FY2017 PROPOSED BUDGET
FY2017%20Proposed%20Budget
FY2017%20Proposed%20Budget
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
Washington Metropolitan Area Transit Authority<br />
Proposed <strong>FY2017</strong> Budget<br />
Chapter 3<br />
METRORAIL MODE<br />
Approved Proposed<br />
Actual Actual Budget Budget<br />
(Dollars in Thousands) 2014 2015 2016 2017 $ Variance % Change<br />
Salaries $181,692 $185,186 $205,117 $216,554 $11,437 6%<br />
Full-Time Salaries $170,261 $175,202 $199,277 $221,245 $21,969<br />
Salary Lapse $0 $0 ($4,836) ($16,594) ($11,759)<br />
Overtime Salaries $11,431 $9,984 $10,676 $11,903 $1,227<br />
Wages $311,107 $300,686 $346,755 $302,746 ($44,009) -13%<br />
Operator/StaMgr Wages $77,902 $83,632 $96,215 $100,149 $3,934<br />
Operator/StaMgr Overtime $15,033 $16,548 $19,153 $15,282 ($3,871)<br />
Full Time Wages $204,408 $188,967 $225,108 $181,403 ($43,705)<br />
Wage Lapse $0 $0 ($7,225) ($8,276) ($1,050)<br />
Operator Wage Lapse $0 $0 $0 $0 $0<br />
Station Manager Wage Lapse $0 $0 $0 $0 $0<br />
Overtime Wages $13,763 $11,537 $13,504 $14,187 $683<br />
TOTAL SALARIES AND WAGES $492,798.9 $485,871 $551,872 $519,299 ($32,572) -6%<br />
Fringes $236,351 $241,926 $261,008 $242,163 ($18,845) -7%<br />
TOTAL PERSONNEL COST $729,150 $727,798 $812,880 $761,463 ($51,417) -6%<br />
Services $64,120 $63,178 $77,181 $65,039 ($12,142) -16%<br />
Management Fee $129 $143 $160 $428 $268<br />
Professional & Technical $9,736 $12,353 $17,790 $27,010 $9,219<br />
Temporary Help $2,013 $2,885 $1,855 $1,976 $121<br />
Contract Maintenance $27,588 $22,550 $28,997 $26,335 ($2,662)<br />
Custodial Services $0 $1 $0 $0 $0<br />
Paratransit $0 $0 $0 $0 $0<br />
Other $24,654 $25,246 $28,379 $9,291 ($19,088)<br />
Materials & Supplies $68,939 $72,235 $64,254 $51,590 ($12,664) -20%<br />
Fuel and Lubricants $3,120 $2,394 $6,293 $3,183 ($3,110)<br />
Tires $186 $125 $253 $300 $48<br />
Other $65,633 $69,715 $57,708 $48,107 ($9,602)<br />
Fuel & Propulsion $48,705 $50,175 $51,847 $48,804 ($3,043) -6%<br />
Diesel Fuel $397 $3 $0 $454 $454<br />
Propulsion Power $48,218 $50,172 $55,383 $50,850 ($4,532)<br />
Clean Natural Gas $89 $0 ($3,536) ($2,500) $1,036<br />
Utilities - Other $28,212 $29,315 $33,354 $23,795 ($9,559) -29%<br />
Electricity and Gas $24,177 $24,166 $26,873 $18,737 ($8,136)<br />
Utilities - Other $4,034 $5,149 $6,481 $5,058 ($1,423)<br />
Casualty & Liability $20,216 $16,926 $14,429 $20,686 $6,256 43%<br />
Insurance $9,594 $9,106 $10,341 $10,878 $537<br />
Claims $10,622 $7,820 $4,089 $9,808 $5,719<br />
Leases $3,842 $4,151 $3,253 $3,838 $586 18%<br />
Property $942 $913 $670 $913 $242<br />
Equipment $2,900 $3,238 $2,582 $2,926 $344<br />
Miscellaneous $1,165 $1,615 $1,316 ($22,257) ($23,573) -1791%<br />
Dues And Subscriptions $188 $227 $287 $307 $20<br />
Conferences and Meetings $100 $56 $152 $213 $61<br />
Business Travel/Public Hrg $269 $218 $512 $269 ($243)<br />
Interview & Relocation $495 $645 $325 $1,039 $714<br />
Tolls $0 $0 $0 $0 $0<br />
Advertising $1,754 $1,058 $1,202 $1,670 $468<br />
Other $840 $494 $1,795 $535 ($1,260)<br />
Reimbursements ($2,481) ($1,082) ($2,957) ($790) $2,167 -73%<br />
Capital Allocation $0 $0 $0 ($25,499) ($25,499)<br />
TOTAL NONPERSONNEL COST $235,198 $237,595 $245,633 $191,495 ($54,138) -22%<br />
TOTAL COST $964,348 $965,392 $1,058,513 $952,958 ($105,555) -10%<br />
III-19
Change language