|
ELK RIVER MUNICIPAL UTILITIES
<br />ELK RIVER, MINNESOTA
<br />STATEMENTS OF REVENUES, EXPENSES AND CHANGES IN NET POSITION
<br />FOR PERIOD ENDING JULY 2022
<br />2022
<br />JULY
<br />2021
<br />JULY
<br />2022
<br />YTD
<br />2021
<br />YTD
<br />2022
<br /> YTD
<br />BUDGET
<br />2022 YTD
<br />Bud Var%
<br />2021 v. 2022
<br />Actual Var%
<br /> YTD
<br />VARIANCE
<br />2022
<br /> ANNUAL
<br />BUDGETElectric
<br />ELECTRIC & WATER CONSUMPTI 2,264 14,3242,619 16,91614,546 (14)229,000 221
<br />BANK FEES 206 1,3571431,4581,084 (26)(20)2,500 (273)
<br />LEGAL FEES 1,400 14,0371,689 18,66618,129 (3)2932,000 4,091
<br />AUDITING FEES 893 9,8931,503 10,52310,523 0 618,040 630
<br />INSURANCE 13,066 91,70514,239 106,682105,680 (1)15182,884 13,974
<br />UTILITY SHARE - DEFERRED COM 6,899 76,2876,978 72,04182,349 14 8123,500 6,062
<br />UTILITY SHARE - MEDICAL/DENT 52,956 492,01458,495 542,416537,218 (1)9847,000 45,203
<br />UTILITY SHARE - PERA 23,115 152,55822,435 163,333158,219 (3)4280,000 5,660
<br />UTILITY SHARE - FICA 22,223 146,87821,848 154,583153,142 (1)4265,000 6,264
<br />EMPLOYEE SICK PAY 8,430 73,26911,681 77,59789,372 15 22133,025 16,102
<br />EMPLOYEE HOLIDAY PAY 13,005 63,13913,585 66,81452,519 (21)(17)146,991 (10,620)
<br />EMPLOYEE VACATION & PTO PA 16,155 138,66021,198 144,246152,471 6 10231,961 13,811
<br />UPMIC DISTRIBUTION 0 26,091030,00021,815 (27)(16)60,000 (4,276)
<br />LONGEVITY PAY 0 0001,550 0 001,550
<br />CONSULTING FEES 1,850 25,06249232,08354,690 70 11855,000 29,628
<br />TELEPHONE 2,825 17,19956818,25818,092 (1)531,300 893
<br />ADVERTISING 340 7,4841,085 7,5838,814 16 1813,000 1,330
<br />DUES & SUBSCRIPTIONS - FEES 10,628 177,19510,697 76,04670,011 (8)(60)130,365 (107,184)
<br />SCHOOLS & MEETINGS 6,002 60,7577,860 122,200103,843 (15)71224,212 43,085
<br />MTCE OF GENERAL PLANT & OFFI 596 4,1756094,3754,266 (2)27,500 90
<br />265,834 2,152,555 2,232,243 243,592 2,118,728(4)2Total For Administrative Expense:3,784,278 33,826
<br /> General Expense
<br />CIP REBATES - RESIDENTIAL 6,581 24,4405,335 33,77929,687 (12)2157,907 5,247
<br />CIP REBATES - COMMERCIAL 32,424 43,7221,260 135,45062,386 (54)43232,200 18,664
<br />CIP - ADMINISTRATION 424 3,2943,653 49,7586,241 (87)8985,301 2,946
<br />CIP - MARKETING 2,308 20,0553,364 27,41617,608 (36)(12)47,000 (2,447)
<br />CIP - LABOR 11,303 85,57911,202 58,63284,948 45 (1)100,512 (631)
<br />CIP REBATES - LOW INCOME 0 6,635010,7914,185 (61)(37)18,500 (2,450)
<br />CIP - LOW INCOME LABOR 774 6,2097425,6876,073 7 (2)9,750 (136)
<br />ENVIRONMENTAL COMPLIANCE 3,095 18,7152,906 18,19618,196 0 (3)34,000 (519)
<br />MISC GENERAL EXPENSE (3)5,908(2)1,458148 (90)(97)2,500 (5,760)
<br />28,463 229,474 341,171 56,907 214,562(33)7Total For General Expense:587,670 14,911
<br /> Total Expenses(before Operating Transfers)
<br />3,975,597 21,845,5234,369,334 22,356,88024,909,842 11 1438,542,498 3,064,318
<br />Operating Transfer 79
|