Laserfiche WebLink
ELKRIVERMUNICIPALUTILITIES <br />ELKRIVER,MINNESOTA <br />2022ELECTRICBUDGET <br />2022Annual2021Annual2020Annual <br />BudgetBudgetActual <br />Electric <br />TransmissionExpense <br />560.562TRANSMISSIONMTCEANDEXPENSE66,70074,00046,610 <br />TotalforTransmissionExpense:66,70074,00046,611 <br />DistributionExpense <br />580.5801REMOVEEXISTINGSERVICE&METERS2,5002,0002,143 <br />580.5821SCADAEXPENSE44,00042,80042,057 <br />580.5831TRANSFORMEREXPENSEOH&URD13,00016,00013,069 <br />580.5851MTCEOFSIGNALSYSTEMS2,0002,0001,928 <br />580.5861METEREXPENSEREMOVE&RESET1,0001,000996 <br />580.5871TEMPSERVICEINSTALL&REMOVE2,0002,0003,049 <br />580.5881MISCDISTRIBUTIONEXPENSE280,000275,000217,068 <br />580.589INTERCONNECTIONCARRYINGCHARGE2,4162,4162,416 <br />TotalforDistributionExpense:346,916343,216282,730 <br />MaintenanceExpense <br />590.5911MTCEOFSTRUCTURES30,00027,50025,672 <br />590.5921MTCEOFSUBSTATIONS26,00028,00020,420 <br />590.5922MTCEOFSUBSTATIONEQUIPMENT69,00057,00017,044 <br />590.5931MTCEOFOHLINES/TREETRIM225,000150,000123,979$140kcontractors <br />590.5932MTCEOFOHLINES/STANDBY36,00032,00031,013 <br />590.5933MTCEOFOHPRIMARY170,000160,000169,229 <br />590.5941MTCEOFURDPRIMARY165,000155,000136,565 <br />590.5943LOCATEELECTRICLINES105,10097,00089,734 <br />590.5944LOCATEFIBERLINES1,0001,0001,053 <br />590.5951MTCEOFLINETRANSFORMERS60,00045,00029,844 <br />590.5961MTCEOFSTREETLIGHTING45,00045,00043,064 <br />590.5962MTCEOFSECURITYLIGHTING10,00010,00010,951 <br />590.5971MTCEOFMETERS80,00085,00069,319 <br />590.5972VOLTAGECOMPLAINTS10,00010,0007,385 <br />590.5981SALARIESTRANSMISSION&DISTRIBUTION30,00043,00033,966 <br />590.5985ELECTRICMAPPING90,000100,00084,282 <br />590.5991MTCEOFOHSECONDARY25,00020,00019,657 <br />590.5992MTCEOFURDSECONDARY50,00041,00049,083 <br />225,000184,805 <br />590.5995TRANSPORTATIONEXPENSE240,000 <br />TotalforMaintenanceExpense:1,467,1001,331,5001,147,075 <br />Depreciation&Amortization <br />595.8031DEPRECIATION2,436,6982,437,3742,228,703 <br />595.8032AMORTIZATION668,135668,135668,135 <br />TotalforDepreciation&Amortization:3,104,8333,105,5092,896,839 <br />InterestExpense <br />596.8071INTERESTEXPENSEBONDS906,275622,859657,7822021BBonds <br />596.8075INTERESTEXPENSEDEFEASEDBONDS(3,317)(3,316) <br />T(60,766)(48,152)(48,151)2021BBonds <br />597.8281AMORTIZATIONOFDEBTDISCOUN <br />TotalforInterestExpense:845,509571,390606,314 <br />OtherOperatingExpense <br />597.8165EVCHARGINGEXPENSE4,2404,6504,310 <br />597.8213LOSSONDISPOSITIONOFPROP(CAPITAL)12,50012,50055 <br />597.8263OTHERDONATIONS3,0003,0001,261 <br />597.8265MUTUALAID <br />597.8302PENSIONEXPENSE45,00082,000(71,847) <br />597.8303OPEBEXPENSE45,00033,324 <br />597.8341INTERESTEXPENSEMETERDEPOSITS2,00013,00012,852 <br />597.84RENTALPROPERTYEXPENSE5,705 <br />TotalforOtherOperatingExpense:66,740160,150(14,339) <br />CustomerAccountsExpense <br />900.9021METERREADINGEXPENSE42,10034,00038,938 <br />900.903DISCONNECT/RECONNECTEXPENSE16,10015,0008,738 <br />900.9051MISCCUSTOMERACCOUNTSEXPENSEUTILITY272,000275,000276,766added4.8kforsurvey <br />900.9061BADDEBTEXPENSE&RECOVERY20,00020,00021,645 <br />TotalforCustomerAccountsExpense:350,200344,000346,089 <br />AdministrativeExpense <br />920.9201SALARIESOFFICE&COMMISSION860,000762,000729,964GM <br />920.9202SALARIESCOVID19160,583 <br />920.9205TEMPORARYSTAFFING4,0004,000 <br />920.9211OFFICESUPPLIES107,000165,000102,156 <br />920.9212ELECTRIC&WATERCONSUMPTIONOFFICE29,00031,00025,940 <br />920.9213BANKFEES2,5002,6402,396 <br />920.9221LEGALFEES32,00032,00034,975 <br />920.9231AUDITINGFEES18,04018,00016,560 <br />920.9241INSURANCE182,884175,000172,405 <br />920.926UTILITYSHAREDEFERREDCOMP123,500117,50090,531InvAssist,GM <br />920.9261UTILITYSHAREMEDICAL/DENTAL/DISABIL847,000807,166745,160InvAssist,GM <br />920.9262UTILITYSHAREPERA280,000269,940251,913InvAssist,GM <br />920.9263UTILITYSHAREFICA265,000252,650236,291InvAssist,GM <br />920.9264EMPLOYEESICKPAY133,025127,000123,663 <br />920.9265EMPLOYEEHOLIDAYPAY146,991138,500135,152 <br />920.9266EMPLOYEEVACATION&PTOPAY231,961230,000226,668 <br />920.9267UPMICDISTRIBUTION60,00062,00048,212 <br />920.9291CONSULTINGFEES55,00072,20053,763GMSearch,AMIConsultant <br />920.9301TELEPHONE31,30031,00029,364 <br />920.9302ADVERTISING13,00015,00010,932 <br />920.9303DUES&SUBSCRIPTIONSFEES130,365220,093112,401 <br />66 <br />