SPOKANE INTERNATIONAL AIRPORT
					Spokane, Washington
					Passenger Facility Cahrges
					Proposed Amendment to Application #97-03-C-03-GEG
					Project Costs and Funding Sources
					April 20, 2006
				Current PFC Funding						Revised PFC Funding
				Funding Sources						Funding Sources
		Estimated						Estimated
		Project	FAA	Airport	PFC	Total		Project	FAA	Airport	PFC	Total
Capital Improvement Projects		Costs	Grants	Revenues	Revenues	Funding		Costs	Grants	Revenues	Revenues	Funding
I.   Master Plan Update		<--------------------------------------Project Deleted--------------------------------->						<--------------------------------------Project Deleted----------------------------->
II.   Airport Terminal Signage		2,515,493	0	0	2,515,493	2,515,493		2,515,493	0	0	2,515,493	2,515,493
III.  Taxiway "D" & "H"		2,155,409	1,939,950	0	215,459	2,155,409		2,155,409	1,939,950	0	215,459	2,155,409
IV.  Taxiway "J" Relocation		1,681,664	1,513,498	0	168,166	1,681,664		1,681,664	1,513,498	0	168,166	1,681,664
V.   Multi-Use Apron Rehabilitation		<--------------------------------------Project Deleted--------------------------------->						<--------------------------------------Project Deleted----------------------------->
VI.  Multi-Use Apron Construction		<--------------------------------------Project Deleted--------------------------------->						<--------------------------------------Project Deleted----------------------------->
VII.  Regional Terminal Concourse Extension		20,566,659	0	0	20,566,659	20,566,659		21,777,799	0	0	21,777,799	21,777,799
VIII. Terminal Ticketing/Baggage Extension		12,339,995	0	0	12,339,995	12,339,995		13,498,502	0	0	13,498,502	13,498,502
Project Totals		39,259,220	3,453,448	0	35,805,772	39,259,220		41,628,867	3,453,448	0	38,175,419	41,628,867
Note:
Column and row totals may contain addition erros due to rounding of calculated values