SPOKANE INTERNATIONAL AIRPORT
					Spokane, Washington
					Passenger Facility Cahrges
					Proposed Amendment to Application #04-04-C-00-GEG
					Project Costs and Funding Sources
					April 20, 2006
				Approved 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.   Snow Removal Equipement (AIP 27)		488,679	439,811	0	48,868	488,679		488,679	439,811	0	48,868	488,679
II.  Taxiway "F" Construction		2,105,832	1,895,248	0	210,584	2,105,832		2,105,832	1,895,248	0	210,584	2,105,832
III.  Security & Acess Control		1,290,082	1,161,073	0	129,009	1,290,082		1,290,082	1,161,073	0	129,009	1,290,082
Improvements (AIP 31,32)
IV.  Terminal Modifications for
Security Improvements (AIP 23)		10,583,333	9,525,000	0	1,058,333	10,583,333		10,559,531	9,525,000	0	1,034,531	10,559,531
V.  Safety Equipment		220,000	198,000	0	22,000	220,000		220,000	198,000	0	22,000	220,000
VI.  Taxiway "G" Construction		19,238,075	17,314,267	0	1,923,808	19,238,075		19,238,075	17,314,267	0	1,923,808	19,238,075
VII.   Terminal Capacity Improvements		1,005,000	0	0	1,005,000	1,005,000		1,247,522	0	0	1,247,522	1,247,522
VII.  Planning Studies (AIP 26)		641,084	576,975	0	64,109	641,084		641,084	576,975	0	64,109	641,084
		35,572,085	31,110,374	0	4,461,711	35,572,085		35,790,805	31,110,374	0	4,680,431	35,790,805
Note:
Column and row totals may contain addition erros due to rounding of calculated values