 NA SYR 1080Syracuse Hancock Intl $0 1.00 0.67 1.0010 9.37%7.00% $0 $0 $0 $0 $0 $0 $0 NA TOL 1100Toledo Express $0 1.00 1.00 1.0010 6.37%7.00% $0 $0 $0 $0 $0 $0 $0 NA TPA 1083Tampa Intl $0 1.00 1.00 1.0000 5.25%7.00% NC NC NC NC NC NC NC NC TTN 1082Trenton Mercer $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA TUP 1025Tupelo Rgnl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA TUS 1008Tucson Intl $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA TVC 1117Cherry Capital $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 NA XNA 1146Northwest Arkansas Rgnl $0 1.00 1.00 1.0010 5.25%7.00% $243,850$243,850$447,700$347,477$30,654$10,625$10,625 NA YIP 1127Willow Run $0 1.00 1.00 1.0010 5.25%7.00% $0 $0 $0 $0 $0 $0 $0 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 49A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014 ABR 1098 AFW1149 ALB 1065 ALO 1085 ANC 1012 ANI 1110 ASE 1050 ATL 1020 ATW1088 AUS 1032 AVP 1131 AZO 1151 BDL 1129 BET 1118 BFI 1094 BHM1062 BIS 1084 BNA 1078 BOI 1090 BOS 1053 BRW1013 BTM 1002 BUF 1021 BUR1081 BWI 1036 CAK 1153 CDB 1009 CHA1097 CLE 1069 CLT 1128 CMH1111 COS1070 CRW1007 CVG1113 CWA1144 DAL 1137 DAY 1123 DCA1141 DEN 1028 DFW1026 DLH 1152 DSM1124

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** 

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA Needs to be adjusted before using Needs to be adjusted before using Needs to be adjusted before using1 2 3 4 5

6

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92DTW1138 EAU 1132 ELP 1087 EVV 1063 EWN1027 EWR1145 FAI 1010 FCA 1041 FLL 1106 FWA1022 GCC1072 GEG1105 GPT 1015 GRB1017 GRR1058 GSO1018 HLN 1067 HNL 1073 HOU1061 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 KOA1077 KTN 1003 LAS 1033 LAX 1093 LCK 1119 LFT 1135 LGA 1029 LNY 1049 LWS1092 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

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA 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 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA1 2 3 4 5

6

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

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 135MCI 1148 MCO1042 MDW1095 MEM1140 MGM1001 MHR1047 MHT1079 MIA 1055 MKE1136 MSP1126 MSY1040 MWA1060 OAK1034 OGG1039 OKC1057 OMA1068 OME1104 ONT1019 ORD1006 ORF 1004 OTZ 1043 PBI 1086 PDX 1101 PHL 1139 PHX 1133 PIT 1107 PNS 1075 PVD 1121 RAP 1120 RDD1048 RDM1005 RDU1147 RFD 1150 RIC 1031 RNO1116 ROA1044 ROC1059 RST 1091 RSW1122 SAF 1096 SAN 1035 SAT 1130 SBN 1074 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

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA 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 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NA NA NA NA NA NA NA NA NA 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

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159SCC 1112 SDF 1108 SEA 1023 SFO 1143 SGU1134 SIT 1999 SJC 1045 SJU 1038 SLC 1066 SMF 1099 SMX1056 SNA 1102 SRQ1125 STL 1011 SWF1114 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

NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA 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 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA 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 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA 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 49A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014 ABR 1098 AFW1149 ALB 1065 ALO 1085 ANC 1012 ANI 1110 ASE 1050 ATL 1020 ATW1088 AUS 1032 AVP 1131 AZO 1151 BDL 1129 BET 1118 BFI 1094 BHM1062 BIS 1084 BNA 1078 BOI 1090 BOS 1053 BRW1013 BTM 1002 BUF 1021 BUR1081 BWI 1036 CAK 1153 CDB 1009 CHA1097 CLE 1069 CLT 1128 CMH1111 COS1070 CRW1007 CVG1113 CWA1144 DAL 1137 DAY 1123 DCA1141 DEN 1028 DFW1026 DLH 1152 DSM1124

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 See column IJ for Urea Chemical Costs Option2bAnnCost 47 P P P P 48

**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 Storage**

**Capital Cost (2006 $)** **Total Storage**

**Capital Cost (2006 $)** 

NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC$40,000 $40,000 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC$40,000 $40,000 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC$40,000 $40,000 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC$40,000 $40,000 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA 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 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC$40,000 $40,000 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 **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

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92DTW1138 EAU 1132 ELP 1087 EVV 1063 EWN1027 EWR1145 FAI 1010 FCA 1041 FLL 1106 FWA1022 GCC1072 GEG1105 GPT 1015 GRB1017 GRR1058 GSO1018 HLN 1067 HNL 1073 HOU1061 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 KOA1077 KTN 1003 LAS 1033 LAX 1093 LCK 1119 LFT 1135 LGA 1029 LNY 1049 LWS1092 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 See column IJ for Urea Chemical Costs Option2bAnnCost 47 P P P P 48

**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 Storage**

**Capital Cost (2006 $)** **Total Storage**

**Capital Cost (2006 $)**  **PLACEHOLDER PLACEHOLDER**  Needs to be adjusted before using Needs to be adjusted before using Needs to be adjusted before using

NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA 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 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC$50,000 $50,000 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA 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 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA 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 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC$50,000 $50,000 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 NA NA NA 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 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA 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 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $01 2 3 4 5

6

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

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 135MCI 1148 MCO1042 MDW1095 MEM1140 MGM1001 MHR1047 MHT1079 MIA 1055 MKE1136 MSP1126 MSY1040 MWA1060 OAK1034 OGG1039 OKC1057 OMA1068 OME1104 ONT1019 ORD1006 ORF 1004 OTZ 1043 PBI 1086 PDX 1101 PHL 1139 PHX 1133 PIT 1107 PNS 1075 PVD 1121 RAP 1120 RDD1048 RDM1005 RDU1147 RFD 1150 RIC 1031 RNO1116 ROA1044 ROC1059 RST 1091 RSW1122 SAF 1096 SAN 1035 SAT 1130 SBN 1074 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 See column IJ for Urea Chemical Costs Option2bAnnCost 47 P P P P 48

**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 Storage**

**Capital Cost (2006 $)** **Total Storage**

**Capital Cost (2006 $)**  **PLACEHOLDER PLACEHOLDER**  Needs to be adjusted before using Needs to be adjusted before using Needs to be adjusted before using

NA NA NA 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 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA 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 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA 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 NA NA NA 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 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA 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 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC$40,000 $40,000 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA 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 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC$40,000 $40,0001 2 3 4 5

6

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159SCC 1112 SDF 1108 SEA 1023 SFO 1143 SGU1134 SIT 1999 SJC 1045 SJU 1038 SLC 1066 SMF 1099 SMX1056 SNA 1102 SRQ1125 STL 1011 SWF1114 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 See column IJ for Urea Chemical Costs Option2bAnnCost 47 P P P P 48

**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 Storage**

**Capital Cost (2006 $)** **Total Storage**

**Capital Cost (2006 $)**  **PLACEHOLDER PLACEHOLDER**  Needs to be adjusted before using Needs to be adjusted before using Needs to be adjusted before using

NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA 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 NA NA NA 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 NC NC NC NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA 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 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $0 $0 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC$40,000 $40,000 NA NA NA NC NC NC NC NC NC NC NC NC NC NC NC $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 49A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014 ABR 1098 AFW1149 ALB 1065 ALO 1085 ANC 1012 ANI 1110 ASE 1050 ATL 1020 ATW1088 AUS 1032 AVP 1131 AZO 1151 BDL 1129 BET 1118 BFI 1094 BHM1062 BIS 1084 BNA 1078 BOI 1090 BOS 1053 BRW1013 BTM 1002 BUF 1021 BUR1081 BWI 1036 CAK 1153 CDB 1009 CHA1097 CLE 1069 CLT 1128 CMH1111 COS1070 CRW1007 CVG1113 CWA1144 DAL 1137 DAY 1123 DCA1141 DEN 1028 DFW1026 DLH 1152 DSM1124

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 10 20 20 Deflator 2007 to 2006:0.9766 See column IJ for Urea Chemical Costs Control: set to 0 for QA/QC; set to 1 for correct calc:1 Placeholder PlaceholderPlaceholder PlaceholderPlaceholder PlaceholderPlaceholder 51 49 51 51 51 51 51 51

**NPV of Storage Capital Cost**  **(2006 $) Annualized** 

**Storage Capital Cost (2006 $)** **Storage Annual**

**Cost (2006 $/yr)** **Initial Spreader**

**Capital Cost (2006 $)** **Total Spreader**

**Capital Cost (2006 $)** **NPV of**

**Spreader Capital Cost**  **(2006 $) Annualized** 

**Spreader Capital Cost**  **(2006 $) Spreader** 

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $40,000 $3,529 $0$203,850$407,700$307,477$27,125 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0$203,850$407,700$307,477$27,125 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $40,000 $3,529 $0$203,850$407,700$307,477$27,125 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $40,000 $3,529 $0$348,333$696,666$525,408$46,350 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $40,000 $3,529 $0$203,850$407,700$307,477$27,125 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $40,000 $3,529 $0$203,850$407,700$307,477$27,125 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92DTW1138 EAU 1132 ELP 1087 EVV 1063 EWN1027 EWR1145 FAI 1010 FCA 1041 FLL 1106 FWA1022 GCC1072 GEG1105 GPT 1015 GRB1017 GRR1058 GSO1018 HLN 1067 HNL 1073 HOU1061 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 KOA1077 KTN 1003 LAS 1033 LAX 1093 LCK 1119 LFT 1135 LGA 1029 LNY 1049 LWS1092 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 10 20 20 Deflator 2007 to 2006:0.9766 See column IJ for Urea Chemical Costs Control: set to 0 for QA/QC; set to 1 for correct calc:1 Placeholder PlaceholderPlaceholder PlaceholderPlaceholder PlaceholderPlaceholder 51 49 51 51 51 51 51 51

**NPV of Storage Capital Cost**  **(2006 $) Annualized** 

**Storage Capital Cost (2006 $)** **Storage Annual**

**Cost (2006 $/yr)** **Initial Spreader**

**Capital Cost (2006 $)** **Total Spreader**

**Capital Cost (2006 $)** **NPV of**

**Spreader Capital Cost**  **(2006 $) Annualized** 

**Spreader Capital Cost**  **(2006 $) Spreader** 

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0$203,850$407,700$307,477$27,125 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $50,000 $4,411 $0$203,850$407,700$307,477$27,125 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $50,000 $4,411 $0$203,850$407,700$307,477$27,125 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

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 135MCI 1148 MCO1042 MDW1095 MEM1140 MGM1001 MHR1047 MHT1079 MIA 1055 MKE1136 MSP1126 MSY1040 MWA1060 OAK1034 OGG1039 OKC1057 OMA1068 OME1104 ONT1019 ORD1006 ORF 1004 OTZ 1043 PBI 1086 PDX 1101 PHL 1139 PHX 1133 PIT 1107 PNS 1075 PVD 1121 RAP 1120 RDD1048 RDM1005 RDU1147 RFD 1150 RIC 1031 RNO1116 ROA1044 ROC1059 RST 1091 RSW1122 SAF 1096 SAN 1035 SAT 1130 SBN 1074 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 10 20 20 Deflator 2007 to 2006:0.9766 See column IJ for Urea Chemical Costs Control: set to 0 for QA/QC; set to 1 for correct calc:1 Placeholder PlaceholderPlaceholder PlaceholderPlaceholder PlaceholderPlaceholder 51 49 51 51 51 51 51 51

**NPV of Storage Capital Cost**  **(2006 $) Annualized** 

**Storage Capital Cost (2006 $)** **Storage Annual**

**Cost (2006 $/yr)** **Initial Spreader**

**Capital Cost (2006 $)** **Total Spreader**

**Capital Cost (2006 $)** **NPV of**

**Spreader Capital Cost**  **(2006 $) Annualized** 

**Spreader Capital Cost**  **(2006 $) Spreader** 

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $40,000 $3,529 $0$203,850$407,700$307,477$27,125 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $40,000 $3,529 $0$203,850$407,700$307,477$27,125 $0 $0 $0 $0 $0 $0 $0 $0 $0 $01 2 3 4 5

6

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159SCC 1112 SDF 1108 SEA 1023 SFO 1143 SGU1134 SIT 1999 SJC 1045 SJU 1038 SLC 1066 SMF 1099 SMX1056 SNA 1102 SRQ1125 STL 1011 SWF1114 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 10 20 20 Deflator 2007 to 2006:0.9766 See column IJ for Urea Chemical Costs Control: set to 0 for QA/QC; set to 1 for correct calc:1 Placeholder PlaceholderPlaceholder PlaceholderPlaceholder PlaceholderPlaceholder 51 49 51 51 51 51 51 51

**NPV of Storage Capital Cost**  **(2006 $) Annualized** 

**Storage Capital Cost (2006 $)** **Storage Annual**

**Cost (2006 $/yr)** **Initial Spreader**

**Capital Cost (2006 $)** **Total Spreader**

**Capital Cost (2006 $)** **NPV of**

**Spreader Capital Cost**  **(2006 $) Annualized** 

**Spreader Capital Cost**  **(2006 $) Spreader** 

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $40,000 $3,529 $0$203,850$407,700$307,477$27,125 $0 $0 $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 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 49A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014 ABR 1098 AFW1149 ALB 1065 ALO 1085 ANC 1012 ANI 1110 ASE 1050 ATL 1020 ATW1088 AUS 1032 AVP 1131 AZO 1151 BDL 1129 BET 1118 BFI 1094 BHM1062 BIS 1084 BNA 1078 BOI 1090 BOS 1053 BRW1013 BTM 1002 BUF 1021 BUR1081 BWI 1036 CAK 1153 CDB 1009 CHA1097 CLE 1069 CLT 1128 CMH1111 COS1070 CRW1007 CVG1113 CWA1144 DAL 1137 DAY 1123 DCA1141 DEN 1028 DFW1026 DLH 1152 DSM1124

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

PlaceholderPlaceholder PlaceholderPlaceholder PlaceholderPlaceholder Placeholder 51 51 51 51 51 51 51

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92DTW1138 EAU 1132 ELP 1087 EVV 1063 EWN1027 EWR1145 FAI 1010 FCA 1041 FLL 1106 FWA1022 GCC1072 GEG1105 GPT 1015 GRB1017 GRR1058 GSO1018 HLN 1067 HNL 1073 HOU1061 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 KOA1077 KTN 1003 LAS 1033 LAX 1093 LCK 1119 LFT 1135 LGA 1029 LNY 1049 LWS1092 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

PlaceholderPlaceholder PlaceholderPlaceholder PlaceholderPlaceholder Placeholder 51 51 51 51 51 51 51

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

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 135MCI 1148 MCO1042 MDW1095 MEM1140 MGM1001 MHR1047 MHT1079 MIA 1055 MKE1136 MSP1126 MSY1040 MWA1060 OAK1034 OGG1039 OKC1057 OMA1068 OME1104 ONT1019 ORD1006 ORF 1004 OTZ 1043 PBI 1086 PDX 1101 PHL 1139 PHX 1133 PIT 1107 PNS 1075 PVD 1121 RAP 1120 RDD1048 RDM1005 RDU1147 RFD 1150 RIC 1031 RNO1116 ROA1044 ROC1059 RST 1091 RSW1122 SAF 1096 SAN 1035 SAT 1130 SBN 1074 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

PlaceholderPlaceholder PlaceholderPlaceholder PlaceholderPlaceholder Placeholder 51 51 51 51 51 51 51

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159SCC 1112 SDF 1108 SEA 1023 SFO 1143 SGU1134 SIT 1999 SJC 1045 SJU 1038 SLC 1066 SMF 1099 SMX1056 SNA 1102 SRQ1125 STL 1011 SWF1114 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

PlaceholderPlaceholder PlaceholderPlaceholder PlaceholderPlaceholder Placeholder 51 51 51 51 51 51 51

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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 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 49A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014 ABR 1098 AFW1149 ALB 1065 ALO 1085 ANC 1012 ANI 1110 ASE 1050 ATL 1020 ATW1088 AUS 1032 AVP 1131 AZO 1151 BDL 1129 BET 1118 BFI 1094 BHM1062 BIS 1084 BNA 1078 BOI 1090 BOS 1053 BRW1013 BTM 1002 BUF 1021 BUR1081 BWI 1036 CAK 1153 CDB 1009 CHA1097 CLE 1069 CLT 1128 CMH1111 COS1070 CRW1007 CVG1113 CWA1144 DAL 1137 DAY 1123 DCA1141 DEN 1028 DFW1026 DLH 1152 DSM1124

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

Placeholder PlaceholderPlaceholder PlaceholderPlaceholder PlaceholderPlaceholder Placeholder 51 51 51 51 51 51 51 51

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92DTW1138 EAU 1132 ELP 1087 EVV 1063 EWN1027 EWR1145 FAI 1010 FCA 1041 FLL 1106 FWA1022 GCC1072 GEG1105 GPT 1015 GRB1017 GRR1058 GSO1018 HLN 1067 HNL 1073 HOU1061 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 KOA1077 KTN 1003 LAS 1033 LAX 1093 LCK 1119 LFT 1135 LGA 1029 LNY 1049 LWS1092 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

Placeholder PlaceholderPlaceholder PlaceholderPlaceholder PlaceholderPlaceholder Placeholder 51 51 51 51 51 51 51 51

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

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 135MCI 1148 MCO1042 MDW1095 MEM1140 MGM1001 MHR1047 MHT1079 MIA 1055 MKE1136 MSP1126 MSY1040 MWA1060 OAK1034 OGG1039 OKC1057 OMA1068 OME1104 ONT1019 ORD1006 ORF 1004 OTZ 1043 PBI 1086 PDX 1101 PHL 1139 PHX 1133 PIT 1107 PNS 1075 PVD 1121 RAP 1120 RDD1048 RDM1005 RDU1147 RFD 1150 RIC 1031 RNO1116 ROA1044 ROC1059 RST 1091 RSW1122 SAF 1096 SAN 1035 SAT 1130 SBN 1074 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

Placeholder PlaceholderPlaceholder PlaceholderPlaceholder PlaceholderPlaceholder Placeholder 51 51 51 51 51 51 51 51

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159SCC 1112 SDF 1108 SEA 1023 SFO 1143 SGU1134 SIT 1999 SJC 1045 SJU 1038 SLC 1066 SMF 1099 SMX1056 SNA 1102 SRQ1125 STL 1011 SWF1114 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

Placeholder PlaceholderPlaceholder PlaceholderPlaceholder PlaceholderPlaceholder Placeholder 51 51 51 51 51 51 51 51

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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 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 49A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014 ABR 1098 AFW1149 ALB 1065 ALO 1085 ANC 1012 ANI 1110 ASE 1050 ATL 1020 ATW1088 AUS 1032 AVP 1131 AZO 1151 BDL 1129 BET 1118 BFI 1094 BHM1062 BIS 1084 BNA 1078 BOI 1090 BOS 1053 BRW1013 BTM 1002 BUF 1021 BUR1081 BWI 1036 CAK 1153 CDB 1009 CHA1097 CLE 1069 CLT 1128 CMH1111 COS1070 CRW1007 CVG1113 CWA1144 DAL 1137 DAY 1123 DCA1141 DEN 1028 DFW1026 DLH 1152 DSM1124

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

Placeholder PlaceholderPlaceholder PlaceholderPlaceholder PlaceholderPlaceholder Placeholder 51 51 51 51 51 51 51 51

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92DTW1138 EAU 1132 ELP 1087 EVV 1063 EWN1027 EWR1145 FAI 1010 FCA 1041 FLL 1106 FWA1022 GCC1072 GEG1105 GPT 1015 GRB1017 GRR1058 GSO1018 HLN 1067 HNL 1073 HOU1061 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 KOA1077 KTN 1003 LAS 1033 LAX 1093 LCK 1119 LFT 1135 LGA 1029 LNY 1049 LWS1092 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

Placeholder PlaceholderPlaceholder PlaceholderPlaceholder PlaceholderPlaceholder Placeholder 51 51 51 51 51 51 51 51

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

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 135MCI 1148 MCO1042 MDW1095 MEM1140 MGM1001 MHR1047 MHT1079 MIA 1055 MKE1136 MSP1126 MSY1040 MWA1060 OAK1034 OGG1039 OKC1057 OMA1068 OME1104 ONT1019 ORD1006 ORF 1004 OTZ 1043 PBI 1086 PDX 1101 PHL 1139 PHX 1133 PIT 1107 PNS 1075 PVD 1121 RAP 1120 RDD1048 RDM1005 RDU1147 RFD 1150 RIC 1031 RNO1116 ROA1044 ROC1059 RST 1091 RSW1122 SAF 1096 SAN 1035 SAT 1130 SBN 1074 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

Placeholder PlaceholderPlaceholder PlaceholderPlaceholder PlaceholderPlaceholder Placeholder 51 51 51 51 51 51 51 51

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159SCC 1112 SDF 1108 SEA 1023 SFO 1143 SGU1134 SIT 1999 SJC 1045 SJU 1038 SLC 1066 SMF 1099 SMX1056 SNA 1102 SRQ1125 STL 1011 SWF1114 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

Placeholder PlaceholderPlaceholder PlaceholderPlaceholder PlaceholderPlaceholder Placeholder 51 51 51 51 51 51 51 51

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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 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 49A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014 ABR 1098 AFW1149 ALB 1065 ALO 1085 ANC 1012 ANI 1110 ASE 1050 ATL 1020 ATW1088 AUS 1032 AVP 1131 AZO 1151 BDL 1129 BET 1118 BFI 1094 BHM1062 BIS 1084 BNA 1078 BOI 1090 BOS 1053 BRW1013 BTM 1002 BUF 1021 BUR1081 BWI 1036 CAK 1153 CDB 1009 CHA1097 CLE 1069 CLT 1128 CMH1111 COS1070 CRW1007 CVG1113 CWA1144 DAL 1137 DAY 1123 DCA1141 DEN 1028 DFW1026 DLH 1152 DSM1124

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

PlaceholderPlaceholderPlaceholderPlaceholderPlaceholderPlaceholder PlaceholderPlaceholder Placeholder 51 51 51 51 51 51 51 51 51

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92DTW1138 EAU 1132 ELP 1087 EVV 1063 EWN1027 EWR1145 FAI 1010 FCA 1041 FLL 1106 FWA1022 GCC1072 GEG1105 GPT 1015 GRB1017 GRR1058 GSO1018 HLN 1067 HNL 1073 HOU1061 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 KOA1077 KTN 1003 LAS 1033 LAX 1093 LCK 1119 LFT 1135 LGA 1029 LNY 1049 LWS1092 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

PlaceholderPlaceholderPlaceholderPlaceholderPlaceholderPlaceholder PlaceholderPlaceholder Placeholder 51 51 51 51 51 51 51 51 51

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

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 135MCI 1148 MCO1042 MDW1095 MEM1140 MGM1001 MHR1047 MHT1079 MIA 1055 MKE1136 MSP1126 MSY1040 MWA1060 OAK1034 OGG1039 OKC1057 OMA1068 OME1104 ONT1019 ORD1006 ORF 1004 OTZ 1043 PBI 1086 PDX 1101 PHL 1139 PHX 1133 PIT 1107 PNS 1075 PVD 1121 RAP 1120 RDD1048 RDM1005 RDU1147 RFD 1150 RIC 1031 RNO1116 ROA1044 ROC1059 RST 1091 RSW1122 SAF 1096 SAN 1035 SAT 1130 SBN 1074 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

PlaceholderPlaceholderPlaceholderPlaceholderPlaceholderPlaceholder PlaceholderPlaceholder Placeholder 51 51 51 51 51 51 51 51 51

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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

7A B

Column number for SummryCsts calcs (starting at edge of range): Edge of range

**arprt_locid arprtsrvyid**  ABQ1014

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

136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159SCC 1112 SDF 1108 SEA 1023 SFO 1143 SGU1134 SIT 1999 SJC 1045 SJU 1038 SLC 1066 SMF 1099 SMX1056 SNA 1102 SRQ1125 STL 1011 SWF1114 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

PlaceholderPlaceholderPlaceholderPlaceholderPlaceholderPlaceholder PlaceholderPlaceholder Placeholder 51 51 51 51 51 51 51 51 51

**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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

## 1 2 3 4 5 6 7 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 44A BAnnualized/Annual Cost Column to pull from: col 4 = col of dummy costs = $0 (in CstAnnual)

**arprt_locid arprtsrvyid**  ABQ 1014 ABR 1098 AFW1149 ALB 1065 ALO 1085 ANC 1012 ANI 1110 ASE 1050 ATL 1020 ATW1088 AUS 1032 AVP 1131 AZO 1151 BDL 1129 BET 1118 BFI 1094 BHM1062 BIS 1084 BNA 1078 BOI 1090 BOS 1053 BRW1013 BTM 1002 BUF 1021 BUR 1081 BWI 1036 CAK 1153 CDB 1009 CHA 1097 CLE 1069 CLT 1128 CMH1111 COS 1070 CRW1007 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 10A 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 79CWA1144 DAL 1137 DAY 1123 DCA 1141 DEN 1028 DFW1026 DLH 1152 DSM1124 DTW1138 EAU 1132 ELP 1087 EVV 1063 EWN1027 EWR1145 FAI 1010 FCA 1041 FLL 1106 FWA1022 GCC1072 GEG1105 GPT 1015 GRB 1017 GRR1058 GSO1018 HLN 1067 HNL 1073 HOU1061 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 10A 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 MCO1042 MDW1095 MEM1140 MGM1001 MHR1047 MHT1079 MIA 1055 MKE 1136 MSP 1126 MSY1040 MWA1060 OAK 1034 OGG1039 OKC 1057 OMA1068 OME1104 ONT 1019 ORD1006 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 10A 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 RDM1005 RDU 1147 RFD 1150 RIC 1031 RNO1116 ROA1044 ROC1059 RST 1091 RSW1122 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 SMX1056 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 10A 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 SWF1114 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