2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80

81

82

83

84

85

86

87

88

89

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

these are all linked; must be hard pasted into DSCR Model 9

from: AnalyzeEPAOptionsAirportModel2004_101116.xls

AirportId SurveyId Airport City State SvcLvl2 SvcFlg2 Weight EffectWght SmlBus Opt1Flg EngOpt1 Flg_1 Opt2Flg EngOpt2 Flg_2

DTW 1138 Detroit Metropolitan Wayne County Detroit MI L 1 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

ORD 1006 Chicago O'Hare Intl Chicago IL L 1 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

MSP 1126 Minneapolis-St Paul Intl/Wold-Chamberlain Minneapolis MN L 1 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

EWR 1145 Newark Liberty Intl Newark NJ L 1 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

IAD 1142 Washington Dulles International Washington DC L 1 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

DEN 1028 Denver Intl Denver CO L 1 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

BOS 1053 General Edward Lawrence Logan Intl Boston MA L 1 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

PHL 1139 Philadelphia Intl Philadelphia PA L 1 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

PIT 1107 Pittsburgh International Pittsburgh PA L 1 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

CVG 1113 Cincinnati/Northern Kentucky Intl Covington KY L 1 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

CLE 1069 Cleveland-Hopkins Intl Cleveland OH M 2 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

SLC 1066 Salt Lake City Intl Salt Lake City UT L 1 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

JFK 1089 John F Kennedy Intl New York NY L 1 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

LGA 1029 La Guardia New York NY L 1 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

IND 1024 Indianapolis Intl Indianapolis IN M 2 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

BDL 1129 Bradley Intl Windsor Locks CT M 2 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

ANC 1012 Ted Stevens Anchorage Intl Anchorage AK M 2 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

ATL 1020 Hartsfield - Jackson Atlanta Intl Atlanta GA L 1 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

STL 1011 Lambert-St Louis Intl St Louis MO L 1 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

BWI 1036 Baltimore-Washington Intl Baltimore MD L 1 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

MDW 1095 Chicago Midway Intl Chicago IL L 1 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

CMH 1111 Port Columbus Intl Columbus OH M 2 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

BUF 1021 Buffalo Niagara Intl Buffalo NY M 2 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

ROC 1059 Greater Rochester International Rochester NY S 3 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

DCA 1141 Ronald Reagan Washington National Washington DC L 1 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

MCI 1148 Kansas City Intl Kansas City MO M 2 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

MEM 1140 Memphis Intl Memphis TN M 2 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

SYR 1080 Syracuse Hancock Intl Syracuse NY S 3 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

MHT 1079 Manchester Manchester NH M 2 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

DFW 1026 Dallas/Fort Worth International Dallas-Fort Worth TX L 1 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

SEA 1023 Seattle-Tacoma Intl Seattle WA L 1 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

MKE 1136 General Mitchell International Milwaukee WI M 2 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

PVD 1121 Theodore Francis Green State Providence RI M 2 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

CLT 1128 Charlotte/Douglas Intl Charlotte NC L 1 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

SDF 1108 Louisville Intl-Standiford Field Louisville KY M 2 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

ALB 1065 Albany Intl Albany NY S 3 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

PDX 1101 Portland Intl Portland OR M 2 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

OMA 1068 Eppley Airfield Omaha NE M 2 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

RDU 1147 Raleigh-Durham Intl Raleigh/Durham NC M 2 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

GRR 1058 Gerald R. Ford International Grand Rapids MI S 3 1.586 1.586 0 2 GRV/AFB 2 1 B&P/AFB 1

BNA 1078 Nashville Intl Nashville TN M 2 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

DAY 1123 James M Cox Dayton Intl Dayton OH S 3 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

FAI 1010 Fairbanks Intl Fairbanks AK S 3 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

DSM 1124 Des Moines Intl Des Moines IA S 3 1.621 1.621 0 2 GRV/AFB 2 1 B&P/AFB 1

COS 1070 City of Colorado Springs Muni Colorado Springs CO S 3 1.741 1.741 0 2 GRV/AFB 2 1 B&P/AFB 1

RNO 1116 Reno/Tahoe International Reno NV M 2 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

BOI 1090 Boise Air Terminal/Gowen Fld Boise ID S 3 1.504 1.504 0 2 GRV/AFB 2 1 B&P/AFB 1

GSO 1018 Piedmont Triad International Greensboro NC S 3 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

GEG 1105 Spokane Intl Spokane WA S 3 1.519 1.519 0 2 GRV/AFB 2 1 B&P/AFB 1

ABQ 1014 Albuquerque Intl Sunport Albuquerque NM M 2 1.000 1.000 0 2 GRV/AFB 2 1 B&P/AFB 1

GRB 1017 Austin Straubel International Green Bay WI S 3 2.327 2.327 0 2 GRV/AFB 2 1 B&P/AFB 1

RIC 1031 Richmond International Richmond VA S 3 1.000 1.000 0 3 No Urea 3 3 No Urea 3

ATW 1088 Outagamie County Regional Appleton WI N 4 2.484 2.484 0 3 No Urea 3 3 No Urea 3

FWA 1022 Fort Wayne International Fort Wayne IN N 4 1.968 1.968 0 3 No Urea 3 3 No Urea 3

CRW 1007 Yeager Charleston WV N 4 2.151 2.151 0 3 No Urea 3 3 No Urea 3

OKC 1057 Will Rogers World Oklahoma City OK S 3 1.000 1.000 0 3 No Urea 3 3 No Urea 3

JNU 1103 Juneau Intl Juneau AK S 3 1.000 1.000 1 3 No Urea 3 3 No Urea 3

TOL 1100 Toledo Express Toledo OH N 4 2.092 2.092 0 3 No Urea 3 3 No Urea 3

CWA 1144 Central Wisconsin Mosinee WI N 4 3.016 3.016 0 3 No Urea 3 3 No Urea 3

ISP 1046 Long Island Mac Arthur Islip NY S 3 1.998 1.998 0 3 No Urea 3 3 No Urea 3

AVP 1131 Wilkes-Barre/Scranton Intl Wilkes-Barre/Scranton PA N 4 2.682 2.682 0 3 No Urea 3 3 No Urea 3

FCA 1041 Glacier Park Intl Kalispell MT N 4 3.141 3.141 0 3 No Urea 3 3 No Urea 3

DAL 1137 Dallas Love Field Dallas TX M 2 1.000 1.000 0 3 No Urea 3 3 No Urea 3

RST 1091 Rochester International Rochester MN N 4 3.175 3.175 0 3 No Urea 3 3 No Urea 3

JAC 1054 Jackson Hole Jackson WY N 4 4.350 4.350 1 3 No Urea 3 3 No Urea 3

ROA 1044 Roanoke Regional/Woodrum Field Roanoke VA N 4 2.192 2.192 0 3 No Urea 3 3 No Urea 3

SWF 1114 Stewart Intl Newburgh NY N 4 2.866 2.866 0 3 No Urea 3 3 No Urea 3

ORF 1004 Norfolk Intl Norfolk VA M 2 1.000 1.000 0 3 No Urea 3 3 No Urea 3

XNA 1146 Northwest Arkansas Rgnl Fayetteville/Springdale AR S 3 1.878 1.878 1 3 No Urea 3 3 No Urea 3

SBN 1074 South Bend Regional South Bend IN S 3 2.142 2.142 0 3 No Urea 3 3 No Urea 3

RAP 1120 Rapid City Regional Rapid City SD N 4 3.108 3.108 0 3 No Urea 3 3 No Urea 3

AUS 1032 Austin-Bergstrom Intl Austin TX M 2 1.000 1.000 0 3 No Urea 3 3 No Urea 3

BIS 1084 Bismarck Muni Bismarck ND N 4 3.868 3.868 0 3 No Urea 3 3 No Urea 3

EVV 1063 Evansville Regional Evansville IN N 4 5.104 5.104 0 3 No Urea 3 3 No Urea 3

HLN 1067 Helena Regional Helena MT N 4 4.200 4.200 1 3 No Urea 3 3 No Urea 3

ELP 1087 El Paso Intl El Paso TX S 3 3.046 3.046 0 3 No Urea 3 3 No Urea 3

ASE 1050 Aspen-Pitkin Co/Sardy Field Aspen CO N 4 4.750 4.750 1 3 No Urea 3 3 No Urea 3

HOU 1061 William P Hobby Houston TX M 2 1.000 1.000 0 3 No Urea 3 3 No Urea 3

SAT 1130 San Antonio Intl San Antonio TX M 2 1.000 1.000 0 3 No Urea 3 3 No Urea 3

TVC 1117 Cherry Capital Traverse City MI N 4 3.540 3.540 1 3 No Urea 3 3 No Urea 3

LCK 1119 Rickenbacker International Columbus OH N 4 4.366 4.366 0 3 No Urea 3 3 No Urea 3

LAS 1033 Mc Carran Intl Las Vegas NV L 1 1.000 1.000 0 3 No Urea 3 3 No Urea 3

IAH 1037 George Bush Intercontinental Arpt/Houston Houston TX L 1 1.000 1.000 0 3 No Urea 3 3 No Urea 3

BFI 1094 Boeing Field/King County Intl Seattle WA N 4 5.899 5.899 0 3 No Urea 3 3 No Urea 3

BHM 1062 Birmingham Intl Birmingham AL S 3 2.841 2.841 0 3 No Urea 3 3 No Urea 3
2

3

4

5

6

7

8

9

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

these are all linked; must be hard pasted into DSCR Model 9

from: AnalyzeEPAOptionsAirportModel2004_101116.xls

AirportId SurveyId Airport City State SvcLvl2 SvcFlg2 Weight EffectWght SmlBus Opt1Flg EngOpt1 Flg_1 Opt2Flg EngOpt2 Flg_2

DTW 1138 Detroit Metropolitan Wayne County Detroit MI L 1 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

ORD 1006 Chicago O'Hare Intl Chicago IL L 1 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

MSP 1126 Minneapolis-St Paul Intl/Wold-Chamberlain Minneapolis MN L 1 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

EWR 1145 Newark Liberty Intl Newark NJ L 1 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

IAD 1142 Washington Dulles International Washington DC L 1 1.000 1.000 0 1 B&P/AFB 1 1 B&P/AFB 1

90

91

92

93

94

95

96

97

98

99

100

101

102

103

104

105

106

107

108

109

110

111

112

113

114

115

116

117

118

119

120

121

122

123

124

125

126

127

128

129

130

131

132

133

134

135

136

137

138

139

140

141

142

143

144

145

146

147

148

149

150

151

152

153

154

155

156

157

158

159

160

161

162

BET 1118 Bethel Bethel AK N 4 1.000 1.000 0 3 No Urea 3 3 No Urea 3

CHA 1097 Lovell Field Chattanooga TN N 4 5.000 5.000 0 3 No Urea 3 3 No Urea 3

OME 1104 Nome Nome AK N 4 1.000 1.000 0 3 No Urea 3 3 No Urea 3

OTZ 1043 Ralph Wien Memorial Kotzebue AK N 4 1.000 1.000 0 3 No Urea 3 3 No Urea 3

TUS 1008 Tucson Intl Tucson AZ M 2 3.000 3.000 0 3 No Urea 3 3 No Urea 3

ILM 1052 Wilmington Intl Wilmington NC N 4 6.039 6.039 0 3 No Urea 3 3 No Urea 3

GPT 1015 Gulfport-Biloxi Intl Gulfport MS S 3 5.841 5.841 0 3 No Urea 3 3 No Urea 3

LFT 1135 Lafayette Regional Lafayette LA N 4 6.643 6.643 0 3 No Urea 3 3 No Urea 3

PBI 1086 Palm Beach Intl West Palm Beach FL M 2 1.000 1.000 0 3 No Urea 3 3 No Urea 3

JAX 1115 Jacksonville Intl Jacksonville FL M 2 1.000 1.000 0 3 No Urea 3 3 No Urea 3

RSW 1122 Southwest Florida Intl Fort Myers FL M 2 1.000 1.000 0 3 No Urea 3 3 No Urea 3

PNS 1075 Pensacola Regional Pensacola FL S 3 3.934 3.934 0 3 No Urea 3 3 No Urea 3

MGM 1001 Montgomery Rgnl (Dannelly Field) Montgomery AL N 4 6.701 6.701 0 3 No Urea 3 3 No Urea 3

SFO 1143 San Francisco International San Francisco CA L 1 1.000 1.000 0 3 No Urea 3 3 No Urea 3

ONT 1019 Ontario Intl Ontario CA M 2 1.000 1.000 0 3 No Urea 3 3 No Urea 3

BUR 1081 Bob Hope Burbank CA M 2 1.000 1.000 0 3 No Urea 3 3 No Urea 3

KTN 1003 Ketchikan Intl Ketchikan AK N 4 1.000 1.000 0 3 No Urea 3 3 No Urea 3

MSY 1040 Louis Armstrong New Orleans Intl New Orleans LA M 2 1.000 1.000 0 3 No Urea 3 3 No Urea 3

OAK 1034 Metropolitan Oakland Intl Oakland CA L 1 1.000 1.000 0 3 No Urea 3 3 No Urea 3

PHX 1133 Phoenix Sky Harbor Intl Phoenix AZ L 1 1.000 1.000 0 3 No Urea 3 3 No Urea 3

SAN 1035 San Diego Intl San Diego CA L 1 1.000 1.000 0 3 No Urea 3 3 No Urea 3

SIT 1999 Sitka Rocky Gutierrez Sitka AK N 4 1.000 1.000 0 3 No Urea 3 3 No Urea 3

SJC 1045 Norman Y. Mineta San Jose International San Jose CA M 2 1.000 1.000 0 3 No Urea 3 3 No Urea 3

SMF 1099 Sacramento International Sacramento CA M 2 1.000 1.000 0 3 No Urea 3 3 No Urea 3

SNA 1102 John Wayne Airport-Orange County Santa Ana CA M 2 1.000 1.000 0 3 No Urea 3 3 No Urea 3

TPA 1083 Tampa Intl Tampa FL L 1 1.000 1.000 0 3 No Urea 3 3 No Urea 3

SCC 1112 Deadhorse Deadhorse AK N 4 1.000 0.000 0 5 OS_1kD 5 5 OS_1kD 5

HYA 1051 Barnstable Muni-Boardman/Polando Field Hyannis MA N 4 1.831 0.000 1 5 OS_1kD 5 5 OS_1kD 5

LWS 1092 Lewiston-Nez Perce County Lewiston ID N 4 4.085 0.000 1 5 OS_1kD 5 5 OS_1kD 5

RDM 1005 Roberts Field Redmond OR N 4 3.037 0.000 1 5 OS_1kD 5 5 OS_1kD 5

ABR 1098 Aberdeen Regional Aberdeen SD N 4 4.306 0.000 1 5 OS_1kD 5 5 OS_1kD 5

SGU 1134 St George Muni St George UT N 4 8.728 0.000 0 5 OS_1kD 5 5 OS_1kD 5

BTM 1002 Bert Mooney Butte MT N 4 5.383 0.000 1 5 OS_1kD 5 5 OS_1kD 5

EAU 1132 Chippewa Valley Regional Eau Claire WI N 4 11.820 0.000 0 5 OS_1kD 5 5 OS_1kD 5

HTS 1016 Tri-State/Milton J. Ferguson Field Huntington WV N 4 8.089 0.000 1 5 OS_1kD 5 5 OS_1kD 5

IPT 1030 Williamsport Rgnl Williamsport PA N 4 5.266 0.000 1 5 OS_1kD 5 5 OS_1kD 5

ALO 1085 Waterloo Muni Waterloo IA N 4 5.596 0.000 0 5 OS_1kD 5 5 OS_1kD 5

TTN 1082 Trenton Mercer Trenton NJ N 4 6.158 0.000 0 5 OS_1kD 5 5 OS_1kD 5

HVN 1071 Tweed-New Haven New Haven CT N 4 5.029 0.000 0 5 OS_1kD 5 5 OS_1kD 5

BRW 1013 Wiley Post-Will Rogers Mem Barrow AK N 4 1.000 0.000 0 5 OS_1kD 5 5 OS_1kD 5

SAF 1096 Santa Fe Muni Santa Fe NM N 4 6.495 0.000 0 5 OS_1kD 5 5 OS_1kD 5

GCC 1072 Gillette-Campbell County Gillette WY N 4 6.431 0.000 1 5 OS_1kD 5 5 OS_1kD 5

EWN 1027 Craven County Regional New Bern NC N 4 9.011 0.000 0 5 OS_1kD 5 5 OS_1kD 5

TUP 1025 Tupelo Rgnl Tupelo MS N 4 14.184 0.000 1 5 OS_1kD 5 5 OS_1kD 5

RDD 1048 Redding Muni Redding CA N 4 8.430 0.000 0 5 OS_1kD 5 5 OS_1kD 5

ANI 1110 Aniak Aniak AK N 4 1.000 0.000 0 5 OS_1kD 5 5 OS_1kD 5

MWA 1060 Williamson County Regional Marion IL N 4 6.921 0.000 0 5 OS_1kD 5 5 OS_1kD 5

SMX 1056 Santa Maria Pub/Capt G Allan Hancock Fld Santa Maria CA N 4 9.249 0.000 0 5 OS_1kD 5 5 OS_1kD 5

ILN 1109 Airborne Airpark Wilmington OH GA/C 5 1.000 0.000 0 6 OS_PCS 6 6 OS_PCS 6

CDB 1009 Cold Bay Cold Bay AK CS 6 1.000 0.000 0 6 OS_PCS 6 6 OS_PCS 6

YIP 1127 Willow Run Detroit MI GA/C 5 1.000 0.000 0 6 OS_PCS 6 6 OS_PCS 6

AFW 1149 Fort Worth Alliance Fort Worth TX GA/C 5 1.000 0.000 0 6 OS_PCS 6 6 OS_PCS 6

MHR 1047 Sacramento Mather Sacramento CA GA/C 5 1.000 0.000 0 6 OS_PCS 6 6 OS_PCS 6

RFD 1150 Greater Rockford Rockford IL JS 7 0.000 0.000 0 7 OS_JS 7 7 OS_JS 7

DLH 1152 Duluth Intl Duluth MN JS 7 0.000 0.000 0 7 OS_JS 7 7 OS_JS 7

CAK 1153 Akron-Canton Regional Akron OH JS 7 0.000 0.000 0 7 OS_JS 7 7 OS_JS 7

AZO 1151 Kalamazoo/Battle Creek International Kalamazoo MI JS 7 0.000 0.000 0 7 OS_JS 7 7 OS_JS 7

INL 1064 Falls Intl International Falls MN N 4 0.000 0.000 1 7 OS_JS 7 7 OS_JS 7

FLL 1106 Fort Lauderdale/Hollywood Intl Fort Lauderdale FL L 1 1.000 0.000 0 9 OS_ND 9 9 OS_ND 9

HNL 1073 Honolulu Intl Honolulu HI L 1 1.000 0.000 0 9 OS_ND 9 9 OS_ND 9

KOA 1077 Kona Intl at Keahole Kailua/Kona HI S 3 3.844 0.000 0 9 OS_ND 9 9 OS_ND 9

LAX 1093 Los Angeles Intl Los Angeles CA L 1 1.000 0.000 0 9 OS_ND 9 9 OS_ND 9

LNY 1049 Lanai Lanai City HI N 4 9.233 0.000 0 9 OS_ND 9 9 OS_ND 9

MCO 1042 Orlando Intl Orlando FL L 1 1.000 0.000 0 9 OS_ND 9 9 OS_ND 9

MIA 1055 Miami Intl Miami FL L 1 1.000 0.000 0 9 OS_ND 9 9 OS_ND 9

OGG 1039 Kahului Kahului HI M 2 1.000 0.000 0 9 OS_ND 9 9 OS_ND 9

SJU 1038 Luis Munoz Marin Intl San Juan PR M 2 1.000 0.000 0 9 OS_ND 9 9 OS_ND 9

SRQ 1125 Sarasota/Bradenton Intl Sarasota/Bradenton FL S 3 5.185 0.000 0 9 OS_ND 9 9 OS_ND 9
enter as whole number (e.g., for 50%

enter 50)

will multiply by annualized 

costs to get airport portion of 

costs

svc_lvl % of costs passed through Airport CPT Multiplier svc_lvl

L 50 % 0.50 L

M 50 % 0.50 M

S 50 % 0.50 S

N 50 % 0.50 N

GA/C 50 % 0.50 GA/C

This multiplier does not pull through to the airline cost sheets. This multiplier 

FOR ALL AIRPORTS OTHER THAN ALASKA:
enter as whole number (e.g., for 

50% enter 50)

will multiply by annualized 

costs to get airport portion 

of costs

% of costs passed through AK Airport CPT Multiplier

0 % 1.00

0 % 1.00

0 % 1.00

0 % 1.00

0 % 1.00

This multiplier does not pull through to the airline cost sheets.

FOR ALASKAN AIRPORTS ONLY
Offset number for pulling from A

AirportId SurveyId ParentId Airport City State SvcLvl2

MSP 1126 91126 Minneapolis-St Paul Intl/Wold-Chamberlain Minneapolis MN L

DEN 1028 91028 Denver Intl Denver CO L

BOS 1053 91053 General Edward Lawrence Logan Intl Boston MA L

PHL 1139 91139 Philadelphia Intl Philadelphia PA L

PIT 1107 91107 Pittsburgh International Pittsburgh PA L

CVG 1113 91113 Cincinnati/Northern Kentucky Intl Covington KY L

CLE 1069 91069 Cleveland-Hopkins Intl Cleveland OH M

SLC 1066 91066 Salt Lake City Intl Salt Lake City UT L

IND 1024 91024 Indianapolis Intl Indianapolis IN M

BDL 1129 91129 Bradley Intl Windsor Locks CT M

ATL 1020 91020 Hartsfield - Jackson Atlanta Intl Atlanta GA L

STL 1011 91011 Lambert-St Louis Intl St Louis MO L

BWI 1036 91036 Baltimore-Washington Intl Baltimore MD L

BUF 1021 91021 Buffalo Niagara Intl Buffalo NY M

ROC 1059 91059 Greater Rochester International Rochester NY S

MCI 1148 91148 Kansas City Intl Kansas City MO M

MEM 1140 91140 Memphis Intl Memphis TN M

SYR 1080 91080 Syracuse Hancock Intl Syracuse NY S

MHT 1079 91079 Manchester Manchester NH M

DFW 1026 91026 Dallas/Fort Worth International Dallas-Fort Worth TX L

SEA 1023 91023 Seattle-Tacoma Intl Seattle WA L

MKE 1136 91136 General Mitchell International Milwaukee WI M

PVD 1121 91121 Theodore Francis Green State Providence RI M

CLT 1128 91128 Charlotte/Douglas Intl Charlotte NC L

SDF 1108 91108 Louisville Intl-Standiford Field Louisville KY M

ALB 1065 91065 Albany Intl Albany NY S

PDX 1101 91101 Portland Intl Portland OR M

OMA 1068 91068 Eppley Airfield Omaha NE M

SBN 1074 91074 South Bend Regional South Bend IN S

RDU 1147 91147 Raleigh-Durham Intl Raleigh/Durham NC M

GRR 1058 91058 Gerald R. Ford International Grand Rapids MI S

BNA 1078 91078 Nashville Intl Nashville TN M

DAY 1123 91123 James M Cox Dayton Intl Dayton OH S

DSM 1124 91124 Des Moines Intl Des Moines IA S

COS 1070 91070 City of Colorado Springs Muni Colorado Springs CO S

RNO 1116 91116 Reno/Tahoe International Reno NV M

BOI 1090 91090 Boise Air Terminal/Gowen Fld Boise ID S

GSO 1018 91018 Piedmont Triad International Greensboro NC S

GEG 1105 91105 Spokane Intl Spokane WA S

ABQ 1014 91014 Albuquerque Intl Sunport Albuquerque NM M

GRB 1017 91017 Austin Straubel International Green Bay WI S

RIC 1031 91031 Richmond International Richmond VA S

FWA 1022 91022 Fort Wayne International Fort Wayne IN N

CRW 1007 91007 Yeager Charleston WV N

OKC 1057 91057 Will Rogers World Oklahoma City OK S

JNU 1103 91103 Juneau Intl Juneau AK S
TOL 1100 91100 Toledo Express Toledo OH N

ISP 1046 91046 Long Island Mac Arthur Islip NY S

DAL 1137 91137 Dallas Love Field Dallas TX M

ROA 1044 91044 Roanoke Regional/Woodrum Field Roanoke VA N

ORF 1004 91004 Norfolk Intl Norfolk VA M

XNA 1146 91146 Northwest Arkansas Rgnl Fayetteville/Springdale AR S

AUS 1032 91032 Austin-Bergstrom Intl Austin TX M

ELP 1087 91087 El Paso Intl El Paso TX S

SAT 1130 91130 San Antonio Intl San Antonio TX M

LAS 1033 91033 Mc Carran Intl Las Vegas NV L

BHM 1062 91062 Birmingham Intl Birmingham AL S

TUS 1008 91008 Tucson Intl Tucson AZ M

PBI 1086 91086 Palm Beach Intl West Palm Beach FL M

JAX 1115 91115 Jacksonville Intl Jacksonville FL M

RSW 1122 91122 Southwest Florida Intl Fort Myers FL M

PNS 1075 91075 Pensacola Regional Pensacola FL S

SFO 1143 91143 San Francisco International San Francisco CA L

ONT 1019 91019 Ontario Intl Ontario CA M

PHX 1133 91133 Phoenix Sky Harbor Intl Phoenix AZ L

TPA 1083 91083 Tampa Intl Tampa FL L

SAN 1035 91035 San Diego Intl San Diego CA L

OAK 1034 91034 Metropolitan Oakland Intl Oakland CA L

SJC 1045 91045 Norman Y. Mineta San Jose International San Jose CA M

MSY 1040 91040 Louis Armstrong New Orleans Intl New Orleans LA M

SNA 1102 91102 John Wayne Airport-Orange County Santa Ana CA M

BUR 1081 91081 Bob Hope Burbank CA M

ATW 1088 91088 Outagamie County Regional Appleton WI N

CWA 1144 91144 Central Wisconsin Mosinee WI N

AVP 1131 91131 Wilkes-Barre/Scranton Intl Wilkes-Barre/Scranton PA N

FCA 1041 91041 Glacier Park Intl Kalispell MT N

RST 1091 91091 Rochester International Rochester MN N

JAC 1054 91054 Jackson Hole Jackson WY N

RAP 1120 91120 Rapid City Regional Rapid City SD N

BIS 1084 91084 Bismarck Muni Bismarck ND N

EVV 1063 91063 Evansville Regional Evansville IN N

HLN 1067 91067 Helena Regional Helena MT N

ASE 1050 91050 Aspen-Pitkin Co/Sardy Field Aspen CO N

BTM 1002 91002 Bert Mooney Butte MT N

HTS 1016 91016 Tri-State/Milton J. Ferguson Field Huntington WV N

TVC 1117 91117 Cherry Capital Traverse City MI N

BFI 1094 91094 Boeing Field/King County Intl Seattle WA N

HVN 1071 91071 Tweed-New Haven New Haven CT N

CHA 1097 91097 Lovell Field Chattanooga TN N

ILM 1052 91052 Wilmington Intl Wilmington NC N

GPT 1015 91015 Gulfport-Biloxi Intl Gulfport MS S

LFT 1135 91135 Lafayette Regional Lafayette LA N

MGM 1001 91001 Montgomery Rgnl (Dannelly Field) Montgomery AL N

ILN 1109 91109 Airborne Airpark Wilmington OH GA/C

HYA 1051 91051 Barnstable Muni-Boardman/Polando Field Hyannis MA N

LWS 1092 91092 Lewiston-Nez Perce County Lewiston ID N
RDM 1005 91005 Roberts Field Redmond OR N

ABR 1098 91098 Aberdeen Regional Aberdeen SD N

SGU 1134 91134 St George Muni St George UT N

EAU 1132 91132 Chippewa Valley Regional Eau Claire WI N

IPT 1030 91030 Williamsport Rgnl Williamsport PA N

ALO 1085 91085 Waterloo Muni Waterloo IA N

TTN 1082 91082 Trenton Mercer Trenton NJ N

AFW 1149 91149 Fort Worth Alliance Fort Worth TX GA/C

SAF 1096 91096 Santa Fe Muni Santa Fe NM N

GCC 1072 91072 Gillette-Campbell County Gillette WY N

EWN 1027 91027 Craven County Regional New Bern NC N

TUP 1025 91025 Tupelo Rgnl Tupelo MS N

RDD 1048 91048 Redding Muni Redding CA N

MWA 1060 91060 Williamson County Regional Marion IL N

SMX 1056 91056 Santa Maria Pub/Capt G Allan Hancock Fld Santa Maria CA N

CAK 1153 91153 Akron-Canton Regional Akron OH JS

DLH 1152 91152 Duluth Intl Duluth MN JS

AZO 1151 91151 Kalamazoo/Battle Creek International Kalamazoo MI JS

RFD 1150 91150 Greater Rockford Rockford IL JS

INL 1064 91064 Falls Intl International Falls MN N

SJU 1038 91038 Luis Munoz Marin Intl San Juan PR M

MCO 1042 91042 Orlando Intl Orlando FL L

MIA 1055 91055 Miami Intl Miami FL L

LAX 1093 91093 Los Angeles Intl Los Angeles CA L

FLL 1106 91106 Fort Lauderdale/Hollywood Intl Fort Lauderdale FL L

SRQ 1125 91125 Sarasota/Bradenton Intl Sarasota/Bradenton FL S
Offset number for pulling from ArprtCstInpts: 9

SvcFlg2 SofpDays AK/nAK Weight Count PFlg SmlBus ownr_netoprevs ownr_debtsvc

1 19.5 0 1.000 1.000 1.0 0 $137,601,000 $103,700,000

1 18.7 0 1.000 1.000 1.0 0 $377,639,000 $243,495,000

1 14.0 0 1.000 1.000 1.0 0 $177,678,000 $80,696,000

1 8.5 0 1.000 1.000 1.0 0 $144,220,581 $89,653,253

1 15.7 0 1.000 1.000 1.0 0 $85,522,000 $62,450,000

1 10.2 0 1.000 1.000 1.0 0 $33,805,000 $27,044,000

2 22.7 0 1.000 1.000 1.0 0 $76,470,000 $45,190,000

1 19.0 0 1.000 1.000 1.0 0 $57,578,000 $7,061,000

2 11.5 0 1.000 1.000 1.0 0 $38,363,000 $22,911,000

2 16.8 0 1.000 1.000 1.0 0 $18,528,000 $10,645,000

1 2.6 0 1.000 1.000 1.0 0 $173,254,000 $101,524,000

1 11.6 0 1.000 1.000 1.0 0 $75,937,000 $59,427,000

1 7.5 0 1.000 1.000 1.0 0 $34,723,000 $25,220,000

2 31.7 0 1.000 1.000 1.0 0 $10,278,000 $8,223,000

3 32.5 0 1.000 1.000 1.0 0 $12,180,000 $8,638,000

2 10.0 0 1.000 1.000 1.0 0 $32,281,011 $21,356,593

2 3.5 0 1.000 1.000 1.0 0 $68,106,000 $53,324,000

3 36.1 0 1.000 1.000 1.0 0 $5,650,000 $4,372,000

2 19.9 0 1.000 1.000 1.0 0 $25,745,000 $12,392,000

1 3.0 0 1.000 1.000 1.0 0 $124,777,000 $99,822,000

1 3.0 0 1.000 1.000 1.0 0 $388,693,000 $179,608,000

2 16.9 0 1.000 1.000 1.0 0 $20,757,000 $8,685,000

2 12.7 0 1.000 1.000 1.0 0 $25,368,000 $13,788,000

1 4.1 0 1.000 1.000 1.0 0 $51,237,000 $23,013,000

2 6.5 0 1.000 1.000 1.0 0 $40,530,000 $28,403,000

3 21.9 0 1.000 1.000 1.0 0 $10,635,000 $1,748,000

2 3.8 0 1.000 1.000 1.0 0 $80,325,000 $46,249,000

2 11.3 0 1.000 1.000 1.0 0 $14,214,000 $5,345,000

3 24.9 0 2.142 1.000 1.0 0 ND ND

2 4.4 0 1.000 1.000 1.0 0 $42,329,378 $17,754,403

3 25.1 0 1.586 1.000 1.0 0 $14,618,000 $9,148,000

2 4.1 0 1.000 1.000 1.0 0 $55,412,000 $33,805,000

3 13.3 0 1.000 1.000 1.0 0 $29,633,497 $5,842,370

3 13.8 0 1.621 1.000 1.0 0 $8,073,000 $3,122,000

3 12.5 0 1.741 1.000 1.0 0 $9,475,000 $5,830,000

2 7.8 0 1.000 1.000 1.0 0 $12,532,918 $8,277,935

3 8.4 0 1.504 1.000 1.0 0 $22,041,000 $5,230,000

3 6.8 0 1.000 1.000 1.0 0 $19,155,000 $10,175,000

3 17.6 0 1.519 1.000 1.0 0 $19,464,000 $2,662,000

2 4.3 0 1.000 1.000 1.0 0 $37,122,000 $16,100,000

3 19.1 0 2.327 1.000 1.0 0 $5,244,000 $1,501,000

3 6.0 0 1.000 1.000 1.0 0 $13,751,000 $12,737,000

4 14.9 0 1.968 1.000 1.0 0 $9,020,000 $5,454,000

4 13.2 0 2.151 1.000 1.0 0 $5,599,000 $1,100,000

3 5.4 0 1.000 1.000 1.0 0 $43,052,208 $21,173,606

3 21.0 1 1.000 1.000 1.0 1 -$2,321,000 $0

owner level
4 16.5

0 2.092 1.000 1.00 $7,312,000 $1,686,000

3 9.10 1.998 1.000 1.00 $11,000,000 $29,000

2 2.70 1.000 1.000 1.00 $65,169,000 $54,230,000

4 8.50 2.192 1.000 1.00 $6,349,000 $566,000

2 2.90 1.000 1.000 1.00 $7,154,000 $3,735,000

3 6.30 1.878 1.000 1.01 $6,182,000 $4,651,000

2 1.60 1.000 1.000 1.00 $32,496,000 $20,168,000

3 2.00 3.046 1.000 1.00 $10,314,558 $5,400,000

2 0.90 1.000 1.000 1.00 $23,088,000 $16,342,000

1 0.20 1.000 1.000 1.00 $134,290,112 $57,920,541

3 1.10 2.841 1.000 1.00 $11,728,000 $7,222,000

2 0.30 3.000 1.000 1.00 $16,142,301 $8,904,795

2 0.10 1.000 1.000 1.00 $26,111,000 $15,151,000

2 0.10 1.000 1.000 1.00 $57,395,000 $12,737,000

2 0.10 1.000 1.000 1.00 $9,296,000 $6,429,000

3 0.20 3.934 1.000 1.00 $13,381,000 $4,384,000

1 0.00 1.000 1.000 1.00 $397,887,000 $285,984,000

2 0.00 1.000 1.000 1.00 $85,920,000 $26,352,000

1 0.00 1.000 1.000 1.00 $84,914,000 $33,297,000

1 0.00 1.000 1.000 1.00 $72,216,000 $40,753,000

1 0.00 1.000 1.000 1.00 $16,701,000 $5,552,000

1 0.00 1.000 1.000 1.00 $110,797,000 $59,365,000

2 0.00 1.000 1.000 1.00 $54,350,000 $17,720,000

2 0.00 1.000 1.000 1.00 $23,390,000 $18,057,000

2 0.00 1.000 1.000 1.00 $25,437,000 $18,408,000

2 0.00 1.000 1.000 1.00 $34,329,000 $2,249,000

4 20.50 2.484 1.000 1.00 $10,486,000 $1,057,150,000

4 21.30 3.016 1.000 1.00 $1,641,740 $245,000

4 18.00 2.682 1.000 1.00 CNA CNA

4 23.20 3.141 1.000 1.00 $2,944,000 $801,000

4 20.40 3.175 1.000 1.00 $823,118 $57,535

4 24.60 4.350 1.000 1.01 ND ND

4 13.70 3.108 1.000 1.00 $2,206,000 $1,215,000

4 17.40 3.868 1.000 1.00 -$291,000 $0

4 6.90 5.104 1.000 1.00 $4,107,000 $0

4 13.90 4.200 1.000 1.01 $5,252,000 $0

4 12.80 4.750 1.000 1.01 $1,696,616 $569,528

4 20.70 0.000 0.000 1.01 $1,081,000 $150,000

4 11.10 0.000 0.000 1.01 $2,300,000 $26,000

4 36.00 3.540 1.000 1.01 ND0

4 3.00 5.899 1.000 1.00 $11,496,000 $668,000

4 10.00 0.000 0.000 1.00 ND ND

4 2.30 5.000 1.000 1.00 $2,584,000 $847,000

4 1.20 6.039 1.000 1.00 $478,000 $482,000

3 0.70 5.841 1.000 1.00 $2,693,000 $2,224,000

4 0.80 6.643 1.000 1.00 $657,000 $541,000

4 0.40 6.701 1.000 1.00 $3,076,000 $0

5 12.90 0.000 0.000 1.00 CBI CBI

4 9.10 0.000 0.000 1.01 $3,093,000 ND

4 22.20 0.000 0.000 1.01 $830,000 $7,000,000
4 7.7

0 0.000 0.000 1.01 $4,438,000 $559,000

4 14.40 0.000 0.000 1.01 $199,188,000 ND

4 15.20 0.000 0.000 1.00 $300,000,000 $43,000,000

4 19.10 0.000 0.000 1.00 $671,000 $144,000

4 16.40 0.000 0.000 1.01 $920,000 $0

4 13.70 0.000 0.000 1.00 $825,414 $545,000

4 9.70 0.000 0.000 1.00 -$186,000 $5,346,000

5 2.30 0.000 0.000 1.00 $1,320,000 $0

4 4.30 0.000 0.000 1.00 ND ND

4 22.80 0.000 0.000 1.01 $615,000 $134,000

4 1.10 0.000 0.000 1.00 $542,000 $601,000

4 2.40 0.000 0.000 1.01 $712,000 $53,000

4 0.70 0.000 0.000 1.00 -$1,711,000 $144,000

4 7.70 0.000 0.000 1.00 $809,000 $1,155,000

4 0.00 0.000 0.000 1.00 ND ND

7 41.00 0.000 0.000 1.00 $7,463,000 $9,808,000

7 51.00 0.000 0.000 1.00 $2,889,000 CNA

7 48.50 0.000 0.000 1.00 $561,000 $371,000

7 31.00 0.000 0.000 1.00 $8,154,000 $6,297,000

4 41.00 0.000 0.000 1.01 ND ND

2 0.00 0.000 0.000 1.00 ND ND

1 0.00 0.000 0.000 1.00 ND ND

1 0.00 0.000 0.000 1.00 ND ND

1 0.00 0.000 0.000 1.00 $85,920,000 $26,352,000

1 0.00 0.000 0.000 1.00 ND ND

3 0.00 0.000 0.000 1.00 ND ND
17 18 19 20

ownr_dsratio cpt mult Inscope AnnCapCstOpt1a_04 AnnCapCstOpt1b_04 AnnCapCstOpt2a_04

1.327 0.50 1 $0 $0 $0

1.551 0.50 1 $0 $0 $0

2.202 0.50 1 $46,854 $0 $0

1.610 0.50 1 $0 $0 $0

1.369 0.50 1 $0 $0 $0

1.250 0.50 1 $0 $0 $0

1.692 0.50 1 $0 $0 $0

8.154 0.50 1 $0 $0 $0

1.674 0.50 1 $0 $0 $0

1.741 0.50 1 $0 $0 $0

1.707 0.50 1 $0 $0 $0

1.278 0.50 1 $0 $0 $0

1.377 0.50 1 $0 $0 $0

1.250 0.50 1 $0 $0 $0

1.410 0.50 1 $0 $0 $0

1.510 0.50 1 $0 $0 $0

1.277 0.50 1 $0 $0 $0

1.292 0.50 1 $0 $0 $0

2.078 0.50 1 $0 $0 $0

1.250 0.50 1 $0 $0 $0

2.164 0.50 1 $0 $0 $0

2.390 0.50 1 $0 $0 $0

1.840 0.50 1 $0 $0 $0

2.200 0.50 1 $0 $0 $0

1.427 0.50 1 $0 $0 $0

6.084 0.50 1 $0 $0 $0

1.737 0.50 1 $0 $0 $0

2.659 0.50 1 $0 $0 $0

ND 0.50 1 $28,795 $0 $0

2.384 0.50 1 $28,795 $0 $0

1.598 0.50 1 $0 $0 $0

1.639 0.50 1 $0 $0 $0

5.070 0.50 1 $0 $0 $0

2.586 0.50 1 $0 $0 $0

1.625 0.50 1 $0 $0 $0

1.514 0.50 1 $0 $0 $0

4.214 0.50 1 $0 $0 $0

1.883 0.50 1 $0 $0 $0

7.312 0.50 1 $29,624 $0 $0

2.300 0.50 1 $0 $0 $0

3.494 0.50 1 $0 $0 $0

1.080 0.50 1 $0 $0 $0

1.654 0.50 1 $0 $0 $0

5.090 0.50 1 $28,795 $0 $0

2.033 0.50 1 $0 $0 $0

CNA 1.00 1 $29,624 $0 $0

Airport Annualized Capital Costs $2004
4.337 0.50

1 $0 $0 $0

379.310 0.501 $0 $0 $0

1.202 0.501 $0 $0 $0

11.217 0.501 $0 $0 $0

1.910 0.501 $0 $0 $0

1.329 0.501 $28,795 $0 $0

1.611 0.501 $0 $0 $0

1.910 0.501 $0 $0 $0

1.413 0.501 $0 $0 $0

2.319 0.501 $0 $0 $0

1.624 0.501 $0 $0 $0

1.810 0.501 $0 $0 $0

1.723 0.501 $0 $0 $0

4.506 0.501 $0 $0 $0

1.446 0.501 $0 $0 $0

3.052 0.501 $0 $0 $0

1.391 0.501 $0 $0 $0

3.260 0.501 $0 $0 $0

2.550 0.501 $0 $0 $0

1.772 0.501 $0 $0 $0

3.008 0.501 $0 $0 $0

1.866 0.501 $0 $0 $0

3.067 0.501 $0 $0 $0

1.295 0.501 $0 $0 $0

1.382 0.501 $0 $0 $0

15.264 0.501 $0 $0 $0

0.010 0.501 $0 $0 $0

6.701 0.501 $0 $0 $0

CNA 0.501 $0 $0 $0

3.675 0.501 $25,480 $0 $0

14.306 0.501 $0 $0 $0

ND 0.501 $0 $0 $0

1.816 0.501 $0 $0 $0

CNA 0.501 $0 $0 $0

CNA 0.501 $0 $0 $0

CNA 0.501 $0 $0 $0

2.980 0.501 $0 $0 $0

7.207 0.500 $0 $0 $0

88.462 0.500 $0 $0 $0

CNA 0.501 $0 $0 $0

17.210 0.501 $0 $0 $0

ND 0.500 $0 $0 $0

3.051 0.501 $0 $0 $0

0.992 0.501 $0 $0 $0

1.211 0.501 $0 $0 $0

1.214 0.501 $0 $0 $0

CNA 0.501 $0 $0 $0

CNA 0.500 $0 $0 $0

ND 0.500 $0 $0 $0

0.119 0.500 $0 $0 $0
7.939 0.50

0 $0 $0 $0

ND 0.500 $0 $0 $0

6.977 0.500 $0 $0 $0

4.660 0.500 $0 $0 $0

CNA 0.500 $0 $0 $0

1.515 0.500 $0 $0 $0

-0.035 0.500 $0 $0 $0

CNA 0.500 $0 $0 $0

ND 0.500 $0 $0 $0

4.590 0.500 $0 $0 $0

0.902 0.500 $0 $0 $0

13.434 0.500 $0 $0 $0

-11.882 0.500 $0 $0 $0

0.700 0.500 $0 $0 $0

ND 0.500 $0 $0 $0

0.761 0.500 $0 $0 $0

CNA 0.500 $0 $0 $0

1.512 0.500 $0 $0 $0

1.295 0.500 $0 $0 $0

ND 0.500 $0 $0 $0

ND 0.500 $0 $0 $0

ND 0.500 $0 $0 $0

ND 0.500 $0 $0 $0

3.260 0.500 $0 $0 $0

ND 0.500 $0 $0 $0

ND 0.500 $0 $0 $0
21 22

AnnCapCstOpt2b_04 Opt_1 Opt_2 Opt_3 Opt_4 O&MCstOpt1a_04

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $46,854 $0 $0 $0 $2,107

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $542,394

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $6,191

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $8,317

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $86,109

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $28,795 $0 $0 $0 $11,991

$0 $28,795 $0 $0 $0 $33,022

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $2,675

$0 $0 $0 $0 $0 $149,956

$0 $0 $0 $0 $0 $36,472

$0 $29,624 $0 $0 $0 $236,079

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $15,355

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $99,051

$0 $28,795 $0 $0 $0 $9,851

$0 $0 $0 $0 $0 $0

$0 $29,624 $0 $0 $0 $187,779

Owner Level Annualized Capital Costs $2004
$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $28,795 $0 $0 $0 $9,980

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $31,196

$0 $0 $0 $0 $0 $0

$0 $25,480 $0 $0 $0 $123

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0
23 24 25

O&MCstOpt1b_04 O&MCstOpt2a_04 O&MCstOpt2b_04 Opt_1 Opt_2 Opt_3 Opt_4

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $2,107 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $542,394 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $6,191 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $8,317 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $86,109 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $11,991 $0 $0 $0

$0 $0 $0 $33,022 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $2,675 $0 $0 $0

$0 $0 $0 $149,956 $0 $0 $0

$0 $0 $0 $36,472 $0 $0 $0

$0 $0 $0 $236,079 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $15,355 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $99,051 $0 $0 $0

$0 $0 $0 $9,851 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $187,779 $0 $0 $0

Airport Annual Operating Costs $2004 Owner Level Annual Operating Costs $2004
$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $9,980 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $31,196 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $123 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0
36 37 38 39 40 41 42 43

KCst_Opt1 KCst_Opt2 KCst_Opt3 KCst_Opt4 Cst_Opt1 Cst_Opt2 Cst_Opt3 Cst_Opt4 DS_Flg_1

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

Flag - Airport Incurs Capital Costs (1 = yes (if airport is in scope)) Flag - Airport Incurs Annual Costs (1 = yes (if airport in scope)) Airport Debt Service (1 = debt 
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0
DS_Flg_2 DS_Flg_3 DS_Flg_4 DSRNC_Flg1 DSRNC_Flg2 DSRNC_Flg3 DSRNC_Flg4

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 1.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

1.0 1.0 1.0 1.0 0.0 0.0 0.0

Airport Debt Service (1 = debt service > $0) Airport Debt Service Ratio Calculation (1 = debt service ratio not calculated (if airport incurs costs))
0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

1.0 1.0 1.0 0.0 0.0 0.0 0.0

1.0 1.0 1.0 0.0 0.0 0.0 0.0

1.0 1.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

1.0 1.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

1.0 1.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0
56 57 58

DSROR_Flg1 DSROR_Flg2 DSROR_Flg3 DSROR_Flg4 DSCR_Base DSCR_Opt1_100 DSCR_Opt2_100

0.0 0.0 0.0 0.0 1.327 1.327 1.327

0.0 0.0 0.0 0.0 1.551 1.551 1.551

0.0 0.0 0.0 0.0 2.202 2.201 2.202

0.0 0.0 0.0 0.0 1.609 1.609 1.609

0.0 0.0 0.0 0.0 1.369 1.369 1.369

0.0 0.0 0.0 0.0 1.250000 1.250 1.250

0.0 0.0 0.0 0.0 1.692 1.692 1.692

0.0 0.0 0.0 0.0 8.154 8.154 8.154

0.0 0.0 0.0 0.0 1.674 1.674 1.674

0.0 0.0 0.0 0.0 1.741 1.741 1.741

0.0 0.0 0.0 0.0 1.707 1.707 1.707

0.0 0.0 0.0 0.0 1.278 1.278 1.278

0.0 0.0 0.0 0.0 1.377 1.377 1.377

0.0 0.0 0.0 0.0 1.250 1.250 1.250

0.0 0.0 0.0 0.0 1.410 1.410 1.410

0.0 0.0 0.0 0.0 1.512 1.512 1.512

0.0 0.0 0.0 0.0 1.277 1.277 1.277

0.0 0.0 0.0 0.0 1.292 1.292 1.292

0.0 0.0 0.0 0.0 2.078 2.078 2.078

0.0 0.0 0.0 0.0 1.250 1.250 1.250

0.0 0.0 0.0 0.0 2.164 2.164 2.164

0.0 0.0 0.0 0.0 2.390 2.390 2.390

0.0 0.0 0.0 0.0 1.840 1.840 1.840

0.0 0.0 0.0 0.0 2.226 2.226 2.226

0.0 0.0 0.0 0.0 1.427 1.427 1.427

0.0 0.0 0.0 0.0 6.084 6.084 6.084

0.0 0.0 0.0 0.0 1.737 1.737 1.737

0.0 0.0 0.0 0.0 2.659 2.659 2.659

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 2.384 2.380 2.384

0.0 0.0 0.0 0.0 1.598 1.598 1.598

0.0 0.0 0.0 0.0 1.639 1.639 1.639

0.0 0.0 0.0 0.0 5.072 5.072 5.072

0.0 0.0 0.0 0.0 2.586 2.586 2.586

0.0 0.0 0.0 0.0 1.625 1.625 1.625

0.0 0.0 0.0 0.0 1.514 1.514 1.514

0.0 0.0 0.0 0.0 4.214 4.214 4.214

0.0 0.0 0.0 0.0 1.883 1.883 1.883

0.0 0.0 0.0 0.0 7.312 7.231 7.312

0.0 0.0 0.0 0.0 2.306 2.306 2.306

0.0 0.0 0.0 0.0 3.494 3.494 3.494

0.0 0.0 0.0 0.0 1.080 1.080 1.080

0.0 0.0 0.0 0.0 1.654 1.654 1.654

0.0 0.0 0.0 0.0 5.090 4.960 5.090

0.0 0.0 0.0 0.0 2.033 2.033 2.033

0.0 0.0 0.0 0.0 CNA CNA CNA

Airport Debt Service Ratio Out of Range (1 = ratio < 1.25 (if airport incurs costs)) Airportl Post-Reg DSCR with 100% CP
0.0 0.0 0.0 0.0 4.337 4.337 4.337

0.0 0.0 0.0 0.0 379.310 379.310 379.310

0.0 0.0 0.0 0.0 1.202 1.202 1.202

0.0 0.0 0.0 0.0 11.217 11.217 11.217

0.0 0.0 0.0 0.0 1.915 1.915 1.915

0.0 0.0 0.0 0.0 1.329 1.321 1.329

0.0 0.0 0.0 0.0 1.611 1.611 1.611

0.0 0.0 0.0 0.0 1.910 1.910 1.910

0.0 0.0 0.0 0.0 1.413 1.413 1.413

0.0 0.0 0.0 0.0 2.319 2.319 2.319

0.0 0.0 0.0 0.0 1.624 1.624 1.624

0.0 0.0 0.0 0.0 1.813 1.813 1.813

0.0 0.0 0.0 0.0 1.723 1.723 1.723

0.0 0.0 0.0 0.0 4.506 4.506 4.506

0.0 0.0 0.0 0.0 1.446 1.446 1.446

0.0 0.0 0.0 0.0 3.052 3.052 3.052

0.0 0.0 0.0 0.0 1.391 1.391 1.391

0.0 0.0 0.0 0.0 3.260 3.260 3.260

0.0 0.0 0.0 0.0 2.550 2.550 2.550

0.0 0.0 0.0 0.0 1.772 1.772 1.772

0.0 0.0 0.0 0.0 3.008 3.008 3.008

0.0 0.0 0.0 0.0 1.866 1.866 1.866

0.0 0.0 0.0 0.0 3.067 3.067 3.067

0.0 0.0 0.0 0.0 1.295 1.295 1.295

0.0 0.0 0.0 0.0 1.382 1.382 1.382

0.0 0.0 0.0 0.0 15.264 15.264 15.264

0.0 0.0 0.0 0.0 0.010 0.010 0.010

0.0 0.0 0.0 0.0 6.701 6.701 6.701

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 3.675 3.562 3.675

0.0 0.0 0.0 0.0 14.306 14.306 14.306

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 1.816 1.816 1.816

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 2.979 2.979 2.979

0.0 0.0 0.0 0.0 7.207 7.207 7.207

0.0 0.0 0.0 0.0 88.462 88.462 88.462

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 17.210 17.210 17.210

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 3.051 3.051 3.051

0.0 0.0 0.0 0.0 0.992 0.992 0.992

0.0 0.0 0.0 0.0 1.211 1.211 1.211

0.0 0.0 0.0 0.0 1.214 1.214 1.214

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 0.119 0.119 0.119
0.0 0.0 0.0 0.0 7.939 7.939 7.939

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 6.977 6.977 6.977

0.0 0.0 0.0 0.0 4.660 4.660 4.660

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 1.515 1.515 1.515

0.0 0.0 0.0 0.0 -0.035 -0.035 -0.035

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 4.590 4.590 4.590

0.0 0.0 0.0 0.0 0.902 0.902 0.902

0.0 0.0 0.0 0.0 13.434 13.434 13.434

0.0 0.0 0.0 0.0 -11.882 -11.882 -11.882

0.0 0.0 0.0 0.0 0.700 0.700 0.700

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 0.761 0.761 0.761

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 1.512 1.512 1.512

0.0 0.0 0.0 0.0 1.295 1.295 1.295

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 3.260 3.260 3.260

0.0 0.0 0.0 0.0 CNA CNA CNA

0.0 0.0 0.0 0.0 CNA CNA CNA
59 60 0.00 0.00

DSCR_Opt3_100 DSCR_Opt4_100 R_Opt1_100_flg R_Opt2_100_flg R_Opt3_100_flg R_Opt4_100_flg

1.327 1.327 0.00 0.00 0.00 0.00

1.551 1.551 0.00 0.00 0.00 0.00

2.202 2.202 0.00 0.00 0.00 0.00

1.609 1.609 0.00 0.00 0.00 0.00

1.369 1.369 0.00 0.00 0.00 0.00

1.250 1.250 0.00 0.00 0.00 0.00

1.692 1.692 0.00 0.00 0.00 0.00

8.154 8.154 0.00 0.00 0.00 0.00

1.674 1.674 0.00 0.00 0.00 0.00

1.741 1.741 0.00 0.00 0.00 0.00

1.707 1.707 0.00 0.00 0.00 0.00

1.278 1.278 0.00 0.00 0.00 0.00

1.377 1.377 0.00 0.00 0.00 0.00

1.250 1.250 0.00 0.00 0.00 0.00

1.410 1.410 0.00 0.00 0.00 0.00

1.512 1.512 0.00 0.00 0.00 0.00

1.277 1.277 0.00 0.00 0.00 0.00

1.292 1.292 0.00 0.00 0.00 0.00

2.078 2.078 0.00 0.00 0.00 0.00

1.250 1.250 0.00 0.00 0.00 0.00

2.164 2.164 0.00 0.00 0.00 0.00

2.390 2.390 0.00 0.00 0.00 0.00

1.840 1.840 0.00 0.00 0.00 0.00

2.226 2.226 0.00 0.00 0.00 0.00

1.427 1.427 0.00 0.00 0.00 0.00

6.084 6.084 0.00 0.00 0.00 0.00

1.737 1.737 0.00 0.00 0.00 0.00

2.659 2.659 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

2.384 2.384 0.00 0.00 0.00 0.00

1.598 1.598 0.00 0.00 0.00 0.00

1.639 1.639 0.00 0.00 0.00 0.00

5.072 5.072 0.00 0.00 0.00 0.00

2.586 2.586 0.00 0.00 0.00 0.00

1.625 1.625 0.00 0.00 0.00 0.00

1.514 1.514 0.00 0.00 0.00 0.00

4.214 4.214 0.00 0.00 0.00 0.00

1.883 1.883 0.00 0.00 0.00 0.00

7.312 7.312 0.00 0.00 0.00 0.00

2.306 2.306 0.00 0.00 0.00 0.00

3.494 3.494 0.00 0.00 0.00 0.00

1.080 1.080 0.00 0.00 0.00 0.00

1.654 1.654 0.00 0.00 0.00 0.00

5.090 5.090 0.00 0.00 0.00 0.00

2.033 2.033 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

tl Post-Reg DSCR with 100% CPT Impact Flag - Airport Post-Reg DSCR with 100% CPT
4.337 4.337 0.00 0.00 0.00 0.00

379.310 379.310 0.00 0.00 0.00 0.00

1.202 1.202 0.00 0.00 0.00 0.00

11.217 11.217 0.00 0.00 0.00 0.00

1.915 1.915 0.00 0.00 0.00 0.00

1.329 1.329 0.00 0.00 0.00 0.00

1.611 1.611 0.00 0.00 0.00 0.00

1.910 1.910 0.00 0.00 0.00 0.00

1.413 1.413 0.00 0.00 0.00 0.00

2.319 2.319 0.00 0.00 0.00 0.00

1.624 1.624 0.00 0.00 0.00 0.00

1.813 1.813 0.00 0.00 0.00 0.00

1.723 1.723 0.00 0.00 0.00 0.00

4.506 4.506 0.00 0.00 0.00 0.00

1.446 1.446 0.00 0.00 0.00 0.00

3.052 3.052 0.00 0.00 0.00 0.00

1.391 1.391 0.00 0.00 0.00 0.00

3.260 3.260 0.00 0.00 0.00 0.00

2.550 2.550 0.00 0.00 0.00 0.00

1.772 1.772 0.00 0.00 0.00 0.00

3.008 3.008 0.00 0.00 0.00 0.00

1.866 1.866 0.00 0.00 0.00 0.00

3.067 3.067 0.00 0.00 0.00 0.00

1.295 1.295 0.00 0.00 0.00 0.00

1.382 1.382 0.00 0.00 0.00 0.00

15.264 15.264 0.00 0.00 0.00 0.00

0.010 0.010 0.00 0.00 0.00 0.00

6.701 6.701 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

3.675 3.675 0.00 0.00 0.00 0.00

14.306 14.306 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

1.816 1.816 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

2.979 2.979 0.00 0.00 0.00 0.00

7.207 7.207 0.00 0.00 0.00 0.00

88.462 88.462 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

17.210 17.210 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

3.051 3.051 0.00 0.00 0.00 0.00

0.992 0.992 0.00 0.00 0.00 0.00

1.211 1.211 0.00 0.00 0.00 0.00

1.214 1.214 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

0.119 0.119 0.00 0.00 0.00 0.00
7.939 7.939 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

6.977 6.977 0.00 0.00 0.00 0.00

4.660 4.660 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

1.515 1.515 0.00 0.00 0.00 0.00

-0.035 -0.035 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

4.590 4.590 0.00 0.00 0.00 0.00

0.902 0.902 0.00 0.00 0.00 0.00

13.434 13.434 0.00 0.00 0.00 0.00

-11.882 -11.882 0.00 0.00 0.00 0.00

0.700 0.700 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

0.761 0.761 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

1.512 1.512 0.00 0.00 0.00 0.00

1.295 1.295 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

3.260 3.260 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00

CNA CNA 0.00 0.00 0.00 0.00
65 66 67 68 0.00

DSCR_Opt1_V DSCR_Opt2_V DSCR_Opt3_V DSCR_Opt4_V R_Opt1_V_flg R_Opt2_V_flg

1.327 1.327 1.327 1.327 0.00 0.00

1.551 1.551 1.551 1.551 0.00 0.00

2.201 2.202 2.202 2.202 0.00 0.00

1.609 1.609 1.609 1.609 0.00 0.00

1.369 1.369 1.369 1.369 0.00 0.00

1.25000 1.25000 1.25000 1.25000 0.00 0.00

1.692 1.692 1.692 1.692 0.00 0.00

8.116 8.154 8.154 8.154 0.00 0.00

1.674 1.674 1.674 1.674 0.00 0.00

1.740 1.741 1.741 1.741 0.00 0.00

1.707 1.707 1.707 1.707 0.00 0.00

1.278 1.278 1.278 1.278 0.00 0.00

1.377 1.377 1.377 1.377 0.00 0.00

1.250 1.250 1.250 1.250 0.00 0.00

1.410 1.410 1.410 1.410 0.00 0.00

1.512 1.512 1.512 1.512 0.00 0.00

1.277 1.277 1.277 1.277 0.00 0.00

1.292 1.292 1.292 1.292 0.00 0.00

2.077 2.078 2.078 2.078 0.00 0.00

1.250 1.250 1.250 1.250 0.00 0.00

2.164 2.164 2.164 2.164 0.00 0.00

2.390 2.390 2.390 2.390 0.00 0.00

1.840 1.840 1.840 1.840 0.00 0.00

2.225 2.226 2.226 2.226 0.00 0.00

1.427 1.427 1.427 1.427 0.00 0.00

6.084 6.084 6.084 6.084 0.00 0.00

1.737 1.737 1.737 1.737 0.00 0.00

2.659 2.659 2.659 2.659 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

2.379 2.384 2.384 2.384 0.00 0.00

1.598 1.598 1.598 1.598 0.00 0.00

1.639 1.639 1.639 1.639 0.00 0.00

5.072 5.072 5.072 5.072 0.00 0.00

2.586 2.586 2.586 2.586 0.00 0.00

1.625 1.625 1.625 1.625 0.00 0.00

1.514 1.514 1.514 1.514 0.00 0.00

4.200 4.214 4.214 4.214 0.00 0.00

1.881 1.883 1.883 1.883 0.00 0.00

7.187 7.312 7.312 7.312 0.00 0.00

2.306 2.306 2.306 2.306 0.00 0.00

3.489 3.494 3.494 3.494 0.00 0.00

1.080 1.080 1.080 1.080 0.00 0.00

1.645 1.654 1.654 1.654 0.00 0.00

4.956 5.090 5.090 5.090 0.00 0.00

2.033 2.033 2.033 2.033 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

Airport Post-Reg DSCR with Variable CPT Impact Flag - Airport Post-Reg DSCR with Varia
4.337 4.337 4.337 4.337 0.00 0.00

379.310 379.310 379.310 379.310 0.00 0.00

1.202 1.202 1.202 1.202 0.00 0.00

11.217 11.217 11.217 11.217 0.00 0.00

1.915 1.915 1.915 1.915 0.00 0.00

1.320 1.329 1.329 1.329 0.00 0.00

1.611 1.611 1.611 1.611 0.00 0.00

1.910 1.910 1.910 1.910 0.00 0.00

1.413 1.413 1.413 1.413 0.00 0.00

2.319 2.319 2.319 2.319 0.00 0.00

1.624 1.624 1.624 1.624 0.00 0.00

1.813 1.813 1.813 1.813 0.00 0.00

1.723 1.723 1.723 1.723 0.00 0.00

4.506 4.506 4.506 4.506 0.00 0.00

1.446 1.446 1.446 1.446 0.00 0.00

3.052 3.052 3.052 3.052 0.00 0.00

1.391 1.391 1.391 1.391 0.00 0.00

3.260 3.260 3.260 3.260 0.00 0.00

2.550 2.550 2.550 2.550 0.00 0.00

1.772 1.772 1.772 1.772 0.00 0.00

3.008 3.008 3.008 3.008 0.00 0.00

1.866 1.866 1.866 1.866 0.00 0.00

3.067 3.067 3.067 3.067 0.00 0.00

1.295 1.295 1.295 1.295 0.00 0.00

1.382 1.382 1.382 1.382 0.00 0.00

15.264 15.264 15.264 15.264 0.00 0.00

0.010 0.010 0.010 0.010 0.00 0.00

6.637 6.701 6.701 6.701 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

3.562 3.675 3.675 3.675 0.00 0.00

14.306 14.306 14.306 14.306 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

1.816 1.816 1.816 1.816 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

2.979 2.979 2.979 2.979 0.00 0.00

7.207 7.207 7.207 7.207 0.00 0.00

88.462 88.462 88.462 88.462 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

17.210 17.210 17.210 17.210 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

3.051 3.051 3.051 3.051 0.00 0.00

0.992 0.992 0.992 0.992 0.00 0.00

1.211 1.211 1.211 1.211 0.00 0.00

1.214 1.214 1.214 1.214 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

0.119 0.119 0.119 0.119 0.00 0.00
7.939 7.939 7.939 7.939 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

6.977 6.977 6.977 6.977 0.00 0.00

4.660 4.660 4.660 4.660 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

1.515 1.515 1.515 1.515 0.00 0.00

-0.035 -0.035 -0.035 -0.035 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

4.590 4.590 4.590 4.590 0.00 0.00

0.902 0.902 0.902 0.902 0.00 0.00

13.434 13.434 13.434 13.434 0.00 0.00

-11.882 -11.882 -11.882 -11.882 0.00 0.00

0.700 0.700 0.700 0.700 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

0.761 0.761 0.761 0.761 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

1.512 1.512 1.512 1.512 0.00 0.00

1.295 1.295 1.295 1.295 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

3.260 3.260 3.260 3.260 0.00 0.00

CNA CNA CNA CNA 0.00 0.00

CNA CNA CNA CNA 0.00 0.00
0.00 73 74 75 76

R_Opt3_V_flg R_Opt4_V_flg DSCR_Opt1_0 DSCR_Opt2_0 DSCR_Opt3_0 DSCR_Opt4_0

0.00 0.00 1.327 1.327 1.327 1.327

0.00 0.00 1.551 1.551 1.551 1.551

0.00 0.00 2.201 2.202 2.202 2.202

0.00 0.00 1.609 1.609 1.609 1.609

0.00 0.00 1.369 1.369 1.369 1.369

0.00 0.00 1.2500 1.2500 1.2500 1.2500

0.00 0.00 1.692 1.692 1.692 1.692

0.00 0.00 8.078 8.154 8.154 8.154

0.00 0.00 1.674 1.674 1.674 1.674

0.00 0.00 1.740 1.741 1.741 1.741

0.00 0.00 1.707 1.707 1.707 1.707

0.00 0.00 1.278 1.278 1.278 1.278

0.00 0.00 1.377 1.377 1.377 1.377

0.00 0.00 1.250 1.250 1.250 1.250

0.00 0.00 1.410 1.410 1.410 1.410

0.00 0.00 1.512 1.512 1.512 1.512

0.00 0.00 1.277 1.277 1.277 1.277

0.00 0.00 1.292 1.292 1.292 1.292

0.00 0.00 2.077 2.078 2.078 2.078

0.00 0.00 1.250 1.250 1.250 1.250

0.00 0.00 2.164 2.164 2.164 2.164

0.00 0.00 2.390 2.390 2.390 2.390

0.00 0.00 1.840 1.840 1.840 1.840

0.00 0.00 2.223 2.226 2.226 2.226

0.00 0.00 1.427 1.427 1.427 1.427

0.00 0.00 6.084 6.084 6.084 6.084

0.00 0.00 1.737 1.737 1.737 1.737

0.00 0.00 2.659 2.659 2.659 2.659

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 2.378 2.384 2.384 2.384

0.00 0.00 1.598 1.598 1.598 1.598

0.00 0.00 1.639 1.639 1.639 1.639

0.00 0.00 5.072 5.072 5.072 5.072

0.00 0.00 2.586 2.586 2.586 2.586

0.00 0.00 1.625 1.625 1.625 1.625

0.00 0.00 1.514 1.514 1.514 1.514

0.00 0.00 4.186 4.214 4.214 4.214

0.00 0.00 1.879 1.883 1.883 1.883

0.00 0.00 7.144 7.312 7.312 7.312

0.00 0.00 2.306 2.306 2.306 2.306

0.00 0.00 3.483 3.494 3.494 3.494

0.00 0.00 1.080 1.080 1.080 1.080

0.00 0.00 1.636 1.654 1.654 1.654

0.00 0.00 4.951 5.090 5.090 5.090

0.00 0.00 2.033 2.033 2.033 2.033

0.00 0.00 CNA CNA CNA CNA

Airport Post-Reg DSCR with Variable CPT Airport Post-Reg DSCR with 0% CPT
0.00 0.00 4.337 4.337 4.337 4.337

0.00 0.00 379.310 379.310 379.310 379.310

0.00 0.00 1.202 1.202 1.202 1.202

0.00 0.00 11.217 11.217 11.217 11.217

0.00 0.00 1.915 1.915 1.915 1.915

0.00 0.00 1.319 1.329 1.329 1.329

0.00 0.00 1.611 1.611 1.611 1.611

0.00 0.00 1.910 1.910 1.910 1.910

0.00 0.00 1.413 1.413 1.413 1.413

0.00 0.00 2.319 2.319 2.319 2.319

0.00 0.00 1.624 1.624 1.624 1.624

0.00 0.00 1.813 1.813 1.813 1.813

0.00 0.00 1.723 1.723 1.723 1.723

0.00 0.00 4.506 4.506 4.506 4.506

0.00 0.00 1.446 1.446 1.446 1.446

0.00 0.00 3.052 3.052 3.052 3.052

0.00 0.00 1.391 1.391 1.391 1.391

0.00 0.00 3.260 3.260 3.260 3.260

0.00 0.00 2.550 2.550 2.550 2.550

0.00 0.00 1.772 1.772 1.772 1.772

0.00 0.00 3.008 3.008 3.008 3.008

0.00 0.00 1.866 1.866 1.866 1.866

0.00 0.00 3.067 3.067 3.067 3.067

0.00 0.00 1.295 1.295 1.295 1.295

0.00 0.00 1.382 1.382 1.382 1.382

0.00 0.00 15.264 15.264 15.264 15.264

0.00 0.00 0.010 0.010 0.010 0.010

0.00 0.00 6.574 6.701 6.701 6.701

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 3.562 3.675 3.675 3.675

0.00 0.00 14.306 14.306 14.306 14.306

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 1.816 1.816 1.816 1.816

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 2.979 2.979 2.979 2.979

0.00 0.00 7.207 7.207 7.207 7.207

0.00 0.00 88.462 88.462 88.462 88.462

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 17.210 17.210 17.210 17.210

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 3.051 3.051 3.051 3.051

0.00 0.00 0.992 0.992 0.992 0.992

0.00 0.00 1.211 1.211 1.211 1.211

0.00 0.00 1.214 1.214 1.214 1.214

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 0.119 0.119 0.119 0.119
0.00 0.00 7.939 7.939 7.939 7.939

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 6.977 6.977 6.977 6.977

0.00 0.00 4.660 4.660 4.660 4.660

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 1.515 1.515 1.515 1.515

0.00 0.00 -0.035 -0.035 -0.035 -0.035

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 4.590 4.590 4.590 4.590

0.00 0.00 0.902 0.902 0.902 0.902

0.00 0.00 13.434 13.434 13.434 13.434

0.00 0.00 -11.882 -11.882 -11.882 -11.882

0.00 0.00 0.700 0.700 0.700 0.700

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 0.761 0.761 0.761 0.761

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 1.512 1.512 1.512 1.512

0.00 0.00 1.295 1.295 1.295 1.295

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 3.260 3.260 3.260 3.260

0.00 0.00 CNA CNA CNA CNA

0.00 0.00 CNA CNA CNA CNA
0.00 0.00

R_Opt1_0_flg R_Opt2_0_flg R_Opt3_0_flg R_Opt4_0_flg

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

Impact Flag - Airport Post-Reg DSCR with 0% CPT
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
Offset number for pulling from A

AirportId SurveyId ParentId Airport City State SvcLvl2

DTW 1138 90001 Detroit Metropolitan Wayne County Detroit MI L

YIP 1127 90001 Willow Run Detroit MI GA/C

ORD 1006 90002 Chicago O'Hare Intl Chicago IL L

MDW 1095 90002 Chicago Midway Intl Chicago IL L

EWR 1145 90003 Newark Liberty Intl Newark NJ L

JFK 1089 90003 John F Kennedy Intl New York NY L

LGA 1029 90003 La Guardia New York NY L

SWF 1114 90003 Stewart Intl Newburgh NY N

IAD 1142 90004 Washington Dulles International Washington DC L

DCA 1141 90004 Ronald Reagan Washington National Washington DC L

ANC 1012 90005 Ted Stevens Anchorage Intl Anchorage AK M

FAI 1010 90005 Fairbanks Intl Fairbanks AK S

CMH 1111 90006 Port Columbus Intl Columbus OH M

LCK 1119 90006 Rickenbacker International Columbus OH N

HOU 1061 90007 William P Hobby Houston TX M

IAH 1037 90007 George Bush Intercontinental Arpt/Houston Houston TX L

SMF 1099 90008 Sacramento International Sacramento CA M

MHR 1047 90008 Sacramento Mather Sacramento CA GA/C

BET 1118 90009 Bethel Bethel AK N

OME 1104 90009 Nome Nome AK N

OTZ 1043 90009 Ralph Wien Memorial Kotzebue AK N

KTN 1003 90009 Ketchikan Intl Ketchikan AK N

SIT 1999 90009 Sitka Rocky Gutierrez Sitka AK N

ANI 1110 90009 Aniak Aniak AK N

SCC 1112 90009 Deadhorse Deadhorse AK N

DO NOT SORT

SCC 1112 90009 Deadhorse Deadhorse AK N

CDB 1009 90009 Cold Bay Cold Bay AK CS

BRW 1013 90009 Wiley Post-Will Rogers Mem Barrow AK N

LNY 1049 90010 Lanai Lanai City HI N

OGG 1039 90010 Kahului Kahului HI M

HNL 1073 90010 Honolulu Intl Honolulu HI L

KOA 1077 90010 Kona Intl at Keahole Kailua/Kona HI S
Offset number for pulling from ArprtCstInpts: 9

SvcFlg2 SofpDays AK/nAK Weight Count Sum PFlg Surveyed SmlBus ownr_netoprevs

1 17.3 0 1.0 1 1 1.0 2 0 $151,299,493

5 17.3 0 0.0 0 0 0.0 0 0 $151,299,493

1 14.4 0 1.0 1 2 1 2 0 $263,469,140

1 14.8 0 1.0 1 0 0 0 0 $263,469,140

1 9.7 0 1.0 1 4 1 4 0 $1,599,495,000

1 7.3 0 1.0 1 0 0 0 0 $1,599,495,000

1 7.7 0 1.0 1 0 0 0 0 $1,599,495,000

4 16.0 0 2.9 1 0 0 0 0 $1,599,495,000

1 9.4 0 1.0 1 2 1 2 0 $234,856,000

1 6.0 0 1.0 1 0 0 0 0 $234,856,000

2 55.0 1 1.0 1 2 1 2 0 $33,022,531

3 89.0 1 1.0 1 0 0 0 0 $33,022,531

2 12.5 0 1.0 1 2 1 2 0 $26,500,000

4 12.5 0 4.4 1 0 0 0 0 $26,500,000

2 0.8 0 1.0 1 2 1 2 0 $110,888,000

1 1.0 0 1.0 1 0 0 0 0 $110,888,000

2 0.0 0 1.0 1 1 1 2 0 $23,480,904

5 0.0 0 0.0 0 0 0 0 0 $23,480,904

4 55.0 1 1.0 1 5 1 9 0 ND

4 55.0 1 1.0 1 0 0 0 0 ND

4 55.0 1 1.0 1 0 0 0 0 ND

4 55.0 1 1.0 1 0 0 0 0 ND

4 55.0 1 1.0 1 0 0 0 0 ND

4 55.0 1 0.0 0 0 0 0 0 ND

4 89.0 1 0.0 0 0 0 0 0 ND

6 99.0 1 0.0 0 0 0 0 0 ND

4 99.0 1 0.0 0 0 0 0 0 ND

4 0.0 0 0.0 0 0 0 0 0 $119,852,381

2 0.0 0 0.0 0 0 0 0 0 $119,852,381

1 0.0 0 0.0 0 0 0 0 0 $119,852,381

3 0.0 0 0.0 0 0 0 0 0 $119,852,381

26.2 21.0 9.0 27.0

sum Duplicate Count of Count of

of wghts of Col. U multi- surveyed

for but used airport airports

QA/QC for calc owners owned by

in Col N w/ in- multiscope airport

airports owners

w/ at

least one

in-scope

airport
17 18 19 20 21

ownr_debtsvc ownr_dsratio cpt mult Inscope Opt_1 Opt_2 Opt_3 Opt_4

$107,093,766 1.410 0.50 1 $0 $0 $0 $0

$107,093,766 1.410 0.50 0 $0 $0 $0 $0

$165,562,786 1.591 0.50 1 $0 $0 $0 $0

$165,562,786 1.591 0.50 1 $0 $0 $0 $0

$1,186,103,000 1.349 0.50 1 $0 $0 $0 $0

$1,186,103,000 1.349 0.50 1 $0 $0 $0 $0

$1,186,103,000 1.349 0.50 1 $0 $0 $0 $0

$1,186,103,000 1.349 0.50 1 $0 $0 $0 $0

$140,080,000 1.680 0.50 1 $0 $0 $0 $0

$140,080,000 1.680 0.50 1 $0 $0 $0 $0

$22,149,734 1.491 1.00 1 $0 $0 $0 $0

$22,149,734 1.491 1.00 1 $0 $0 $0 $0

$14,545,000 1.822 0.50 1 $0 $0 $0 $0

$14,545,000 1.822 0.50 1 $0 $0 $0 $0

$58,422,000 1.898 0.50 1 $0 $0 $0 $0

$58,422,000 1.898 0.50 1 $0 $0 $0 $0

$16,840,105 1.394 0.50 1 $0 $0 $0 $0

$16,840,105 1.394 0.50 0 $0 $0 $0 $0

ND ND 1.00 1 $28,795 $0 $0 $0

ND ND 1.00 1 $0 $0 $0 $0

ND ND 1.00 1 $0 $0 $0 $0

ND ND 1.00 1 $0 $0 $0 $0

ND ND 1.00 1 $0 $0 $0 $0

ND ND 1.00 0 $0 $0 $0 $0

ND ND 1.00 0 $0 $0 $0 $0

count if costed:

owner level Airport Annualized Capital Costs $2004

DO NOT SORT

ND ND 1.00 0 $0 $0 $0 $0

ND ND 0.50 0 $0 $0 $0 $0

ND ND 1.00 0 $0 $0 $0 $0

$79,746,956 1.503 0.50 0 $0 $0 $0 $0

$79,746,956 1.503 0.50 0 $0 $0 $0 $0

$79,746,956 1.503 0.50 0 $0 $0 $0 $0

$79,746,956 1.503 0.50 0 $0 $0 $0 $0

Count of

In-scope

airports

w/ multiowners
22 23 24 25

Opt_1 Opt_2 Opt_3 Opt_4 Opt_1 Opt_2 Opt_3 Opt_4

$0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $56,112 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $23,164 $0 $0 $0

$0 $0 $0 $0 $617,577 $0 $0 $0

$0 $0 $0 $0 $141,697 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0

$28,795 $0 $0 $0 $24,397 $0 $0 $0

$28,795 $0 $0 $0 $0 $0 $0 $0

$28,795 $0 $0 $0 $3,696 $0 $0 $0

$28,795 $0 $0 $0 $0 $0 $0 $0

$28,795 $0 $0 $0 $0 $0 $0 $0

$28,795 $0 $0 $0 $0 $0 $0 $0

$28,795 $0 $0 $0 $0 $0 $0 $0

Owner Level Annualized Capital Costs $2004 Airport Annual Operating Costs $2004

DO NOT SORT

$28,795 $0 $0 $0 $0 $0 $0 $0

$28,795 $0 $0 $0 $0 $0 $0 $0

$28,795 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0
38 39 40 41

Opt_1 Opt_2 Opt_3 Opt_4 KCst_Opt1 KCst_Opt2 KCst_Opt3 KCst_Opt4

$0 $0 $0 $0 0.0 0.0 0.0 0.0

$0 $0 $0 $0 0.0 0.0 0.0 0.0

$0 $0 $0 $0 0.0 0.0 0.0 0.0

$0 $0 $0 $0 0.0 0.0 0.0 0.0

$56,112 $0 $0 $0 0.0 0.0 0.0 0.0

$56,112 $0 $0 $0 0.0 0.0 0.0 0.0

$56,112 $0 $0 $0 0.0 0.0 0.0 0.0

$56,112 $0 $0 $0 0.0 0.0 0.0 0.0

$23,164 $0 $0 $0 0.0 0.0 0.0 0.0

$23,164 $0 $0 $0 0.0 0.0 0.0 0.0

$759,274 $0 $0 $0 0.0 0.0 0.0 0.0

$759,274 $0 $0 $0 0.0 0.0 0.0 0.0

$0 $0 $0 $0 0.0 0.0 0.0 0.0

$0 $0 $0 $0 0.0 0.0 0.0 0.0

$0 $0 $0 $0 0.0 0.0 0.0 0.0

$0 $0 $0 $0 0.0 0.0 0.0 0.0

$0 $0 $0 $0 0.0 0.0 0.0 0.0

$0 $0 $0 $0 0.0 0.0 0.0 0.0

$28,093 $0 $0 $0 1.0 0.0 0.0 0.0

$28,093 $0 $0 $0 1.0 0.0 0.0 0.0

$28,093 $0 $0 $0 1.0 0.0 0.0 0.0

$28,093 $0 $0 $0 1.0 0.0 0.0 0.0

$28,093 $0 $0 $0 1.0 0.0 0.0 0.0

$28,093 $0 $0 $0 0.0 0.0 0.0 0.0

$28,093 $0 $0 $0 0.0 0.0 0.0 0.0

Owner Level Annual Operating Costs $2004 At Least 1 Owner Level Airport Incurs Capital Costs (1 = yes)

DO NOT SORT

$28,093 $0 $0 $0 0.0 0.0 0.0 0.0

$28,093 $0 $0 $0 0.0 0.0 0.0 0.0

$28,093 $0 $0 $0 0.0 0.0 0.0 0.0

$0 $0 $0 $0 0.0 0.0 0.0 0.0

$0 $0 $0 $0 0.0 0.0 0.0 0.0

$0 $0 $0 $0 0.0 0.0 0.0 0.0

$0 $0 $0 $0 0.0 0.0 0.0 0.0
42 43 44 45

Cst_Opt1 Cst_Opt2 Cst_Opt3 Cst_Opt4 DS_Flg_1 DS_Flg_2 DS_Flg_3 DS_Flg_4 DSRNC_Flg1

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

1.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 1.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

At Least 1 Owner Level Airport Incurs Annual Costs (1 = yes)Airport Debt Service (1 = debt service > $0) Airport Debt Service Ratio Calculation (1 = debt se

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0
DSRNC_Flg2 DSRNC_Flg3 DSRNC_Flg4 DSROR_Flg1 DSROR_Flg2 DSROR_Flg3 DSROR_Flg4

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

e Ratio Calculation (1 = debt service ratio not calculated (if airport incurs costs)) Airport Debt Service Ratio Out of Range (1 = ratio < 1.25 (if airport incurs costs))

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0
58 59 60 61 62

DSCR_Base DSCR_Opt1_100 DSCR_Opt2_100 DSCR_Opt3_100 DSCR_Opt4_100 R_Opt1_100_flg

1.413 1.413 1.413 1.413 1.413 0.00

1.413 1.413 1.413 1.413 1.413 0.00

1.591 1.591 1.591 1.591 1.591 0.00

1.591 1.591 1.591 1.591 1.591 0.00

1.349 1.349 1.349 1.349 1.349 0.00

1.349 1.349 1.349 1.349 1.349 0.00

1.349 1.349 1.349 1.349 1.349 0.00

1.349 1.349 1.349 1.349 1.349 0.00

1.677 1.677 1.677 1.677 1.677 0.00

1.677 1.677 1.677 1.677 1.677 0.00

1.491 1.491 1.491 1.491 1.491 0.00

1.491 1.491 1.491 1.491 1.491 0.00

1.822 1.822 1.822 1.822 1.822 0.00

1.822 1.822 1.822 1.822 1.822 0.00

1.898 1.898 1.898 1.898 1.898 0.00

1.898 1.898 1.898 1.898 1.898 0.00

1.394 1.394 1.394 1.394 1.394 0.00

1.394 1.394 1.394 1.394 1.394 0.00

CNA CNA CNA CNA CNA 0.00

CNA CNA CNA CNA CNA 0.00

CNA CNA CNA CNA CNA 0.00

CNA CNA CNA CNA CNA 0.00

CNA CNA CNA CNA CNA 0.00

CNA CNA CNA CNA CNA 0.00

CNA CNA CNA CNA CNA 0.00

Owner Level Post-Reg DSCR with 100% CPT Impact Flag - Airport Post-Reg 

DO NOT SORT

CNA CNA CNA CNA CNA 0.00

CNA CNA CNA CNA CNA 0.00

CNA CNA CNA CNA CNA 0.00

1.503 1.503 1.503 1.503 1.503 0.00

1.503 1.503 1.503 1.503 1.503 0.00

1.503 1.503 1.503 1.503 1.503 0.00

1.503 1.503 1.503 1.503 1.503 0.00
67 68 69

R_Opt2_100_flg R_Opt3_100_flg R_Opt4_100_flg DSCR_Opt1_v DSCR_Opt2_v DSCR_Opt3_v

0.00 0.00 0.00 1.413 1.413 1.413

0.00 0.00 0.00 1.413 1.413 1.413

0.00 0.00 0.00 1.591 1.591 1.591

0.00 0.00 0.00 1.591 1.591 1.591

0.00 0.00 0.00 1.349 1.349 1.349

0.00 0.00 0.00 1.349 1.349 1.349

0.00 0.00 0.00 1.349 1.349 1.349

0.00 0.00 0.00 1.349 1.349 1.349

0.00 0.00 0.00 1.677 1.677 1.677

0.00 0.00 0.00 1.677 1.677 1.677

0.00 0.00 0.00 1.491 1.491 1.491

0.00 0.00 0.00 1.491 1.491 1.491

0.00 0.00 0.00 1.822 1.822 1.822

0.00 0.00 0.00 1.822 1.822 1.822

0.00 0.00 0.00 1.898 1.898 1.898

0.00 0.00 0.00 1.898 1.898 1.898

0.00 0.00 0.00 1.394 1.394 1.394

0.00 0.00 0.00 1.394 1.394 1.394

0.00 0.00 0.00 CNA CNA CNA

0.00 0.00 0.00 CNA CNA CNA

0.00 0.00 0.00 CNA CNA CNA

0.00 0.00 0.00 CNA CNA CNA

0.00 0.00 0.00 CNA CNA CNA

0.00 0.00 0.00 CNA CNA CNA

0.00 0.00 0.00 CNA CNA CNA

Impact Flag - Airport Post-Reg DSCR with 100% CPT Owner Level Post-Reg DSCR with Variable CPT

DO NOT SORT

0.00 0.00 0.00 CNA CNA CNA

0.00 0.00 0.00 CNA CNA CNA

0.00 0.00 0.00 CNA CNA CNA

0.00 0.00 0.00 1.503 1.503 1.503

0.00 0.00 0.00 1.503 1.503 1.503

0.00 0.00 0.00 1.503 1.503 1.503

0.00 0.00 0.00 1.503 1.503 1.503
70 75

DSCR_Opt4_v R_Opt1_V_flg R_Opt2_V_flg R_Opt3_V_flg R_Opt4_V_flg DSCR_Opt1_0

1.413 0.00 0.00 0.00 0.00 1.413

1.413 0.00 0.00 0.00 0.00 1.413

1.591 0.00 0.00 0.00 0.00 1.591

1.591 0.00 0.00 0.00 0.00 1.591

1.349 0.00 0.00 0.00 0.00 1.348

1.349 0.00 0.00 0.00 0.00 1.348

1.349 0.00 0.00 0.00 0.00 1.348

1.349 0.00 0.00 0.00 0.00 1.3484823

1.677 0.00 0.00 0.00 0.00 1.6764194

1.677 0.00 0.00 0.00 0.00 1.6764194

1.491 0.00 0.00 0.00 0.00 1.4565980

1.491 0.00 0.00 0.00 0.00 1.4565980

1.822 0.00 0.00 0.00 0.00 1.822

1.822 0.00 0.00 0.00 0.00 1.822

1.898 0.00 0.00 0.00 0.00 1.898

1.898 0.00 0.00 0.00 0.00 1.898

1.394 0.00 0.00 0.00 0.00 1.394

1.394 0.00 0.00 0.00 0.00 1.394

CNA 0.00 0.00 0.00 0.00 CNA

CNA 0.00 0.00 0.00 0.00 CNA

CNA 0.00 0.00 0.00 0.00 CNA

CNA 0.00 0.00 0.00 0.00 CNA

CNA 0.00 0.00 0.00 0.00 CNA

CNA 0.00 0.00 0.00 0.00 CNA

CNA 0.00 0.00 0.00 0.00 CNA

with Variable CPT Impact Flag - Airport Post-Reg DSCR with Variable CPT Owner Level Post-Reg 

CNA 0.00 0.00 0.00 0.00 CNA

CNA 0.00 0.00 0.00 0.00 CNA

CNA 0.00 0.00 0.00 0.00 CNA

1.503 0.00 0.00 0.00 0.00 1.503

1.503 0.00 0.00 0.00 0.00 1.503

1.503 0.00 0.00 0.00 0.00 1.503

1.503 0.00 0.00 0.00 0.00 1.503
76 77 78

DSCR_Opt2_0 DSCR_Opt3_0 DSCR_Opt4_0 R_Opt1_0_flg R_Opt2_0_flg R_Opt3_0_flg

1.413 1.413 1.413 0.00 0.00 0.00

1.413 1.413 1.413 0.00 0.00 0.00

1.591 1.591 1.591 0.00 0.00 0.00

1.591 1.591 1.591 0.00 0.00 0.00

1.349 1.349 1.349 0.00 0.00 0.00

1.349 1.349 1.349 0.00 0.00 0.00

1.349 1.349 1.349 0.00 0.00 0.00

1.349 1.349 1.349 0.00 0.00 0.00

1.677 1.677 1.677 0.00 0.00 0.00

1.677 1.677 1.677 0.00 0.00 0.00

1.491 1.491 1.491 0.00 0.00 0.00

1.491 1.491 1.491 0.00 0.00 0.00

1.822 1.822 1.822 0.00 0.00 0.00

1.822 1.822 1.822 0.00 0.00 0.00

1.898 1.898 1.898 0.00 0.00 0.00

1.898 1.898 1.898 0.00 0.00 0.00

1.394 1.394 1.394 0.00 0.00 0.00

1.394 1.394 1.394 0.00 0.00 0.00

CNA CNA CNA 0.00 0.00 0.00

CNA CNA CNA 0.00 0.00 0.00

CNA CNA CNA 0.00 0.00 0.00

CNA CNA CNA 0.00 0.00 0.00

CNA CNA CNA 0.00 0.00 0.00

CNA CNA CNA 0.00 0.00 0.00

CNA CNA CNA 0.00 0.00 0.00

Owner Level Post-Reg DSCR with 0% CPT Impact Flag - Airport Post-Reg DSCR with 0% CPT

DO NOT SORT

CNA CNA CNA 0.00 0.00 0.00

CNA CNA CNA 0.00 0.00 0.00

CNA CNA CNA 0.00 0.00 0.00

1.503 1.503 1.503 0.00 0.00 0.00

1.503 1.503 1.503 0.00 0.00 0.00

1.503 1.503 1.503 0.00 0.00 0.00

1.503 1.503 1.503 0.00 0.00 0.00
R_Opt4_0_flg

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

DSCR with 0% CPT

0.00

0.00

0.00

0.00

0.00

0.00
Single-Airport Owners

All Airports Small Airports

Not

Option In-scope Incur Costs Analyzable 100% 50% 0% Option In-scope

Option 1a 172 29 3 0 0 0 Option 1a 20

Option 1b 172 0 0 0 0 0 Option 1b 20

Option 2a 172 0 0 0 0 0 Option 2a 20

Option 2b 172 0 0 0 0 0 Option 2b 20

Option 1a 90 18 2 0 0 0 Option 1a 6

Option 1b 90 0 0 0 0 0 Option 1b 6

Option 2a 90 0 0 0 0 0 Option 2a 6

Option 2b 90 0 0 0 0 0 Option 2b 6

Multi-Airport Owners

Multi Surveyed Surveyed

Airport Airports Airports Not

Option Owners* Owned In-scope Incur Costs Analyzable 100% 50% 0%

Multi-Airport Systems

Option 1a 9 27 21 4 1 0 0 0

Option 1b 9 27 21 0 0 0 0 0

Option 2a 9 27 21 0 0 0 0 0

Option 2b 9 27 21 0 0 0 0 0

Single Airport - weighted

Single Airport - unweighted

Cost Pass Through Percent

Cost Pass Through Percent

Owners

Single Airport - weighted

Single Airport - unweighted
NA

Incur Costs No Data

3 1

0 0

0 0

0 0

2 1

0 0

0 0

0 0