up
Budget Year / Version:  
anchor
anchor
anchor

Phase

Planning Stage

Status

Active
anchor
Budget Snapshot
$231.72M Total
Expenditures/Funding
$187.94M 6 Year Total
Expenditures/Funding
Download & Explore Project Details
Budget Snapshot
$231.72M Total
Expenditures/Funding
$187.94M 6 Year Total
Expenditures/Funding
anchor
Project NumberP113805
Date Last Modified10/23/25
Administering AgencyW.S.S.C.
CategoryWSSC
SubCategorySewerage Bi-County
Planning AreaBi-County
anchor
Total Expenditures by Cost Element (000s)
anchor
Total Funding by Source (000s)
EXPENDITURES (000s)
Cost ElementsTotalThru FY25Est FY26Total 6 YearsFY 27FY 28FY 29FY 30FY 31FY 32Beyond 6 Years
Planning, Design and Supervision3983908196316435106606458195914431344270
Land00000000000
Site Improvements and Utilities00000000000
Construction1616600298761317841789028871222932024920242222390
Other3022105710245113450523942163923368439990
Total Expenditures2317200437821879382644640174323283008628239306650
FUNDING (000s)
Funding SourceTotalThru FY25Est FY26Total 6 YearsFY 27FY 28FY 29FY 30FY 31FY 32Beyond 6 Years
State Aid6416802000044168251881898000000
WSSC Bonds167552023782143770125821194323283008628239306650
Total Funding Sources2317200437821879382644640174323283008628239306650
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 27 Request-978324
Year First AppropriationFY11
Appropriation FY 28 Request40174
Last FY's Cost Estimate231909
Cumulative Appropriation1048552
Expenditure / Encumbrances0
Unencumbered Balance1048552
anchor
Download & Explore Project Details