Laserfiche WebLink
Exhibit 3-C <br />Elk River Municipal Utilities <br />2019 Test Year Water Distribution Classification <br />FY 2019DistributionCustomer <br />REVENUE REQUIREMENTTEST YEARDemandFacilitiesClassification Basis <br />OPERATING EXPENSES <br />PRODUCTION EXPENSE <br />Maintenance of Structures - - -NA <br />TOTAL PRODUCTION EXPENSE - - - <br />PUMPING EXPENSE <br />Supervision - - -NA <br />Electric & Gas Utilities - - -NA <br />Sampling - - -NA <br />Chemical Feed - - -NA <br />Maintenance of Electric Pumping - - -NA <br />Maintenance of Wells - - -NA <br />SCADA - Pumping - - -NA <br />TOTAL PUMPING EXPENSE - - - <br />DISTRIBUTION EXPENSE <br />Maintenance of Water Mains 69,733 69,733 -100% Dist demand <br />Locate Water Lines 15,704 15,704 -100% Dist demand <br />Locate Water Main - - -NA <br />Water Meter Service 41,578 - 41,578100% Cust facilities <br />Maintenance of Customers Service 22,143 - 22,143100% Cust facilities <br />Water Mapping 12,404 - 12,404100% Cust facilities <br />Maintenance of Water Hydrants - PU 18,159 - 18,159100% Cust facilities <br />Maintenance of Water Hydrants - PR 2,897 - 2,897 100% Cust facilities <br />Water Clothing/PPE 7,823 4,956 2,867 Operating Expense <br />Wages/Water 6,121 3,877 2,244 Operating Expense <br />Transportation Expense 11,073 7,014 4,059 Operating Expense <br />General Expense/Water Permit 13,733 8,699 5,034 Operating Expense <br />TOTAL DISTRIBUTION EXPENSE 221,368 109,984 111,384 <br />DEPRECIATION & AMORTIZATION <br />Depreciation 834,394 558,799 275,595plant <br />TOTAL DEPRECIATION 834,394 558,799 275,595 <br />OTHER OPERATING EXPENSE <br />Dam Maintenance Expense - - -NA <br />Pension Expense - - -NA <br />OPEB Expense - - -NA <br />Interest Paid on Meter Deposit - - -NA <br />Rental Property Expense 1,380 874 506Operating Expense <br />TOTAL OTHER OPERATING EXPENSE 1,380 874 506 <br />CONSUMER ACCOUNTS EXPENSE <br />Meter Reading Expense - - -NA <br />Miscellaneous Customer Accounts Expense - - -NA <br />Cust Billings Not Paid - - -NA <br />TOTAL CONSUMER ACCOUNTS EXPENSE - - - <br />ADMINISTRATIVE EXPENSE <br />Salaries Office & Commission 104,966 66,492 38,474Operating Expense <br />Temporary Staffing - - -NA <br />Office Supplies & Expense 9,145 5,793 3,352 Operating Expense <br />page 1 of 2 <br />