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 1 – SUMMARY OF <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 />

Infrastructure Reliability<br />

Capital Expenses 125,273.7 208,287.0 204,907.6 225,654.6 268,820.2 277,639.5 275,619.1 295,064.8 303,515.2 330,737.2 2,515,518.9<br />

Projected<br />

(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 />

Reimbursements<br />

Total Infrastructure 107,440.8 188,906.5 189,022.6 209,769.6 253,360.2 262,179.5 260,159.1 279,604.8 288,115.2 315,337.2 2,353,895.5<br />

Reliability less<br />

reimbursements<br />

Water Supply<br />

Capital Expenses 44,826.5 76,370.0 94,162.0 78,926.2 97,156.0 117,996.8 390,719.6 400,443.2 158,015.0 68,639.4 1,527,254.7<br />

Projected<br />

- - - - - - - - - - -<br />

Reimbursements<br />

Total Water Supply less 44,826.5 76,370.0 94,162.0 78,926.2 97,156.0 117,996.8 390,719.6 400,443.2 158,015.0 68,639.4 1,527,254.7<br />

reimbursements<br />

Regulatory Compliance<br />

Capital Expenses 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 />

Projected<br />

- - (36,000.0) - - - - - - - (36,000.0)<br />

Reimbursements<br />

Total Regulatory<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<br />

Compliance less<br />

reimbursements<br />

Other Strategic Activities<br />

Capital Expenses 102,211.8 106,463.2 121,291.5 106,387.0 104,123.3 107,336.1 109,229.2 100,674.0 100,043.4 87,695.3 1,045,454.8<br />

Projected<br />

(28,002.7) (27,781.8) (29,430.6) (26,269.0) (26,668.7) (30,244.8) (30,528.0) (27,709.1) (28,273.2) (28,746.4) (283,654.3)<br />

Reimbursements<br />

Total Other Strategic 74,209.1 78,681.4 91,860.9 80,118.0 77,454.6 77,091.3 78,701.2 72,964.9 71,770.2 58,948.9 761,800.5<br />

Activities less<br />

reimbursements<br />

Ten Year Capital Budget<br />

Capital Expenses 503,983.1 602,906.3 666,591.8 680,194.5 643,531.5 650,997.5 923,850.8 944,353.1 736,814.4 682,518.4 7,035,741.4<br />

Total Projected<br />

(45,835.6) (47,162.3) (81,315.6) (42,154.0) (42,128.7) (45,704.8) (45,988.0) (43,169.1) (43,673.2) (44,146.4) (481,277.7)<br />

Reimbursements<br />

Total Ten Year Budget less reimbursements<br />

458,147.50 555,744.00 585,276.20 638,040.50 601,402.80 605,292.70 877,862.80 901,184.00 693,141.20 638,372.00 6,554,463.70

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

Saved successfully!

Ooh no, something went wrong!