SPOKANE INTERNATIONAL AIRPORT
					Spokane, Washington
					Passenger Facility Cahrges
					Proposed Amendment to Application #05-05-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.  Planning Study		97,800	0	0	97,800	97,800		97,800	0	0	97,800	97,800
II. Land Acquisition		2,055,000	0	0	2,055,000	2,055,000		2,055,000	0	0	2,055,000	2,055,000
III.  Perimeter Road Construction		1,150,000	0	0	1,150,000	1,150,000		1,150,000	0	0	1,150,000	1,150,000
V.   Terminal Rotunda and
Concourse "C" Enhancements		6,275,000	0	0	6,275,000	6,275,000		10,525,000	0	0	10,525,000	10,525,000
Project Totals		9,577,800	0	0	9,577,800	9,577,800		13,827,800	0	0	13,827,800	13,827,800
Note:
Column and row totals may contain addition erros due to rounding of calculated values