08.05.2016 Views

FY2017 PROPOSED BUDGET

FY2017%20Proposed%20Budget

FY2017%20Proposed%20Budget

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

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

Appendix A<br />

Project Description<br />

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

CIP0030 Currency Processing Machines<br />

This project replaces existing currency machines that have<br />

exceeded their life expectancy with newer machines with<br />

advanced technology and software that will reduce<br />

breakdowns, increase efficiency by up to 50 percent, and<br />

increase reliability.<br />

Deliverables<br />

No planned activities for <strong>FY2017</strong><br />

Financial Summary<br />

$2,000,000<br />

Milestones<br />

1) FY2018 ‐ Currency Machine Lifecycle Replacement Design<br />

$1,500,000<br />

$1,000,000<br />

$500,000<br />

$0<br />

FY2016<br />

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

FY2018<br />

FY2019<br />

FY2020<br />

FY2021<br />

FY2022<br />

2) FY2019 ‐ Currency Machine Lifecycle Replacement<br />

Implementation Plan development<br />

3) FY2021 ‐ Deployment of Currency Machine Lifecycle<br />

replacements<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 162 202 0 151 151 0 0 0 504 666<br />

NNon‐Personnel 2,089 478 0 482 482 0 1,809 0 3,251 5,340<br />

Total Budget 2,251 680 0 633 633 0 1,809 0 3,755 6,006<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 variance<br />

Total 0<br />

2,900 2,969<br />

A-28

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

Saved successfully!

Ooh no, something went wrong!