TEN-YEAR CAPITAL IMPROVEMENT PROGRAM - LA Differentiated
TEN-YEAR CAPITAL IMPROVEMENT PROGRAM - LA Differentiated
TEN-YEAR CAPITAL IMPROVEMENT PROGRAM - LA Differentiated
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
TABLE 4 – SUMMARY OF REGU<strong>LA</strong>TORY <strong>CAPITAL</strong> BUDGET FOR FISCAL <strong>YEAR</strong>S 2010 – 2019 (X $1,000)<br />
Capital Improvement<br />
Program Category<br />
Chloramination Station<br />
Installations<br />
Water Treatment<br />
Improvements<br />
Cement Lining-Water<br />
Mains<br />
Water Quality<br />
Improvement Projects<br />
- Reservoirs<br />
Water Quality<br />
Improvement Projects<br />
- Trunklines<br />
Resources<br />
Management - Capital<br />
Owens Valley Dust<br />
Mitigation<br />
Supplemental Dust<br />
Control<br />
Total Regulatory<br />
Compliance<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 />
32,279.3 11,923.5 12,775.9 19,719.6 7,959.5 280.9 185.0 137.6 - - 85,261.3<br />
5,468.8 7,787.8 6,468.2 9,877.2 12,548.7 15,025.0 16,997.8 24,828.4 78,392.3 129,172.7 306,566.9<br />
5.8 86.2 - - - - - - - - 92.0<br />
31,750.7 32,811.8 27,941.8 34,880.6 51,501.6 77,217.0 100,213.6 93,681.9 82,921.6 61,518.3 594,438.9<br />
72,403.4 130,731.9 188,430.7 196,485.5 97,011.8 51,329.9 26,835.3 25,343.2 9,512.1 190.3 798,274.1<br />
3,719.9 4,779.7 3,591.5 3,110.8 2,292.8 2,029.7 2,059.0 2,116.5 2,185.8 2,263.1 28,148.8<br />
8,835.4 8,512.6 7,022.6 5,153.0 2,117.6 2,142.6 1,992.2 2,063.5 2,229.0 2,302.1 42,370.6<br />
77,207.8 15,152.6 - - - - - - - - 92,360.4<br />
231,671.1 211,786.1 246,230.7 269,226.7 173,432.0 148,025.1 148,282.9 148,171.1 175,240.8 195,446.5 1,947,513.0<br />
Reimbursements - - (36,000.0) - - - - - - - (36,000.0)<br />
Total Regulatory Compliance less<br />
reimbursements<br />
231,671.1 211,786.1 210,230.7 269,226.7 173,432.0 148,025.1 148,282.9 148,171.1 175,240.8 195,446.5 1,911,513.0