up
Budget Year / Version:  
anchor
anchor
anchor

Phase

Status

Active
anchor
Budget Snapshot
$72.74M Total
Expenditures/Funding
$42.56M 6 Year Total
Expenditures/Funding
anchor

Disclosures

Expenditures will continue indefinitely.
Download & Explore Project Details
Budget Snapshot
$72.74M Total
Expenditures/Funding
$42.56M 6 Year Total
Expenditures/Funding
anchor
Project NumberP382204
Date Last Modified10/22/25
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 Supervision10354446515764313118414421364323000
Land00000000000
Site Improvements and Utilities00000000000
Construction60421156568001367641029112037118542582000
Other196704791488573353446116000
Total Expenditures727422012110056425651204813832136643021000
FUNDING (000s)
Funding SourceTotalThru FY25Est FY26Total 6 YearsFY 27FY 28FY 29FY 30FY 31FY 32Beyond 6 Years
Municipal (WSSC Only)55171414664343970712441238250000
System Development Charge153596758348051213126199500000
WSSC Bonds5186611949591234005821510593124262771000
Total Funding Sources727422012110056425651204813832136643021000
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 27 Request-72118
Year First AppropriationFY22
Appropriation FY 28 Request13832
Last FY's Cost Estimate84700
Cumulative Appropriation114343
Expenditure / Encumbrances0
Unencumbered Balance114343
anchor
Download & Explore Project Details