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.

Table 1. 2026-2034 constrained budget APPP.
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