|
Electric
<br />2026 Annual
<br />Budget
<br />2025 Annual
<br />Budget
<br /> 2024 Annual
<br />Actual
<br />Revenue
<br />Operating Revenue
<br />Elk River
<br />440.4411 ELECT SALES - ELK RIVER RESIDENTIAL 14,974,097 14,008,158 13,251,717
<br />440.4412 ELECT SALES - ELK RIVER NON-DEMAND 3,713,891 3,561,585 3,380,961
<br />440.4413 ELECT SALES - ELK RIVER DEMAND 19,613,601 18,661,634 18,070,331
<br />440.4461 PCA SALES REVENUE - ELK RIVER RESIDENTIA 1,606,960 1,522,422 1,025,603
<br />440.4462 PCA SALES REVENUE - ELK RIVER NON-DEMAND 438,601 423,422 281,655
<br />440.4463 PCA SALES REVENUE - ELK RIVER DEMAND 2,959,444 2,908,507 1,970,023
<br />Total for Elk River:43,306,594 41,085,728 37,980,291
<br />Otsego
<br />440.4416 ELECT SALES - OTSEGO RESIDENTIAL 1,703,416 1,546,756 1,507,482
<br />440.4417 ELECT SALES - OTSEGO NON-DEMAND 552,105 499,327 502,612
<br />440.4418 ELECT SALES - OTSEGO DEMAND 1,716,440 1,587,578 1,506,463
<br />440.4464 PCA SALES REVENUE - OTSEGO RESIDENTIAL 182,804 168,103 115,206
<br />440.4465 PCA SALES REVENUE - OTSEGO NON-DEMAND 49,894 46,753 42,531
<br />440.4466 PCA SALES REVENUE - OTSEGO DEMAND 249,654 225,212 163,551
<br />Total for Otsego:4,454,313 4,073,730 3,837,844
<br />Rural Big Lake
<br />440.4421 ELECT SALES - BIG LAKE RESIDENTIAL 208,507 199,360 184,523
<br />440.4422 ELECT SALES - BIG LAKE NON-DEMAND 4,675 4,811 4,256
<br />440.4467 PCA SALES REVENUE - BIG LAKE RESIDENTIAL 22,376 21,667 14,318
<br />440.4468 PCA SALES REVENUE - BIG LAKE NON-DEMAND 6,107 6,026 297
<br />Total for Rural Big Lake:241,665 231,863 203,394
<br />Dayton
<br />440.4431 ELECT SALES - DAYTON RESIDENTIAL 222,309 212,064 196,738
<br />440.4432 ELECT SALES - DAYTON NON-DEMAND 41,376 40,466 37,667
<br />440.4469 PCA SALES REVENUE - DAYTON RESIDENTIAL 23,857 23,047 14,964
<br />440.447 PCA SALES REVENUE - DAYTON NON-DEMAND 6,512 6,410 2,789
<br />Total for Dayton:294,054 281,987 252,159
<br />Public St & Hwy Lighting
<br />440.4414 ELECT SALES - SEC LTS 280,000 261,000 260,838
<br />Total for Public St & Hwy Lighting:280,000 261,000 260,838
<br />Other Electric Sales
<br />440.455 SUB-STATION CREDIT 4,800 4,800 4,800
<br />440.4554 RATE INCREASE - - -
<br />Total for Other Electric Sales:4,800 4,800 4,800
<br />Total for Operating Revenue:48,581,426 45,939,108 42,539,326
<br />Other Operating Revenue
<br />Interest/Dividend Income
<br />460.4691 INTEREST & DIVIDEND INCOME 350,000 350,000 338,144
<br />Total for Interest/Dividend Income:350,000 350,000 338,144
<br />Customer Penalties
<br />470.4701 CUSTOMER DELINQUENT PENALTIES 305,000 285,000 295,143
<br />Total for Customer Penalties:305,000 285,000 295,143
<br />Connection Fees
<br />470.4702 DISCONNECT & RECONNECT CHARGE 255,000 150,000 317,234
<br />Total for Connection Fees:255,000 150,000 317,234
<br />Misc Revenue
<br />470.4703 MISC ELEC REVENUE - TEMP CHG 3,000 2,500 2,830
<br />470.4704 STREET LIGHT 25,000 10,000 23,400
<br />470.4715 TRANSMISSION INVESTMENTS 680,000 600,000 625,244
<br />470.4722 MISC NON-UTILITY 110,000 110,000 219,986
<br />470.4723 GAIN ON DISPOSITION OF PROPERTY 25,000 25,000 8,600
<br />470.4739 PERA PENSION REVENUE - - 77,740
<br />470.477 CONTRIBUTIONS FROM CUSTOMERS 350,000 225,000 690,934
<br />470.478 CONTRIBUTIONS FROM GRANTS - - -
<br />Total for Misc Revenue:1,193,000 972,500 1,648,734
<br />Total Other Revenue
<br />Total for Total Other Revenue:2,103,000 1,757,500 2,599,256
<br />Total Revenue 50,684,426 47,696,608 45,138,582
<br />Expenses
<br />Purchased Power
<br />540.5551 PURCHASED POWER 24,051,075 23,315,291 22,154,018
<br />540.5553 ENERGY ADJUSTMENT CLAUSE 7,608,286 7,284,338 6,436,680
<br />Total for Purchased Power:31,659,362 30,599,628 28,590,698 3%
<br />Operating & Mtce Expense
<br />540.5461 OPERATING SUPERVISION 160,783 150,000 137,836
<br />540.5471 DIESEL OIL FUEL - - 160
<br />540.5472 NATURAL GAS 27,501 30,000 21,926
<br />540.5483 ELECTRIC & WATER CONSUMPTION - PLANT 65,208 65,000 58,033
<br />540.5484 PLANT SUPPLIES & OTHER EXPENSE 12,000 15,000 9,756
<br />540.5491 MISC POWER GENERATION EXPENSE 1,000 1,000 641
<br />540.5521 MAINTENANCE OF STRUCTURE - PLANT 15,000 20,000 13,914
<br />540.5531 MTCE OF PLANT ENGINES/GENERATORS 500 5,000 4,177
<br />ELK RIVER MUNICIPAL UTILITIES
<br />ELK RIVER, MINNESOTA
<br />2026 ELECTRIC BUDGET
|