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 />

CIP0216 Farragut North Beam Rehabilitation<br />

This project reinforces a second structural beam at the<br />

Farragut North station. The Farragut North station was<br />

constructed as part of the first Metrorail line in 1976.<br />

Deliverables<br />

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

Appendix A<br />

1) Implementation of project control support services June<br />

2016<br />

2) Installation of structural retrofit of B9 Beam at Farragut<br />

North Station (Q4 <strong>FY2017</strong>)<br />

Financial Summary<br />

$10,000,000<br />

$8,000,000<br />

$6,000,000<br />

$4,000,000<br />

$2,000,000<br />

$0<br />

Milestones<br />

1) Completion of Project Control Support Services<br />

2) Complete installation of B9 Beam retrofit at Farragut<br />

North<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 106 622 4,854 1,640 0 0 0 0 7,115 7,221<br />

NNon‐Personnel 230 1,128 4,042 1,343 0 0 0 0 6,513 6,743<br />

Total Budget 336 1,750 8,896 2,983 0 0 0 0 13,629 13,964<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 />

8,896<br />

Total 8,896<br />

0 2,086<br />

A-112

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

Saved successfully!

Ooh no, something went wrong!