ELECTRIC POWER AUTHORITY.


LEGAL AUTHORITY

Act No. 83 of May 12, 1941, as amended, known as "Electric Power Authority Act of Puerto Rico", creates the Electric Power Authority of Puerto Rico as a public corporation and autonomous governmental instrumentality of the Comonwealth of Puerto Rico.

MISSION

Provide electric power service to clients in the most efficient, economic, and reliable way in harmony with the environment, health and safety.

VISION

To be an agile and competitive global organization with human resources committed to excellence in service.

ORGANIZATIONAL STRUCTURE

The Electric Power Authority is composed of the following organizational units:

  • Legal Affairs Area
  • Finance Area
  • Production Area
  • Planning and Environmental Protection Area
  • Human Resources and Labor Affairs Area
  • Customer Service Area
  • Transmission and Distribution Area
  • Executive Director's Area
  • Governing Board

GEOGRAPHIC LOCATION

The Authority has a Central Office on Ponce de Len Avenue, No. 1110, Lucchetti Building in Santurce and seven regional offices in: Arecibo, Bayamn, Caguas, Carolina, Mayagez, Ponce and San Juan; and 32 customer service offices, 29 technical services offices and 33 local offices.

PROGRAMMATIC STRUCTURE

POSITIONS FILLED

Authorized and Proposed Positions 2009 2010 2011 2012
Sept./08 Sept./09 Sept./10 Feb./11 Proj.

 

Total amount of positions 9,471 9,011 8,798 8,697 8,770

Data comes from the Agency's Certified Headcount Reports. Figures for Fiscal Year 2011-2012 were estimated during the budget formulation process.

PROGRAMS

Administration and Maintenance of Public Water Distribution Systems

Program Description

Supplies water to farmers and the Aqueduct and Sewage Authority (ASA), Applied Energy Services (AES) and other companies by means of water distribution systems and reservoirs in the Northwest, Southwest and Costa Sur municipalities. The water distribution systems are composed of six dams, 327.72 miles of water distribution and drainage systems that offer water distribution services to 417 farmers and owners of 30,344 acres of land dedicated to farming. In addition, it generates the movement of hydroelectric turbines to create electric energy.

Objectives

  • Continue with the rehabilitation of the Guajataca Source Canal, in sections where the system is cracked, to avoid water loss, thereby benefiting the Northwest clients.
  • Efficiently operate (6) six dams and the totality ot the miles of water distribution systems and related infrastructure.

Statistical Data 2010 2011 2012

 

Customers served 417 417 417

The statistical data was provided by the Agency during the Fiscal Year 2011-2012 budget formulation process.

Customers

Farmers and the Aqueduct and Sewage Authority

Human Resources

Authorized and Proposed Positions 2009 2010 2011 2012

Managerial,Technical, Administrative, and Office Staff 18 43 19 19
Other staff 7 7 7 7
Maintenance and General Services Staff 108 84 83 83
Total, Positions 133 134 109 109

Technical and Administrative Support

Program Description

Provides support in technical, administrative, operational and fiscal responsibilities by means of nine directorates: Production, Transmission and Distribution, Customer Service, Finance, Legal Affairs, Planning and Environmental Protection, Human Resources, Executive and Governing Board.

Objectives

  • Develop and implement a work plan to control and reduce expenses through process improvements.
  • Efficiently administer the funds and identify favorable financing alternatives for the Authority.
  • Maximize the use of information technology to develop integrated systems that will provide top management the relevant information needed to maximize the decision making process.
  • Administer the communications business through fiber optic.

Statistical Data 2010 2011 2012

 

Customers served 9,501 8,770 8,770

The statistical data was provided by the Agency during the Fiscal Year 2011-2012 budget formulation process.

Customers

Employees of the Electric Power Authority

Human Resources

Authorized and Proposed Positions 2009 2010 2011 2012

Managerial,Technical, Administrative, and Office Staff 722 596 409 409
Judges, Lawyers, and Legal Staff 31 32 32 32
Other staff 58 58 54 54
Planning, Budget, Statistics, Auditing, and Finance 44 38 45 45
Maintenance and General Services Staff 648 601 151 151
Information Systems 34 31 22 22
Total, Positions 1,537 1,356 713 713

Contribution to Municipalities

Program Description

Comply with Act No. 83 of May 12, 1941, as amended, which stipulates that the Electric Power Authority shall set aside from its net income and pay annually to the municipalities an amount equal (i) to the real energy consumption of each municipality, or (ii) the average paid by the Authority as donation instead of imposed to the municipalities in the five previous fiscal years, or (iii) twenty percent of the adjusted net income (net of subsidies), as defined in the Trust Contract of 1974,whichever of the three amounts is the greatest.

Statistical Data 2010 2011 2012

 

Customers served 78 78 78

The statistical data was provided by the Agency during the Fiscal Year 2011-2012 budget formulation process.

Human Resources

The administrative phase of this Program is served by several directorates that make up the Technical Assistance and Administrative Program.

Contribution to the Government of Puerto Rico

Program Description

Comply with Act No. 83 of May 12, 1941, as amended. It stipulates that the Authority shall set aside 11% of its income from the sale of electricity to clients, which will be used to fulfill the Contribution to the Municipalities (see Municipalities Contribution Program), subsidy of fuel for residential clients, basic residential fee, hotels, farming services, religious entities (analogous fee), life survival equipment, rural electrification and reduce the accumulated debt from residential subsidy.

Statistical Data 2010 2011 2012

 

Customers served 250,309 250,309 250,309

The statistical data was provided by the Agency during the Fiscal Year 2011-2012 budget formulation process.

Customers

The Government of the Commonwealth of Puerto Rico and clients who benefit from the different subsidies, such as: low income families, students, farmers, tourism entities, persons who have need of continuous use of electrical artifacts for survival and other subsidies approved by the Legislative Assembly.

The statistical data was provided by the Agency during the Fiscal Year 2011-2012 budget formulation process.

Human Resources

The administrative phase of this Program is served by several directorates that make up the Technical Assistance and Administrative Program.

General Management and Administration

Program Description

Executes public policy and the general supervision of operational, maintenance, construction and administration phases of the Authority, through the services offered by the Authority's Governing Board and the Executive's Directors Office.


Statistical Data 2010 2011 2012

 

Customers served 9,501 8,770 8,770

The statistical data was provided by the Agency during the Fiscal Year 2011-2012 budget formulation process.

CUSTOMERS

Employees of the Electric Power Authority

HUMAN RESOURCES

Authorized and Proposed Positions 2009 2010 2011 2012

Managerial,Technical, Administrative, and Office Staff 66 75 205 205
Other staff 3 1 13 13
Planning, Budget, Statistics, Auditing, and Finance 26 30 21 21
Maintenance and General Services Staff 42 33 232 232
Information Systems 33 30 33 33
Total, Positions 170 169 504 504

Electric Service Billing and Collection, and Customer Service

PROGRAM DESCRIPTION

Provides meter readings, billing and collection; and takes care of the service applications for residential, industrial clients and organisms of the Government of the Commonwealth of Puerto Rico, its public corporations, municipalities and federal agencies. To service these needs, it has 32 district offices and 33 local or module offices, a Collections Center, a Wholesale Sales Department, a Remote Power Measurement Office and Telephone Center.

OBJECTIVES

  • Increase the efficiency in meter readings through the remote reading system.
  • Decrease wait time for clients when soliciting our services in person or by phone.
  • Increase the efficiency in meter readings. Reduce to 4% the estimated invoices in Radix meters and to 1% in Remote Power Measurement meters.
  • Reduce arrears of private active clients to 60 days or less.

Statistical Data 2010 2011 2012

 

Customers served 1,454,868 1,448,775 1,448,775

The statistical data was provided by the Agency during the Fiscal Year 2011-2012 budget formulation process.

CUSTOMERS

Industrial, commercial, governmental and residential clients

HUMAN RESOURCES

Authorized and Proposed Positions 2009 2010 2011 2012

Managerial,Technical, Administrative, and Office Staff 309 293 295 295
Other staff 12 25 20 20
Planning, Budget, Statistics, Auditing, and Finance 11 5 5 5
Maintenance and General Services Staff 1,280 1,249 1,203 1,203
Information Systems 18 24 24 24
Total, Positions 1,630 1,596 1,547 1,547

Electric System Operation and Engineering

Program Description

Generates energy to satisfy the demand needed by the Country at the lowest possible cost through thermoelectric power plants, combined cycles, cogenerators and other sources of renewable energy. In addition, it maintains the secure and continuous operation of transmission lines which interconnect with the Country's electric system, making them consistent with the new laws and regulations; and staying in compliance with the Transmission Lines and Generating Stations compliance programs.

Objectives

  • Implement systems, modify processes, review conservation programs and add new technology that will allow for efficiency improvements in the generation and transmission of energy.
  • Reduce to approximately 56.2% the production of energy by means of residual No. 6 or to oil dependency, by investing in fuel diversity for the year 2013 and only to 26% - 18% the production of energy by means of residual No. 6 for the year 2015.
  • Add sources of renewable energy to our energy portfolio, which add up to 15% of the installed capacity long-term (year 2020).
  • Conversion of line 37300 South Coast-Dos Bocas, which presently operates at 115kW, to a 230kW line of South Coast-Cambalache. This project is 65% built.
  • Interconnection of a 230kW line South Coast to Ponce TC by means of a 230/115kW transformer in Ponce TC with construction line 40900 to 230kW South Coast-Ponce. This project is 80% completed.
  • Extension of Center of Transmission project.
  • Construction of Transmission Center at Hato Tejas.
  • Conversion to LNG of units 5 and 6 at South Coast.


Statistical Data 2010 2011 2012

 

Customers served 1,462,927 1,569,796 1,569,796

The statistical data was provided by the Agency during the Fiscal Year 2011-2012 budget formulation process.

Customers

Industrial, commercial, governmental and residential clients

Human Resources

Authorized and Proposed Positions 2009 2010 2011 2012

Managerial,Technical, Administrative, and Office Staff 618 579 523 523
Judges, Lawyers, and Legal Staff 0 0 0 4
Other staff 431 414 355 355
Planning, Budget, Statistics, Auditing, and Finance 7 6 4 0
Maintenance and General Services Staff 1,728 1,650 1,575 1,575
Information Systems 10 9 7 7
Total, Positions 2,794 2,658 2,464 2,464

Electric Power Transmission and Distribution

Program Description

Supplies electric energy to the client from the generating stations. This calls for the operation, conservation and maintenance of 31,219.90 miles of distribution lines and 2,444.36 miles of transmission lines; as well as the operation and conservation of 173 transmission centers, 334 distribution substations, installation and conservation of public lighting and the rural electrification phase.

Objectives

  • Reconstruct the sub transmission net (38 kW), to improve quality of service to all commercial, industrial and residential clients.
  • Expand the 13.2 KW distribution net to increase its reliability and flexibility, as well as reduce system losses and have the capacity to supply the energy demands of future projects.

Statistical Data 2010 2011 2012

 

Customers served 1,454,868 1,569,796 1,569,796

The statistical data was provided by the Agency during the Fiscal Year 2011-2012 budget formulation process.

Customers

Industrial, commercial, governmental and residential clients

Human Resources

Authorized and Proposed Positions 2009 2010 2011 2012

Managerial,Technical, Administrative, and Office Staff 654 645 715 715
Other staff 167 150 194 194
Planning, Budget, Statistics, Auditing, and Finance 0 0 1 1
Maintenance and General Services Staff 2,367 2,284 2,529 2,501
Information Systems 19 19 22 22
Total, Positions 3,207 3,098 3,461 3,433

FISCAL YEAR 2012 ADOPTED BUDGET

The adopted consolidated budget for the fiscal year 2011-2012 amounts to $4,418,329,000. The resources include: $4,137,276,000 from Revenue from Internal Sources, $18,135,000 from Other Income and $262,918,000 from Loans and Bond Issuance.

Operational Expenses reflect an increase of $146,263,000 in comparison with those for the fiscal 2010-2011. The Revenues from Internal Sources are generated from the sale of energy and are used to cover the Authority's operational expenses, the purchase of fuel and the development of capital improvements.

Other Income is used for operational expenses, such as: payroll and related expenses, purchased services, office supplies and other materials.

The Loans and Bond Issuance will provide funding for capital improvements in the production, transmission and distribution of energy. This will allow for the expansion and rehabilitation of the electric system, as well as provide care to the transmission and distribution system. In addition, resources for building improvements, acquisition of equipment and improvements in the water distribution systems are included.


SUMMARY OF AVAILABLE RESOURCES

Consolidated Budget  (thousands $) 2009 2010 2011 2012

 

Program  
Operational Expenses Actual Actual Budget Adopted
Administration and Maintenance of Public Water Distribution Systems 9,478 9,355 10,710 10,924
Contribution to Municipalities 131,739 190,351 244,058 243,319
Electric Power Transmission and Distribution 205,296 204,971 197,529 199,635
Electric Service Billing and Collection, and Customer Service 115,968 123,562 127,269 128,614
Electric System Operation and Engineering 2,796,458 2,895,063 3,184,317 3,325,012
General Management and Administration 16,197 30,935 31,423 31,804
Technical and Administrative Support 246,643 172,679 145,384 147,645
Subtotal, Operational Expenses 3,521,779 3,626,916 3,940,690 4,086,953
 
Subsidies, Incentives and Donations
Contribution to the Government of Puerto Rico 42,070 39,252 29,322 30,376
Subtotal, Subsidies, Incentives and Donations 42,070 39,252 29,322 30,376
 
Capital Improvements
Administration and Maintenance of Public Water Distribution Systems 1,000 1,000 1,000 1,000
Electric Power Transmission and Distribution 84,851 190,557 86,857 97,000
Electric Service Billing and Collection, and Customer Service 31,982 41,745 61,611 60,144
Electric System Operation and Engineering 101,210 140,862 123,084 114,362
General Management and Administration 310 1,318 2,402 2,341
Technical and Administrative Support 264,633 11,813 26,046 26,153
Subtotal, Capital Improvements 483,986 387,295 301,000 301,000
Total, Program 4,047,835 4,053,463 4,271,012 4,418,329
 
Funding Sources  
Operational Expenses  
Other Income 16,630 30,906 18,135 18,135
Revenues from Internal Sources 3,505,149 3,596,010 3,922,555 4,068,818
Subtotal, Operational Expenses 3,521,779 3,626,916 3,940,690 4,086,953
 
Subsidies, Incentives and Donations  
Revenues from Internal Sources 42,070 39,252 29,322 30,376
Subtotal, Subsidies, Incentives and Donations 42,070 39,252 29,322 30,376
 
Capital Improvements  
Loans & Bond Issuance 482,986 355,389 230,883 262,918
Revenues from Internal Sources 1,000 31,906 70,117 38,082
Subtotal, Capital Improvements 483,986 387,295 301,000 301,000
Total, Funding Sources 4,047,835 4,053,463 4,271,012 4,418,329
 
Expense Category  
Operational Expenses  
Payroll and Related Expenses 515,313 506,689 526,938 531,714
Rent and Utilities 9,678 15,589 10,193 10,339
Purchased Services 678,054 700,671 743,931 771,349
Donations, Subsidies, and Distributions 131,739 190,351 244,058 243,319
Transportation Expenses 37,218 35,191 32,797 33,457
Professional Services 4,377 3,610 7,190 7,338
Other Expenses 180,965 133,408 102,868 94,814
Office Supplies and other Materials 1,962,513 2,039,928 2,271,715 2,393,603
Advertising and Media Expenses 1,922 1,479 1,000 1,020
Subtotal, Operational Expenses 3,521,779 3,626,916 3,940,690 4,086,953
 
Subsidies, Incentives and Donations  
Incentives and Subsidies for Services to Citizens 42,070 39,252 29,322 30,376
Subtotal, Subsidies, Incentives and Donations 42,070 39,252 29,322 30,376
 
Capital Improvements  
Capital Improvements Program 483,986 387,295 301,000 301,000
Subtotal, Capital Improvements 483,986 387,295 301,000 301,000
Total, Expense Category 4,047,835 4,053,463 4,271,012 4,418,329

SUMMARY OF RESOURCES BY PROGRAM

Administration and Maintenance of Public Water Distribution Systems

Budget (thousands $) 2009 2010 2011 2012

 

Funding Sources  
Operational Expenses  
Revenues from Internal Sources 9,478 9,355 10,710 10,924
Subtotal, Operational Expenses 9,478 9,355 10,710 10,924
 
Capital Improvements  
Revenues from Internal Sources 1,000 1,000 1,000 1,000
Subtotal, Capital Improvements 1,000 1,000 1,000 1,000
Total, Funding Sources 10,478 10,355 11,710 11,924
 
Expense Category  
Operational Expenses  
Payroll and Related Expenses 7,060 6,256 7,375 7,523
Transportation Expenses 892 805 234 238
Other Expenses 937 1,762 2,530 2,580
Office Supplies and other Materials 589 532 571 583
Subtotal, Operational Expenses 9,478 9,355 10,710 10,924
 
Capital Improvements  
Capital Improvements Program 1,000 1,000 1,000 1,000
Subtotal, Capital Improvements 1,000 1,000 1,000 1,000
Total, Expense Category 10,478 10,355 11,710 11,924
 
Technical and Administrative Support

Budget (thousands $) 2009 2010 2011 2012

 

Funding Sources  
Operational Expenses  
Other Income 1,213 1,557 715 698
Revenues from Internal Sources 245,430 171,122 144,669 146,947
Subtotal, Operational Expenses 246,643 172,679 145,384 147,645
 
Capital Improvements  
Loans & Bond Issuance 264,633 10,868 20,045 22,920
Revenues from Internal Sources 0 945 6,001 3,233
Subtotal, Capital Improvements 264,633 11,813 26,046 26,153
Total, Funding Sources 511,276 184,492 171,430 173,798
 
Expense Category  
Operational Expenses  
Payroll and Related Expenses 75,332 55,745 57,865 58,383
Rent and Utilities 9,517 15,502 10,030 10,230
Purchased Services 2,799 1,771 1,711 1,804
Transportation Expenses 1,249 377 431 436
Professional Services 4,377 3,557 3,613 3,685
Other Expenses 149,847 93,874 70,318 71,668
Office Supplies and other Materials 1,600 374 416 419
Advertising and Media Expenses 1,922 1,479 1,000 1,020
Subtotal, Operational Expenses 246,643 172,679 145,384 147,645
 
Capital Improvements  
Capital Improvements Program 264,633 11,813 26,046 26,153
Subtotal, Capital Improvements 264,633 11,813 26,046 26,153
Total, Expense Category 511,276 184,492 171,430 173,798
 

Contribution to Municipalities

Budget (thousands $) 2009 2010 2011 2012

 

Funding Sources  
Operational Expenses  
Revenues from Internal Sources 131,739 190,351 244,058 243,319
Subtotal, Operational Expenses 131,739 190,351 244,058 243,319
Total, Funding Sources 131,739 190,351 244,058 243,319
 
Expense Category  
Operational Expenses  
Donations, Subsidies, and Distributions 131,739 190,351 244,058 243,319
Subtotal, Operational Expenses 131,739 190,351 244,058 243,319
Total, Expense Category 131,739 190,351 244,058 243,319
 

Contribution to the Government of Puerto Rico

Budget (thousands $) 2009 2010 2011 2012

 

Funding Sources  
Subsidies, Incentives and Donations  
Revenues from Internal Sources 42,070 39,252 29,322 30,376
Subtotal, Subsidies, Incentives and Donations 42,070 39,252 29,322 30,376
Total, Funding Sources 42,070 39,252 29,322 30,376
 
Expense Category  
Subsidies, Incentives and Donations  
Incentives and Subsidies for Services to Citizens 42,070 39,252 29,322 30,376
Subtotal, Subsidies, Incentives and Donations 42,070 39,252 29,322 30,376
Total, Expense Category 42,070 39,252 29,322 30,376
 

General Management and Administration

Budget (thousands $) 2009 2010 2011 2012

 

Funding Sources  
Operational Expenses  
Other Income 80 279 155 150
Revenues from Internal Sources 16,117 30,656 31,268 31,654
Subtotal, Operational Expenses 16,197 30,935 31,423 31,804
 
Capital Improvements  
Loans & Bond Issuance 310 1,213 1,849 2,052
Revenues from Internal Sources 0 105 553 289
Subtotal, Capital Improvements 310 1,318 2,402 2,341
Total, Funding Sources 16,507 32,253 33,825 34,145
 
Expense Category  
Operational Expenses  
Payroll and Related Expenses 13,623 21,902 22,468 22,669
Rent and Utilities 3 3 5 0
Purchased Services 0 8 197 982
Transportation Expenses 397 619 539 552
Professional Services 0 0 564 508
Other Expenses 891 7,818 6,943 6,372
Office Supplies and other Materials 1,283 585 707 721
Subtotal, Operational Expenses 16,197 30,935 31,423 31,804
 
Capital Improvements  
Capital Improvements Program 310 1,318 2,402 2,341
Subtotal, Capital Improvements 310 1,318 2,402 2,341
Total, Expense Category 16,507 32,253 33,825 34,145
 

Electric Service Billing and Collection, and Customer Service

Budget (thousands $) 2009 2010 2011 2012

 

Funding Sources  
Operational Expenses  
Other Income 570 1,114 626 608
Revenues from Internal Sources 115,398 122,448 126,643 128,006
Subtotal, Operational Expenses 115,968 123,562 127,269 128,614
 
Capital Improvements  
Loans & Bond Issuance 31,982 38,405 47,416 52,710
Revenues from Internal Sources 0 3,340 14,195 7,434
Subtotal, Capital Improvements 31,982 41,745 61,611 60,144
Total, Funding Sources 147,950 165,307 188,880 188,758
 
Expense Category  
Operational Expenses  
Payroll and Related Expenses 98,556 102,351 109,501 110,475
Rent and Utilities 1 1 5 5
Purchased Services 1,981 2,383 2,071 2,207
Transportation Expenses 7,411 6,552 6,269 6,408
Professional Services 0 53 621 634
Other Expenses 4,698 8,850 5,302 5,315
Office Supplies and other Materials 3,321 3,372 3,500 3,570
Subtotal, Operational Expenses 115,968 123,562 127,269 128,614
 
Capital Improvements  
Capital Improvements Program 31,982 41,745 61,611 60,144
Subtotal, Capital Improvements 31,982 41,745 61,611 60,144
Total, Expense Category 147,950 165,307 188,880 188,758
 

Electric System Operation and Engineering

Budget (thousands $) 2009 2010 2011 2012

 

Funding Sources  
Operational Expenses  
Other Income 13,757 26,107 15,667 15,735
Revenues from Internal Sources 2,782,701 2,868,956 3,168,650 3,309,277
Subtotal, Operational Expenses 2,796,458 2,895,063 3,184,317 3,325,012
 
Capital Improvements  
Loans & Bond Issuance 101,210 129,592 94,727 100,226
Revenues from Internal Sources 0 11,270 28,357 14,136
Subtotal, Capital Improvements 101,210 140,862 123,084 114,362
Total, Funding Sources 2,897,668 3,035,925 3,307,401 3,439,374
 
Expense Category  
Operational Expenses  
Payroll and Related Expenses 151,387 145,681 161,500 162,937
Rent and Utilities 85 42 74 76
Purchased Services 671,911 695,733 738,828 765,732
Transportation Expenses 7,549 8,532 8,125 8,258
Professional Services 0 0 2,378 2,425
Other Expenses 22,718 19,444 16,391 6,964
Office Supplies and other Materials 1,942,808 2,025,631 2,257,021 2,378,620
Subtotal, Operational Expenses 2,796,458 2,895,063 3,184,317 3,325,012
 
Capital Improvements  
Capital Improvements Program 101,210 140,862 123,084 114,362
Subtotal, Capital Improvements 101,210 140,862 123,084 114,362
Total, Expense Category 2,897,668 3,035,925 3,307,401 3,439,374
 

Electric Power Transmission and Distribution

Budget (thousands $) 2009 2010 2011 2012

 

Funding Sources  
Operational Expenses  
Other Income 1,010 1,849 972 944
Revenues from Internal Sources 204,286 203,122 196,557 198,691
Subtotal, Operational Expenses 205,296 204,971 197,529 199,635
 
Capital Improvements  
Loans & Bond Issuance 84,851 175,311 66,846 85,010
Revenues from Internal Sources 0 15,246 20,011 11,990
Subtotal, Capital Improvements 84,851 190,557 86,857 97,000
Total, Funding Sources 290,147 395,528 284,386 296,635
 
Expense Category  
Operational Expenses  
Payroll and Related Expenses 169,355 174,754 168,229 169,727
Rent and Utilities 72 41 79 28
Purchased Services 1,363 776 1,124 624
Transportation Expenses 19,720 18,306 17,199 17,565
Professional Services 0 0 14 86
Other Expenses 1,874 1,660 1,384 1,915
Office Supplies and other Materials 12,912 9,434 9,500 9,690
Subtotal, Operational Expenses 205,296 204,971 197,529 199,635
 
Capital Improvements  
Capital Improvements Program 84,851 190,557 86,857 97,000
Subtotal, Capital Improvements 84,851 190,557 86,857 97,000
Total, Expense Category 290,147 395,528 284,386 296,635