08.05.2016 Views

FY2017 PROPOSED BUDGET

FY2017%20Proposed%20Budget

FY2017%20Proposed%20Budget

SHOW MORE
SHOW LESS

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 4<br />

<strong>FY2017</strong>-2022 Capital Improvement Program<br />

Financial Plan - Allocation of FY2016 and <strong>FY2017</strong> State and Local Contributions<br />

(dollars in millions)<br />

FY2016 Actual<br />

<strong>FY2017</strong> Proposed<br />

Q1 Q2 Q3 Q4 Total Q1 Q2 Q3 Q4 Total<br />

Federal Formula Match & System<br />

Performance<br />

District of Columbia $19.0 $15.0 $17.0 $17.0 $68.0 $19.7 $15.5 $17.6 $17.6 $70.4<br />

Montgomery County 8.7 6.9 7.8 7.8 31.2 9.0 7.1 8.1 8.1 32.3<br />

Prince George's County 9.1 7.1 8.1 8.1 32.4 9.4 7.4 8.4 8.4 33.6<br />

Maryland Subtotal 17.8 14.0 15.9 15.9 63.6 18.4 14.5 16.5 16.5 65.9<br />

City of Alexandria 2.3 1.8 2.1 2.1 8.2 2.4 1.9 2.1 2.1 8.5<br />

Arlington County 4.3 3.4 3.8 3.8 15.3 4.4 3.5 4.0 4.0 15.8<br />

City of Fairfax 0.1 0.1 0.1 0.1 0.5 0.1 0.1 0.1 0.1 0.5<br />

Fairfax County 7.5 5.9 6.7 6.7 26.8 7.8 6.1 6.9 6.9 27.8<br />

City of Falls Church 0.2 0.1 0.1 0.1 0.6 0.2 0.1 0.1 0.1 0.6<br />

Virginia Subtotal 14.4 11.3 12.8 12.8 51.3 14.9 11.7 13.3 13.3 53.2<br />

Subtotal Formula Match &<br />

System Performance<br />

51.2 40.2 45.7 45.7 182.9 53.0 41.7 47.4 47.4 189.5<br />

State and Local PRIIA<br />

District of Columbia 16.3 13.4 9.9 9.9 49.5 16.3 13.4 9.9 9.9 49.5<br />

State of Maryland 16.3 13.4 9.9 9.9 49.5 16.3 13.4 9.9 9.9 49.5<br />

Commonwealth of Virginia 16.3 13.4 9.9 9.9 49.5 16.3 13.4 9.9 9.9 49.5<br />

Subtotal State and Local PRIIA 49.0 40.1 29.7 29.7 148.5 49.0 40.1 29.7 29.7 148.5<br />

CMAQ Match<br />

Commonwealth of Virginia (DRPT) 0.0 0.0 2.7 3.3 6.0 0.0 0.0 0.1 0.1 0.2<br />

Subtotal CMAQ Match 0.0 0.0 2.7 3.3 6.0 0.0 0.0 0.1 0.1 0.2<br />

Rail Power System Upgrades<br />

District of Columbia 1.0 1.8 1.8 1.9 6.6 0.0 0.0 0.0 0.0 0.0<br />

State of Maryland 0.9 1.7 1.7 1.8 6.2 0.0 0.0 0.0 0.0 0.0<br />

Commonwealth of Virginia (NVTA) 0.7 1.4 1.4 1.4 5.0 0.0 0.0 0.0 0.0 0.0<br />

Subtotal Power Upgrades 2.7 5.0 5.0 5.1 17.7 0.0 0.0 0.0 0.0 0.0<br />

- -<br />

Total $102.9 $85.3 $83.1 $83.9 $355.2 $102.1 $81.8 $77.1 $77.2 $338.1<br />

<strong>FY2017</strong>-2022 Capital Improvement Program (CIP)<br />

Planned Financing Plan<br />

(dollars in millions)<br />

<strong>FY2017</strong> - FY2022 Plan<br />

FY2011-2015 FY2016 <strong>FY2017</strong> FY2018 FY2019 FY2020 FY2021 FY2022 <strong>FY2017</strong>-2022 FY2011-2022<br />

Actual Forecast Proposed Plan Plan Plan Plan Plan Total Total<br />

Financing<br />

Planned Long-Term Financing $0.0 $0.0 $287.7 $249.5 $221.7 $201.1 $117.7 $100.5 $1,178.3 $1,178.3<br />

IV-7

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!