ERMUSR FINANCIALS 01-13-2004FINANCIAL INDEX
FOR THE JANUARY 13, 2003 REGULAR MEETING OF THE ELK RIVER UTILITIES COMMISSION
PAGE
CASH FLOWS 1
PRODUCTION REPORT 2
ELECTRIC SALES REPORT 3
.............. 4
WATER SALES REPORT 5
6
CUSTOMERS BILLED .............. 7
.............. 8
NOTE: FINANCIALS ARE ABBREVIATED THIS MEETING
iii
8
Im
$;��
m
as
Ilam
Iln
is
a
SII I
s
I
I
I
a
I
I
o
$
D
�
^
m
_
Cj
a
m
i
a"
a
81
e
s
a
8
ry
{
—
_ _ -
4
Y
e
e
I
mlm
m
8 G
Vg
8
_
8
_ I
S. ^I8
8
m 4
8
1
I
_
V
8. m�
$
Ip
q m
X 8
8
-
�
I
�
f
w
zz
W
v
n
u m'.
U
o
___
S
N 4
LL
Io
o
I
I
II
IpU
m N
'
U' i
mMOiYY N.. qmm
'NIDIOim �Q:N
�ij fpmV
a{N
i
I
I II
I
i
II d
I
I»
I
n
I
O' S
I a
60 _
0'O O 0 00
N
O
4IQ
CO
I
I I
I
I I
I I
m
I
I
i
I
Dln
Iq N mpmmm��
p {�
fi;
a1ry0
hfVNntml'rvNN
ryD10 Sobb `,'ry
• Y
I
^Sc
n min
«m:'n
25
Xl,m '
LTi
a
r
I
Ce In
n $
D
O
�•//
Y.
ppp
$IOD OQ
p y�
Oa S.00 O-'nIm
p85o�
S o
I
I
C
O
•
�
,
K,o''uioalm'mlR�a�ms
n �n jn
m
O O
n'.m�N:n:n
n
a
aIN$
$��j
S SIS a'SIS
nr
ry
a
Q
sE�ama
• m
C o
YI 6
Sei
"i C
"r'n'd
!1
0
CL
IrvV
i(n`IIN:fr:rylrvlm
fV
a^
!) W N
s's'n$§;$'P^m"
ry
O
'iN
O•
i0'..
Ary
ONO^�
rvIi'n...�
�•O
`gog`�op'
b���Ory
��o4o455lpgapqaQyffi
O�
.pqy,yp�y
�id�
mrv�ry
dd
-fl.
e�'n
i
$
$
emi��
$
$ --
lol
All
I
A
C
alb
�n
o -o o�n
ry m o
�I'n
IIR
U
n'.n �'9+'
n
ML
Illi
I�
ru'
I
a.S
gc mmgo nolm'min�i
l
l
:ul
�I
Ii
W
I
r
l
a
I
-o'.l.IDR�m
I
oo,.
��Oi
�l7'T
ISR<m5'B�S�
I
•O.ciololoio,00
c
„�
p
lI
l7 Wl�l
SIA
p
r
a
Y
c
gg
mIeIS1�:8N,$'mR�
0
gglg$gg
8
53
S
8
QR
oorm'�
c
:I�I'�'
�I�IIB.n'ry'g�$
n
T+m�TiF6$�Fbb
.idA
•cg'w al•B
8
"LL
�Vj�20�1�1=-X
N
Z
Io
s
U V
o t
8
&
Ila,l $
8 .
=
Y
Nm
3 81s
=
�RR
13;
A
-
I
FIS
v
„+I
mti
I
I
�a9w
9'8- R88� -RI;=
m8o=!
�:�='j-N
---
ity
w
ro n A e
ply _ = AAn
a�
w 2 j�'n!$ 8
II�XB
mAm
P me
pass$
=
n�8
m$
Bin
S
-_Nv-
-
i
L
o
8 8
X18 01
71,
$
� <...
X
�
N
$
n E
A SI
$
n� N H nt
♦.
I$y
�
H n
_
_I
V
I nH
nen
_
-
r
rV
:g
9
Y ^
n
x
'4m
4m
n
m
� o
4 o
n
n o
I
�a8�m
�
Doss
ar�
I=e=oi
=o
ovo
3,�s�`
ossa
ss�A
F
N N
N
iR 8
811
e
R!x
R
A.I
NRn
NN€
r
NI�NIA
A4
48r
.�
m<.
Rme :Am'Itz
, Nmn m� im
pO Baaw:eNu giYNtli i<''ii i—i •• O4.;.41,N�lg1 QR
�a'iiaa
3
I
a
°
1C'U
i
I
i i
<
I�
of
1_
w
D
U
n
1
g
!
j
J
s ¢
ry
1
-airc
:
iffi
II I
II
I
w
J
z
ry
!
J
z
�
z n n
p
9
V
I
n
-
Y_ Lpp
g
Y
'
.g :Y
rv'
N y
•
�
ii
I
_
_
nlry
ry
�
,
a
I
�
f
I
e
�
eI•
�
L$
e ;e
R
o o
c
.m
<
-
ly'n
I
mfr
q m
`•
U
I-
I
I
U
�
i
I
x
I
l r,L
:gyp
3
I Ilm
a
n
e
i
R
R
N
S2
Y
i
O n
N
n 0
I;
I
-
__-
_. _
N I N
N
f1
~
F
~ I
m
m•
m
a
5
NIN
m N n N 'm
A
m 1[I AIN, D >J (C]:M1 m N ml0 n O t.
O
N
O n N A m ',m
�-
my N-O�
O (7 N
m
e
Z
d OMNI
OI O C) A m O'
U
N
A
I I
N ANI IC mN' Pim
t7
m (p O m O i(I A O O' m ^ N•m t7 m'('I
mld
~,N
Z
-I-I-
- ^ - - - - -
v P 0 D N N v
la
Q
m'O
mi
CJ'1
Q
("i
N
mi
(+IINIi
m
m
Q'm
d
A
m1n.
m
m,
^ :� l
m O m O
'.N
...
N
m0
Ni
N
�
O
N
f7
(7
N
IN
f7
(7
Y NIM
N
N
N
(7
Cl
�N
N l7 C'i
O
�Q'1�I^ItI.._
U
V
tNG
O
0
m
n
m
d
p}fid
O
N
m
Q
m
ml's
'NO
n
IN [7 mN
Q
Z
n
n
A
CPi CIS O
f7
Ir mY
r
W
d
n
m
o+
D:m
m•m
an
m
d
D'.S
N'n
�
m
r
v
m
v
h
m
D
m n m O'm
m N n c_' I<om
m
m
A
N m'OP N.n
'm
O
f�
i
d
N
d
y
N
m
d
0
N
N
d
9
d
N'
m
DIN
Nid
m
d
m
O
d
m
t7
m no :n P
N,m
Q
Q
Q
d
m
m.:lf in n'. iA lm
iD
O
m � O',f
O
O
O:O
O
p
O
O
O
O c O O O OO
B
O
O
S
O
OOmmNd
TmO
iNmnN
Nn YP�I
�ON.,,mVmmf
OmemppO
IO
OOCOp
:0Om
ANa
IOpQN
m NO
'i
m
dOyN
mNm
Ili
mm
m D D N :,Q;
N
N
N
N
N
N
N
N
NN
�N
N
N
N
N
N
'P
N N P mIN
N
m
m
N O m m mIN-S
m m nIA Alm ih A
y
N
n
O
O
N
N
N
mi
n'd
m
Q
d
m
m
Qd
�
dN
m
m
m m Ain.
m
ml
i
p
I
In
O
N
I
I
I
r
m
n
m
m
m
m
m
m
N
m
mm
n
N
a
Ln
N
m
rn
m
m N.^ n
m'.
m
m
N
O
n
O
ei
-
e
ry
c4
2v
W
n
m
On
tC
D!
ONNm
mmNp
m
v
om
n
W
dONIN
d
m
nto
NNm
fD
d
mmOD
m m
m
mn
o
n
m
t7
m
tG
pj
N
i 161.6
N
N
N
N
N'NNI
N
N
N
d
N
N d d
N
d
th
d
C
N
P
a
I.
C
p
OO
OogON
O0
80
0
o
0OSS
O
O
OOOp
COD
SOS
O
C(d7
0SO0
hM
OO
OmN
o,0N0N
mmn
NP
C
+
O
O
Ol
Ny(mOS
I
N
lel
V
tR
N
N
Cpmm1
NmOOm
J
H
Ol
m
O
O
T
m
d
N
0Im
y m
N
IN
O
A
NQf
a
a
N
O
m
m
N
d
m
m
Nd
NO
m
m
O
N
m
N
m
m
NIN
N'm
mm
lfp
�'
pmp
m
m
m
m m A
0mj
m
N
Oml
W
N
N
N
N
N
N
N
N
NIN
N
N
N
N
N
N
NIN
N
N
N
N
N
N
N 1414
m
N
N
m
n
ml
N
I
O
N
N
C!
y
H
I
I
rc
v
J
A
my
N
n
M1
m
n
m
�.I0
d
r2WQ
W]ZW
N
.
mO
hO
h
O
IN_
Nr
mmmpN
Nntnd7
N^
' Q
n
m
A_
nOOmS
m_
N
O
O
Ny
N
N
0
Of
Oi_
d
n
N
dd
On
O
O
m
G
N
mQ
mmnnN
G>
W
N
N
N
N
N
N
N
N
N
N
N
N
N
N
N
N
N
N
N
d
Y
d
O
m
�p
N
fh Ol Oi
Vl mim
N
A
N
tG
m
n
m
N
�
C
C
'00
0
O
JOOOSS
a
J
S
SSSS
0000
o
O
O
000
Ob00
0000
O
O
O
O
O_
O
O
i0
S
O
O
O
O
S
O
O
O
O
S
S
O
S:O'O
S
00
O
S
O
Z
m
N
0
O
nN
r
m
p
m
m
CY
m
t0
N
fG
m
N
N
m
m
O
m
0
W 10.E
S
O
W
N
m
m
N
N
N
n
N
N
O
m
N
O
NN
N
N
N
N
Q
N
m
m
N
m
N'
'
�
'
{^y
�^
^
m
O
N
e-
m
OO
C
O IO I m
N
A
m
m
K
�
c
e
aL
4
4
e
o
g
q
qc
q>
q
qa
7
11;
L
L
iq
m
a
5
2
V
~ O
Z
m Q N
N N N
N
m I I
I
IN t1
- - - - - - m'O -
�0
o
N
Q
N
N
m CI 'N
N
m,m
N m'm'm
'N
16
16 lli
N!
'.N
N 'N
N
m I
~ p
1
I
p
V
Q Z
W
m
Q
m h
m
(")
I
P
O]
N
(G ISI T
In 1% e^
f0
N
P
N
I
n
w
m
O
q
Ol ', N_
N
0
O
H
O
�'
N
m
N
pNp
Oi m
-
N
f0
Q MI
�
W
O
N 11(
1A
Q
fN0
W
S
O
O
O
O
O
OO
O
O
O O S
O
O
O
O
O
O
O
O'
O
O
O O
O
I
n
N m
N
O
O
f0
O
IfI
f0 !i "N!
Fa.. J
N
p A
m 'V
N
A
m
M
d
yNy 9
0
n
fh
A In
N
V
tD N m
O"
A0
(O
O
N
O Q
t0
O
m
T
tO
N
O
A
V
Q
m
tyO
m
{tp7
N
V
Nl
m
Q
B t`9 m
P
P
m
Q
Q
NI
U �
U
I
N
A
OQ
S
N N
m
ap
O O
m
Of
n
O t0 1
A
tp
m
Q
-
Ol
G
N
P.N
N
III
N O'
1
A
Of
m
O! 1010
f0
b
n
Of
Q
th
Ol
Q Im
N
It
mM
O
�G W
N
�p
0
I(f
N
OJ
p 10 Y]
N
6)
OI
T
Cl
Of N
I[I
O1
T A
0
f i
w
O
O
O
S
C'J
O
O
OS
S
"
O
SI ;S:O
O
S
S
O
S !S
O
O
O
O
A
tp
QICfi
p
N
n
OI ;N jO
a
9^
1`
O
b
O P
m
h
m O
m
$, Z
m
N
h In
O�
N
tp
{h A
01
^
t0
m
S
n
IMtO
n
Of
mQ
N
N
pn
m Ol
N
Of
N
m
Ol
yO
QH
m
Q
N
t7
N
N Q
^
N
N
N m
N
U�3
I
II i
IN
♦G! IN
Q
C.
O
P
A
N
b CJ
n
N
Q
W
N
A
P
n
O
Q
IN
O
m
O
N
IN
fG
O
N
N
N N N
N
N
N
N N N'.N
N
m
N
IN N
N
m
IN
N
N
N, 'N
m
Zf
1
W
N
SIU
I
I
IR
N
C' OI1
S
N
O
IR
N
ONi it
0
O
a
W
O
t i
Ni "i
N
0
0 m 0
N$
.14
py
¢N
pN
O
O
N
t`N9
lO
O
m T
N
O
OCl
N
OWf
W N
N
N
W
p
WO
7
.=
yy tD
N �
N
Q
<
t'l
6)
m
Q O Oi
t0 m IN
C
m
Q
N
m
m
N
C
m
N
m
N
r
{Np
Opi
N 1�
N
^
N
m Q
Cl
Q
Q O
fD
WIC
_!_
J!p
S
S
OSI
O
8
8
S 1010
O
O
cog
S
S
S
O O
QIJ
HIy
O
O
o OI
S
O
y
O
O O
' O
O
O
-0.0.0.
O
�O b
G
1A
A O
O
10
Z,
m^
tG
Q
Q gyp'
CJ n'.
Q
N
A
p
Ol
01 P T
Q
W
<
1A
0
fO
N
N N
O
T
n
n
m
n
OC A
�p
O
A
O� N
A
O
c0
u�
m
N
m
F
N
Q
O
qIF
17.n
m
O
N
m ♦O t+l
Q
N
T
Q
Q
r
yO
Q
Q
N
N N
N
N N
m
RY
R
0aRR
V
Y
Yaa
Y
m
r
m m
e
N b
1
lid
o
w
i
l
¢m
i_if=8^
magas_
'_—
`
7-,
J--T a�
ry
Y
I
¢�
n: iv.nrvn.v ti:tirvrvti:.. .. �. ^. vv �i,ry -v .v .v .vn ry
rvn
Iry
ry v.v rvrv�ryIry
ry
I
rvtivnry n
vv.�ry I
rvl
I
O
!
�.
Iry
N
1 v
yy
$a$�min
nma$
I
-eammrlrm $
$.c
------
m tnm
m C
_ _
o
q
m
f
-
ry
6'�
I
O
f
fj-
?_�
ma
-
a�
_i--
^
III
'
V
Glry
I
I'
I
—r
m �
r--
«�;
I
-
a
fj
,l
i j
r4;:
'aa
I
SEEM
8a.
$I$8
$$8 sr81
h8R$
-..n8 8$8$8888
�
$88$m$8
a$a
mn.r,�o
m8mn
m
pi
mm
8
�
cm
.i
I
I
i
Ia-
r t
I
'I^lmem
II
m$
€T
e
a
r
m
e
i
�am
---.
,�ITI
$ _ --=
s$
_--
s
gig$
�n�
maman�r'�a.�$a
am€a$aa ma$$mmr
„ri
$
Js
WS
L
$
a$s$e
a$
'v.'.m
�x
asl� a"aor
$$x
mea
m�sae
Jai
e
--
-RRrv!-
-<:
m
a
<
o
$m�
um
ib6gd�4LL�.F
$$$4�44.n$!4449
II
I$.a.I
v�g
11
III I
$I $1
NINA
rfw
n -
m
`I
. „„„.$I.
-- _
. -----
-__-... ------ . _. —--------
x
�
--------- — -- -----------....
------------------
.!.-
^
IIII
1
1 !
III
I I
�i
s`.
III
I
I !
o
innh n
mm
�m'
' I
�
111'1
mla
mmimmm
=
Iml
mlm
I
clsIF
I
I
'1111
I
e�
I$n
$,_I_
I'
IIII
ml_'a;�
_
R;�m
�11_m•m
ml
I
I
I
in
YS
-
I In
'i
uo
I
IS�m�a$w$w
mmlmlm$m^',$am$$88m
—
�$$�$��Hef
„
I�Iel��x
F'I�ia�maF�
me�ll��lx�a
i II
I !IIII
I
I���mmemnnReme3m,
_3g1:
_
__I'29e:^n
:
�
�
�
e^
mo4
eas
�9mm=?'
n
a�I
5IR
aI§Nmms
R
n
I
Y
W
��uuu
R��
3w�
im
�
Sm$F8A
:ern
�
..
..
llII
ml
8
m
q
g $cac$cmc$c9c9
f
E'8.
4Y
ddb
-
oI.,%w
Di
vii Ji OIO.00OOb'8
'$Im�B�$z4
�
bl
od$o
y
_;
�i