budget for aviation and dulles corridor enterprise funds

More documents

Recommendations

Info

2012 BUDGETMetropolitan Washington Airports Authority2011 OPERATION AND MAINTENANCE PROGRAMBY ORGANIZATIONTable 3-29Consolidated Reagan Dulles(dollars in thousands) Functions National International TotalOperating ExpensesPersonnel Compensation $ 33,121 $ 29,480 $ 51,341 $ 113,941Employee Benefits 11,114 11,991 19,973 43,078Travel 950 134 174 1,257Lease and Rental Payments 5,246 36 111 5,393Utilities 1 10,262 19,678 29,941Telecommunications 1,415 - - 1,41545025 Aviation Drive 1,350 - - 1,350Dulles East Building - - - -Services 25,624 17,478 55,867 98,968Supplies, Materials and Fuels 2,496 4,532 11,337 18,365Insurance and Risk Management 8,785 - - 8,785Noncapital Equipment 1,326 200 285 1,812Noncapital Facility Projects - 1,038 258 1,296Capital Equipment 105 - - 105Capital Facility Projects - - - -Total Operating Expenses $ 91,532 $ 75,151 $ 159,023 $ 325,706Debt Service -Bond Principal Payments $ - $ 37,040 $ 70,349 $ 107,389Interest Expense - 63,342 120,304 183,646Total Debt Service $ - $ 100,382 $ 190,653 $ 291,035Total Operation and Maintenance Program $ 91,532 $ 175,533 $ 349,676 $ 616,74170
2012 BUDGETMetropolitan Washington Airports Authority2012 OPERATION AND MAINTENANCE PROGRAMBY ORGANIZATIONTable 3-30Consolidated Reagan Dulles(dollars in thousands) Functions National International TotalOperating ExpensesPersonnel Compensation $ 33,076 $ 30,814 $ 51,229 $ 115,119Employee Benefits 11,354 12,500 20,226 44,080Travel 922 97 167 1,186Lease and Rental Payments 5,329 37 111 5,477Utilities 2 9,788 20,563 30,352Telecommunications 1,200 - - 1,20045025 Aviation Drive 913 - - 913Dulles East Building - - (998) (998)Services 26,411 18,387 59,139 103,937Supplies, Materials and Fuels 2,469 4,553 11,660 18,682Insurance and Risk Management 8,785 - - 8,785Noncapital Equipment 1,400 232 361 1,992Noncapital Facility Projects - 1,235 276 1,510Capital Equipment 105 - - 105Capital Facility Projects - - - -Total Operating Expenses $ 91,966 $ 77,644 $ 162,732 $ 332,341Debt Service -Bond Principal Payments $ - $ 30,012 $ 97,663 $ 127,675Interest Expense - 45,519 148,123 193,642Total Debt Service $ - $ 75,532 $ 245,785 $ 321,317Total Operation and Maintenance Program $ 91,966 $ 153,175 $ 408,518 $ 653,65971
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 35: 2012 BUDGETMetropolitan Washington
Page 122 and 123: CAPITAL, OPERATING & MAINTENANCE IN
Page 124 and 125: CAPITAL OPERATING, MAINTENANCE & IN
Page 132 and 133:
2012 BUDGETMetropolitan Washington
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:
Page 193 and 194:
Page 195 and 196:
Page 197 and 198:
Page 199 and 200:
Page 201:
Page 204 and 205:
Page 207 and 208:
Page 209 and 210:
Page 211 and 212:
Page 213:
Page 216 and 217:
Page 218 and 219:
DULLES CORRIDOR ENTERPRISE - CAPITA
Page 220 and 221:
DULLES CORRIDOR ENTERPRISE - CAPITA
Page 222 and 223:
Page 224 and 225:
Page 226 and 227:
Page 228 and 229:
Page 230 and 231:
Page 232 and 233:
Page 235:
Page 238 and 239:
Page 240 and 241:
Page 242 and 243:
Page 244 and 245:
Page 246 and 247:
Page 248 and 249:
Page 250 and 251:
Page 252 and 253:
Page 254 and 255:
Page 256 and 257:
Page 258 and 259:
Page 260 and 261:
Page 262 and 263:
Page 264 and 265:
Page 266 and 267:
Page 268 and 269:
Page 270 and 271:
Page 272 and 273:
Page 274 and 275:
Page 276 and 277:
Page 278 and 279:
Page 280 and 281:
Page 282 and 283:
Page 285 and 286:
Page 287 and 288:
Page 289 and 290:
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?