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 />

CIP0231 Relocation of Maintenance Departments from Rail Yards<br />

Project Description<br />

This project will include the purchase of up to three existing<br />

warehouses or yard spaces to provide dedicated space for<br />

relocated maintenance departments displaced by rail yard<br />

projects and who are not required to be located in an active<br />

Metrorail yard.<br />

Deliverables<br />

1) Final Design Documents completed September 2016<br />

2) Utility Installation completion December 2016<br />

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

Appendix A<br />

3) Substantial construction of warehouse, support and office<br />

space completed April 2017<br />

4) Relocate departments to renovated building to begin June<br />

2017<br />

Financial Summary<br />

$40,000,000<br />

Milestones<br />

1) Purchase of property complete ‐ January 2016<br />

$30,000,000<br />

$20,000,000<br />

2) Renovations to begin December 2016<br />

$10,000,000<br />

$0<br />

FY2016<br />

<strong>FY2017</strong><br />

FY2018<br />

FY2019<br />

FY2020<br />

FY2021<br />

FY2022<br />

3) Renovations complete and Relocation of departments ‐<br />

June 2017<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 1 3,002 408 0 0 0 0 0 3,410 3,412<br />

NNon‐Personnel 0 33,796 4,592 0 0 0 0 0 38,388 38,388<br />

Total Budget 1 36,798 5,000 0 0 0 0 0 41,798 41,800<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 initiation in FY2016<br />

NM25<br />

5,000<br />

Total 5,000<br />

0 36,800<br />

A-117

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

Saved successfully!

Ooh no, something went wrong!