Capital Improvement Plan Description 2009 <strong>2010</strong> <strong>2011</strong> 2012 2013 2014 2015 2016 20<strong>17</strong> 2018 BEGINNING BALANCE $ 7,323,907 $ 138,584,073 $ 629,350 $ 120,786,839 $ 286,476 $ 3,598,224 $ 3,154,808 $ 2,869,525 $ 3,462,132 $ 3,464,113 SOURCES OF FUNDS: Proceeds from Rev. Bonds' $ 283,233,760 $ <strong>17</strong>,873,865 $ 244,918,899 $ 28,647,557 $ 359,822,421 $ 252,384,755 $ 229,561,969 $ 276,970,591 $ 277,129,028 $ 180,686,916 Proceeds from Tr-easury Notes/Digesters Financing Option* 50,264,000 99,500,000 Capital Equipment Financing (for 5 yrs @ 7.5%)' 15,618,000 13,288,000 12,638,000 8,097,000 6,795,000 Transfer from Operations 15,338,274 654,062 1,793,183 4,589,604 3,937,103 9,882,021 13,375,223 16,<strong>17</strong>8,884 18,678,840 23,529,972 EPA Grants I<strong>DC</strong> Reimbursement <strong>17</strong>,655,958 19,040,000 31,040,000 32,040,000 15,040,000 11,040,000 14,690,000 15,962,000 19,<strong>17</strong>1,000 15,491,000 CSO Grants 7,379,249 22,735,000 <strong>17</strong>,488,000 38,455,000 15,022,000 Wholesale Customer Capital Contributions 62,138,147 88,003,000 143,610,000 228,888,000 210,688,000 83,752,000 55,035,000 74,490,000 58,293,000 27,625,000 Interest Income 151,699 629,350 1,414,407 286,476 3,598,224 3,154,809 2,869,525 3,462,132 3,464,113 2,258,586 Total Sources $ 385,897,087 $ 164,553,277 $ 503,816,489 $ 445,044,637 $ 616,204,748 $ 367,008,585 $ 315,531,7<strong>17</strong> $ 387,063,607 $ 376,735,981 $ 249,591,474 USES OF FUNDS: <strong>Water</strong> <strong>Proj</strong>ects $ 63,518,000 $ 63,812,000 $ 50,562,000 $ 46,282,000 $ 49,342,000 $ 56,836,000 $ 48,672,000 $ 43,566,000 $ 57,607,000 $ 57,803,000 Blue Plains <strong>Proj</strong>ects 102,253,000 115,486,000 204,079,000 365,530,000 335,213,000 128,115,000 80,253,000 113,264,000 85,430,000 43,124,000 Sanitary Sewer <strong>Proj</strong>ects 21,541,000 18,593,000 47,584,000 36,654,000 44,260,000 55,631,000 44,288,000 39,904,000 43,587,000 43,513,000 Combined Sewer 20,509,000 52,390,000 25,375,000 <strong>17</strong>,521,000 <strong>17</strong>,724,000 10,743,000 15,192,000 32,410,000 24,<strong>17</strong>9,000 16,690,000 Combined Sewer LTCP 10,402,000 21,977,000 27,753,000 74,638,000 146,131,000 97,909,000 109,500,000 139,586,000 148,1<strong>17</strong>,000 71,370,000 Stormwater <strong>Proj</strong>ects 1,378,000 2,122,000 3,600,000 3,488,000 2,770,000 2,091,000 1,420,000 1,487,000 1,527,000 1,658,000 Washington Aqueduct Division <strong>Proj</strong>ects 18,596,921 10,634,000 7,920,000 7,500,000 8,055,000 8,023,000 8,000,000 8,000,000 8,000,000 8,000,000 Capital Equipment 13,883,000 15,618,000 13,288,000 12,638,000 8,097,000 6,795,000 7,<strong>17</strong>5,000 6,928,000 6,953,000 7,<strong>17</strong>2,000 Meter Replacement I AMR 2,556,000 1,876,000 3,498,000 1,294,000 1,301,000 1,309,000 1,3<strong>17</strong>,000 1,326,000 1,334,000 1,467,000 Reimbursement for Prior Capital Expend. Total Uses $ 254,636,921 $ 302,508,000 $ 383,659,000 $ 565,545,000 $ 612,893,000 $ 367,452,000 $ 315,8<strong>17</strong>,000 $ 386,471,000 $ 376,734,000 $ 250,797,000 SOURCES MINUS USES 131,260,166 (137,954,723) 120,157,489 (120,500,363) 3,311,748 (443,415) (285,283) 592,607 1,981 (1,205,526) ENDING BALANCE $ 138,584,073 $ 629,350 $ 120,786,839 $ 286,476 $ 3,598,224 $ 3,154,809 $ 2,869,525 $ 3,462,132 $ 3,464,113 $ 2,258,586 , Sourced thru retail customer rates
Presented <strong>and</strong> Adopted: February 4, <strong>2010</strong> Subject: Approval of Fiscal Year 2009·2018 Capital Improvement Program #10-24 RESOLUTION OF THE BOARD OF DIRECTORS OF THE DISTRICT OF COLUMBIA WATER AND SEWER AUTHORITY The Board of Directors, (the "Board") of the District of Columbia <strong>Water</strong> <strong>and</strong> Sewer Authority, (the "Authority") at its meeting on February 4, <strong>2010</strong>, upon consideration of a joint use matter, decided by a vote of eleven (11) in favor <strong>and</strong> none (0) opposed, to take the following action with respect to the Fiscal Year 2009-2018 Ten-Year Capital Improvement Program. WHEREAS, the Board's financial policies require an annually updated Ten-Year Financial Plan, which includes a Ten-Year Capital Improvement Program; <strong>and</strong> WHEREAS, on October 15, 2009 the Interim General Manager submitted a <strong>FY</strong> 2009- 2018 Capital Improvement Program (CIP) that included the deferral of certain capital projects from <strong>FY</strong> <strong>2010</strong> <strong>and</strong> <strong>FY</strong> <strong>2011</strong> to later years in the CIP; <strong>and</strong> WHEREAS, on November 19,2009, December 3,2009 <strong>and</strong> December <strong>17</strong>,2009 the General Manager presented to the various committees of the board, an alternative <strong>FY</strong> 2009-2018 Capital Improvement Program, Alternative 1, based on strategic budget choices, operational <strong>and</strong> other risk factors, <strong>and</strong> customer impacts; <strong>and</strong> WHEREAS, Alternative 1 proposal recommended that the Board adopt a <strong>FY</strong> 2009- 2018 Capital Improvement Program that projects disbursements totaling $313,747,000 <strong>and</strong> $459,987,000 in <strong>FY</strong> <strong>2010</strong> <strong>and</strong> <strong>FY</strong> <strong>2011</strong> respectively, which fully funds all regulatory <strong>and</strong> strategic capital program requirements, <strong>and</strong> limits operational <strong>and</strong> organizational risks associated with infrastructure failure; <strong>and</strong> WHEREAS, the <strong>FY</strong> 2009-2018 Capital Improvement Program, Alternative 2, proposal totaling $292,760,000 <strong>and</strong> $387,145,000 in <strong>FY</strong> <strong>2010</strong> <strong>and</strong> <strong>FY</strong> <strong>2011</strong> respectively, requires deferral of certain costs <strong>and</strong> does not fully fund the operational <strong>and</strong> capital organizational needs required to meet all strategic initiatives; <strong>and</strong> WHEREAS, during the months of October, November <strong>and</strong> December 2009 the various committees of the Board, including: Environmental Quality <strong>and</strong> Operations, Retail Services, Finance <strong>and</strong> Budget <strong>and</strong> Retail Rates, reviewed the budget proposals <strong>and</strong> discussed in detail the budget drivers, strategic budget decisions, budget assumptions, customer <strong>and</strong> operational impacts; <strong>and</strong>
- Page 1 and 2:
District of Columbia Water and Sewe
- Page 3 and 4:
DC WASA's CRITICAL SUCCESS FACTORS
- Page 5 and 6:
ACKNOWLEDGEMENTS PR¡NCIPAL STAFF M
- Page 7 and 8:
( GOVER NMENT FINANC B OFFICERS ASS
- Page 9 and 10:
FY 2010 Oper. Expend. by Department
- Page 11 and 12:
DISTRICT OF COLUMBIA WATER AND SEWE
- Page 13 and 14:
. lncrease the rate of main replace
- Page 15 and 16:
R AND SEWER SOOO OVERLOOK AVENUE, S
- Page 17 and 18:
FY 2010 Budget Major Reductions (¡
- Page 19 and 20:
A Strong Track Record of Capital lm
- Page 21 and 22:
Budgeting for Performance - Ensurin
- Page 23 and 24:
DC WASA successfully completed anot
- Page 25 and 26:
High Use Notification Application (
- Page 27 and 28:
PCI Standards - DC WASA implemented
- Page 29 and 30:
Website Enhancements - Continuing t
- Page 31 and 32:
District. In FY 2009, we commenced
- Page 33 and 34:
• Water Quality Library, to be de
- Page 35 and 36:
services we provide. In FY 2010, we
- Page 37 and 38:
Boys Town of Washington, DC - Durin
- Page 39 and 40:
CI> E! $25.00 .s::. ••• U ~ $
- Page 41 and 42:
This Strategic Plan Critical Succes
- Page 43 and 44:
FY 2010 & FY 2011 Operating (In 000
- Page 45 and 46:
Overtime History Dollars and Hours
- Page 47 and 48:
In FY 2009, we completed a study of
- Page 49 and 50:
DC WASA's ten-year capital improvem
- Page 51 and 52:
• Local and Minority Business Rev
- Page 53 and 54:
target for replacement of non-stand
- Page 55 and 56:
DC WASA continues to invest in wate
- Page 57 and 58:
Anacostia and Rock Creek Park, and
- Page 59 and 60:
modification to the permit reducing
- Page 61 and 62:
ELECTRICITY PRICING (ALL-IN-COST) $
- Page 63 and 64:
carbon footprint legislation and re
- Page 65 and 66:
• Automated Fuel Tracking - to fa
- Page 67 and 68:
(AWWA) verifies that the growing re
- Page 69 and 70:
Total Rewards Statements - During F
- Page 71 and 72:
People Working Together to Make A D
- Page 73 and 74:
DC WASA's contractor lost workday c
- Page 75 and 76:
District of Columbia Water and Sewe
- Page 77 and 78:
District of Columbia Water and Sewe
- Page 79 and 80:
Regional Macro-Economics DC WASlt's
- Page 81 and 82:
KEY FACTS There appears to be a dir
- Page 83 and 84:
FY 2010 Revised Budget ($ooo's¡ CA
- Page 85 and 86:
Comoarative Exoenditures ($000's) F
- Page 87 and 88:
ACCOUNTING AND BUDGET PROCESSES Bas
- Page 89 and 90:
FY 2O1l Budget Galendar Month Event
- Page 91 and 92:
WASA Key Flr,ltr,¡cnl PorlctEs DEB
- Page 93 and 94:
Financing and Reserue Policies ln F
- Page 95 and 96:
Gustomer Demand and Demographics -
- Page 97 and 98:
DCCommercialWater Denund rr. Commer
- Page 99 and 100:
and implementation of successful pr
- Page 101 and 102:
- DC WASA changed banks on Septembe
- Page 103 and 104:
Raúes. The proposed rate and fee a
- Page 105 and 106:
The proposed monthly IAC charge for
- Page 107 and 108:
under the program by DDOE and to mi
- Page 109 and 110:
CSO LTCP Spending by Year 123.3 y4.
- Page 111 and 112:
14. Projected decrease in IAC reven
- Page 113 and 114:
Wholesale - DC WASA's wholesale cus
- Page 115 and 116:
O p e rati n g Ex pen d itu res As
- Page 117 and 118:
the District of Columbia government
- Page 119 and 120:
. Wholesale Capital Payments - Appr
- Page 121 and 122:
Indenture-Required Operating Reserv
- Page 123 and 124:
Water and Sewer System Facility Pla
- Page 125 and 126:
and a poss¡ble 2,215 customers wer
- Page 127 and 128:
Revenues The proposed FY 2010 recei
- Page 129 and 130:
consumption and rate increases, and
- Page 131 and 132:
* DC WASA's share of the District's
- Page 133 and 134:
FY 2009. The commercial paper progr
- Page 135 and 136:
Capital Financing Program, Cash Pos
- Page 137 and 138:
Cash Position & Reserwes Cash balan
- Page 139 and 140:
Long-Term Operational and Financial
- Page 141 and 142:
DISTRICT OF COLUMBIA WATER & SEWER
- Page 143 and 144:
450,000 Historical & Projected Cash
- Page 145 and 146:
Hi$orical and Projected Billed Cons
- Page 147 and 148:
RECENT & PROPOSED RATE & FEE CHANGE
- Page 149 and 150:
$35.00 AVERAGE CAP CUSTOMER MONTHLY
- Page 151 and 152:
Fy20,0 RArE-:::il:=: PR,P'SED RA'E
- Page 153 and 154:
RECENT & PROPOSED RATE & FEE CHANGE
- Page 155 and 156:
FY 2OO9 - FY 2018 FINANCIAL PLAN PR
- Page 157 and 158:
FY 2O1O - FY 2018 FINANCIAL PLAN PR
- Page 159 and 160:
POTENTIAL IMPACT OF CSO LONG.TERM C
- Page 161 and 162:
WHY RATE INCREASES ARE NEEDED, cont
- Page 163 and 164:
WHY RATE INCREASES ARE NEEDED, cont
- Page 165 and 166:
WASA,S RETAIL RATES ARE COMPARABLE
- Page 167 and 168:
DC WASA'S RETAIL RATES ARE COMPARAB
- Page 169 and 170:
FY 2009 - FY 2018 Capital lmproveme
- Page 171 and 172:
more w¡dely disposed of at reduced
- Page 173 and 174:
During FY 2009, DC WASA completed a
- Page 175 and 176:
WASHINGTON AQUEDUCT The Washington
- Page 177 and 178:
CAPITAL AUTHORITY As part of DC WAS
- Page 179 and 180:
These are projects that are underta
- Page 181 and 182:
450,000 Historical and Projected Ca
- Page 183 and 184:
CAPITAL EQU I PIIII ENT DISBU RSEIT
- Page 185 and 186:
FY 2009 - FY 2018 Capital Equipment
- Page 187 and 188:
FY 2009 - FY 2018 Capital lmproveme
- Page 189 and 190:
Fiscal Year 2011 Capital Authority
- Page 191 and 192:
FY 2OO9 .2018 CAPITAL IMPROVEMENT P
- Page 193 and 194:
CASH RESERVES SUMMARY (ln $000's) F
- Page 195 and 196:
OursreuilNa Deer SEIIIOR DEBT Publi
- Page 197 and 198:
OUTSTANDING & PROPOSED DEBT SERVICE
- Page 199 and 200:
OUTSTANDING & PROPOSED DEBT SERVICE
- Page 201 and 202:
$6,000,000 TOTAL DEBT OUTSTANDING V
- Page 203 and 204:
District of Columbia Water and Sewe
- Page 205 and 206:
Operations & Maintenance Expenditur
- Page 207 and 208:
Comparative Operating Expenditures
- Page 209 and 210:
Comparative Operating Expenditures
- Page 211 and 212:
Filled vs. Vacant Positions FY 2007
- Page 213 and 214:
Overtime FY 2008 - FY 2011 ($000'5)
- Page 216:
D. C. Water & Sewer Authority Organ
- Page 219 and 220:
MISSION: To treat wastewater delive
- Page 222 and 223:
BLUE PLAINS WASTEWATER TREATMENT PL
- Page 224:
BLUE PLAINS WASTEWATER TREATMENT PL
- Page 227 and 228:
I WATER SERVICES I MISSION: To oper
- Page 229 and 230:
HISTORICAL WATER MAIN BREAKS FY 200
- Page 232 and 233:
ASSISTANT GENERAL MANAGER Consumer
- Page 234 and 235:
OVERVIEW FY 2010 Major Recommended
- Page 236 and 237:
ASST. GEN. MGR. Blue Plains POSITIO
- Page 238:
OVERVIEW FY 2010 Major Recommended
- Page 241 and 242:
FY2009 FY 2010 FY2010 FY 2011 Actua
- Page 243 and 244:
~ c: ~ .0 it: ~ ~ cu c: T""" 0 ~ c:
- Page 245 and 246:
MISSION: To perform engineering pla
- Page 247 and 248:
~ ceu .c ;:: ~ ~ euc L{) v 0 +=i c
- Page 249 and 250:
MISSION: To develop, design. constr
- Page 252 and 253:
CHIEF ENGINEER Deputy General Manag
- Page 254:
OVERVIEW FY 2010 Major Recommended
- Page 257 and 258:
BUDGET OVERVIEW: The FY 2010 revise
- Page 260 and 261:
BOARD OF DIRECTORS POSITIONS CURREN
- Page 262 and 263:
OVERVIEW FY 2010 Major Recommended
- Page 264 and 265:
BOARD OF DIRECTORS POSITIONS CURREN
- Page 266:
OVERVIEW FY 2010 Major Recommended
- Page 269 and 270:
INTERNAL AUDIT MISSION: The mission
- Page 272 and 273:
FY 2011 Budget $7,631,000 CHIEF FIN
- Page 274 and 275:
OVERVIEW FY 2010 Major Recommended
- Page 276 and 277:
CHIEF FINANCIAL OFFICER POSITIONS C
- Page 278 and 279:
OVERVIEW FY 2010 Major Recommended
- Page 280 and 281:
BUDGET OVERVIEW: The revised FY 201
- Page 282 and 283:
GENERAL MANAGER CURRENT Average Yea
- Page 284:
OVERVIEW FY 2010 Major Recommended
- Page 287 and 288:
MISSION: To ensure that the Authori
- Page 289 and 290: • Assume additional operation sup
- Page 292 and 293: POSITIONS GENERAL CURRENT Average Y
- Page 294: OVERVIEW FY 2010 Major Recommended
- Page 297 and 298: MISSION: To deliver high quality, i
- Page 299 and 300: During FY 2009, the Authority conti
- Page 301 and 302: and regulations for using electroni
- Page 303 and 304: To support employees' educational a
- Page 306 and 307: FY 2011 Budget $6,517,000 Su ASSIST
- Page 308: OVERVIEW FY 2010 Major Recommended
- Page 311 and 312: MISSION: To procure, on time and wi
- Page 314 and 315: ASSISTANT GENERAL MANAGER Authorize
- Page 316: OVERVIEW FY 2010 Major Recommended
- Page 319 and 320: BUDGET OVERVIEW: The FY 2010 revise
- Page 322 and 323: District of Columbia Water and Sewe
- Page 324 and 325: BOARD OF DIRECTORS: DC WASA's gover
- Page 326 and 327: FIXED ASSET: Long-lived property ow
- Page 328 and 329: PAYMENT IN LIEU of TAXES (PILOT): A
- Page 330 and 331: DETS: DEPARTMENT OF ENGINEERING AND
- Page 332 and 333: MBE: MINORITY BUSINESS ENTERPRISE R
- Page 334 and 335: WHEREAS, after extensive discussion
- Page 336 and 337: WHEREAS, during the January 2010 me
- Page 338 and 339: and Budget Committees Uointly refer
- Page 342 and 343: WHEREAS, on December 17, 2009, the
- Page 344 and 345: FY 2009 - FY 2018 PROJECTED CAPITAL
- Page 346 and 347: The Board of Directors hereby appro
- Page 348: Presented and Adopted: February 4,
- Page 351 and 352: Title 21 DCMR, Chapter 41 RETAIL WA
- Page 353 and 354: Plan for WASA Board's Low Impact De
- Page 355 and 356: Presented and Adopted: February 4,
- Page 357 and 358: Presented and Adopted: February 4,2
- Page 359 and 360: 1. The Board finds that the Authori