Washington Metropolitan Area Transit Authority Proposed Fiscal Year 2017 Budget Appendix E Table E.4 Projected Jurisdictional Share of Debt Proposed <strong>FY2017</strong> - FY2022 Capital Plan Debt Repayment Total Debt Service District of Columbia Montgomery County Prince Georges County Alexandria Arlington County City of Fairfax Fairfax County Falls Church Principal Interest Principal Interest Principal Interest Principal Interest Principal Interest Principal Interest Principal Interest Principal Interest Principal Interest <strong>FY2017</strong> Debt Service - - - - - - - - - - - - - - - - - - FY2018 Debt Service 32,782,928 42,601,969 12,184,398 15,833,831 5,589,686 7,263,891 5,806,152 7,545,192 1,470,478 1,910,911 2,736,489 3,556,114 84,350 109,615 4,807,616 6,247,579 103,758 134,835 FY2019 Debt Service 33,750,785 41,426,155 12,544,121 15,396,818 5,754,711 7,063,408 5,977,568 7,336,945 1,513,891 1,858,170 2,817,279 3,457,965 86,841 106,589 4,949,553 6,075,146 106,821 131,114 FY2020 Debt Service 34,747,216 40,215,627 12,914,463 14,946,902 5,924,609 6,857,006 6,154,045 7,122,549 1,558,586 1,803,872 2,900,454 3,356,919 89,405 103,475 5,095,679 5,897,622 109,975 127,282 FY2021 Debt Service 35,773,065 38,969,360 13,295,739 14,483,703 6,099,522 6,644,510 6,335,732 6,901,824 1,604,601 1,747,971 2,986,085 3,252,889 92,044 100,268 5,246,120 5,714,857 113,222 123,338 FY2022 Debt Service 36,829,201 37,686,299 13,688,272 14,006,829 6,279,600 6,425,740 6,522,783 6,674,583 1,651,974 1,690,419 3,074,244 3,145,788 94,762 96,967 5,401,002 5,526,696 116,564 119,277 Total <strong>FY2017</strong>-22 Debt Service 173,883,195 200,899,411 64,626,993 74,668,083 29,648,128 34,254,555 30,796,279 35,581,094 7,799,531 9,011,343 14,514,552 16,769,677 447,401 516,914 25,499,971 29,461,899 550,340 635,847 FY2023 Debt Service 37,916,517 36,365,359 14,092,394 13,515,877 6,464,994 6,200,512 6,715,356 6,440,632 1,700,745 1,631,168 3,165,005 3,035,526 97,559 93,568 5,560,457 5,332,980 120,006 115,096 FY2024 Debt Service 39,035,934 35,005,420 14,508,446 13,010,429 6,655,861 5,968,634 6,913,615 6,199,775 1,750,957 1,570,168 3,258,446 2,922,007 100,439 90,069 5,724,620 5,133,545 123,549 110,792 FY2025 Debt Service 40,188,399 33,605,331 14,936,782 12,490,060 6,852,363 5,729,911 7,117,727 5,951,807 1,802,651 1,507,367 3,354,646 2,805,138 103,405 86,467 5,893,629 4,928,222 127,196 106,361 FY2026 Debt Service 41,374,889 32,163,907 15,377,764 11,954,327 7,054,667 5,484,139 7,327,865 5,696,517 1,855,871 1,442,712 3,453,686 2,684,818 106,458 82,758 6,067,628 4,716,837 130,952 101,799 FY2027 Debt Service 42,596,409 30,679,928 15,831,765 11,402,778 7,262,943 5,231,112 7,544,207 5,433,691 1,910,662 1,376,148 3,555,650 2,560,946 109,601 78,939 6,246,763 4,499,211 134,818 97,102 FY2028 Debt Service 43,853,991 29,152,136 16,299,169 10,834,945 7,477,369 4,970,614 7,766,936 5,163,106 1,967,071 1,307,619 3,660,624 2,433,416 112,836 75,008 6,431,188 4,275,161 138,798 92,267 FY2029 Debt Service 45,148,701 27,579,240 16,780,373 10,250,349 7,698,124 4,702,426 7,996,241 4,884,532 2,025,145 1,237,067 3,768,698 2,302,122 116,168 70,961 6,621,057 4,044,496 142,896 87,288 FY2030 Debt Service 46,481,635 25,959,907 17,275,783 9,648,492 7,925,398 4,426,320 8,232,316 4,597,733 2,084,934 1,164,432 3,879,962 2,166,951 119,597 66,795 6,816,532 3,807,020 147,114 82,163 FY2031 Debt Service 47,853,922 24,292,765 17,785,819 9,028,868 8,159,381 4,142,062 8,475,360 4,302,467 2,146,488 1,089,652 3,994,510 2,027,790 123,128 62,505 7,017,778 3,562,534 151,458 76,887 FY2032 Debt Service 49,266,723 22,576,405 18,310,914 8,390,950 8,400,272 3,849,412 8,725,580 3,998,484 2,209,859 1,012,665 4,112,441 1,884,520 126,763 58,089 7,224,965 3,310,830 155,929 71,454 FY2033 Debt Service 50,721,234 20,809,371 18,851,510 7,734,198 8,648,275 3,548,123 8,983,187 3,685,527 2,275,101 933,404 4,233,854 1,737,021 130,506 53,543 7,438,269 3,051,694 160,533 65,862 FY2034 Debt Service 52,218,687 18,990,170 19,408,067 7,058,057 8,903,600 3,237,938 9,248,399 3,363,330 2,342,269 851,804 4,358,850 1,585,166 134,359 48,862 7,657,870 2,784,908 165,272 60,104 FY2035 Debt Service 53,760,350 17,117,260 19,981,056 6,361,955 9,166,462 2,918,595 9,521,442 3,031,621 2,411,421 767,795 4,487,538 1,428,829 138,325 44,043 7,883,955 2,510,246 170,152 54,176 FY2036 Debt Service 55,347,528 15,189,055 20,570,960 5,645,301 9,437,086 2,589,825 9,802,545 2,690,118 2,482,613 681,305 4,620,024 1,267,876 142,409 39,081 8,116,715 2,227,475 175,175 48,073 FY2037 Debt Service 56,981,564 13,203,924 21,178,281 4,907,489 9,715,699 2,251,348 10,091,948 2,338,534 2,555,908 592,262 4,756,422 1,102,171 146,614 33,974 8,356,346 1,936,355 180,347 41,790 FY2038 Debt Service 58,663,842 11,160,185 21,803,532 4,147,895 10,002,537 1,902,878 10,389,894 1,976,569 2,631,367 500,590 4,896,847 931,574 150,942 28,715 8,603,052 1,636,641 185,671 35,322 FY2039 Debt Service 60,395,786 9,056,108 22,447,242 3,365,875 10,297,844 1,544,121 10,696,637 1,603,918 2,709,053 406,212 5,041,417 755,941 155,398 23,301 8,857,042 1,328,078 191,153 28,663 FY2040 Debt Service 62,178,863 6,889,913 23,109,956 2,560,767 10,601,869 1,174,771 11,012,436 1,220,266 2,789,033 309,047 5,190,256 575,122 159,986 17,728 9,118,530 1,010,406 196,796 21,807 FY2041 Debt Service 64,014,582 4,659,764 23,792,236 1,731,890 10,914,870 794,518 11,337,559 825,286 2,871,374 209,014 5,343,489 388,965 164,710 11,990 9,387,739 683,354 202,606 14,748 FY2042 Debt Service 65,904,498 2,363,775 24,494,659 878,542 11,237,112 403,038 11,672,280 418,646 2,956,146 106,027 5,501,246 197,311 169,572 6,082 9,664,895 346,648 208,588 7,481 Total FY2023-42 Debt Service 1,013,904,055 416,819,921 376,836,706 154,919,043 172,876,725 71,070,298 179,571,533 73,822,559 45,478,666 18,696,458 84,633,613 34,793,209 2,608,775 1,072,478 148,689,030 61,126,641 3,209,006 1,319,235 E-5 Total Debt Service 1,187,787,250 617,719,332 441,463,699 229,587,126 202,524,853 105,324,852 210,367,812 109,403,653 53,278,197 27,707,801 99,148,165 51,562,886 3,056,177 1,589,392 174,189,000 90,588,540 3,759,347 1,955,082
Washington Metropolitan Area Transit Authority Proposed Fiscal Year 2017 Budget Appendix F Appendix F Operating Statistics Metrobus Revenue Vehicle Fleet Management Plan The Metrobus Revenue Vehicle Fleet Management Plan is a statement of the processes and practices by which Metro establishes its current and projected Metrobus revenue vehicle fleet size requirements and operating spare ratio. It includes a description of revenue service planned to accommodate growth in Metrobus ridership, as well as an assessment and projection of needs for bus vehicle maintenance. The information that follows reflects the most current data from the Federal Transit Administration Approved Plan. Metrobus Statistics: FY2014 - <strong>FY2017</strong> FY2014 FY2015 FY2016 <strong>FY2017</strong> Actual Actual Approved Proposed STATISTICS: Total Bus Miles (000s) 50,019 51,075 51,424 50,594 Revenue (budget) Bus Miles (000s) 39,159 40,451 38,877 38,407 Total Passengers (000s) 134,408 139,124 140,794 135,573 Bus Fleet Size (Year End) 1,481 1,507 1,507 1,548 Total Passenger Revenue ($000s) $149,825 $155,171 $156,835 $158,345 Total Operating Revenue (000s) $165,022 $176,123 $181,335 $177,124 Total Operating Expenses (000s) $569,006 $582,399 $634,314 $656,780 Gross Subsidy (000s) $403,984 $406,276 $452,979 $479,656 Net Subsidy (000s) $393,547 $395,838 $442,540 $479,655 RATIOS: Cost Per Total Bus Mile 11.38 11.40 12.33 12.98 Passengers Per Bus 90.75 92.32 93.43 87.58 Passengers Per Scheduled Bus Mile 3.43 3.44 3.62 3.53 Cost Per Passenger $4.23 $4.19 $4.51 $4.84 Net Subsidy Per Passenger $2.93 $2.85 $3.14 $3.54 Average Passenger Fare * $1.11 $1.12 $1.11 $1.17 Percentage of Operating Cost Recovered from Passenger Revenues 26.3% 26.6% 24.7% 24.1% Percentage of Operating Cost Recovered from all Operating Revenues 29.0% 30.2% 28.6% 27.0% * Average is lower than base fare due to transfers and 7-day pass impact. F-1
- Page 1 and 2:
S A F E T Y, S E R V I C E A N D F
- Page 3 and 4:
For Metrorail, we will continue our
- Page 5 and 6:
Jim Corcoran was appointed as a Pri
- Page 8:
Table of Contents Chapter I. Introd
- Page 11 and 12:
Washington Metropolitan Area Transi
- Page 13 and 14:
Washington Metropolitan Area Transi
- Page 15 and 16:
Washington Metropolitan Area Transi
- Page 17 and 18:
Washington Metropolitan Area Transi
- Page 19 and 20:
Washington Metropolitan Area Transi
- Page 21 and 22:
Washington Metropolitan Area Transi
- Page 23 and 24:
Washington Metropolitan Area Transi
- Page 25 and 26:
Washington Metropolitan Area Transi
- Page 27 and 28:
Washington Metropolitan Area Transi
- Page 29 and 30:
Washington Metropolitan Area Transi
- Page 31 and 32:
Washington Metropolitan Area Transi
- Page 33 and 34:
Washington Metropolitan Area Transi
- Page 35 and 36:
Washington Metropolitan Area Transi
- Page 37 and 38:
Washington Metropolitan Area Transi
- Page 39 and 40:
Washington Metropolitan Area Transi
- Page 41 and 42:
Washington Metropolitan Area Transi
- Page 43 and 44:
Washington Metropolitan Area Transi
- Page 45 and 46:
Washington Metropolitan Area Transi
- Page 47 and 48:
Washington Metropolitan Area Transi
- Page 49 and 50:
Washington Metropolitan Area Transi
- Page 51 and 52:
Washington Metropolitan Area Transi
- Page 53 and 54:
Washington Metropolitan Area Transi
- Page 55 and 56:
Washington Metropolitan Area Transi
- Page 57 and 58:
Washington Metropolitan Area Transi
- Page 59 and 60:
Washington Metropolitan Area Transi
- Page 61 and 62:
Washington Metropolitan Area Transi
- Page 63 and 64:
Washington Metropolitan Area Transi
- Page 65 and 66:
Washington Metropolitan Area Transi
- Page 67 and 68:
Washington Metropolitan Area Transi
- Page 69 and 70:
Washington Metropolitan Area Transi
- Page 71 and 72:
Washington Metropolitan Area Transi
- Page 73 and 74:
Washington Metropolitan Area Transi
- Page 75 and 76:
Washington Metropolitan Area Transi
- Page 77 and 78:
Washington Metropolitan Area Transi
- Page 79 and 80:
Washington Metropolitan Area Transi
- Page 81 and 82:
Washington Metropolitan Area Transi
- Page 83 and 84:
Washington Metropolitan Area Transi
- Page 85 and 86:
Washington Metropolitan Area Transi
- Page 87 and 88:
Washington Metropolitan Area Transi
- Page 89 and 90:
Washington Metropolitan Area Transi
- Page 91 and 92:
Washington Metropolitan Area Transi
- Page 93 and 94:
Washington Metropolitan Area Transi
- Page 95 and 96:
Washington Metropolitan Area Transi
- Page 97 and 98:
Washington Metropolitan Area Transi
- Page 99 and 100:
Washington Metropolitan Area Transi
- Page 101 and 102:
Washington Metropolitan Area Transi
- Page 103 and 104:
Washington Metropolitan Area Transi
- Page 105 and 106:
Washington Metropolitan Area Transi
- Page 107 and 108:
Washington Metropolitan Area Transi
- Page 109 and 110:
Washington Metropolitan Area Transi
- Page 111 and 112:
Washington Metropolitan Area Transi
- Page 113 and 114:
Washington Metropolitan Area Transi
- Page 115 and 116:
Washington Metropolitan Area Transi
- Page 117 and 118:
Washington Metropolitan Area Transi
- Page 119 and 120:
Washington Metropolitan Area Transi
- Page 121 and 122:
Washington Metropolitan Area Transi
- Page 123 and 124:
Washington Metropolitan Area Transi
- Page 125 and 126:
Washington Metropolitan Area Transi
- Page 127 and 128:
Washington Metropolitan Area Transi
- Page 129 and 130:
Washington Metropolitan Area Transi
- Page 131 and 132:
Washington Metropolitan Area Transi
- Page 133 and 134:
Washington Metropolitan Area Transi
- Page 135 and 136:
Washington Metropolitan Area Transi
- Page 137 and 138:
A-2 Proposed FY2017 Budget Appendix
- Page 139 and 140:
A-4 Proposed FY2017 Budget Appendix
- Page 141 and 142:
A-6 Proposed FY2017 Budget Appendix
- Page 143 and 144:
A-8 Proposed FY2017 Budget Appendix
- Page 145 and 146:
Project Description WMATA FY2017 Ca
- Page 147 and 148:
Project Description WMATA FY2017 Ca
- Page 149 and 150:
Project Description WMATA FY2017 Ca
- Page 151 and 152:
Project Description WMATA FY2017 Ca
- Page 153 and 154:
Project Description WMATA FY2017 Ca
- Page 155 and 156:
Project Description WMATA FY2017 Ca
- Page 157 and 158:
Project Description WMATA FY2017 Ca
- Page 159 and 160:
Project Description WMATA FY2017 Ca
- Page 161 and 162:
Project Description WMATA FY2017 Ca
- Page 163 and 164:
Proposed FY2017 Budget Appendix A P
- Page 165 and 166:
WMATA FY2017 Capital Project Summar
- Page 167 and 168:
Project Description WMATA FY2017 Ca
- Page 169 and 170:
Project Description WMATA FY2017 Ca
- Page 171 and 172:
WMATA FY2017 Capital Project Summar
- Page 173 and 174:
Project Description WMATA FY2017 Ca
- Page 175 and 176:
Project Description WMATA FY2017 Ca
- Page 177 and 178:
WMATA FY2017 Capital Project Summar
- Page 179 and 180:
Project Description WMATA FY2017 Ca
- Page 181 and 182:
Proposed FY2017 Budget Appendix A P
- Page 183 and 184:
WMATA FY2017 Capital Project Summar
- Page 185 and 186:
WMATA FY2017 Capital Project Summar
- Page 187 and 188:
Project Description This project re
- Page 189 and 190:
WMATA FY2017 Capital Project Summar
- Page 191 and 192:
WMATA FY2017 Capital Project Summar
- Page 193 and 194:
Project Description WMATA FY2017 Ca
- Page 195 and 196:
Project Description WMATA FY2017 Ca
- Page 197 and 198:
WMATA FY2017 Capital Project Summar
- Page 199 and 200:
Project Description WMATA FY2017 Ca
- Page 201 and 202:
WMATA FY2017 Capital Project Summar
- Page 203 and 204:
Project Description WMATA FY2017 Ca
- Page 205 and 206:
Project Description WMATA FY2017 Ca
- Page 207 and 208:
Project Description WMATA FY2017 Ca
- Page 209 and 210:
Project Description WMATA FY2017 Ca
- Page 211 and 212:
WMATA FY2017 Capital Project Summar
- Page 213 and 214:
WMATA FY2017 Capital Project Summar
- Page 215 and 216:
WMATA FY2017 Capital Project Summar
- Page 217 and 218:
Project Description WMATA FY2017 Ca
- Page 219 and 220:
WMATA FY2017 Capital Project Summar
- Page 221 and 222:
WMATA FY2017 Capital Project Summar
- Page 223 and 224:
Project Description WMATA FY2017 Ca
- Page 225 and 226:
Project Description WMATA FY2017 Ca
- Page 227 and 228:
WMATA FY2017 Capital Project Summar
- Page 229 and 230:
Project Description WMATA FY2017 Ca
- Page 231 and 232:
WMATA FY2017 Capital Project Summar
- Page 233 and 234:
Project Description WMATA FY2017 Ca
- Page 235 and 236: Project Description WMATA FY2017 Ca
- Page 237 and 238: Project Description WMATA FY2017 Ca
- Page 239 and 240: Project Description WMATA FY2017 Ca
- Page 241 and 242: WMATA FY2017 Capital Project Summar
- Page 243 and 244: WMATA FY2017 Capital Project Summar
- Page 245 and 246: Project Description WMATA FY2017 Ca
- Page 247 and 248: Project Description WMATA FY2017 Ca
- Page 249 and 250: Project Description WMATA FY2017 Ca
- Page 251 and 252: Project Description WMATA FY2017 Ca
- Page 253 and 254: Project Description WMATA FY2017 Ca
- Page 255 and 256: Project Description WMATA FY2017 Ca
- Page 257 and 258: Project Description WMATA FY2017 Ca
- Page 259 and 260: WMATA FY2017 Capital Project Summar
- Page 261 and 262: Project Description WMATA FY2017 Ca
- Page 263 and 264: Project Description WMATA FY2017 Ca
- Page 265 and 266: Proposed FY2017 Budget Appendix A S
- Page 267 and 268: Washington Metropolitan Area Transi
- Page 269 and 270: Washington Metropolitan Area Transi
- Page 271 and 272: Washington Metropolitan Area Transi
- Page 273 and 274: Washington Metropolitan Area Transi
- Page 275 and 276: Washington Metropolitan Area Transi
- Page 277 and 278: Washington Metropolitan Area Transi
- Page 279 and 280: Washington Metropolitan Area Transi
- Page 281 and 282: Washington Metropolitan Area Transi
- Page 283 and 284: Washington Metropolitan Area Transi
- Page 285: Washington Metropolitan Area Transi
- Page 289 and 290: Washington Metropolitan Area Transi
- Page 291 and 292: Washington Metropolitan Area Transi
- Page 293 and 294: Washington Metropolitan Area Transi
- Page 295 and 296: Washington Metropolitan Area Transi
- Page 297 and 298: Washington Metropolitan Area Transi
- Page 299 and 300: Washington Metropolitan Area Transi
- Page 301 and 302: Washington Metropolitan Area Transi
- Page 303 and 304: Washington Metropolitan Area Transi
- Page 305 and 306: Washington Metropolitan Area Transi
- Page 307 and 308: Washington Metropolitan Area Transi
- Page 309 and 310: Washington Metropolitan Area Transi
- Page 311 and 312: Washington Metropolitan Area Transi
- Page 313 and 314: Washington Metropolitan Area Transi
- Page 315 and 316: Washington Metropolitan Area Transi
- Page 317 and 318: Washington Metropolitan Area Transi
- Page 319 and 320: Washington Metropolitan Area Transi
- Page 321 and 322: Washington Metropolitan Area Transi
- Page 323 and 324: Washington Metropolitan Area Transi
- Page 325 and 326: Washington Metropolitan Area Transi