|
ELKRIVERMUNICIPALUTILITIES
<br />ELKRIVER,MINNESOTA
<br />2022ELECTRICBUDGET
<br />2022Annual2021Annual2020Annual
<br />BudgetBudgetActual
<br />Electric
<br />920.9305SCHOOLS&MEETINGS224,212198,811106,195
<br />920.9321MTCEOFGENERALPLANT&OFFICEHEATING7,5009,0005,210
<br />TotalforAdministrativeExpense:3,784,2793,740,5013,420,443
<br />GeneralExpense
<br />920.9269CIPREBATESRESIDENTIAL57,90767,05037,703
<br />920.927CIPREBATESCOMMERCIAL232,200222,200146,859
<br />920.9271CIPADMINISTRATION85,30181,6684,377
<br />920.9272CIPMARKETING47,00046,00017,326
<br />920.9273CIPLABOR100,512100,083142,996
<br />920.9274CIPREBATESLOWINCOME18,50015,50012,000
<br />920.9275CIPLOWINCOMELABOR9,75015,5008,874
<br />920.9281ENVIRONMENTALCOMPLIANCE34,00032,20030,134
<br />920.9306MISCGENERALEXPENSE2,5002,500(47)
<br />TotalforGeneralExpense:587,670582,701400,225
<br />36,864,17234,336,285
<br />TotalExpenses(beforeOperatingTransfers)38,542,498
<br />OperatingTransfer
<br />OperatingTransfer/OtherFunds
<br />597.8262TRANSFERTOCITYELKRIVERREVENUE1,455,4581,374,7681,340,218
<br />TotalforOperatingTransfer/OtherFunds:1,455,4581,374,768134,218
<br />Utilities&LaborDonated
<br />597.8261UTILITIES&LABORDONATEDTOCITY230,000230,000229,085
<br />TotalforUtilities&LaborDonated:230,000230,000229,086
<br />TotalOperatingTransfer
<br />TotalforTotalOperatingTransfer:1,685,4581,604,7681,569,304
<br />NetIncomeProfit(Loss)2,047,4951,351,5482,896,266
<br />67
<br />
|