|
Exhibit 3-F
<br />Commercial/Allocation
<br />Total Residential Industrial Factor
<br />Plant
<br />Demand 874,259 451,526 422,732 Peak Day
<br />Commodity 500,144 245,657 254,487 Commodity
<br />Total Plant 1,374,402$ 697,183$ 677,219$
<br />Distribution
<br />Distribution Demand 884,954 457,050 427,904 Peak Day
<br />Customer Facilities 710,000 410,662 299,338 CF
<br />Total Distribution 1,594,954$ 867,712$ 727,242$
<br />Customer
<br />Customer Service 139,845 102,491 37,354 CS
<br />Total Customer Service 139,845$ 102,491$ 37,354$
<br />Revenue Component
<br />Other Revenue (631,723) (338,777) (292,946) R
<br />Margin 333,525 178,861 154,664 R
<br />Total Revenue (298,198)$ (159,916)$ (138,282)$
<br />Total Revenue Requirements 2,811,004$ 1,507,470$ 1,303,534$
<br />Total Revenues 2,811,004$ 1,564,571$ 1,246,433$
<br />Percent Revenue Requirements 100.0%53.6%46.4%
<br />Percent Revenues 100.0%55.7%44.3%
<br />Percent Change 0.0%-3.6%4.6%
<br />Revenue Req/1000 gallons 3.669 4.006 3.344
<br />Revenue/1000 gallons 3.669 4.158 3.197
<br />Elk River Municipal Utilities
<br />2024 Test Year Allocation of Revenue Requirements
<br />page 1 of 1
|