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

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Comoarative Exoenditures<br />

($000's)<br />

<strong>FY</strong> 2008<br />

ACTUAL<br />

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

ACTUAL<br />

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

APPROVED<br />

<strong>FY</strong><strong>2010</strong> <strong>FY</strong> <strong>2011</strong><br />

REVISED APPROVED<br />

GAPITAL fCash Disbursements Basis)<br />

Blue Plains<br />

Sanitary Sewer<br />

Combined Sewer<br />

Combined Sewer Overflow Long Term Control Plan<br />

Stormwater<br />

<strong>Water</strong><br />

Capital Equipment<br />

Total Gapital<br />

85,275<br />

15,773<br />

24,933<br />

13,691<br />

2,531<br />

146,554<br />

14,630<br />

_9q3,387-<br />

102,253<br />

21,541<br />

19,007<br />

11,904<br />

1,378<br />

84,670<br />

13,993<br />

__5499q_<br />

105,914<br />

21,974<br />

49,606<br />

22,937<br />

2,160<br />

56,720<br />

15.788<br />

275,097<br />

115,486<br />

19,593<br />

46,986<br />

27,381<br />

2,121<br />

76,321<br />

15,618<br />

_3025qq_<br />

204,079<br />

47,595<br />

14,444<br />

38,684<br />

3,599<br />

61,981<br />

13,288<br />

383,660<br />

OPERATING<br />

Personnel Services<br />

Contractual Services<br />

<strong>Water</strong> Purchases<br />

Chemicals <strong>and</strong> Supplies<br />

Utilities<br />

Small Equipment<br />

Lead Abatement Program<br />

Total O&M<br />

Debt Service<br />

Payment in Lieu of Taxes<br />

Right of Way Fees<br />

Subtotal <strong>Operating</strong><br />

Personnel Services charged to Capital <strong>Proj</strong>ects<br />

Total <strong>Operating</strong><br />

84,518<br />

58,199<br />

25,746<br />

27,821<br />

37,843<br />

676<br />

531<br />

235,335<br />

69,330<br />

12,425<br />

5,100<br />

322,190<br />

(8,681)<br />

_91_3,5]!_<br />

lll - 11<br />

91,757<br />

64,513<br />

25,371<br />

27,791<br />

32,813<br />

526<br />

242,761<br />

74,777<br />

14,083<br />

5,100<br />

336,721<br />

(9,509)<br />

_3n,212<br />

96,493<br />

77,053<br />

29,395<br />

29,<strong>17</strong>2<br />

41,842<br />

791<br />

274,746<br />

98,290<br />

15,487<br />

5.100<br />

393,623<br />

(8,400)<br />

385,223<br />

96,204<br />

77,116<br />

30,295<br />

29,482<br />

37,151<br />

900<br />

271,148<br />

90,685<br />

15,347<br />

5,100<br />

382,279<br />

(9,300)<br />

_372,W9<br />

104,422<br />

76,801<br />

33,872<br />

30,080<br />

36,225<br />

974<br />

282,374<br />

103,354<br />

<strong>17</strong>,265<br />

5,100<br />

408,093<br />

(10,000)<br />

398,093

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

Saved successfully!

Ooh no, something went wrong!