|
Exhibit 3-F
<br />Commercial Commercial Allocation
<br />Total Residential Non-demand Demand Industrial Factor
<br />Power Supply
<br />Demand 7,627,313 2,798,434 767,187 2,795,776 1,265,917 12 CP
<br />Energy 21,471,075 7,096,496 2,003,332 7,628,532 4,742,715 RE
<br />Total Power Supply 29,098,388$ 9,894,929$ 2,770,519$ 10,424,308$ 6,008,632$
<br />Distribution
<br />Demand 5,830,344 2,522,847 611,038 1,973,727 722,732 1 NCP
<br />Customer Facilities 3,049,274 1,580,404 294,044 904,440 270,386 CF
<br />Total Distribution 8,879,618$ 4,103,250$ 905,082$ 2,878,167$ 993,118$
<br />Customer
<br />Customer Service 1,720,514 1,339,069 249,142 127,721 4,582 CS
<br />Total Customer Service 1,720,514$ 1,339,069$ 249,142$ 127,721$ 4,582$
<br />Revenue Component
<br />Operating Expenses 370,351$ 143,083 36,614 125,292 65,363 R
<br />Other Operating Income (873,214) (337,360) (86,329) (295,412) (154,112) R
<br />Non-Operating Income (1,247,803) (482,080) (123,362) (422,138) (220,223) R
<br />Transfer to City 1,527,629 590,189 151,027 516,804 269,609 R
<br />Margin 2,672,669 1,032,567 264,230 904,176 471,695 R
<br />Total Revenue 2,449,632$ 946,399$ 242,180$ 828,722$ 432,332$
<br />Total Revenue Requirements 42,148,152$ 16,283,647$ 4,166,924$ 14,258,918$ 7,438,663$
<br />Total Revenues 42,148,152$ 16,583,227$ 4,401,535$ 13,875,362$ 7,288,029$
<br />Percent Revenue Requirements 100.0%38.6%9.9%33.8%17.6%
<br />Percent Revenues 100.0%39.3%10.4%32.9%17.3%
<br />Percent Change 0.0%-1.8%-5.3%2.8%2.1%
<br />Revenue Req/kWh 0.132 0.154 0.140 0.125 0.105
<br />Revenue/kWh 0.132 0.157 0.147 0.122 0.103
<br />Elk River Municipal Utilities
<br />2024 Test Year Allocation of Revenue Requirements
<br />page 1 of 1
|