Constrained Budget APPP
Since state aviation fund dollars are limited, it is not possible for ADOT to fund all the projects identified in the unlimited budget needs assessment. Therefore, another analysis was performed where the annual budget values were constrained to more realistic expected budget values. For this constrained analysis, an annual amount of $3.5 million was used with exception in 2027 and 2028 where additional projects were added. Additionally, a cap of $2 million and a minimum of $75,000 was placed on how much each eligible airport could receive in any given year. The recommended pavement preservation projects for 2026-2034 are summarized in the table below
Since the APPP operates on a limited budget that can change every year, the identification of a project in this table does not guarantee it will be funded in the shown year. It is important to remember that the APPP is meant to supplement, not replace, a sponsor's efforts to preserve the pavement infrastructure at the airport. It should also be noted that while the majority of the preventive maintenance projects would be funded under this program, by the end of the analysis period there would be a growing backlog of major rehabilitation projects. These projects need to be addressed under a different funding mechanism.
| Year | Airport Name | Branch | Section | Work Type | Estimated Cost | Last Construction Date | Surface Type | Priority | Area (sf) |
|---|---|---|---|---|---|---|---|---|---|
| 2026 | Falcon Field | TWDMF | 20 | 1-inch AC Overlay at TWDMF-20 | $130,000 | 8/1/2026 | AAC | 9 | 26,096 |
| 2026 | Falcon Field | TWDMF | 30 | 1-inch AC Overlay at TWDMF-30 | $66,000 | 8/1/2026 | AAC | 9 | 14,925 |
| 2026 | Falcon Field | TWEMF | 20 | P-608 Application at TWEMF-20 | $17,000 | 8/22/2012 | AC | 8 | 20,439 |
| 2026 | Phoenix Deer Valley | RW07LDV | 10 | P-608H at RW07LDV-10 | $86,000 | 11/2/2012 | AAC | 18 | 53,161 |
| 2026 | Phoenix Deer Valley | RW07LDV | 20 | P-608H at RW07LDV-20 | $84,000 | 11/2/2012 | AAC | 18 | 52,500 |
| 2026 | Phoenix Deer Valley | RW07LDV | 30 | P-608H at RW07LDV-30 | $372,000 | 11/2/2012 | AAC | 18 | 232,500 |
| 2026 | Phoenix Goodyear | TWA4GY | 10 | 1-inch AC Overlay at TWA4GY-10 | $168,000 | 8/1/2026 | AAC | 9 | 33,605 |
| 2026 | Phoenix Goodyear | TWA5GY | 10 | 1-inch AC Overlay at TWA5GY-10 | $170,000 | 8/1/2026 | AAC | 9 | 33,993 |
| 2026 | Phoenix Goodyear | TWA6GY | 10 | 1-inch AC Overlay at TWA6GY-10 | $168,000 | 8/1/2026 | AAC | 9 | 33,578 |
| 2026 | Phoenix Goodyear | TWA7GY | 10 | 1-inch AC Overlay at TWA7GY-10 | $170,000 | 8/1/2026 | AAC | 9 | 33,993 |
| 2026 | Phoenix Goodyear | TWA8GY | 10 | 1-inch AC Overlay at TWA8GY-10 | $155,000 | 8/1/2026 | AAC | 9 | 30,931 |
| 2026 | Rolle Airfield | TWARL | 10 | P-608H at TWARL-10 | $16,000 | 6/1/2028 | AAC | 9 | 12,980 |
| 2026 | Safford Regional/1LT Duane Spalsbury Field | RW1230SF | 10 | 1-inch AC Overlay at RW1230SF-10 | $1,900,000 | 8/1/2026 | AAC | 5 | 627,040 |
| Total Estimated Cost for 2026: | $3,502,000 | ||||||||
| 2027 | Cochise College | RW523CC | 20 | P-608H and cracks reseal RW523CC-20 | $36,000 | 8/3/2020 | AC | 5 | 21,000 |
| 2027 | Cochise College | TWACC | 20 | 2.5-inch Mill/ 2.5-inch AC Overlay and cracks reseal TWACC-20 | $1,038,000 | 6/1/2027 | AAC | 9 | 152,727 |
| 2027 | Douglas Municipal | TWA1DM | 10 | 2.5-inch Mill/ 2.5-inch AC Overlay and cracks reseal TWA1DM-10 | $233,000 | 6/1/2027 | AAC | 9 | 20,930 |
| 2027 | Douglas Municipal | TWADM | 10 | 2.5-inch Mill/ 2.5-inch AC Overlay and cracks reseal TWADM-10 | $601,000 | 6/1/2027 | AAC | 9 | 88,483 |
| 2027 | Douglas Municipal | TWADM | 20 | 2.5-inch Mill/ 2.5-inch AC Overlay and cracks reseal TWADM-20 | $858,000 | 6/1/2027 | AAC | 9 | 126,231 |
| 2027 | Greenlee County | TWAGR | 10 | 2.5-inch Mill/ 2.5-inch AC Overlay at TWAGR-10 | $593,000 | 6/1/2027 | AAC | 9 | 76,967 |
| 2027 | Greenlee County | TWAGR | 20 | P-608 at TWAGR-20 | $126,000 | 6/3/2008 | AC | 7 | 91,206 |
| 2027 | Greenlee County | TWAGR | 30 | 1-inch Mill/1-inch AC Overlay at TWAGR-30 | $121,000 | 6/1/2027 | AAC | 9 | 14,119 |
| 2027 | Greenlee County | TWAGR | 40 | 1-inch Mill/1-inch AC Overlay at TWAGR-40 | $259,000 | 6/1/2027 | AAC | 9 | 30,162 |
| 2027 | Greenlee County | TWAGR | 50 | 1-inch Mill/1-inch AC Overlay at TWAGR-50 | $534,000 | 6/1/2027 | AAC | 9 | 62,285 |
| 2027 | Phoenix Goodyear | RW321GY | 40 | P-608H and cracks reseal RW321GY-40 | $190,000 | 11/2/2015 | AAC | 3 | 107,320 |
| 2027 | Phoenix Goodyear | THNORTHGY | 30 | P-608 and cracks reseal THNORTHGY-30 | $4,000 | 10/28/2008 | AAC | 21 | 3,120 |
| 2027 | Phoenix Goodyear | TWA3GY | 35 | P-608H and cracks reseal TWA3GY-35 | $59,000 | 4/3/2019 | AC | 8 | 33,175 |
| 2027 | Rolle Airfield | A01RL | 10 | 1-inch AC Overlay and cracks reseal at A01RL-10 | $127,000 | 6/1/2027 | AAC | 13 | 31,496 |
| 2027 | Seligman | A01SG | 10 | 2.5-inch Mill/2.5-inch Overlay A01SG-10 | $539,000 | 6/1/2027 | AAC | 13 | 81,109 |
| 2027 | Tombstone Municipal | RW624TS | 10 | P-608H and cracks reseal RW624TS-10 | $476,000 | 6/3/2022 | AAC | 3 | 274,168 |
| Total Estimated Cost for 2027: | $5,794,000 | ||||||||
| 2028 | Cochise College | RW523CC | 10 | 1-inch AC Overlay at RW523CC-10 | $1,196,000 | 6/1/2028 | AAC | 5 | 318,197 |
| 2028 | Douglas Municipal | RW321DM | 10 | P-608H Application at RW321DM-10 | $893,000 | 6/5/2024 | AAC | 5 | 431,901 |
| 2028 | Greenlee County | A01GR | 10 | 2.5-inch (no Milling) AC Overlay at A01GR-10 | $925,000 | 6/1/2028 | APC | 13 | 65,186 |
| 2028 | Greenlee County | RW725GR | 10 | P-608 Application at RW725GR-10 | $652,000 | 11/3/2025 | AAC | 5 | 373,275 |
| 2028 | Mesa Gateway | TWC1WG | 10 | PCC joint reseal | $93,000 | 10/1/1999 | PCC | 7 | 44,082 |
| 2028 | Mesa Gateway | TWGWG | 40 | PCC joint reseal | $27,000 | 6/1/1998 | PCC | 7 | 12,503 |
| 2028 | Mesa Gateway | TWGWG | 80 | PCC joint reseal | $10,000 | 6/1/1954 | PCC | 8 | 4,490 |
| 2028 | Mesa Gateway | TWGWG | 90 | PCC joint reseal | $19,000 | 6/1/1998 | PCC | 7 | 9,000 |
| 2028 | Mesa Gateway | TWGWG | 100 | PCC joint reseal | $10,000 | 6/1/1954 | PCC | 7 | 4,510 |
| 2028 | Rolle Airfield | A02RL | 10 | 2.5-inch Mill/2.5-inch AC Overlay at A02RL-10 | $203,000 | 6/1/2028 | AAC | 13 | 22,670 |
| 2028 | Rolle Airfield | RW1735RL | 10 | 1-inch AC Overlay at RW1735RL-10 | $426,000 | 6/1/2028 | AAC | 5 | 168,000 |
| 2028 | Rolle Airfield | TWARL | 10 | 1-inch AC Overlay at TWARL-10 | $55,000 | 6/1/2028 | AAC | 9 | 12,980 |
| 2028 | Seligman | RW422SG | 10 | P-608H Application at RW422SG-10 | $668,000 | 9/10/2021 | AAC | 5 | 360,000 |
| 2028 | Seligman | TWASG | 10 | P-608H Application at TWASG-10 | $392,000 | 6/5/2023 | AAC | 9 | 211,075 |
| 2028 | Sells | A01SE | 10 | 2.5-inch MIll/2.5-inch AC Overlay at A01SE-10 | $62,000 | 6/1/2028 | AAC | 13 | 5,745 |
| 2028 | Sells | RW422SE | 10 | 2.5-inch MIll/2.5-inch AC Overlay at RW422SE-10 | $2,344,000 | 6/1/2028 | AAC | 5 | 356,790 |
| Total Estimated Cost for 2028: | $7,975,000 | ||||||||
| 2029 | Cochise College | A01CC | 10 | 2.5-inch Mill/2.5-inch AC Overlay at A01CC-10 | $1,525,000 | 6/30/1989 | AC | 25 | 177,656 |
| 2029 | Cochise College | A01CC | 20 | 2.5-inch Mill/2.5-inch AC Overlay at A01CC-20 | $1,069,000 | 6/30/1991 | AC | 25 | 124,506 |
| 2029 | Cochise College | TWACC | 10 | 2.5-inch MIll/2.5-inch AC Overlay at TWACC-10 | $379,000 | 6/29/1984 | AC | 24 | 26,908 |
| 2029 | Kearny | A01KE | 10 | 2.5-inch Mill/2.5-inch AC Overlay at A01KE-10 | $627,000 | 6/3/1998 | AC | 25 | 48,785 |
| Total Estimated Cost for 2029: | $3,600,000 | ||||||||
| 2030 | Douglas Municipal | A01DM | 10 | 2.5-inch MIll/2.5-inch AC Overlay at A01DM-10 | $1,251,000 | 12/17/2004 | AAC | 25 | 137,467 |
| 2030 | Kearny | RW826KE | 10 | 2.5-inch Mill/2.5-inch AC Overlay at RW826KE-10 | $1,940,000 | 6/1/1998 | PCC | 23 | 233,467 |
| 2030 | Tombstone Municipal | TWATS | 10 | 2.5-inch MIll/2.5-inch AC Overlay at TWATS-10 | $401,000 | 1/1/1980 | AC | 24 | 26,919 |
| Total Estimated Cost for 2030: | $3,592,000 | ||||||||
| 2031 | Douglas Municipal | A02DM | 10 | 2.5-inch MIll/2.5-inch AC Overlay at A02DM-10 | $3,014,000 | 6/30/1992 | AC | 25 | 322,231 |
| 2031 | Prescott Regional/Ernest A Love Field | RW1230PR | 20 | P-608H and cracks reseal | $299,000 | 9/20/2021 | AAC | 5 | 152,014 |
| 2031 | Prescott Regional/Ernest A Love Field | TH01PR | 20 | P-608H and cracks reseal | $7,000 | 8/1/2021 | AC | 20 | 3,722 |
| 2031 | Prescott Regional/Ernest A Love Field | TWCPR | 15 | P-608H and cracks reseal | $79,000 | 4/2/2022 | AAC | 9 | 40,388 |
| 2031 | Tuba City | RW1533TC | 40 | P-608H and cracks reseal | $97,000 | 7/3/2016 | AAC | 5 | 45,000 |
| Total Estimated Cost for 2031: | $3,496,000 | ||||||||
| 2032 | Mesa Gateway | TWAWG | 10 | PCC joint reseal | $57,000 | 6/1/1981 | PCC | 7 | 21,335 |
| 2032 | Mesa Gateway | TWC2WG | 10 | PCC joint reseal | $335,000 | 6/1/1999 | PCC | 9 | 125,217 |
| 2032 | Mesa Gateway | TWCWG | 10 | PCC joint reseal | $442,000 | 10/1/1999 | PCC | 7 | 165,000 |
| 2032 | Mesa Gateway | TWGWG | 30 | PCC joint reseal | $17,000 | 6/1/1954 | PCC | 7 | 6,251 |
| 2032 | Mesa Gateway | TWGWG | 40 | PCC joint reseal | $34,000 | 6/1/1998 | PCC | 7 | 12,503 |
| 2032 | Mesa Gateway | TWGWG | 50 | PCC joint reseal | $30,000 | 6/1/1954 | PCC | 7 | 11,106 |
| 2032 | Mesa Gateway | TWGWG | 70 | PCC joint reseal | $35,000 | 6/1/1954 | PCC | 7 | 12,890 |
| 2032 | Mesa Gateway | TWHWG | 40 | PCC joint reseal | $45,000 | 6/1/1998 | PCC | 7 | 16,663 |
| 2032 | Mesa Gateway | TWKWG | 80 | PCC joint reseal | $18,000 | 6/1/1958 | PCC | 7 | 18,000 |
| 2032 | Mesa Gateway | TWKWG | 90 | PCC joint reseal | $37,000 | 6/1/1958 | PCC | 9 | 9,000 |
| 2032 | Mesa Gateway | TWKWG | 110 | PCC joint reseal | $26,000 | 6/1/2003 | PCC | 9 | 6,762 |
| 2032 | Mesa Gateway | TWKWG | 120 | PCC joint reseal | $48,000 | 6/1/2003 | PCC | 9 | 13,875 |
| 2032 | Mesa Gateway | TWKWG | 130 | PCC joint reseal | $24,000 | 6/1/2003 | PCC | 9 | 9,629 |
| 2032 | Mesa Gateway | TWPWG | 10 | PCC joint reseal | $237,000 | 10/1/1999 | PCC | 9 | 88,330 |
| 2032 | Mesa Gateway | TWWWG | 10 | PCC joint reseal | $633,000 | 6/1/1989 | PCC | 7 | 236,422 |
| 2032 | Springerville Municipal | RW321SP | 10 | P-608H and cracks reseal | $76,000 | 7/1/2013 | AAC | 3 | 30,014 |
| 2032 | Springerville Municipal | RW321SP | 30 | P-608H and cracks reseal | $221,000 | 9/30/2021 | AAC | 3 | 87,000 |
| 2032 | Springerville Municipal | RW321SP | 60 | 1-inch AC Overlay and cracks reseal | $1,177,000 | 7/1/2013 | AAC | 3 | 254,648 |
| Total Estimated Cost for 2032: | $3,492,000 | ||||||||
| 2033 | Bagdad | RW523BG | 10 | P-608H and cracks reseal | $352,000 | 5/30/2023 | AAC | 5 | 159,120 |
| 2033 | Bagdad | RW523BG | 20 | P-608H and cracks reseal | $304,000 | 5/25/2023 | AC | 5 | 137,404 |
| 2033 | Bagdad | TWABG | 30 | P-608H and cracks reseal | $6,000 | 5/25/2023 | AC | 9 | 2,926 |
| 2033 | Ryan Field | RW6R24LRY | 10 | 1-inch AC Overlay and cracks reseal | $1,715,000 | 7/12/2022 | AAC | 3 | 341,039 |
| 2033 | Scottsdale | RW321SC | 30 | P-608H and cracks reseal | $100,000 | 8/2/2021 | AAC | 5 | 44,000 |
| 2033 | Scottsdale | TWASC | 45 | 1-inch AC Overlay and cracks reseal | $35,000 | 11/3/2018 | AAC | 7 | 4,549 |
| 2033 | Scottsdale | TWCSC | 20 | P-608H and cracks reseal | $11,000 | 9/3/2020 | AC | 7 | 4,500 |
| 2033 | Window Rock | RW321WR | 20 | 1-inch AC Overlay and cracks reseal | $974,000 | 8/5/2018 | AC | 3 | 198,750 |
| Total Estimated Cost for 2033: | $3,497,000 | ||||||||
| 2034 | Show Low Regional | RW725SL | 10 | P-608H and cracks reseal | $1,529,000 | 6/3/2018 | AAC | 5 | 720,686 |
| 2034 | Show Low Regional | TWBSL | 20 | P-608H and cracks reseal | $41,000 | 6/3/2020 | AC | 9 | 19,095 |
| 2034 | Tombstone Municipal | RW624TS | 10 | 1-inch AC Overlay and cracks reseal | $1,802,000 | 6/3/2022 | AAC | 3 | 274,168 |
| 2034 | Yuma International | TWZYM | 10 | 1-inch AC Overlay and cracks reseal | $136,000 | 4/3/2013 | AC | 7 | 25,216 |
| Total Estimated Cost for 2034: | $3,508,000 | ||||||||
| Total Estimated Cost for 2026-2034: | $38,456,000 | ||||||||