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 />

CIP0230 Wireless Communication Infrastructure<br />

This project includes the engineering, design and<br />

construction of a wireless network in all Metro rail stations<br />

to support ongoing operational activities and business<br />

initiatives. This project will also provide Metro personnel<br />

mobile access to internal applications.<br />

Deliverables<br />

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

Appendix A<br />

1) Phase II of Wireless deployment ‐ expansion of access<br />

points, installation of infrastructure hardware<br />

2) QA testing of System Integrity and Performance delivery<br />

Financial Summary<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 Rail Station Wireless rollout enabling WIFI<br />

access at all stations<br />

2) Project Closeout FY2018<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 441 1,417 1,817 690 0 0 0 0 3,924 4,365<br />

NNon‐Personnel 487 143 337 128 0 0 0 0 608 1,095<br />

Total Budget 928 1,560 2,154 818 0 0 0 0 4,532 5,461<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 initiated FY2015<br />

NState of Good Repair<br />

2,154<br />

Total 2,154<br />

0 2,488<br />

A-116

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

Saved successfully!

Ooh no, something went wrong!