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 />

CIP0170 Roof Rehabilitation and Replacement<br />

This project will replace and perform major rehabilitation of<br />

roofs on all types of Metro facilities.<br />

Deliverables<br />

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

Appendix A<br />

1) Construction work on Montgomery Bus Garage to begin<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) Begin construction on Montgomery Bus Garage, deferred<br />

from FY2016<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 522 472 588 677 757 641 875 497 4,507 5,029<br />

NNon‐Personnel 2,164 1,275 2,912 3,351 3,748 3,175 4,333 2,461 21,254 23,418<br />

Total Budget 2,686 1,747 3,500 4,028 4,505 3,816 5,209 2,958 25,762 28,447<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 />

NState of Good Repair<br />

3,500<br />

Total 3,500<br />

0 4,433<br />

A-102

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

Saved successfully!

Ooh no, something went wrong!