budget for aviation and dulles corridor enterprise funds

More documents

Recommendations

Info

2012 BUDGETMetropolitan Washington Airports AuthorityTable 5-2.32012 OPERATING EXPENSES COST ALLOCATION - TOTAL IADAVIATION ENTERPRISEDULLES CORRIDORENTERPRISECOST ALLOCATION(dollars in thousands)TOTALAUTHORITYBUDGETTOTALAVIATIONBUDGETNETAVIATIONBUDGETDULLES TOLLROADDIRECT1DULLESRAILPROJECTTODULLESTOLLTO DULLESRAILPROJECT4NETDCEBUDGETPERSONNEL EXPENSESFull-time Permanent $ 45,161 $ 45,161 $ 45,161 $ - $ - $ - $ - $ -Other than Full-time Permanent 432 432 432 - - - - -Overtime 5,397 5,397 5,397 - - - - -Other - Personnel Compensation 2,175 2,175 239 - - 1,739 197 1,936Personnel Compensation 53,165 53,165 51,229 - - 1,739 197 1,936Health Insurance 7,876 7,876 7,876 - - - - -Life Insurance 168 168 168 - - - - -Retirement 9,539 9,539 9,539 - - - - -Other - Employee Benefits 3,470 3,470 2,643 - - 744 83 827Employee Benefits 21,053 21,053 20,226 - - 744 83 827Total Personnel Expenses 74,218 74,218 71,455 - - 2,484 280 2,763TRAVEL 174 174 167 - - 6 1 7LEASE AND RENTAL PAYMENTSAirport Lease Payments - - - - - - - -Other - Lease and Rental Payments 141 111 111 30 - - - 30Total Lease and Rental Payments 141 111 111 30 - - - 30UTILITIESElectricity 15,642 15,442 15,442 200 - - - 200Natural Gas 3,433 3,433 3,433 - - - - -Water 619 614 614 5 - - - 5Sewerage 1,078 1,073 1,073 5 - - - 5Total Utilities 20,773 20,563 20,563 210 - - - 210TELECOMMUNICATIONS - - - - - - - -45025 AVIATION DRIVE - - - - - - - -DULLES EAST BUILDING - - - - - - - -SERVICESCustodial Services 14,015 14,015 14,015 - - - - -Contractual Services 47,786 45,223 45,123 2,563 - 77 23 2,663Total Services 61,802 59,238 59,139 2,563 - 77 23 2,663SUPPLIES, MATERIALS AND FUELSFuels 3,491 3,284 3,284 207 - - - 207Supplies and Materials 8,925 8,427 8,376 498 - 35 16 549Total Supplies, Materials and Fuels 12,416 11,711 11,660 706 - 35 16 756INSURANCE AND RISK MANAGEMENT - - - - - - - -NONCAPITAL EQUIPMENT 371 371 361 - - 4 6 11NONCAPITAL FACILITY PROJECTS 329 279 276 50 - 3 0 53CAPITAL EQUIPMENT - - - - - - - -CAPITAL FACILITY PROJECTS - - - - - - - -TOTAL IAD OPERATING EXPENSES $ 170,224 $ 166,665 $ 163,730 $ 3,559 $ - $ 2,608 $ 327 $ 6,494230
2012 BUDGETMetropolitan Washington Airports AuthorityTable 5-2.42012 OPERATING EXPENSES COST ALLOCATION - DCEAVIATION ENTERPRISEDULLES CORRIDORENTERPRISECOST ALLOCATION(dollars in thousands)TOTALAUTHORITYBUDGETTOTALAVIATIONBUDGETNETAVIATIONBUDGETDULLES TOLLROADDIRECT1DULLESRAILPROJECTTODULLESTOLLTO DULLESRAILPROJECT4NETDCEBUDGETPERSONNEL EXPENSESFull-time Permanent $ 2,032 $ - $ - $ 2,032$ - $ - $ 2,032Other than Full-time Permanent 9 - - 9 - - 9Overtime 86 - - 86 - - 86Other - Personnel Compensation 4,805 - (4,734) 71 3,170 1,565 4,805Personnel Compensation 6,932 - (4,734) 2,198 - 3,170 1,565 6,932Health Insurance 400 - - 400 - - 400Life Insurance 8 - - 8 - - 8Retirement 316 - - 316 - - 316Other - Employee Benefits 1,869 - (1,693) 176 1,180 513 1,869Employee Benefits 2,593 - (1,693) 900 - 1,180 513 2,593Total Personnel Expenses 9,525 - (6,428) 3,098 - 4,350 2,078 9,525TRAVEL 44 - (35) 10 21 14 44LEASE AND RENTAL PAYMENTSAirport Lease Payments - - - - - - -Other - Lease and Rental Payments 30 - - 30 - - 30Total Lease and Rental Payments 30 - - 30 - - - 30UTILITIESElectricity 200 - - 200 - - 200Natural Gas - - - - - - -Water 5 - - 5 - - 5Sewerage 31 - (26) 5 0 26 31Total Utilities 236 - (26) 210 - 0 26 236TELECOMMUNICATIONS 213 - (189) 24 118 71 21345025 AVIATION DRIVE - - - - - - -DULLES EAST BUILDING - - - - - - -SERVICESCustodial Services 106 - - 106 - - - 106Contractual Services 20,573 - (1,324) 17,738 1,511 535 789 20,573Total Services 20,679 - (1,324) 17,844 1,511 535 789 20,679SUPPLIES, MATERIALS AND FUELSFuels 207 - - 207 - - 207Supplies and Materials 758 - (150) 608 79 71 758Total Supplies, Materials and Fuels 965 - (150) 815 - 79 71 965INSURANCE AND RISK MANAGEMENT 1,100 - - 1,100 - - 1,100NONCAPITAL EQUIPMENT 54 - (38) 16 12 26 54NONCAPITAL FACILITY PROJECTS 54 - (4) 50 3 1 54CAPITAL EQUIPMENT 432 - - 432 - - 432CAPITAL FACILITY PROJECTS - - - - - - -TOTAL DCE OPERATING EXPENSES $ 33,333 $ - $ (8,193) $ 23,629 $ 1,511 $ 5,117 $ 3,076 $ 33,333231
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:
Page 191 and 192: 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 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

You also want an ePaper? Increase the reach of your titles

Delete template?

Save as template?