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.

Project Description<br />

WMATA <strong>FY2017</strong> Capital Project Summary<br />

CIP0020 Replacement of Rail Track Signage<br />

This project replaces old, illegible roadway track signs and<br />

various other graphics indicating locations and warnings to<br />

employees, emergency responders and the general public.<br />

Track graphics are essential for safe operations and<br />

emergency response. Additionally, Roadway signage<br />

requires replacement when damaged or deteriorated. The<br />

roadway graphic signs are system‐wide (on the roadway<br />

fence, chain markers, warning signs on tunnel vent shaft<br />

doors, third rail power warning signs, track identification<br />

signs, etc.).<br />

Deliverables<br />

1) Replace 1,500 Roadway signs annually<br />

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

Appendix A<br />

Financial Summary<br />

$3,000,000<br />

$2,500,000<br />

$2,000,000<br />

$1,500,000<br />

$1,000,000<br />

$500,000<br />

$0<br />

Milestones<br />

1) This is an on‐going program with an annual goal of 1,500<br />

roadway signs replaced<br />

FY2016<br />

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

FY2018<br />

FY2019<br />

FY2020<br />

FY2021<br />

FY2022<br />

Project Financials<br />

FY2016 ‐ FY2011 ‐<br />

Budget (in 000s) FY11‐FY15 FY2016 <strong>FY2017</strong> FY2018 FY2019 FY2020 FY2021 FY2022 FY2022 FY2022<br />

PPersonnel 4,835 1,148 1,250 1,506 2,182 2,304 2,432 2,568 13,390 18,225<br />

NNon‐Personnel 318 160 149 179 188 197 207 218 1,299 1,617<br />

Total Budget 5,153 1,308 1,399 1,685 2,370 2,501 2,639 2,786 14,689 19,842<br />

Planned Funding Sources<br />

As of 12/16/2015<br />

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

Original<br />

FY11‐FY16<br />

Cost<br />

Current<br />

FY11 ‐ FY16<br />

Cost<br />

Variance Analysis<br />

No significant change.<br />

NPRIIA<br />

1,399<br />

Total 1,399<br />

6,854 6,576<br />

A-20

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

Saved successfully!

Ooh no, something went wrong!