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.

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

CIP0210 Pollution Prevention for Track Fueling Areas<br />

Project Description<br />

This project designs and implements modifications to track<br />

fueling areas including, but not limited to, systems to<br />

capture, contain and pretreat diesel fuel spills prior to<br />

discharge to storm sewer system.<br />

Deliverables<br />

1) Final design completed in Q1 <strong>FY2017</strong><br />

2) Contract awarded by Q4 <strong>FY2017</strong><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) Final design completed in Q1 <strong>FY2017</strong><br />

2) Contract awarded by Q4 <strong>FY2017</strong>.<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 32 223 294 399 427 527 401 363 2,633 2,665<br />

NNon‐Personnel 319 541 1,818 2,181 2,757 4,361 2,458 2,331 16,447 16,767<br />

Total Budget 351 764 2,112 2,580 3,183 4,888 2,859 2,694 19,080 19,432<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 />

NPRIIA<br />

2,112<br />

Total 2,112<br />

0 1,116<br />

A-108

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

Saved successfully!

Ooh no, something went wrong!