26.04.2014 Views

TEN-YEAR CAPITAL IMPROVEMENT PROGRAM - LA Differentiated

TEN-YEAR CAPITAL IMPROVEMENT PROGRAM - LA Differentiated

TEN-YEAR CAPITAL IMPROVEMENT PROGRAM - LA Differentiated

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.

TABLE 2 – SUMMARY OF INFRASTRUCTURE <strong>CAPITAL</strong> BUDGET FOR FISCAL <strong>YEAR</strong>S 2010 – 2019 (X $1,000)<br />

Capital Improvement<br />

Program Category<br />

2009-10<br />

Final Budget<br />

2010-11<br />

Approved Budget<br />

Program Year<br />

2011-12<br />

2012-13 2013-14 2014-15 2015-16 2016-17 2017-18 2018-19 Ten-Year<br />

Proposed Budget<br />

<strong>LA</strong> Aqueduct A & B South 7,120.8 10,497.1 9,167.6 7,327.3 7,571.5 8,072.9 8,152.1 8,126.2 8,246.4 8,510.7 82,792.6<br />

<strong>LA</strong> Aqueduct A & B North 9,075.3 6,815.0 2,226.0 1,816.1 2,051.6 2,150.6 2,198.6 2,265.5 2,328.8 2,407.7 33,335.2<br />

Pump Stations 3,682.2 17,057.2 31,850.5 40,093.4 39,959.8 35,309.0 34,202.8 41,523.2 53,120.4 63,317.8 360,116.3<br />

Seismic Improvements 2,539.5 21,219.7 14.3 685.2 601.4 512.3 552.0 588.5 2,727.5 4,392.1 33,832.5<br />

Regulator Stations 1,838.0 2,426.0 2,608.9 2,967.8 2,948.2 8,579.6 7,847.2 2,368.2 1,043.5 1,081.6 33,709.0<br />

Trunk Lines & Major<br />

4,403.3 11,710.5 18,023.9 22,181.0 54,850.7 57,542.4 52,774.0 49,899.0 77,849.6 87,167.8 436,402.2<br />

System Connections<br />

Distribution Mains 50,880.3 54,473.5 65,890.0 71,349.1 73,195.4 76,529.6 78,884.2 81,484.5 83,831.8 86,453.8 722,972.2<br />

Services, Meters, and<br />

39,239.8 41,689.4 43,566.4 45,565.0 47,544.7 49,809.1 51,241.2 52,908.9 54,414.0 56,296.0 482,274.5<br />

Hydrants<br />

Reservoir Improvements 6,376.9 41,648.5 30,660.9 32,757.1 37,367.4 35,061.0 35,101.1 47,165.0 14,641.5 14,988.5 295,767.9<br />

Griffith Park<br />

117.6 750.1 899.1 912.6 2,729.5 4,073.0 4,665.8 8,735.7 5,311.7 6,121.2 34,316.3<br />

Improvements<br />

Total Infrastructure 125,273.7 208,287.0 204,907.6 225,654.6 268,820.2 277,639.5 275,619.0 295,064.7 303,515.2 330,737.2 2,515,518.7<br />

Reliablity<br />

Reimbursements (17,832.9) (19,380.5) (15,885.0) (15,885.0) (15,460.0) (15,460.0) (15,460.0) (15,460.0) (15,400.0) (15,400.0) (161,623.4)<br />

Total Infrastructure less reimbursements<br />

107,440.8 188,906.5 189,022.6 209,769.6 253,360.2 262,179.5 260,159.0 279,604.7 288,115.2 315,337.2 2,353,895.3

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

Saved successfully!

Ooh no, something went wrong!