You are on page 1of 3

FY 15 - FY 20 Proposed Capital Budget Enhancements

w/Council Committee Recommendations

Project
Capitol View Library

Project
Chevy Chase Library

(Dollars in Thousands)
Years
FY 14 - FY 19
Approved Allotments
FY 15 - FY 20
Proposed
Enhancements
FY 15 - FY 20
Mayor's
Submission
Council Committee
Recommendations
(Dollars in Thousands)
Years
FY 14 - FY 19
Approved Allotments
FY 15 - FY 20
Proposed
Enhancements
FY 15 - FY 20
Mayor's
Submission
Council Committee
Recommendations

Project
Cleveland Park Library

(Dollars in Thousands)
Years
FY 14 - FY 19
Approved Allotments
FY 15 - FY 20
Proposed
Enhancements
FY 15 - FY 20
Mayor's
Submission
Council Committee
Recommendations

Project
General Improvements

(Dollars in Thousands)
Years
FY 14 - FY 19
Approved Allotments
FY 15 - FY 20
Proposed
Enhancements
FY 15 - FY 20
Mayor's
Submission
Council Committee
Recommendations

Project
IT Modernization

(Dollars in Thousands)
Years
FY 14 - FY 19
Approved Allotments
FY 15 - FY 20
Proposed
Enhancements
FY 15 - FY 20
Mayor's
Submission
Council Committee
Recommendations

Document #10B.2
Board of Library Trustees Meeting
May 28, 2014

Date:

5/19/2014
FY 15 - FY 20
6YR Total

FY 14

FY 15

FY 16

FY 17

FY 18

FY 19

FY 20

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$3,300

$13,000

$5,850

$0

$0

$22,150

NA

$0

$9,000

$0

$0

$0

$0

$9,000

$4,500

$6,000

$0

$0

$0

$0

$10,500

FY 14

FY 15

FY 16

FY 17

FY 18

FY 19

FY 20

FY 15 - FY 20
6YR Total

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$3,425

$12,555

$6,350

$0

$0

$22,330

NA

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

FY 14

FY 15

FY 16

FY 17

FY 18

FY 19

FY 20

FY 15 - FY 20
6YR Total

$0

$5,225

$10,000

$0

$0

$0

$0

$15,225

$0

$2,625

$12,595

$5,875

$0

$0

$0

$21,095

NA

$2,625

$12,595

$450

$0

$0

$0

$15,670

$5,626

$12,595

$450

$0

$0

$0

$18,671

FY 14

FY 15

FY 16

FY 17

FY 18

FY 19

FY 20

FY 15 - FY 20
6YR Total

$5,000

$5,000

$0

$0

$0

$0

$0

$5,000

NA

$5,000

$3,000

$3,000

$3,500

$3,500

$3,500

$21,500

NA

$3,000

$1,500

$0

$0

$0

$0

$4,500

$5,000

$0

$0

$0

$0

$0

$5,000

FY 14

FY 15

FY 16

FY 17

FY 18

FY 19

FY 20

FY 15 - FY 20
6YR Total

$150

$150

$0

$0

$0

$0

$0

$150

$0

$345

$345

$345

$345

$345

$345

$2,070

NA

$345

$0

$0

$0

$0

$0

$345

$0

$0

$0

$0

$0

$0

$0

FY 15 - FY 20 Proposed Capital Budget Enhancements


w/Council Committee Recommendations

Project
Juanita A. Thorton/

Shepherd Park

(Dollars in Thousands)
Years
FY 14 - FY 19
Approved Allotments
FY 15 - FY 20
Proposed
Enhancements
FY 15 - FY 20
Mayor's
Submission
Council Committee
Recommendations

Project
Lamond Riggs Library

(Dollars in Thousands)
Years
FY 14 - FY 19*
Approved Allotments
FY 15 - FY 20
Proposed
Enhancements
FY 15 - FY 20
Mayor's
Submission
Council Committee
Recommendations

Project
MLK Central Library

(Dollars in Thousands)
Years
FY 14 - FY 19
Approved Allotments
FY 15 - FY 20
Proposed
Enhancements
FY 15 - FY 20
Mayor's
Submission
Council Committee
Recommendations

Project
Southeast Library

(Dollars in Thousands)
Years
FY 14 - FY 19
Approved Allotments
FY 15 - FY 20
Proposed
Enhancements
FY 15 - FY 20
Mayor's
Submission
Council Committee
Recommendations

Project
Palisades Library

(Dollars in Thousands)
Years
FY 14 - FY 19
Approved Allotments
FY 15 - FY 20
Proposed
Enhancements
FY 15 - FY 20
Mayor's
Submission
Council Committee
Recommendations

Document #10B.2
Board of Library Trustees Meeting
May 28, 2014

Date:

5/19/2014

FY 14

FY 15

FY 16

FY 17

FY 18

FY 19

FY 20

FY 15 - FY 20
6YR Total

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$2,845

$14,135

$6,075

$0

$23,055

NA

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

FY 14

FY 15

FY 16

FY 17

FY 18

FY 19

FY 20

FY 15 - FY 20
6YR Total

$0

$7,150

$11,500

$0

$0

$0

$0

$18,650

$0

$2,950

$13,225

$2,475

$0

$0

$0

$18,650

NA

$2,950

$13,225

$2,475

$0

$0

$0

$18,650

$0

$0

$0

$0

$0

$0

$0

FY 14

FY 15

FY 16

FY 17

FY 18

FY 19

FY 20

FY 15 - FY 20
6YR Total

$3,000

$0

$0

$50,000

$50,000

$0

$0

$103,000

NA

$20,147

$28,771

$134,380

$67,110

$0

$0

$250,408

NA

$20,000

$0

$0

$0

$75,000

$113,000

$208,000

$14,500

$4,500

$0

$0

$76,500

$113,000

$208,500

FY 14

FY 15

FY 16

FY 17

FY 18

FY 19

FY 20

FY 15 - FY 20
6YR Total

$0

$0

$0

$0

$0

$0

$0

$0

NA

$0

$0

$3,250

$12,925

$7,325

$0

$23,500

NA

$0

$0

$0

$0

$12,500

$12,500

$25,000

$0

$0

$0

$0

$11,000

$12,500

$23,500

FY 14

FY 15

FY 16

FY 17

FY 18

FY 19

FY 20

FY 15 - FY 20
6YR Total

$0

$11,000

$10,700

$0

$0

$0

$0

$21,700

$0

$3,605

$14,730

$3,365

$0

$0

$0

$21,700

NA

$0

$0

$0

$0

$3,605

$18,095

$21,700

$6,700

$15,000

$0

$0

$0

$0

$21,700

FY 15 - FY 20 Proposed Capital Budget Enhancements


w/Council Committee Recommendations

Project
Southwest Library

(Dollars in Thousands)
Years
FY 14 - FY 19*
Approved Allotments
FY 15 - FY 20
Proposed
Enhancements
FY 15 - FY 20
Mayor's
Submission
Council Committee
Recommendations

Project
Woodridge Library

(Active Project)

(Dollars in Thousands)
Years
FY 14 - FY 19
Approved Allotments
FY 15 - FY 20
Proposed
Enhancements
FY 15 - FY 20
Mayor's
Submission
Council Committee
Recommendations

Overall Budget Summary

(Dollars in Thousands)
Years
FY 14 - FY 19
Approved Allotments

Date:

FY 14

FY 15

FY 16

FY 17

FY 18

FY 19

FY 20

FY 15 - FY 20
6YR Total

$0

$2,000

$14,000

$0

$0

$0

$0

$16,000

$0

$3,550

$14,000

$0

$0

$0

$0

$17,550

NA

$3,550

$14,000

$0

$0

$0

$0

$17,550

$0

$0

$0

$0

$0

$0

$0

FY 14

FY 15

FY 16

FY 17

FY 18

FY 19

FY 20

FY 15 - FY 20
6YR Total

$4,800

$0

$0

$0

$0

$0

$0

$0

NA

$0

$0

$0

$0

$0

$0

$0

NA

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

FY 14

FY 15

FY 16

FY 17

FY 18

FY 19

FY 20

FY 15 - FY 20
6YR Total

$12,950

$30,525

$46,200

$50,000

$50,000

$0

$0

$176,725

$38,222

$93,391

$181,090

$110,215

$17,245

$3,845

$444,008

$32,470

$50,320

$2,925

$0

$91,105

$143,595

$320,415

$36,326

$38,095

$450

$0

$87,500

$125,500

$287,871

FY 15 - FY 20
Proposed
Enhancements
FY 15 - FY 20
Mayor's
Submission
Council Committee
Recommendations

Document #10B.2
Board of Library Trustees Meeting
May 28, 2014

5/19/2014

NA

You might also like