|
Exhibit 3-C
<br /> Elk River Municipal Utilities
<br /> 2015 Test Year Allocation Factors
<br /> Commercial Large
<br /> Total Residential Non-demand Demand Demand
<br /> Demand Allocation Factors
<br /> 12 Coincident Peak(kW) 517,841 161,710 55,223 187,316 113,592
<br /> 12 CP 100.0% 31.2% 10.7% 36.2% 21.9%
<br /> 1 Coincident Peak(kW) 54,209 21,692 6,309 16,377 9,830
<br /> 1 CP 100.0% 40.0% 11.6% 30.2% 18.1%
<br /> 1 Non-coincident Peak(kW) 64,586 24,103 7,192 22,846 10,446
<br /> 1 NCP 100.0% 37.3% 11.1% 35.4% 16.2%
<br /> Energy Allocation Factors
<br /> Retail Energy Req.(kWh) 281,858,667 80,773,471 26,329,449 93,412,847 81,342,900
<br /> RE 100.0% 28.7% 9.3% 33.1% 28.9%
<br /> Wholesale Energy Req.(kWh) 294,441,957 85,745,296 27,950,582 96,800,878 83,945,201
<br /> WE 100.0% 29.1% 9.5% 32.9% 28.5%
<br /> Customers
<br /> Number of Customers 10,374 9,205 1,018 149 2
<br /> C 100.0% 88.7% 9.8% 1.4% 0.0%
<br /> Customer Facilities Allocation Factor
<br /> Weighted Number of Cust 22,691 9,205 2,036 7,450 4,000
<br /> CF 100.0% 40.6% 9.0% 32.8% 17.6%
<br /> Customer Service Allocation Factor
<br /> Weighted Number of Cust 11,338 9,205 1,527 596 10
<br /> CS 100.0% 81.2% 13.5% 5.3% 0.1%
<br /> Revenue Allocator
<br /> Sum Other Rev Reqs $ 31,117,388 $ 10,472,018 $ 3,115,352 $ 10,105,022 $ 7,424,995
<br /> R 100.0% 33.7% 10.0% 32.5% 23.9%
<br /> 7A
<br />
|