|
Exhibit 3-E
<br />Elk River Municipal Utilities
<br />2019 Test Year Allocation Factors
<br />CommercialCommercial
<br />TotalResidentialNon-demandDemandIndustrial
<br />Demand Allocation Factors
<br />12 Coincident Peak (kW) 631,217 216,353 60,320 246,455 108,089
<br />12 CP100.0%34.3%9.6%39.0%17.1%
<br />1 Coincident Peak (kW) 63,289 23,518 5,926 24,387 9,459
<br />1 CP100.0%37.2%9.4%38.5%14.9%
<br />1 Non-coincident Peak (kW) 82,060 34,616 8,346 28,690 10,408
<br />1 NCP100.0%42.2%10.2%35.0%12.7%
<br />Energy Allocation Factors
<br />Retail Energy Req. (kWh) 325,232,320 96,153,850 26,797,714 118,410,356 83,870,400
<br />RE100.0%29.6%8.2%36.4%25.8%
<br />Customers
<br />Number of Customers 12,080 10,523 1,329 226 2
<br />C100.0%87.1%11.0%1.9%0.0%
<br />Customer Facilities Allocation Factor
<br />Weighted Number of Cust 21,299 10,523 1,994 6,782 2,000
<br />CF100.0%49.4%9.4%31.8%9.4%
<br />Customer Service Allocation Factor
<br />Weighted Number of Cust 13,667 10,523 1,994 1,130 20
<br />CS100.0%77.0%14.6%8.3%0.1%
<br />Revenue Allocator
<br />Sum Other Rev Reqs$ 33,824,413$ 11,685,739 $ 3,054,657$ 12,115,517$ 6,968,500
<br />R100.0%34.5%9.0%35.8%20.6%
<br />page 1 of 1
<br />171
<br />
|