Views
3 years ago

budget for aviation and dulles corridor enterprise funds

budget for aviation and dulles corridor enterprise funds

Capital Construction

Capital Construction Program2012 BUDGET METROPOLITAN WASHINGTON AIRPORTS AUTHORITYSUMMARY BY FUNDING SOURCES/REQUIREMENTSFUNDING 2012 NEW 2011-2016SOURCE/ PROGRAM PROGRAMEXPENDITURESDESCRIPTION REQUIREMENT CARRYOVER AUTHORIZATION AUTHORIZATION2011 2012 2013 2014 - 2016 UnscheduledRONALD REAGAN WASHINGTON NATIONAL AIRPORTBonds Bonds $ 270,083,000 $ 35,811,000 $ 305,894,000 $ 46,019,233 $ 67,427,000 $ 66,059,000 $ 45,520,767 $ 80,868,000Airport Improvement Program Grant AIP 9,420,000 - 9,420,000 9,420,000 - - - -FAA Security Grant TSA 73,367,000 - 73,367,000 2,000,000 - 31,049,000 40,318,000 -PFC Second Application PFC2 - - - - - - - -PFC Future Application Future PFC 39,847,000 - 39,847,000 - - - - 39,847,000Total Ronald Reagan Washington National Airport $ 392,717,000 $ 35,811,000 $ 428,528,000 $ 57,439,233 $ 67,427,000 $ 97,108,000 $ 85,838,767 $ 120,715,000WASHINGTON DULLES INTERNATIONAL AIRPORTd2* PROGRAM (excluding all other CCP projects)Bonds Bonds $ 1,919,385,000, ,$ 3,500,000,$ 1,922,885,000, ,$ 86,219,000,$ 20,955,088,$ 3,500,000,$ 41,206,912,$ 1,771,004,000, ,Airport Improvement Program Grant AIP 16,971,000 - 16,971,000 2,973,000 1,944,000 - 484,000 11,570,000Letter of Intent Discretionary Grant LOI 34,600,000 - 34,600,000 - - - - 34,600,000Commonwealth of Virginia State Grant CVG - - - - - - - -PFC Second Application PFC2 - - - - - - - -PFC Third Application PFC3 - - - - - - - -PFC Fourth Application PFC4 4,347,000 - 4,347,000 2,000,000 - - 1,271,000 1,076,000PFC Future Application Future PFC 9,600,000 - 9,600,000 - - - 9,600,000 -Subtotal $ 1,984,903,000 $ 3,500,000 $ 1,988,403,000 $ 91,192,000 $ 22,899,088 $ 3,500,000 $ 52,561,912 $ 1,818,250,000CCP (excluding d2 Program)Bonds Bonds $ 1,150,081,000 $ 38,963,000 $ 1,189,044,000 $ 71,543,250 $ 108,949,500 $ 47,679,000 $ 33,391,250 $ 927,481,000Airport Improvement Program Grant AIP 618,000 - 618,000 309,000 309,000 - - -FAA Security Grant TSA 139,290,000 - 139,290,000 25,854,750 48,531,500 52,613,000 12,290,750 -Letter of Intent Discretionary Grant LOI - - - - - - - -PFC Second Application PFC2 - - - - - - - -PFC Third Application PFC3 - - - - - - - -PFC Fourth Application PFC4 5,908,000 - 5,908,000 1,153,000 646,000 - 4,109,000 -PFC Future Application Future PFC 214,315,000 - 214,315,000 - 4,286,000 47,150,000 162,879,000 -Subtotal $ 1,510,212,000 $ 38,963,000 $ 1,549,175,000 $ 98,860,000 $ 162,722,000 $ 147,442,000 $ 212,670,000 $ 927,481,000Total Washington Dulles International Airport$ 3,495,115,000 $ 42,463,000 $ 3,537,578,000 $ 190,052,000 $ 185,621,088 $ 150,942,000 $ 265,231,912 $ 2,745,731,000152

Capital Construction Program2012 BUDGET METROPOLITAN WASHINGTON AIRPORTS AUTHORITYSUMMARY BY FUNDING SOURCES/REQUIREMENTSFUNDING 2012 NEW 2011-2016SOURCE/ PROGRAM PROGRAMEXPENDITURESDESCRIPTION REQUIREMENT CARRYOVER AUTHORIZATION AUTHORIZATION2011 2012 2013 2014 - 2016 UnscheduledMETROPOLITAN WASHINGTON AIRPORTS AUTHORITYBonds Bonds $ 3,339,549,000 $ 78,274,000 $ 3,417,823,000 $ 203,781,483 $ 197,331,588 $ 117,238,000 $ 120,118,929 $ 2,779,353,000Letter of Intent Discretionary Grant LOI 34,600,000 - 34,600,000 - - - - 34,600,000Letter of Intent Discretionary Grant TSA 212,657,000 - 212,657,000 27,854,750 48,531,500 83,662,000 52,608,750 -Airport Improvement Program Grant AIP 27,009,000 - 27,009,000 12,702,000 2,253,000 - 484,000 11,570,000Commonwealth of Virginia State Grant CVG - - - - - - - -PFC Second Application PFC2 - - - - - - - -PFC Third Application PFC3 - - - - - - - -PFC Fourth Application PFC4 10,255,000 - 10,255,000 3,153,000 646,000 - 5,380,000 1,076,000PFC Future Application Future PFC 263,762,000 - 263,762,000 - 4,286,000 47,150,000 172,479,000 39,847,000Capitalized Interest - - 80,788,000 16,702,000 21,664,000 16,498,000 25,924,000 -Total Metropolitan Washington Airports Authority $ 3,887,832,000 $ 78,274,000 $ 4,046,894,000 $ 264,193,233 $ 274,712,088 $ 264,548,000 $ 376,994,679 $ 2,866,446,000FUND:Bonds - All Bonds and Commercial Paper; AIP - Airport Improvement Program Grant; LOI - Letter of Intent; TSA - FAA Security Grant; CVG - Commonwealth of Virginia State Grant; PFC2 - 2nd PassengerFacility Charge; PFC3 - 3rd Passenger Facility Charge; PFC4 - 4th Passenger Facility Charge; and Future PFC - Future Passenger Facility Charge* d 2 Program Original Budget Includes Escalation, Reprogramming and New Program Authorization153

road fund strategic budget analysis fiscal years ... - San Juan County
instructions for navigating in annual budget pdf files - Town of Gilbert
Dulles Corridor Improvements - Metropolitan Washington Airports ...
Dulles Corridor Metrorail Project – Extension to Wiehle Avenue
Contract Packaging Options for Phase 2 of the Dulles Corridor ...
Dulles Corridor Metrorail Project – Extension to Wiehle Avenue Status
FY 12-13 Enterprise Fund Budget - City of Walterboro
FY 11-12 Enterprise Fund Budget - City of Walterboro
Naval Aviation Enterprise AIRSpeed - NAVAIR
Enterprise Funds - Jacksongov.org
Community Event Grant Funding Budget ... - City of Sunnyvale
Enterprise Funds Backup - City of Vero Beach
public enterprise, management, and trust funds - Comptroller
Meat goat enterprise budget for South Carolina - Applied Economics ...
270 - compressed natural gas enterprise fund - OC Public Libraries
Final Fund Consolidation Memo for FY13 - Madison Budget Office
2009-10 Special Funds Adopted Budget - San Dieguito Union High ...
State budget bill could ease road funding crisis for Indiana counties
PECO funding for FY 2012-13 as passed in the Legislature's budget ...