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 />

CIP0145 Rail Yard Hardening and CCTV Enhancement<br />

Project Description<br />

This project will provide for the hardening of various rail<br />

yards and enhance CCTV security at stations. A portion of<br />

the funding for this project is provided by dedicated Federal<br />

security grants.<br />

Deliverables<br />

1) Complete CCTV enhancements at 5 stations<br />

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

Appendix A<br />

Financial Summary<br />

$4,000,000<br />

Milestones<br />

1) Construction to be completed in Q3 <strong>FY2017</strong><br />

$3,000,000<br />

$2,000,000<br />

2) Close‐out of contract in FY2018<br />

$1,000,000<br />

$0<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 19,538 1,215 857 125 0 0 0 0 2,196 21,735<br />

NNon‐Personnel 24,550 2,033 831 121 0 0 0 0 2,985 27,536<br />

Total Budget 44,089 3,247 1,688 246 0 0 0 0 5,181 49,270<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 was initiated in FY2014<br />

NFederal Formula<br />

637<br />

NDHS<br />

1,051<br />

Total 1,688<br />

0 46,851<br />

A-96

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

Saved successfully!

Ooh no, something went wrong!