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 |
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 |
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 |
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 |
Human Resources
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 |
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.
Human Resources
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 |
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 |
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 |
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 |
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 |
  |
|