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.

Project Description<br />

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

CIP0148 Repair of Damaged Railcars<br />

This project performs the repair of 6 damaged 5000 and<br />

6000 series railcars involved in collisions and accidents. Nonrepairable<br />

railcars are to be scrapped upon final<br />

determination.<br />

Deliverables<br />

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

Appendix A<br />

1) Complete repair of the damaged 5000 and 6000 series<br />

railcars.<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) Complete repairs on Railcar number 6050<br />

2) Award repair contract and complete repair work on railcar<br />

number 5052 and 5053<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 320 857 369 92 92 92 92 92 1,686 2,006<br />

NNon‐Personnel 1,197 1,404 2,131 530 530 530 530 530 6,186 7,384<br />

Total Budget 1,517 2,261 2,500 622 622 622 622 622 7,872 9,390<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 />

NInsurance<br />

2,500<br />

Total 2,500<br />

0 3,778<br />

A-97

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

Saved successfully!

Ooh no, something went wrong!