07.01.2015 Views

Hist and Proj Operating Receipts FY 2011 2 17 2010 - DC Water

Hist and Proj Operating Receipts FY 2011 2 17 2010 - DC Water

Hist and Proj Operating Receipts FY 2011 2 17 2010 - DC Water

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

CASH RESERVES SUMMARY<br />

(ln $000's)<br />

<strong>FY</strong> 2009<br />

<strong>FY</strong> <strong>2010</strong><br />

<strong>FY</strong> <strong>2010</strong><br />

Revised<br />

Approved<br />

Actual Budget Budget<br />

tY <strong>2011</strong><br />

Approved<br />

Budget<br />

Beginning O&M Reserve Balance (Net of Rate Stabilization Fund)<br />

<strong>Operating</strong> Surplus<br />

Wholesale Customer Refunds/Payments for Prior Years<br />

Transfer to Rate Stabilization Fund (1)<br />

$ 139,0s0 $<br />

13,791<br />

4,493<br />

(10,000)<br />

131,188 $<br />

9,199<br />

131,298 $ 125,500<br />

883 (526)<br />

(3,511) (53)<br />

(2,000)<br />

PriorYear Right of Way Payment<br />

Prior Year Federal Billing Reconciliation<br />

Prepayment of Aqueduct Treasury Loans<br />

Pay-As-You-Go iapital Financing<br />

Ending O&M Reserve Balance (Net of Rate Stabilization Fund)<br />

Rate Stabilization Fund<br />

(e82)<br />

294<br />

(838) (83e)<br />

918 323<br />

1,6ô9<br />

703<br />

(15,338) (2,387) (ô54) (1,793)<br />

131,298 $ 138,758 $ 125,500 $ 125,500<br />

28,600 $ 4,000 $ 2,600 $<br />

vlt-4

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

Saved successfully!

Ooh no, something went wrong!