budget for aviation and dulles corridor enterprise funds

More documents

Recommendations

Info

2012 BUDGETMetropolitan Washington Airports AuthorityTable 5-2.12012 OPERATING EXPENSES COST ALLOCATION - TOTAL CONSOLIDATED FUNCTIONSAVIATION ENTERPRISEDULLES CORRIDORENTERPRISECOST ALLOCATION(dollars in thousands)TOTALAUTHORITYBUDGETTOTALAVIATIONBUDGETNETAVIATIONBUDGETDULLES TOLLROADDIRECT1DULLESRAILPROJECTTODULLESTOLLTO DULLESRAILPROJECT4NETDCEBUDGETPERSONNEL EXPENSESFull-time Permanent $ 33,106 $ 33,106 $ 33,106 $ - $ - $ - $ - $ -Other than Full-time Permanent 671 671 671 - - - - -Overtime 1,313 1,313 1,313 - - - - -Other - Personnel Compensation 770 770 (2,014) - - 1,431 1,353 2,784Personnel Compensation 35,859 35,859 33,076 - - 1,431 1,353 2,784Health Insurance 4,222 4,222 4,222 - - - - -Life Insurance 90 90 90 - - - - -Retirement 5,998 5,998 5,998 - - - - -Other - Employee Benefits 1,905 1,905 1,045 - - 436 424 860Employee Benefits 12,214 12,214 11,354 - - 436 424 860Total Personnel Expenses 48,074 48,074 44,430 - - 1,866 1,777 3,644TRAVEL 949 949 922 - - 15 13 27LEASE AND RENTAL PAYMENTSAirport Lease Payments 5,197 5,197 5,197 - - - - -Other - Lease and Rental Payments 132 132 132 - - - - -Total Lease and Rental Payments 5,329 5,329 5,329 - - - - -UTILITIESElectricity 2 2 2 - - - - -Natural Gas - - - - - - - -Water - - - - - - - -Sewerage 0 0 - - - 0 0 0Total Utilities 2 2 2 - - 0 0 0TELECOMMUNICATIONS 1,413 1,389 1,200 24 - 118 71 21345025 AVIATION DRIVE 913 913 913 - - - - -DULLES EAST BUILDING (998) (998) (998) - - - - -SERVICESCustodial Services - - - - - - - -Contractual Services 29,770 27,572 26,411 687 1,511 458 703 3,359Total Services 29,770 27,572 26,411 687 1,511 458 703 3,359SUPPLIES, MATERIALS AND FUELSFuels - - - - - - - -Supplies and Materials 2,565 2,565 2,469 - - 45 52 97Total Supplies, Materials and Fuels 2,565 2,565 2,469 - - 45 52 97INSURANCE AND RISK MANAGEMENT 9,885 8,785 8,785 1,100 - - - 1,100NONCAPITAL EQUIPMENT 1,427 1,427 1,400 - - 7 20 27NONCAPITAL FACILITY PROJECTS - - - - - - - -CAPITAL EQUIPMENT 105 105 105 - - - - -CAPITAL FACILITY PROJECTS - - - - - - - -TOTAL CF OPERATING EXPENSES $ 99,435 $ 96,113 $ 90,968 $ 1,811 $ 1,511 $ 2,509 $ 2,636 $ 8,467228
2012 BUDGETMetropolitan Washington Airports AuthorityTable 5-2.22012 OPERATING EXPENSES COST ALLOCATION - TOTAL DCAAVIATION ENTERPRISEDULLES CORRIDORENTERPRISECOST ALLOCATION(dollars in thousands)TOTALAUTHORITYBUDGETTOTALAVIATIONBUDGETNETAVIATIONBUDGETDULLES TOLLROADDIRECT1DULLESRAILPROJECTTODULLESTOLLTO DULLESRAILPROJECT4NETDCEBUDGETPERSONNEL EXPENSESFull-time Permanent $ 26,676 $ 26,676 $ 26,676 $ - $ - $ - $ - $ -Other than Full-time Permanent 516 516 516 - - - - -Overtime 2,501 2,501 2,501 - - - - -Other - Personnel Compensation 1,137 1,137 1,122 - - - 14 14Personnel Compensation 30,829 30,829 30,814 - - - 14 14Health Insurance 4,705 4,705 4,705 - - - - -Life Insurance 100 100 100 - - - - -Retirement 5,642 5,642 5,642 - - - - -Other - Employee Benefits 2,060 2,060 2,053 - - - 6 6Employee Benefits 12,506 12,506 12,500 - - - 6 6Total Personnel Expenses 43,335 43,335 43,315 - - - 21 21TRAVEL 97 97 97 - - - - -LEASE AND RENTAL PAYMENTSAirport Lease Payments - - - - - - - -Other - Lease and Rental Payments 37 37 37 - - - - -Total Lease and Rental Payments 37 37 37 - - - - -UTILITIESElectricity 6,100 6,100 6,100 - - - - -Natural Gas 1,870 1,870 1,870 - - - - -Water 797 797 797 - - - - -Sewerage 1,047 1,047 1,021 - - - 26 26Total Utilities 9,814 9,814 9,788 - - - 26 26TELECOMMUNICATIONS - - - - - - - -45025 AVIATION DRIVE - - - - - - - -DULLES EAST BUILDING - - - - - - - -SERVICESCustodial Services 5,460 5,460 5,460 - - - - -Contractual Services 12,990 12,990 12,928 - - - 63 63Total Services 18,450 18,450 18,387 - - - 63 63SUPPLIES, MATERIALS AND FUELSFuels 751 751 751 - - - - -Supplies and Materials 3,804 3,804 3,802 - - - 3 3Total Supplies, Materials and Fuels 4,555 4,555 4,553 - - - 3 3INSURANCE AND RISK MANAGEMENT - - - - - - - -NONCAPITAL EQUIPMENT 232 232 232 - - - - -NONCAPITAL FACILITY PROJECTS 1,235 1,235 1,235 - - - 0 0CAPITAL EQUIPMENT - - - - - - - -CAPITAL FACILITY PROJECTS - - - - - - - -TOTAL DCA OPERATING EXPENSES $ 77,756 $ 77,756 $ 77,644 $ - $ - $ - $ 113 $ 113229
Page 1 and 2:
Washington Dulles International Air
Page 3 and 4:
RESOLUTION NO. 11-36Adopting the 20
Page 5:
for approval before it takes effect
Page 8 and 9:
The Government Finance Officers Ass
Page 10 and 11:
Aviation - Capital, Operating and M
Page 12 and 13:
Comparison of 2011 & 2012 Operating
Page 14 and 15:
Mr. Charles D. SnellingPage 2 of 17
Page 16 and 17:
Page 19 and 20:
Page 21 and 22:
Page 23 and 24:
Page 26 and 27:
Page 28 and 29:
Page 31 and 32:
2012 BUDGETMetropolitan Washington
Page 33 and 34:
Page 35:
Page 38 and 39:
Page 40 and 41:
Page 43 and 44:
Page 45 and 46:
Page 47 and 48:
Page 49 and 50:
Page 51 and 52:
Page 53 and 54:
Page 55 and 56:
Page 57 and 58:
Page 59 and 60:
Page 61 and 62:
Page 63 and 64:
Page 65 and 66:
Page 67 and 68:
Page 69 and 70:
Page 71 and 72:
Page 73 and 74:
Page 75:
Page 78 and 79:
Page 80 and 81:
Page 82 and 83:
Page 84 and 85:
Page 86 and 87:
Page 88 and 89:
Page 90 and 91:
Page 92 and 93:
Page 94 and 95:
Page 97 and 98:
Page 99 and 100:
Page 101 and 102:
Page 103 and 104:
Page 105 and 106:
Page 107 and 108:
Page 109 and 110:
Page 111 and 112:
Page 113 and 114:
Page 115 and 116:
Page 117 and 118:
Page 119:
Page 122 and 123:
CAPITAL, OPERATING & MAINTENANCE IN
Page 124 and 125:
CAPITAL OPERATING, MAINTENANCE & IN
Page 126 and 127:
Page 128 and 129:
Page 130 and 131:
Page 132 and 133:
Page 134 and 135:
Page 136 and 137:
Page 138 and 139:
Page 140 and 141:
Page 142 and 143:
Page 144 and 145:
Page 146 and 147:
Page 148 and 149:
Page 150 and 151:
Page 152 and 153:
Page 154 and 155:
Page 156 and 157:
Page 158 and 159:
Page 160:
Page 163 and 164:
Page 165 and 166:
Capital Construction Program2012 BU
Page 167 and 168:
Page 169 and 170:
Page 171 and 172:
Page 173 and 174:
Page 175 and 176:
Page 177 and 178:
Page 179 and 180:
Page 181 and 182:
Page 183 and 184:
Page 185 and 186:
Page 187 and 188:
Page 189 and 190: 2012 BUDGETMetropolitan Washington
Page 201: 2012 BUDGETMetropolitan Washington
Page 218 and 219: DULLES CORRIDOR ENTERPRISE - CAPITA
Page 220 and 221: DULLES CORRIDOR ENTERPRISE - CAPITA
Page 291 and 292:
Page 293 and 294:
Page 295 and 296:
Page 297 and 298:
Page 299:
Page 302 and 303:
Page 304 and 305:
Page 306 and 307:
Page 308 and 309:
Page 310 and 311:
Page 312 and 313:
Page 314 and 315:
Page 316 and 317:
Page 318 and 319:
Page 320:
show all

budget for aviation and dulles corridor enterprise funds

Create successful ePaper yourself

Delete template?

Save as template?