|
ELK RIVER MUNICIPAL UTILITIES
<br />ELK RIVER, MINNESOTA
<br />STATEMENTS OF REVENUES, EXPENSES AND CHANGES IN NET POSITION
<br />FOR PERIOD ENDING SEPTEMBER 2025
<br />2025
<br />SEPTEMBER
<br />2024
<br />SEPTEMBER
<br />2025
<br />YTD
<br />2024
<br />YTD
<br />2025
<br /> YTD
<br />BUDGET
<br />2025 YTD
<br />Bud Var%
<br />2024 v. 2025
<br />Actual Var%
<br /> YTD
<br />VARIANCE
<br />2025
<br /> ANNUAL
<br />BUDGETWater
<br />404,895 2,595,399527,713 2,873,716 Total Revenue 3,168,992 10 224,066,913 573,593
<br />Expenses
<br /> Production Expense
<br />MTCE OF STRUCTURES 8,791 95,5148,705 101,25094,170 (7)(1)135,000 (1,343)
<br />8,705 94,170 101,250 8,791 95,514(7)(1)Total For Production Expense:135,000 (1,343)
<br /> Pumping Expense
<br />SUPERVISION 6,557 53,0257,292 56,99959,063 4 1176,000 6,037
<br />ELECTRIC & GAS UTILITIES 23,969 196,01626,931 232,499218,846 (6)12310,000 22,830
<br />SAMPLING 977 18,0601,887 18,11218,445 2 224,150 385
<br />CHEMICAL FEED 2,877 30,0014,307 37,50037,056 (1)2450,000 7,054
<br />MTCE OF WELLS 21,621 148,05519,390 150,000139,764 (7)(6)200,000 (8,291)
<br />SCADA - PUMPING 3,954 10,006(738)9,0007,321 (19)(27)12,000 (2,684)
<br />59,070 480,498 504,112 59,956 455,166(5)6Total For Pumping Expense:672,150 25,331
<br /> Distribution Expense
<br />MTCE OF WATER MAINS 13,106 73,95216,953 131,249139,585 6 89175,000 65,632
<br />LOCATE WATER LINES 1,325 10,7502,622 15,00022,082 47 10520,000 11,331
<br />MTCE OF WATER SERVICES 0 003750(100)05000
<br />WATER METER SERVICE 5,576 48,8568,357 52,49966,491 27 3670,000 17,635
<br />BACKFLOW DEVICE INSPECTION 1,378 15,5693,332 18,95017,559 (7)1323,160 1,989
<br />MTCE OF CUSTOMERS SERVICE 2,727 24,6553,016 26,25025,415 (3)335,000 760
<br />WATER MAPPING 986 15,23886712,75021,784 71 4317,000 6,545
<br />FIBER MAPPING 0 0011,2500 (100)015,000 0
<br />MTCE OF WATER HYDRANTS - PU 680 19,4462,490 16,49913,891 (16)(29)22,000 (5,555)
<br />MTCE OF WATER HYDRANTS - PR 0 4,1921064,5003,124 (31)(25)6,000 (1,067)
<br />WATER CLOTHING/PPE 0 9,4518611,25011,254 0 1915,000 1,802
<br />WAGES WATER 750 5,7978307,4996,761 (10)1710,000 964
<br />TRANSPORTATION EXPENSE 1,472 15,6571,650 18,00017,711 (2)1324,000 2,054
<br />WATER PERMIT 0 26,255027,00020,382 (25)(22)27,000 (5,873)
<br />40,313 366,044 353,075 28,006 269,8244 36Total For Distribution Expense:459,660 96,219
<br /> Depreciation & Amortization
<br />DEPRECIATION 100,101 907,199115,207 994,3991,038,555 4 141,325,865 131,355
<br />115,207 1,038,555 994,399 100,101 907,1994 14Total For Depreciation & Amortization:1,325,865 131,355
<br /> Interest Expense
<br />INTEREST EXPENSE - BONDS 3,266 30,7993,050 28,96628,966 0 (6)38,117 (1,833)
<br />78
|