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.

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

CIP0139_S9 Replacement of pneumatic control boxes<br />

Project Description<br />

WMATA must complete replacement of the pneumatic<br />

control boxes for ventilation fans with Programmable Logic<br />

Control systems within the next five years. This project<br />

addresses FTA SMI R‐6‐37‐a<br />

Deliverables<br />

1) Receipt of first set of PLC control panels<br />

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

Appendix A<br />

Financial Summary<br />

$6,000,000<br />

$5,000,000<br />

$4,000,000<br />

$3,000,000<br />

$2,000,000<br />

$1,000,000<br />

$0<br />

Milestones<br />

1) Submit to FTA for consideration of closure in FY2018<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 0 65 563 1,809 0 0 0 0 2,437 2,437<br />

NNon‐Personnel 0 139 1,214 3,898 0 0 0 0 5,251 5,251<br />

Total Budget 0 204 1,777 5,707 0 0 0 0 7,688 7,688<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 />

Project initiated in FY2016<br />

NPRIIA<br />

1,777<br />

Total 1,777<br />

7,688 7,688<br />

A-92

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

Saved successfully!

Ooh no, something went wrong!