budget for aviation and dulles corridor enterprise funds
2012 BUDGETMetropolitan Washington Airports AuthorityTable 5-2.212012 OPERATING EXPENSES COST ALLOCATION - OFFICE OF AIRPORT MANAGER - IADAVIATION ENTERPRISEDULLES CORRIDORENTERPRISECOST ALLOCATION(dollars in thousands)TOTALAUTHORITYBUDGETTOTALAVIATIONBUDGETNETAVIATIONBUDGETDULLES TOLLROADDIRECT1DULLESRAILPROJECTTODULLESTOLLTO DULLESRAILPROJECT4NETDCEBUDGETPERSONNEL EXPENSESFull-time Permanent $ 652 $ 652 $ 652$ -Other than Full-time Permanent 232 232 232 -Overtime 3 3 3 -Other - Personnel Compensation 105 105 86 19 - 19Personnel Compensation 992 992 972 - - 19 - 19Health Insurance 108 108 108 -Life Insurance 2 2 2 -Retirement 239 239 239 -Other - Employee Benefits 50 50 45 4 - 4Employee Benefits 399 399 395 - - 4 - 4Total Personnel Expenses 1,391 1,391 1,367 - - 24 - 24TRAVEL 20 20 20 0 - 0LEASE AND RENTAL PAYMENTSAirport Lease Payments - - - -Other - Lease and Rental Payments - - - -Total Lease and Rental Payments - - - - - - - -UTILITIESElectricity - - - -Natural Gas - - - -Water - - - -Sewerage - - - - - -Total Utilities - - - - - - - -TELECOMMUNICATIONS - - - -45025 AVIATION DRIVE - - - -DULLES EAST BUILDING - - - -SERVICESCustodial Services - - - -Contractual Services 712 712 706 6 - 6Total Services 712 712 706 - - 6 - 6SUPPLIES, MATERIALS AND FUELSFuels - - - -Supplies and Materials 59 59 59 0 - 0Total Supplies, Materials and Fuels 59 59 59 - - 0 - 0INSURANCE AND RISK MANAGEMENT - - - -NONCAPITAL EQUIPMENT 1 1 1 0 - 0NONCAPITAL FACILITY PROJECTS - - - - - -CAPITAL EQUIPMENT - - - -CAPITAL FACILITY PROJECTS - - - -TOTAL AIRPORT MANAGER - IADOPERATING EXPENSES $ 2,183 $ 2,183 $ 2,152 $ - $ - $ 30 $ - $ 30248
2012 BUDGETMetropolitan Washington Airports AuthorityTable 5-2.222012 OPERATING EXPENSES COST ALLOCATION - OFFICE OF OPERATIONS - IADAVIATION ENTERPRISEDULLES CORRIDORENTERPRISECOST ALLOCATION(dollars in thousands)TOTALAUTHORITYBUDGETTOTALAVIATIONBUDGETNETAVIATIONBUDGETDULLES TOLLROADDIRECT1DULLESRAILPROJECTTODULLESTOLLTO DULLESRAILPROJECT4NETDCEBUDGETPERSONNEL EXPENSESFull-time Permanent $ 3,039 $ 3,039 $ 3,039$ -Other than Full-time Permanent - - - -Overtime 223 223 223 -Other - Personnel Compensation 131 131 128 3 - 3Personnel Compensation 3,394 3,394 3,390 - - 3 - 3Health Insurance 438 438 438 -Life Insurance 9 9 9 -Retirement 544 544 544 -Other - Employee Benefits 190 190 189 1 - 1Employee Benefits 1,182 1,182 1,180 - - 1 - 1Total Personnel Expenses 4,575 4,575 4,571 - - 4 - 4TRAVEL 35 35 35 0 - 0LEASE AND RENTAL PAYMENTSAirport Lease Payments - - - -Other - Lease and Rental Payments 5 5 5 -Total Lease and Rental Payments 5 5 5 - - - - -UTILITIESElectricity - - - -Natural Gas - - - -Water - - - -Sewerage - - - - - -Total Utilities - - - - - - - -TELECOMMUNICATIONS - - - -45025 AVIATION DRIVE - - - -DULLES EAST BUILDING - - - -SERVICESCustodial Services - - - -Contractual Services 10,149 10,149 10,147 - 2 - 2Total Services 10,149 10,149 10,147 - - 2 - 2SUPPLIES, MATERIALS AND FUELSFuels - - - -Supplies and Materials 146 146 146 0 - 0Total Supplies, Materials and Fuels 146 146 146 - - 0 - 0INSURANCE AND RISK MANAGEMENT - - - -NONCAPITAL EQUIPMENT 136 136 135 0 - 0NONCAPITAL FACILITY PROJECTS 1 1 1 0 - 0CAPITAL EQUIPMENT - - - -CAPITAL FACILITY PROJECTS - - - -TOTAL OPERATIONS - IAD OPERATINGEXPENSES $ 15,047 $ 15,047 $ 15,040 $ - $ - $ 7 $ - $ 7249
Washington Dulles International Air
RESOLUTION NO. 11-36Adopting the 20
for approval before it takes effect
The Government Finance Officers Ass
Aviation - Capital, Operating and M
Comparison of 2011 & 2012 Operating
Mr. Charles D. SnellingPage 2 of 17
Mr. Charles D. SnellingPage 4 of 17
Mr. Charles D. SnellingPage 7 of 17
Mr. Charles D. SnellingPage 9 of 17
Mr. Charles D. SnellingPage 11 of 1
Mr. Charles D. SnellingPage 14 of 1
Mr. Charles D. SnellingPage 16 of 1
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
CAPITAL, OPERATING & MAINTENANCE IN
CAPITAL OPERATING, MAINTENANCE & IN
CAPITAL OPERATING, MAINTENANCE & IN
CAPITAL OPERATING, MAINTENANCE & IN
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
Capital Construction Program2012 BU
Capital Construction Program2012 BU
Capital Construction Program2012 BU
Capital Construction Program2012 BU
Capital Construction Program2012 BU
Capital Construction Program2012 BU
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington
2012 BUDGETMetropolitan Washington