Page 428 - FY 2021-22 Proposed Budget

DEPARTMENT OF WATER AND POWER

This Department, under the City Charter, is responsible for supplying the City and its inhabitants with water and electric energy by
constructing, operating, and maintaining for that purpose works extending throughout the City and to Inyo and Mono Counties to
import water and electric energy and to other western states to import electric energy; fixes rates for water and electric service
subject to approval of the Council by ordinance; controls its own funds; and maintains a retirement, disability, and death benefit
0
insurance plan.

POWER REVENUE FUND

RECEIPTS
Estimated Estimated
Receipts Receipts Receipts
2019-20 2020-21 2021-22

$ 1,142,000,000 $ 1,125,000,000 Balance available, July 1.......................................................................... $ 927,000,000
Less:

229,913,000 218,355,000 Payments to City of Los Angeles......................................................... 225,819,000
$ 912,087,000 $ 906,645,000 Adjusted Balance...................................................................................... $ 701,181,000
4,125,400,000 4,247,781,000 Sale of electric energy (1)......................................................................... 4,304,153,000

308,021,400 343,812,000 From Water Revenue Fund for services and materials........................... 373,802,000
662,800,000 611,455,000 Proceeds from sale of bonds for construction
expenditures made by Power Revenue Fund..................................... 1,197,867,000
57,700,000 52,784,000 Contributions in aid of construction.......................................................... 59,447,000
107,304,500 100,662,000 From individuals, companies and governmental

agencies for services and materials.................................................... 133,066,100
268,500,000 133,425,000 Miscellaneous........................................................................................... 178,207,000
$ 6,441,812,900 $ 6,396,564,000 Total Power Revenue Fund................................................................. $ 6,947,723,100

APPROPRIATIONS

Estimated Estimated
Expenditures Expenditures Appropriation
2019-20 2020-21 2021-22
$ 1,075,123,000 $ 1,049,737,000 Salaries and wages................................................................................... $ 1,145,060,700

255,096,000 274,768,000 Materials, supplies and equipment........................................................... 279,676,000
1,449,100,000 1,540,024,000 Purchased energy and fuel for generation............................................... 1,499,042,000
233,937,600 294,655,000 Contracts - Construction work.................................................................. 491,793,900
9,528,600 28,484,000 Contracts - Operation and maintenance work........................................ 74,057,500
14,157,700 15,424,000 Rentals and leases................................................................................... 21,608,700
65,755,300 49,626,000 Payments to other utilities for proportionate share of
construction, operation and maintenance of

jointly-owned facilities........................................................................... 50,822,000

251,751,200 309,053,000 Outside services and regulatory fees....................................................... 373,201,400
9,092,000 Purchase of land and buildings................................................................ 3,545,500
15,217,600 16,251,000 Property taxes........................................................................................... 17,350,600
10,370,700 12,265,000 Utility services for telecommunications and water................................... 12,996,100

21,284,500 29,910,000 Injuries and damages................................................................................ 32,878,500

5,756,400 6,989,000 Postal services.......................................................................................... 5,948,000

398