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 89A 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 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 ORD 1006 Chicago O'Hare Intl Chicago IL L 1 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 MSP 1126 Minneapolis-St Paul Intl/Wold-ChamberlainMinneapolis MNL 1 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 EWR 1145 Newark Liberty Intl Newark NJL 1 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 IAD 1142 Washington Dulles International Washington DCL 1 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 DEN 1028 Denver Intl Denver COL 1 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 BOS 1053 General Edward Lawrence Logan Intl Boston MAL 1 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 PHL 1139 Philadelphia Intl Philadelphia PAL 1 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 PIT 1107 Pittsburgh International Pittsburgh PAL 1 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 CVG 1113 Cincinnati/Northern Kentucky Intl Covington KYL 1 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 CLE 1069 Cleveland-Hopkins Intl Cleveland OHM 2 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 SLC 1066 Salt Lake City Intl Salt Lake City UTL 1 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 JFK 1089 John F Kennedy Intl New York NYL 1 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 LGA 1029 La Guardia New York NYL 1 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 IND 1024 Indianapolis Intl Indianapolis IN M 2 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 BDL 1129 Bradley Intl Windsor Locks CTM 2 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 ANC 1012 Ted Stevens Anchorage Intl Anchorage AKM 2 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 ATL 1020 Hartsfield - Jackson Atlanta Intl Atlanta GAL 1 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 STL 1011 Lambert-St Louis Intl St Louis MOL 1 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 BWI 1036 Baltimore-Washington Intl Baltimore MDL 1 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 MDW1095 Chicago Midway Intl Chicago IL L 1 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 CMH 1111 Port Columbus Intl Columbus OHM 2 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 BUF 1021 Buffalo Niagara Intl Buffalo NYM 2 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 ROC 1059 Greater Rochester International Rochester NYS 3 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 DCA 1141 Ronald Reagan Washington National Washington DCL 1 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 MCI 1148 Kansas City Intl Kansas City MOM 2 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 MEM 1140 Memphis Intl Memphis TNM 2 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 SYR 1080 Syracuse Hancock Intl Syracuse NYS 3 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 MHT 1079 Manchester Manchester NHM 2 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 DFW 1026 Dallas/Fort Worth International Dallas-Fort Worth TXL 1 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 SEA 1023 Seattle-Tacoma Intl Seattle WAL 1 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 MKE 1136 General Mitchell International Milwaukee WIM 2 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 PVD 1121 Theodore Francis Green State Providence RI M 2 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 CLT 1128 Charlotte/Douglas Intl Charlotte NCL 1 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 SDF 1108 Louisville Intl-Standiford Field Louisville KYM 2 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 ALB 1065 Albany Intl Albany NYS 3 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 PDX 1101 Portland Intl Portland ORM 2 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 OMA 1068 Eppley Airfield Omaha NEM 2 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 RDU 1147 Raleigh-Durham Intl Raleigh/Durham NCM 2 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 GRR 1058 Gerald R. Ford International Grand Rapids MI S 3 1.5861.586 0 2 GRV/AFB2 1 B&P/AFB1 BNA 1078 Nashville Intl Nashville TNM 2 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 DAY 1123 James M Cox Dayton Intl Dayton OHS 3 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 FAI 1010 Fairbanks Intl Fairbanks AKS 3 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 DSM 1124 Des Moines Intl Des Moines IA S 3 1.6211.621 0 2 GRV/AFB2 1 B&P/AFB1 COS 1070 City of Colorado Springs Muni Colorado Springs COS 3 1.7411.741 0 2 GRV/AFB2 1 B&P/AFB1 RNO 1116 Reno/Tahoe International Reno NVM 2 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 BOI 1090 Boise Air Terminal/Gowen Fld Boise ID S 3 1.5041.504 0 2 GRV/AFB2 1 B&P/AFB1 GSO 1018 Piedmont Triad International Greensboro NCS 3 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 GEG 1105 Spokane Intl Spokane WAS 3 1.5191.519 0 2 GRV/AFB2 1 B&P/AFB1 ABQ 1014 Albuquerque Intl Sunport Albuquerque NMM 2 1.0001.000 0 2 GRV/AFB2 1 B&P/AFB1 GRB 1017 Austin Straubel International Green Bay WIS 3 2.3272.327 0 2 GRV/AFB2 1 B&P/AFB1 RIC 1031 Richmond International Richmond VAS 3 1.0001.000 0 3 No Urea3 3 No Urea3 ATW 1088 Outagamie County Regional Appleton WIN 4 2.4842.484 0 3 No Urea3 3 No Urea3 FWA 1022 Fort Wayne International Fort Wayne IN N 4 1.9681.968 0 3 No Urea3 3 No Urea3 CRW 1007 Yeager Charleston WVN 4 2.1512.151 0 3 No Urea3 3 No Urea3 OKC 1057 Will Rogers World Oklahoma City OKS 3 1.0001.000 0 3 No Urea3 3 No Urea3 JNU 1103 Juneau Intl Juneau AKS 3 1.0001.000 1 3 No Urea3 3 No Urea3 TOL 1100 Toledo Express Toledo OHN 4 2.0922.092 0 3 No Urea3 3 No Urea3 CWA 1144 Central Wisconsin Mosinee WIN 4 3.0163.016 0 3 No Urea3 3 No Urea3 ISP 1046 Long Island Mac Arthur Islip NYS 3 1.9981.998 0 3 No Urea3 3 No Urea3 AVP 1131 Wilkes-Barre/Scranton Intl Wilkes-Barre/ScrantonPAN 4 2.6822.682 0 3 No Urea3 3 No Urea3 FCA 1041 Glacier Park Intl Kalispell MTN 4 3.1413.141 0 3 No Urea3 3 No Urea3 DAL 1137 Dallas Love Field Dallas TXM 2 1.0001.000 0 3 No Urea3 3 No Urea3 RST 1091 Rochester International Rochester MNN 4 3.1753.175 0 3 No Urea3 3 No Urea3 JAC 1054 Jackson Hole Jackson WYN 4 4.3504.350 1 3 No Urea3 3 No Urea3 ROA 1044 Roanoke Regional/Woodrum Field Roanoke VAN 4 2.1922.192 0 3 No Urea3 3 No Urea3 SWF 1114 Stewart Intl Newburgh NYN 4 2.8662.866 0 3 No Urea3 3 No Urea3 ORF 1004 Norfolk Intl Norfolk VAM 2 1.0001.000 0 3 No Urea3 3 No Urea3 XNA 1146 Northwest Arkansas Rgnl Fayetteville/SpringdaleARS 3 1.8781.878 1 3 No Urea3 3 No Urea3 SBN 1074 South Bend Regional South Bend IN S 3 2.1422.142 0 3 No Urea3 3 No Urea3 RAP 1120 Rapid City Regional Rapid City SDN 4 3.1083.108 0 3 No Urea3 3 No Urea3 AUS 1032 Austin-Bergstrom Intl Austin TXM 2 1.0001.000 0 3 No Urea3 3 No Urea3 BIS 1084 Bismarck Muni Bismarck NDN 4 3.8683.868 0 3 No Urea3 3 No Urea3 EVV 1063 Evansville Regional Evansville IN N 4 5.1045.104 0 3 No Urea3 3 No Urea3 HLN 1067 Helena Regional Helena MTN 4 4.2004.200 1 3 No Urea3 3 No Urea3 ELP 1087 El Paso Intl El Paso TXS 3 3.0463.046 0 3 No Urea3 3 No Urea3 ASE 1050 Aspen-Pitkin Co/Sardy Field Aspen CON 4 4.7504.750 1 3 No Urea3 3 No Urea3 HOU 1061 William P Hobby Houston TXM 2 1.0001.000 0 3 No Urea3 3 No Urea3 SAT 1130 San Antonio Intl San Antonio TXM 2 1.0001.000 0 3 No Urea3 3 No Urea3 TVC 1117 Cherry Capital Traverse City MI N 4 3.5403.540 1 3 No Urea3 3 No Urea3 LCK 1119 Rickenbacker International Columbus OHN 4 4.3664.366 0 3 No Urea3 3 No Urea3 LAS 1033 Mc Carran Intl Las Vegas NVL 1 1.0001.000 0 3 No Urea3 3 No Urea3 IAH 1037 George Bush Intercontinental Arpt/HoustonHouston TXL 1 1.0001.000 0 3 No Urea3 3 No Urea3 BFI 1094 Boeing Field/King County Intl Seattle WAN 4 5.8995.899 0 3 No Urea3 3 No Urea3 BHM 1062 Birmingham Intl Birmingham ALS 3 2.8412.841 0 3 No Urea3 3 No Urea32 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 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 ORD 1006 Chicago O'Hare Intl Chicago IL L 1 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 MSP 1126 Minneapolis-St Paul Intl/Wold-ChamberlainMinneapolis MNL 1 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 EWR 1145 Newark Liberty Intl Newark NJL 1 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 IAD 1142 Washington Dulles International Washington DCL 1 1.0001.000 0 1 B&P/AFB1 1 B&P/AFB1 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 162BET 1118 Bethel Bethel AKN 4 1.0001.000 0 3 No Urea3 3 No Urea3 CHA 1097 Lovell Field Chattanooga TNN 4 5.0005.000 0 3 No Urea3 3 No Urea3 OME 1104 Nome Nome AKN 4 1.0001.000 0 3 No Urea3 3 No Urea3 OTZ 1043 Ralph Wien Memorial Kotzebue AKN 4 1.0001.000 0 3 No Urea3 3 No Urea3 TUS 1008 Tucson Intl Tucson AZM 2 3.0003.000 0 3 No Urea3 3 No Urea3 ILM 1052 Wilmington Intl Wilmington NCN 4 6.0396.039 0 3 No Urea3 3 No Urea3 GPT 1015 Gulfport-Biloxi Intl Gulfport MSS 3 5.8415.841 0 3 No Urea3 3 No Urea3 LFT 1135 Lafayette Regional Lafayette LAN 4 6.6436.643 0 3 No Urea3 3 No Urea3 PBI 1086 Palm Beach Intl West Palm Beach FLM 2 1.0001.000 0 3 No Urea3 3 No Urea3 JAX 1115 Jacksonville Intl Jacksonville FLM 2 1.0001.000 0 3 No Urea3 3 No Urea3 RSW 1122 Southwest Florida Intl Fort Myers FLM 2 1.0001.000 0 3 No Urea3 3 No Urea3 PNS 1075 Pensacola Regional Pensacola FLS 3 3.9343.934 0 3 No Urea3 3 No Urea3 MGM 1001 Montgomery Rgnl (Dannelly Field) Montgomery ALN 4 6.7016.701 0 3 No Urea3 3 No Urea3 SFO 1143 San Francisco International San Francisco CAL 1 1.0001.000 0 3 No Urea3 3 No Urea3 ONT 1019 Ontario Intl Ontario CAM 2 1.0001.000 0 3 No Urea3 3 No Urea3 BUR 1081 Bob Hope Burbank CAM 2 1.0001.000 0 3 No Urea3 3 No Urea3 KTN 1003 Ketchikan Intl Ketchikan AKN 4 1.0001.000 0 3 No Urea3 3 No Urea3 MSY 1040 Louis Armstrong New Orleans Intl New Orleans LAM 2 1.0001.000 0 3 No Urea3 3 No Urea3 OAK 1034 Metropolitan Oakland Intl Oakland CAL 1 1.0001.000 0 3 No Urea3 3 No Urea3 PHX 1133 Phoenix Sky Harbor Intl Phoenix AZL 1 1.0001.000 0 3 No Urea3 3 No Urea3 SAN 1035 San Diego Intl San Diego CAL 1 1.0001.000 0 3 No Urea3 3 No Urea3 SIT 1999 Sitka Rocky Gutierrez Sitka AKN 4 1.0001.000 0 3 No Urea3 3 No Urea3 SJC 1045 Norman Y. Mineta San Jose International San Jose CAM 2 1.0001.000 0 3 No Urea3 3 No Urea3 SMF 1099 Sacramento International Sacramento CAM 2 1.0001.000 0 3 No Urea3 3 No Urea3 SNA 1102 John Wayne Airport-Orange County Santa Ana CAM 2 1.0001.000 0 3 No Urea3 3 No Urea3 TPA 1083 Tampa Intl Tampa FLL 1 1.0001.000 0 3 No Urea3 3 No Urea3 SCC 1112 Deadhorse Deadhorse AKN 4 1.0000.000 0 5 OS_1kD5 5 OS_1kD5 HYA 1051 Barnstable Muni-Boardman/Polando FieldHyannis MAN 4 1.8310.000 1 5 OS_1kD5 5 OS_1kD5 LWS 1092 Lewiston-Nez Perce County Lewiston ID N 4 4.0850.000 1 5 OS_1kD5 5 OS_1kD5 RDM 1005 Roberts Field Redmond ORN 4 3.0370.000 1 5 OS_1kD5 5 OS_1kD5 ABR 1098 Aberdeen Regional Aberdeen SDN 4 4.3060.000 1 5 OS_1kD5 5 OS_1kD5 SGU 1134 St George Muni St George UTN 4 8.7280.000 0 5 OS_1kD5 5 OS_1kD5 BTM 1002 Bert Mooney Butte MTN 4 5.3830.000 1 5 OS_1kD5 5 OS_1kD5 EAU 1132 Chippewa Valley Regional Eau Claire WIN 4 11.8200.000 0 5 OS_1kD5 5 OS_1kD5 HTS 1016 Tri-State/Milton J. Ferguson Field Huntington WVN 4 8.0890.000 1 5 OS_1kD5 5 OS_1kD5 IPT 1030 Williamsport Rgnl Williamsport PAN 4 5.2660.000 1 5 OS_1kD5 5 OS_1kD5 ALO 1085 Waterloo Muni Waterloo IA N 4 5.5960.000 0 5 OS_1kD5 5 OS_1kD5 TTN 1082 Trenton Mercer Trenton NJN 4 6.1580.000 0 5 OS_1kD5 5 OS_1kD5 HVN 1071 Tweed-New Haven New Haven CTN 4 5.0290.000 0 5 OS_1kD5 5 OS_1kD5 BRW 1013 Wiley Post-Will Rogers Mem Barrow AKN 4 1.0000.000 0 5 OS_1kD5 5 OS_1kD5 SAF 1096 Santa Fe Muni Santa Fe NMN 4 6.4950.000 0 5 OS_1kD5 5 OS_1kD5 GCC 1072 Gillette-Campbell County Gillette WYN 4 6.4310.000 1 5 OS_1kD5 5 OS_1kD5 EWN 1027 Craven County Regional New Bern NCN 4 9.0110.000 0 5 OS_1kD5 5 OS_1kD5 TUP 1025 Tupelo Rgnl Tupelo MSN 4 14.1840.000 1 5 OS_1kD5 5 OS_1kD5 RDD 1048 Redding Muni Redding CAN 4 8.4300.000 0 5 OS_1kD5 5 OS_1kD5 ANI 1110 Aniak Aniak AKN 4 1.0000.000 0 5 OS_1kD5 5 OS_1kD5 MWA1060 Williamson County Regional Marion IL N 4 6.9210.000 0 5 OS_1kD5 5 OS_1kD5 SMX 1056 Santa Maria Pub/Capt G Allan Hancock FldSanta Maria CAN 4 9.2490.000 0 5 OS_1kD5 5 OS_1kD5 ILN 1109 Airborne Airpark Wilmington OHGA/C5 1.0000.000 0 6 OS_PCS6 6 OS_PCS6 CDB 1009 Cold Bay Cold Bay AKCS 6 1.0000.000 0 6 OS_PCS6 6 OS_PCS6 YIP 1127 Willow Run Detroit MI GA/C5 1.0000.000 0 6 OS_PCS6 6 OS_PCS6 AFW 1149 Fort Worth Alliance Fort Worth TXGA/C5 1.0000.000 0 6 OS_PCS6 6 OS_PCS6 MHR 1047 Sacramento Mather Sacramento CAGA/C5 1.0000.000 0 6 OS_PCS6 6 OS_PCS6 RFD 1150 Greater Rockford Rockford IL JS 7 0.0000.000 0 7 OS_JS7 7 OS_JS7 DLH 1152 Duluth Intl Duluth MNJS 7 0.0000.000 0 7 OS_JS7 7 OS_JS7 CAK 1153 Akron-Canton Regional Akron OHJS 7 0.0000.000 0 7 OS_JS7 7 OS_JS7 AZO 1151 Kalamazoo/Battle Creek International Kalamazoo MI JS 7 0.0000.000 0 7 OS_JS7 7 OS_JS7 INL 1064 Falls Intl International Falls MNN 4 0.0000.000 1 7 OS_JS7 7 OS_JS7 FLL 1106 Fort Lauderdale/Hollywood Intl Fort Lauderdale FLL 1 1.0000.000 0 9 OS_ND9 9 OS_ND9 HNL 1073 Honolulu Intl Honolulu HI L 1 1.0000.000 0 9 OS_ND9 9 OS_ND9 KOA 1077 Kona Intl at Keahole Kailua/Kona HI S 3 3.8440.000 0 9 OS_ND9 9 OS_ND9 LAX 1093 Los Angeles Intl Los Angeles CAL 1 1.0000.000 0 9 OS_ND9 9 OS_ND9 LNY 1049 Lanai Lanai City HI N 4 9.2330.000 0 9 OS_ND9 9 OS_ND9 MCO 1042 Orlando Intl Orlando FLL 1 1.0000.000 0 9 OS_ND9 9 OS_ND9 MIA 1055 Miami Intl Miami FLL 1 1.0000.000 0 9 OS_ND9 9 OS_ND9 OGG 1039 Kahului Kahului HI M 2 1.0000.000 0 9 OS_ND9 9 OS_ND9 SJU 1038 Luis Munoz Marin Intl San Juan PRM 2 1.0000.000 0 9 OS_ND9 9 OS_ND9 SRQ 1125 Sarasota/Bradenton Intl Sarasota/BradentonFLS 3 5.1850.000 0 9 OS_ND9 9 OS_ND9enter 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 ArprtCstInpts:

**AirportId SurveyId** **ParentId Airport**  **City State** **SvcLvl2** MSP 1126 91126Minneapolis-St Paul Intl/Wold-Chamberlain Minneapolis MNL DEN 1028 91028Denver Intl Denver COL BOS 1053 91053General Edward Lawrence Logan Intl Boston MAL PHL 1139 91139Philadelphia Intl Philadelphia PAL PIT 1107 91107Pittsburgh International Pittsburgh PAL CVG 1113 91113Cincinnati/Northern Kentucky Intl Covington KYL CLE 1069 91069Cleveland-Hopkins Intl Cleveland OHM SLC 1066 91066Salt Lake City Intl Salt Lake City UTL IND 1024 91024Indianapolis Intl Indianapolis INM BDL 1129 91129Bradley Intl Windsor Locks CTM ATL 1020 91020Hartsfield - Jackson Atlanta Intl Atlanta GAL STL 1011 91011Lambert-St Louis Intl St Louis MOL BWI 1036 91036Baltimore-Washington Intl Baltimore MDL BUF 1021 91021Buffalo Niagara Intl Buffalo NYM ROC 1059 91059Greater Rochester International Rochester NYS MCI 1148 91148Kansas City Intl Kansas City MOM MEM 1140 91140Memphis Intl Memphis TNM SYR 1080 91080Syracuse Hancock Intl Syracuse NYS MHT 1079 91079Manchester Manchester NHM DFW 1026 91026Dallas/Fort Worth International Dallas-Fort Worth TXL SEA 1023 91023Seattle-Tacoma Intl Seattle WAL MKE 1136 91136General Mitchell International Milwaukee WIM PVD 1121 91121Theodore Francis Green State Providence RIM CLT 1128 91128Charlotte/Douglas Intl Charlotte NCL SDF 1108 91108Louisville Intl-Standiford Field Louisville KYM ALB 1065 91065Albany Intl Albany NYS PDX 1101 91101Portland Intl Portland ORM OMA 1068 91068Eppley Airfield Omaha NEM SBN 1074 91074South Bend Regional South Bend INS RDU 1147 91147Raleigh-Durham Intl Raleigh/Durham NCM GRR 1058 91058Gerald R. Ford International Grand Rapids MIS BNA 1078 91078Nashville Intl Nashville TNM DAY 1123 91123James M Cox Dayton Intl Dayton OHS DSM 1124 91124Des Moines Intl Des Moines IAS COS 1070 91070City of Colorado Springs Muni Colorado Springs COS RNO 1116 91116Reno/Tahoe International Reno NVM BOI 1090 91090Boise Air Terminal/Gowen Fld Boise IDS GSO 1018 91018Piedmont Triad International Greensboro NCS GEG 1105 91105Spokane Intl Spokane WAS ABQ 1014 91014Albuquerque Intl Sunport Albuquerque NMM GRB 1017 91017Austin Straubel International Green Bay WIS RIC 1031 91031Richmond International Richmond VAS FWA 1022 91022Fort Wayne International Fort Wayne INN CRW 1007 91007Yeager Charleston WVN OKC 1057 91057Will Rogers World Oklahoma City OKS JNU 1103 91103Juneau Intl Juneau AKSTOL 1100 91100Toledo Express Toledo OHN

ISP 1046 91046Long Island Mac Arthur Islip NYS DAL 1137 91137Dallas Love Field Dallas TXM ROA 1044 91044Roanoke Regional/Woodrum Field Roanoke VAN ORF 1004 91004Norfolk Intl Norfolk VAM XNA 1146 91146Northwest Arkansas Rgnl Fayetteville/SpringdaleARS AUS 1032 91032Austin-Bergstrom Intl Austin TXM ELP 1087 91087El Paso Intl El Paso TXS SAT 1130 91130San Antonio Intl San Antonio TXM LAS 1033 91033Mc Carran Intl Las Vegas NVL BHM 1062 91062Birmingham Intl Birmingham ALS TUS 1008 91008Tucson Intl Tucson AZM PBI 1086 91086Palm Beach Intl West Palm Beach FLM JAX 1115 91115Jacksonville Intl Jacksonville FLM RSW 1122 91122Southwest Florida Intl Fort Myers FLM PNS 1075 91075Pensacola Regional Pensacola FLS SFO 1143 91143San Francisco International San Francisco CAL ONT 1019 91019Ontario Intl Ontario CAM PHX 1133 91133Phoenix Sky Harbor Intl Phoenix AZL TPA 1083 91083Tampa Intl Tampa FLL SAN 1035 91035San Diego Intl San Diego CAL OAK 1034 91034Metropolitan Oakland Intl Oakland CAL SJC 1045 91045Norman Y. Mineta San Jose International San Jose CAM MSY 1040 91040Louis Armstrong New Orleans Intl New Orleans LAM SNA 1102 91102John Wayne Airport-Orange County Santa Ana CAM BUR 1081 91081Bob Hope Burbank CAM ATW 1088 91088Outagamie County Regional Appleton WIN CWA 1144 91144Central Wisconsin Mosinee WIN AVP 1131 91131Wilkes-Barre/Scranton Intl Wilkes-Barre/ScrantonPAN FCA 1041 91041Glacier Park Intl Kalispell MTN RST 1091 91091Rochester International Rochester MNN JAC 1054 91054Jackson Hole Jackson WYN RAP 1120 91120Rapid City Regional Rapid City SDN BIS 1084 91084Bismarck Muni Bismarck NDN EVV 1063 91063Evansville Regional Evansville INN HLN 1067 91067Helena Regional Helena MTN ASE 1050 91050Aspen-Pitkin Co/Sardy Field Aspen CON BTM 1002 91002Bert Mooney Butte MTN HTS 1016 91016Tri-State/Milton J. Ferguson Field Huntington WVN TVC 1117 91117Cherry Capital Traverse City MIN BFI 1094 91094Boeing Field/King County Intl Seattle WAN HVN 1071 91071Tweed-New Haven New Haven CTN CHA 1097 91097Lovell Field Chattanooga TNN ILM 1052 91052Wilmington Intl Wilmington NCN GPT 1015 91015Gulfport-Biloxi Intl Gulfport MSS LFT 1135 91135Lafayette Regional Lafayette LAN MGM 1001 91001Montgomery Rgnl (Dannelly Field) Montgomery ALN ILN 1109 91109Airborne Airpark Wilmington OHGA/C HYA 1051 91051Barnstable Muni-Boardman/Polando Field Hyannis MAN LWS 1092 91092Lewiston-Nez Perce County Lewiston IDNRDM 1005 91005Roberts Field Redmond ORN

ABR 1098 91098Aberdeen Regional Aberdeen SDN SGU 1134 91134St George Muni St George UTN EAU 1132 91132Chippewa Valley Regional Eau Claire WIN IPT 1030 91030Williamsport Rgnl Williamsport PAN ALO 1085 91085Waterloo Muni Waterloo IAN TTN 1082 91082Trenton Mercer Trenton NJN AFW 1149 91149Fort Worth Alliance Fort Worth TXGA/C SAF 1096 91096Santa Fe Muni Santa Fe NMN GCC 1072 91072Gillette-Campbell County Gillette WYN EWN 1027 91027Craven County Regional New Bern NCN TUP 1025 91025Tupelo Rgnl Tupelo MSN RDD 1048 91048Redding Muni Redding CAN MWA 1060 91060Williamson County Regional Marion ILN SMX 1056 91056Santa Maria Pub/Capt G Allan Hancock FldSanta Maria CAN CAK 1153 91153Akron-Canton Regional Akron OHJS DLH 1152 91152Duluth Intl Duluth MNJS AZO 1151 91151Kalamazoo/Battle Creek International Kalamazoo MIJS RFD 1150 91150Greater Rockford Rockford ILJS INL 1064 91064Falls Intl International Falls MNN SJU 1038 91038Luis Munoz Marin Intl San Juan PRM MCO 1042 91042Orlando Intl Orlando FLL MIA 1055 91055Miami Intl Miami FLL LAX 1093 91093Los Angeles Intl Los Angeles CAL FLL 1106 91106Fort Lauderdale/Hollywood Intl Fort Lauderdale FLL SRQ 1125 91125Sarasota/Bradenton Intl Sarasota/Bradenton FLSOffset number for pulling from ArprtCstInpts:9

**SvcFlg2 SofpDays** **AK/nAK Weight** **Count PFlg** **SmlBus ownr_netoprevs**  **ownr_debtsvc** 1 19.5 0 1.0001.0001.0 0 $137,601,000 $103,700,000 1 18.7 0 1.0001.0001.0 0 $377,639,000 $243,495,000 1 14.0 0 1.0001.0001.0 0 $177,678,000 $80,696,000 1 8.5 0 1.0001.0001.0 0 $144,220,581 $89,653,253 1 15.7 0 1.0001.0001.0 0 $85,522,000 $62,450,000 1 10.2 0 1.0001.0001.0 0 $33,805,000 $27,044,000 2 22.7 0 1.0001.0001.0 0 $76,470,000 $45,190,000 1 19.0 0 1.0001.0001.0 0 $57,578,000 $7,061,000 2 11.5 0 1.0001.0001.0 0 $38,363,000 $22,911,000 2 16.8 0 1.0001.0001.0 0 $18,528,000 $10,645,000 1 2.6 0 1.0001.0001.0 0 $173,254,000 $101,524,000 1 11.6 0 1.0001.0001.0 0 $75,937,000 $59,427,000 1 7.5 0 1.0001.0001.0 0 $34,723,000 $25,220,000 2 31.7 0 1.0001.0001.0 0 $10,278,000 $8,223,000 3 32.5 0 1.0001.0001.0 0 $12,180,000 $8,638,000 2 10.0 0 1.0001.0001.0 0 $32,281,011 $21,356,593 2 3.5 0 1.0001.0001.0 0 $68,106,000 $53,324,000 3 36.1 0 1.0001.0001.0 0 $5,650,000 $4,372,000 2 19.9 0 1.0001.0001.0 0 $25,745,000 $12,392,000 1 3.0 0 1.0001.0001.0 0 $124,777,000 $99,822,000 1 3.0 0 1.0001.0001.0 0 $388,693,000 $179,608,000 2 16.9 0 1.0001.0001.0 0 $20,757,000 $8,685,000 2 12.7 0 1.0001.0001.0 0 $25,368,000 $13,788,000 1 4.1 0 1.0001.0001.0 0 $51,237,000 $23,013,000 2 6.5 0 1.0001.0001.0 0 $40,530,000 $28,403,000 3 21.9 0 1.0001.0001.0 0 $10,635,000 $1,748,000 2 3.8 0 1.0001.0001.0 0 $80,325,000 $46,249,000 2 11.3 0 1.0001.0001.0 0 $14,214,000 $5,345,000 3 24.9 0 2.1421.0001.0 0 ND ND 2 4.4 0 1.0001.0001.0 0 $42,329,378 $17,754,403 3 25.1 0 1.5861.0001.0 0 $14,618,000 $9,148,000 2 4.1 0 1.0001.0001.0 0 $55,412,000 $33,805,000 3 13.3 0 1.0001.0001.0 0 $29,633,497 $5,842,370 3 13.8 0 1.6211.0001.0 0 $8,073,000 $3,122,000 3 12.5 0 1.7411.0001.0 0 $9,475,000 $5,830,000 2 7.8 0 1.0001.0001.0 0 $12,532,918 $8,277,935 3 8.4 0 1.5041.0001.0 0 $22,041,000 $5,230,000 3 6.8 0 1.0001.0001.0 0 $19,155,000 $10,175,000 3 17.6 0 1.5191.0001.0 0 $19,464,000 $2,662,000 2 4.3 0 1.0001.0001.0 0 $37,122,000 $16,100,000 3 19.1 0 2.3271.0001.0 0 $5,244,000 $1,501,000 3 6.0 0 1.0001.0001.0 0 $13,751,000 $12,737,000 4 14.9 0 1.9681.0001.0 0 $9,020,000 $5,454,000 4 13.2 0 2.1511.0001.0 0 $5,599,000 $1,100,000 3 5.4 0 1.0001.0001.0 0 $43,052,208 $21,173,606 3 21.0 1 1.0001.0001.0 1 -$2,321,000 $0 owner level4 16.5 0 2.0921.0001.0 0 $7,312,000 $1,686,000

3 9.1 0 1.9981.0001.0 0 $11,000,000 $29,000 2 2.7 0 1.0001.0001.0 0 $65,169,000 $54,230,000 4 8.5 0 2.1921.0001.0 0 $6,349,000 $566,000 2 2.9 0 1.0001.0001.0 0 $7,154,000 $3,735,000 3 6.3 0 1.8781.0001.0 1 $6,182,000 $4,651,000 2 1.6 0 1.0001.0001.0 0 $32,496,000 $20,168,000 3 2.0 0 3.0461.0001.0 0 $10,314,558 $5,400,000 2 0.9 0 1.0001.0001.0 0 $23,088,000 $16,342,000 1 0.2 0 1.0001.0001.0 0 $134,290,112 $57,920,541 3 1.1 0 2.8411.0001.0 0 $11,728,000 $7,222,000 2 0.3 0 3.0001.0001.0 0 $16,142,301 $8,904,795 2 0.1 0 1.0001.0001.0 0 $26,111,000 $15,151,000 2 0.1 0 1.0001.0001.0 0 $57,395,000 $12,737,000 2 0.1 0 1.0001.0001.0 0 $9,296,000 $6,429,000 3 0.2 0 3.9341.0001.0 0 $13,381,000 $4,384,000 1 0.0 0 1.0001.0001.0 0 $397,887,000 $285,984,000 2 0.0 0 1.0001.0001.0 0 $85,920,000 $26,352,000 1 0.0 0 1.0001.0001.0 0 $84,914,000 $33,297,000 1 0.0 0 1.0001.0001.0 0 $72,216,000 $40,753,000 1 0.0 0 1.0001.0001.0 0 $16,701,000 $5,552,000 1 0.0 0 1.0001.0001.0 0 $110,797,000 $59,365,000 2 0.0 0 1.0001.0001.0 0 $54,350,000 $17,720,000 2 0.0 0 1.0001.0001.0 0 $23,390,000 $18,057,000 2 0.0 0 1.0001.0001.0 0 $25,437,000 $18,408,000 2 0.0 0 1.0001.0001.0 0 $34,329,000 $2,249,000 4 20.5 0 2.4841.0001.0 0 $10,486,000 $1,057,150,000 4 21.3 0 3.0161.0001.0 0 $1,641,740 $245,000 4 18.0 0 2.6821.0001.0 0 CNA CNA 4 23.2 0 3.1411.0001.0 0 $2,944,000 $801,000 4 20.4 0 3.1751.0001.0 0 $823,118 $57,535 4 24.6 0 4.3501.0001.0 1 ND ND 4 13.7 0 3.1081.0001.0 0 $2,206,000 $1,215,000 4 17.4 0 3.8681.0001.0 0 -$291,000 $0 4 6.9 0 5.1041.0001.0 0 $4,107,000 $0 4 13.9 0 4.2001.0001.0 1 $5,252,000 $0 4 12.8 0 4.7501.0001.0 1 $1,696,616 $569,528 4 20.7 0 0.0000.0001.0 1 $1,081,000 $150,000 4 11.1 0 0.0000.0001.0 1 $2,300,000 $26,000 4 36.0 0 3.5401.0001.0 1 ND 0 4 3.0 0 5.8991.0001.0 0 $11,496,000 $668,000 4 10.0 0 0.0000.0001.0 0 ND ND 4 2.3 0 5.0001.0001.0 0 $2,584,000 $847,000 4 1.2 0 6.0391.0001.0 0 $478,000 $482,000 3 0.7 0 5.8411.0001.0 0 $2,693,000 $2,224,000 4 0.8 0 6.6431.0001.0 0 $657,000 $541,000 4 0.4 0 6.7011.0001.0 0 $3,076,000 $0 5 12.9 0 0.0000.0001.0 0 CBI CBI 4 9.1 0 0.0000.0001.0 1 $3,093,000 ND 4 22.2 0 0.0000.0001.0 1 $830,000 $7,000,0004 7.7 0 0.0000.0001.0 1 $4,438,000 $559,000

4 14.4 0 0.0000.0001.0 1 $199,188,000 ND 4 15.2 0 0.0000.0001.0 0 $300,000,000 $43,000,000 4 19.1 0 0.0000.0001.0 0 $671,000 $144,000 4 16.4 0 0.0000.0001.0 1 $920,000 $0 4 13.7 0 0.0000.0001.0 0 $825,414 $545,000 4 9.7 0 0.0000.0001.0 0 -$186,000 $5,346,000 5 2.3 0 0.0000.0001.0 0 $1,320,000 $0 4 4.3 0 0.0000.0001.0 0 ND ND 4 22.8 0 0.0000.0001.0 1 $615,000 $134,000 4 1.1 0 0.0000.0001.0 0 $542,000 $601,000 4 2.4 0 0.0000.0001.0 1 $712,000 $53,000 4 0.7 0 0.0000.0001.0 0 -$1,711,000 $144,000 4 7.7 0 0.0000.0001.0 0 $809,000 $1,155,000 4 0.0 0 0.0000.0001.0 0 ND ND 7 41.0 0 0.0000.0001.0 0 $7,463,000 $9,808,000 7 51.0 0 0.0000.0001.0 0 $2,889,000 CNA 7 48.5 0 0.0000.0001.0 0 $561,000 $371,000 7 31.0 0 0.0000.0001.0 0 $8,154,000 $6,297,000 4 41.0 0 0.0000.0001.0 1 ND ND 2 0.0 0 0.0000.0001.0 0 ND ND 1 0.0 0 0.0000.0001.0 0 ND ND 1 0.0 0 0.0000.0001.0 0 ND ND 1 0.0 0 0.0000.0001.0 0 $85,920,000 $26,352,000 1 0.0 0 0.0000.0001.0 0 ND ND 3 0.0 0 0.0000.0001.0 0 ND ND17 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 $20044.337 0.50 1 $0 $0 $0

379.310 0.50 1 $0 $0 $0 1.202 0.50 1 $0 $0 $0 11.217 0.50 1 $0 $0 $0 1.910 0.50 1 $0 $0 $0 1.329 0.50 1 $28,795 $0 $0 1.611 0.50 1 $0 $0 $0 1.910 0.50 1 $0 $0 $0 1.413 0.50 1 $0 $0 $0 2.319 0.50 1 $0 $0 $0 1.624 0.50 1 $0 $0 $0 1.810 0.50 1 $0 $0 $0 1.723 0.50 1 $0 $0 $0 4.506 0.50 1 $0 $0 $0 1.446 0.50 1 $0 $0 $0 3.052 0.50 1 $0 $0 $0 1.391 0.50 1 $0 $0 $0 3.260 0.50 1 $0 $0 $0 2.550 0.50 1 $0 $0 $0 1.772 0.50 1 $0 $0 $0 3.008 0.50 1 $0 $0 $0 1.866 0.50 1 $0 $0 $0 3.067 0.50 1 $0 $0 $0 1.295 0.50 1 $0 $0 $0 1.382 0.50 1 $0 $0 $0 15.264 0.50 1 $0 $0 $0 0.010 0.50 1 $0 $0 $0 6.701 0.50 1 $0 $0 $0 CNA 0.50 1 $0 $0 $0 3.675 0.50 1 $25,480 $0 $0 14.306 0.50 1 $0 $0 $0 ND 0.50 1 $0 $0 $0 1.816 0.50 1 $0 $0 $0 CNA 0.50 1 $0 $0 $0 CNA 0.50 1 $0 $0 $0 CNA 0.50 1 $0 $0 $0 2.980 0.50 1 $0 $0 $0 7.207 0.50 0 $0 $0 $0 88.462 0.50 0 $0 $0 $0 CNA 0.50 1 $0 $0 $0 17.210 0.50 1 $0 $0 $0 ND 0.50 0 $0 $0 $0 3.051 0.50 1 $0 $0 $0 0.992 0.50 1 $0 $0 $0 1.211 0.50 1 $0 $0 $0 1.214 0.50 1 $0 $0 $0 CNA 0.50 1 $0 $0 $0 CNA 0.50 0 $0 $0 $0 ND 0.50 0 $0 $0 $0 0.119 0.50 0 $0 $0 $07.939 0.50 0 $0 $0 $0 ND 0.50 0 $0 $0 $0 6.977 0.50 0 $0 $0 $0 4.660 0.50 0 $0 $0 $0 CNA 0.50 0 $0 $0 $0 1.515 0.50 0 $0 $0 $0 -0.035 0.50 0 $0 $0 $0 CNA 0.50 0 $0 $0 $0 ND 0.50 0 $0 $0 $0 4.590 0.50 0 $0 $0 $0 0.902 0.50 0 $0 $0 $0 13.434 0.50 0 $0 $0 $0 -11.882 0.50 0 $0 $0 $0 0.700 0.50 0 $0 $0 $0 ND 0.50 0 $0 $0 $0 0.761 0.50 0 $0 $0 $0 CNA 0.50 0 $0 $0 $0 1.512 0.50 0 $0 $0 $0 1.295 0.50 0 $0 $0 $0 ND 0.50 0 $0 $0 $0 ND 0.50 0 $0 $0 $0 ND 0.50 0 $0 $0 $0 ND 0.50 0 $0 $0 $0 3.260 0.50 0 $0 $0 $0 ND 0.50 0 $0 $0 $0 ND 0.50 0 $0 $0 $021 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 $023 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 Owner Level Annual Operating Costs $2004 Airport 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 $036 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 service > $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 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 1.00.0 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 0.00.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.056 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% CPT0.0 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 0.1190.0 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 CNA59 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 Impact Flag - Airport Post-Reg DSCR with 100% CPT Airportl Post-Reg DSCR with 100% CPT4.337 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 0.007.939 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 0.0065 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 Variable CPT4.337 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 0.007.939 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 0.000.00 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 0% CPT Impact Flag - Airport Post-Reg DSCR with Variable CPT0.00 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 0.1190.00 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 CNA0.00 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% CPT0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00Offset number for pulling from ArprtCstInpts:

**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 21.09.027.0

sum DuplicateCount of Count of of wghts of Col. Umulti- surveyed for but usedairport airports QA/QC for calcow ners ow

ned by in Col Nw/ in- multiscope airport airports ow

ners w/ at least one in-scope airport17 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 airportsw/ multiow ners22 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 $038 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 $2004At 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 0.042 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 service ratio not calculated (if airport incurs costs))

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 Airport Debt Service 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 0.058 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 DSCR with 100% CPT **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** 0.0067 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** Owner Level Post-Reg DSCR with Variable CPT Impact Flag - Airport Post-Reg DSCR with 100% 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** Owner Level Post-Reg DSCR with 0% CPT Impact Flag - Airport Post-Reg DSCR with Variable CPT Owner Level Post-Reg DSCR with Variable CPT

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

0.00 0.00 0.00 0.00 0.00 0.00**Single-Airport Owners All Airports**  **Small Airports** Not OptionIn-scope Incur CostsAnalyzable 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**

MultiSurveyed Surveyed AirportAirports Airports Not Option Owners*Owned In-scopeIncur CostsAnalyzable 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 - unweightedNA

Incur CostsNo Data

3 1 0 0 0 0 0 0

2 1 0 0 0 0 0 0