RGE-NYSEG Rate increase detail, 2016

7/26/2019 RGE-NYSEG Rate increase detail, 2016

1/278


2/278


3/278

RG&E Electric Service

Classes kWh kW Load Factor Delivery Bill Total Bill Delivery Bill Total Bill

Delivery Bill

Change $

Delivery Bill

Change %

Total Bill

Change $

Total Bill

Change %

SC No. 1 Residential 600 N/A N/A $ 48.08 $ 96.43 $ 49.19 $ 96.11 $ 1.10 2.3% $ (0.31) (0.3%)

SC No. 2 General Service

Small Commercial 300 N/A N/A $ 34.30 $ 58.82 $ 34.79 $ 58.60 $ 0.49 1.4% $ (0.22) (0.4%)


Demand 100,375 275 50% $ 5,728.26 $ 13,182.00 $ 5,769.21 $ 12,986.41 $ 40.96 0.7% $ (195.59) (1.5%)


Demand 7,300 25 40% $ 604.89 $ 1,156.27 $ 617.51 $ 1,151.69 $ 12.62 2.1% $ (4.58) (0.4%)

SC No. 8 Large General

Service Primary 766,500 1500 70% $ 28,711.83 $ 83,424.56 $ 29,181.33 $ 82,087.72 $ 469.50 1.6% $ (1,336.84) (1.6%)SC No. 8 Large General

Service Secondary 219,000 500 60% $ 9 ,865.02 $ 25,756.09 $ 10,125.41 $ 25,500.38 $ 260.39 2.6% $ (255.71) (1.0%)


Service SubT Comm. 766,500 1500 70% $ 23,954.41 $ 79,427.82 $ 24,323.78 $ 77,990.84 $ 369.37 1.5% $ (1,436.98) (1.8%)


Service SubT Ind. 657,000 1,500 60% $ 22,148.47 $ 67,894.72 $ 22,628.73 $ 66,826.69 $ 480.26 2.2% $ (1,068.03) (1.6%)


Service Transmission 2,190,000 6000 50% $ 75,868.40 $ 228,355.90 $ 77,248.84 $ 224,575.35 $ 1,380.44 1.8% $ (3,780.55) (1.7%)


Service SubStation 219,000 500 60% $ 8,337.33 $ 24,225.47 $ 8,568.48 $ 23,940.52 $ 231.15 2.8% $ (284.95) (1.2%)SC No. 9 General Service

Time of Use 12,775 25 70% $ 660.27 $ 1,597.80 $ 671.56 $ 1,578.97 $ 11.28 1.7% $ (18.82) (1.2%)

RG&E Electric Service

Classes kWh kW Load Factor Delivery Bill Total Bill Delivery Bill Total Bill

Delivery Bill

Change $

Delivery Bill

Change %

Total Bill

Change $

Total Bill

Change %

SC No. 1 Residential 600 N/A N/A $ 49.19 $ 96.11 $ 51.58 $ 98.50 $ 2.39 4.9% $ 2.39 2.5%


Small Commercial 300 N/A N/A $ 34.79 $ 58.60 $ 35.84 $ 59.65 $ 1.05 3.0% $ 1.05 1.8%


Demand 100,375 275 50% $ 5,769.21 $ 12,986.41 $ 6,025.56 $ 13,242.75 $ 256.34 4.4% $ 256.34 2.0%

SC No 7 General Service

Rate Year 1 Bill

(Monthly)

Rate Year 2 Bill

(Monthly)

Case No 15-E-0285 et al.

Summary of Typical Electric Bill Impacts

Rate Year 1 Bill Impact


Rate Year 1 Bill vs. Current Bill

(Monthly)

Current Bill

(Monthly)

Rate Year 1 Bill

(Monthly)

Rate Year 2 Bill vs. Rate Year 1 Bill

(Monthly)

Rochester Gas and Electric Corporation

NYSEG & RG&E Bill Impacts Summary

Page 3 of 5

2/19/2016


4/278

NYSEG Gas Service Classes Therms Delivery Bill Total Bil l Delivery Bil l Total Bill

Delivery Bill

Change $

Delivery Bill

Change %

Total Bill

Change $

Total Bill

Change %

SC No. 1 Residential Heat - Annual Bill 980 $ 568.60 $ 1,111.40 $ 578.38 $ 1,129.35 $ 9.79 1.7% $ 17.95 1.6%

SC No. 1 Residential Heat - Monthly Bill 80 $ 51.52 $ 95.83 $ 52.87 $ 97.84 $ 1.35 2.6% $ 2.01 2.1%

SC No. 1 Residential Non Heat - Annual

Bill 309 $ 325.47 $ 496.62 $ 335.24 $ 508.96 $ 9.77 3.0% $ 12.34 2.5%

SC No. 1 Residential Non Heat - Monthly

Bill 20 $ 23.68 $ 34.76 $ 24.29 $ 34.88 $ 0.61 2.6% $ 0.12 0.4%

SC No. 2 General Sales Service - Monthly

Bill 250 $ 123.77 $ 260.03 $ 124.83 $ 263.17 $ 1.06 0.9% $ 3.14 1.2%

SC No. 1T Large Firm Transportat ion -

Monthly Bill 30 ,000 $ 5,262.13 n /a $ 4,808.18 n/a $ (453 .94) -8 .6% n/a n /a

SC No. 5T Small Firm Transportation -

Monthly Bill 10 ,000 $ 2,349.59 n /a $ 2,160.01 n/a $ (189 .57) -8 .1% n/a n /a

NYSEG Gas Service Classes Therms Delivery Bill Total Bil l Delivery Bil l Total Bill

Delivery Bill

Change $

Delivery Bill

Change %

Total Bill

Change $

Total Bill

Change %

SC No. 1 Residential Heat - Annual Bill 980 $ 578.38 $1,129.35 $ 619.39 $1,170.36 $ 41.01 7.1% $ 41.01 3.6%


SC No. 1 Residential Non Heat - AnnualBill 309 $ 335.24 $ 508.96 $ 355.51 $ 529.23 $ 20.27 6.0% $ 20.27 4.0%


Bill 20 $ 24.29 $ 34.88 $ 25.55 $ 36.12 $ 1.26 5.2% $ 1.24 3.5%

SC No. 2 General Sales Service - Monthly

Bill 250 $ 124.83 $ 263.17 $ 133.59 $ 271.93 $ 8.76 7.0% $ 8.76 3.3%

SC No. 1T Large Firm Transportat ion -

Monthly Bill 30,000 $ 4,808.18 n/a $ 5,263.89 n/a $ 455.71 9.5% n/a n/a

SC No. 5T Small Firm Transportation -

Monthly Bill 10000 $ 2,160.01 n/a $ 2,320.91 n/a $ 160.90 7.4% n/a n/a

Rate Year 2 Bill ImpactRate Year 1 Bill

(Monthly and Annual)

Rate Year 2 Bill





Rate Year 2 Bill


Rate Year 3 Bill




Case No 15-G-0824 et al.

Summary of Typical Gas Bill Impacts

Rate Year 1 Bill ImpactCurrent Bill


Rate Year 1 Bill




New York State Electric & Gas Corporation


Page 4 of 5

2/19/2016


5/278

RG&E Gas Service Classes Therms Delivery Bil l Total Bil l Delivery Bil l Total Bil l

Delivery Bill

Change $

Delivery Bill

Change %

Total Bill

Change $

Total Bill

Change %

SC No. 1 Residential Heat - Annual Bill 949 $ 453.63 $ 946.02 $ 481.47 $ 967.20 $ 27.84 6.1% $ 21.19 2.2%



Bill 519 $ 341.58 $ 610.86 $ 355.21 $ 620.85 $ 13.63 4.0% $ 9.99 1.6%


Bill 40 $ 27.60 $ 48.35 $ 28.62 $ 49.09 $ 1.03 3.7% $ 0.74 1.5%

SC No. 1 Commercial Sales Service -

Monthly Bill 200 $ 67.43 $ 169.65 $ 73.55 $ 174.37 $ 6.12 9.1% $ 4.72 2.8%

SC No. 1 Industrial Sales Service -

Monthly Bill 1,000 $ 252.20 $ 763.32 $ 281.41 $ 785.51 $ 29.21 11.6% $ 22.19 2.9%

SC No. 1 Municipal Sales Service -

Monthly Bill 750 $ 196.80 $ 580.14 $ 219.13 $ 597.21 $ 22.33 11.3% $ 17.07 2.9%

SC3 Transportation Service - Monthly Bill 30,000 $ 3,677.92 n/a $ 3,907.55 n/a $ 229.63 6.2% n/a n/a

RG&E Gas Service Classes Therms Delivery Bil l Total Bil l Delivery Bil l Total Bil l

Delivery Bill

Change $

Delivery Bill

Change %

Total Bill

Change $

Total Bill

Change %

SC No. 1 Residential Heat - Annual Bill 949 $ 481.47 $967.20 $ 500.16 $985.89 $ 18.69 3.9% $ 18.69 1.9%



Bill 519 $ 355.21 $620.85 $ 365.23 $630.87 $ 10.03 2.8% $ 10.03 1.6%


Bill 40 $ 28.62 $ 49.09 $ 29.39 $ 49.86 $ 0.77 2.7% $ 0.77 1.6%

SC No. 1 Commercial Sales Service -

Monthly Bill 200 $ 73.55 $ 174.37 $ 77.42 $ 178.24 $ 3.87 5.3% $ 3.87 2.2%

SC No. 1 Industrial Sales Service -

Monthly Bill 1,000 $ 281.41 $ 785.51 $ 299.35 $ 803.46 $ 17.95 6.4% $ 17.95 2.3%

SC No. 1 Municipal Sales Service -

Monthly Bill 750 $ 219.13 $ 597.21 $ 232.88 $ 610.96 $ 13.75 6.3% $ 13.75 2.3%

SC3 - Transportation Service 30,000 $ 3,907.55 n/a $ 4,040.72 n/a $ 133.17 3.4% n/a n/a

Rate Year 2 Bill ImpactRate Year 1 Bill


Rate Year 2 Bill




Case No 15-G-0826 et al.

Summary of Typical Gas Bill Impacts

Rate Year 1 Bill ImpactCurrent Bill


Rate Year 1 Bill




Rochester Gas and Electric Corporation


Page 5 of 5

2/19/2016


6/278

Including Supply

kWh Present Bill Rate Year 1 Bill Amount Percent # of Customers

100 $26.90 $27.24 $0.34 1.3% 18,917

200 $37.63 $38.23 $0.60 1.6% 41,488

300 $48.36 $49.22 $0.86 1.8% 58,089

400 $59.10 $60.22 $1.12 1.9% 64,950

500 $69.83 $71.21 $1.38 2.0% 65,758

600 $80.56 $82.20 $1.64 2.0% 61,599

700 $91.30 $93.19 $1.90 2.1% 55,097

800 $102.03 $104.19 $2.16 2.1% 46,558

900 $112.76 $115.18 $2.42 2.1% 38,290

1,000 $123.50 $126.17 $2.68 2.2% 30,784

1,100 $134.23 $137.16 $2.94 2.2% 23,9731,200 $144.96 $148.16 $3.19 2.2% 18,555

1,500 $177.16 $181.13 $3.97 2.2% 33,515

2,000 $230.83 $236.10 $5.27 2.3% 19,466

3,000 $338.16 $346.02 $7.86 2.3% 8,862

Present Bill UOM SC1

CC M thl 15 11$

increase / (decrease)


Electric Rates

Monthly Total Bill Impact

PSC No. 120 S.C. 1 Residential

NYSEG Electric Rate Year 1

Page 1 of 34

02/19/2016


7/278

Including Supply

kWh Peak Off Peak Present Bill Rate Year 1 Bill Amount Percent # of Customers

300 210 90 $47.98 $48.81 $0.83 1.7% 10,776400 280 120 $57.81 $58.89 $1.08 1.9% 6,945

500 350 150 $67.63 $68.97 $1.33 2.0% 9,003

600 420 180 $77.46 $79.04 $1.58 2.0% 9,885

700 490 210 $87.29 $89.12 $1.83 2.1% 10,327

800 560 240 $97.11 $99.20 $2.08 2.1% 9,927

900 630 270 $106.94 $109.27 $2.33 2.2% 9,526

1,000 700 300 $116.77 $119.35 $2.58 2.2% 8,759

1,500 1,050 450 $165.90 $169.73 $3.83 2.3% 30,631

2,000 1,400 600 $215.03 $220.11 $5.08 2.4% 15,490

2,500 1,750 750 $264.17 $270.49 $6.33 2.4% 7,149

3,000 2,100 900 $313.30 $320.88 $7.58 2.4% 2,9704,000 2,800 1,200 $411.56 $421.64 $10.08 2.4% 1,742

5,000 3,500 1,500 $509.83 $522.41 $12.58 2.5% 401

6,000 4,200 1,800 $608.10 $623.17 $15.07 2.5% 165

7,000 4,900 2,100 $706.36 $723.93 $17.57 2.5% 224


CC Monthly 17.40$

kWh Delivery Charge On Peak kWh 0.02980$

kWh Delivery Charge Off Peak kWh 0.02980$

$


PSC No. 120 S.C. 8 Residential Day/Night


Electric Rates



Page 2 of 34

02/19/2016


8/278

Including Supply

kWh Peak Mid Peak Off Peak Present Bill Rate Year 1 Bill Amount Percent # of Customers

1,000 140 570 290 $129.88 $130.97 $1.09 0.8% 456

2,000 280 1,140 580 $234.42 $236.52 $2.10 0.9% 802

3,000 420 1,710 870 $338.95 $342.06 $3.11 0.9% 806

4,000 560 2,280 1,160 $443.48 $447.61 $4.12 0.9% 698

5,000 700 2,850 1,450 $548.02 $553.15 $5.13 0.9% 391

6,000 840 3,420 1,740 $652.55 $658.69 $6.14 0.9% 2447,000 980 3,990 2,030 $757.09 $764.24 $7.15 0.9% 178

8,000 1,120 4,560 2,320 $861.62 $869.78 $8.16 0.9% 111

9,000 1,260 5,130 2,610 $966.16 $975.32 $9.17 0.9% 68

10,000 1,400 5,700 2,900 $1,070.69 $1,080.87 $10.18 1.0% 47

15,000 2,100 8,550 4,350 $1,593.36 $1,608.59 $15.23 1.0% 122

20,000 2,800 11,400 5,800 $2,116.03 $2,136.31 $20.27 1.0% 39

30,000 4,200 17,100 8,700 $3,161.37 $3,191.74 $30.37 1.0% 35

40,000 5,600 22,800 11,600 $4,206.72 $4,247.18 $40.47 1.0% 12

50,000 7,000 28,500 14,500 $5,252.06 $5,302.62 $50.56 1.0% 7


CC Monthly 24.11$


kWh Delivery Charge Mid Peak kWh 0.03360$


SBC per kWh kWh 0.000587$

RPS per kWh kWh 0.002796$

EEPS per kWh kWh 0.003252$

RSS per kWh kWh 0.002108$

TSAS per kWh kWh 0 001553$



Electric Rates


PSC No. 120 S.C. 12 Residential TOU


Page 3 of 34

02/19/2016


9/278

Including Supply

kWh Present Bill Rate Year 1 Bill Amount Percent # of Customers

300 $53.66 $55.31 $1.65 3.1% 37,333400 $65.10 $67.27 $2.17 3.3% 6,709

500 $76.54 $79.24 $2.70 3.5% 5,125

600 $87.99 $91.21 $3.22 3.7% 3,812

700 $99.43 $103.17 $3.74 3.8% 2,628

800 $110.87 $115.14 $4.26 3.8% 1,988

900 $122.32 $127.10 $4.79 3.9% 1,538

1,000 $133.76 $139.07 $5.31 4.0% 1,244

1,100 $145.20 $151.03 $5.83 4.0% 1,006

1,200 $156.64 $163.00 $6.36 4.1% 739

1,500 $190.97 $198.90 $7.92 4.1% 1,4982,000 $248.19 $258.72 $10.54 4.2% 1,007

2,500 $305.40 $318.55 $13.15 4.3% 272

3,000 $362.61 $378.38 $15.77 4.3% 78

3,500 $419.83 $438.21 $18.38 4.4% 37

8,000 $934.75 $976.66 $41.90 4.5% 110


CC Monthly 17.60$

kWh D li Ch All H kWh 0 03248$



Electric Rates


PSC No. 120 S.C. 6 Non Residential


Page 4 of 34

02/19/2016


10/278

Including Supply


300 180 120 $52.73 $53.52 $0.79 1.5% 615

400 240 160 $63.26 $64.28 $1.02 1.6% 196500 300 200 $73.79 $75.05 $1.26 1.7% 185

600 360 240 $84.32 $85.81 $1.49 1.8% 169

700 420 280 $94.85 $96.58 $1.73 1.8% 167

800 480 320 $105.38 $107.34 $1.97 1.9% 119

900 540 360 $115.91 $118.11 $2.20 1.9% 112

1,000 600 400 $126.44 $128.87 $2.44 1.9% 106

1,100 660 440 $136.97 $139.64 $2.67 2.0% 88

1,200 720 480 $147.50 $150.40 $2.91 2.0% 76

1,500 900 600 $179.08 $182.70 $3.61 2.0% 165

2,000 1,200 800 $231.73 $236.52 $4.79 2.1% 159

2,500 1,500 1,000 $284.38 $290.35 $5.97 2.1% 74

3,000 1,800 1,200 $337.03 $344.17 $7.14 2.1% 36

3,500 2,100 1,400 $389.68 $398.00 $8.32 2.1% 15

5,000 3,000 2,000 $547.62 $559.48 $11.85 2.2% 38


CC Monthly 20.41$




RPS per kWh kWh 0.002796$

EEPS kWh kWh 0 003252$



Electric Rates


PSC No. 120 S.C. 9 Non Residential Day/Night


Page 5 of 34

02/19/2016


11/278

Including Supply

PSC No. 120 S.C. 2 - Non Residential Secondary

Kw Load Factor kWh Present Bill Rate Year 1 Bill Amount Percent # of Customers

5 20% 730 $124.34 $130.47 $6.13 4.9% 4,260

5 30% 1,095 $155.22 $160.73 $5.51 3.5% 1,880

5 40% 1,460 $186.10 $190.99 $4.89 2.6% 960

5 50% 1,825 $216.97 $221.24 $4.27 2.0% 546

5 60% 2,190 $247.85 $251.50 $3.65 1.5% 348

5 70% 2,555 $278.73 $281.76 $3.03 1.1% 183

5 80% 2,920 $309.60 $312.02 $2.42 0.8% 142

5 90% 3,285 $340.48 $342.28 $1.80 0.5% 125

-

25 20% 3,650 $548.36 $561.05 $12.69 2.3% 6,567

25 30% 5,475 $702.74 $712.34 $9.60 1.4% 7,997

25 40% 7,300 $857.12 $863.63 $6.51 0.8% 6,393

25 50% 9,125 $1,011.51 $1,014.92 $3.42 0.3% 3,702

25 60% 10,950 $1,165.89 $1,166.21 $0.32 0.0% 1,787

25 70% 12,775 $1,320.27 $1,317.50 ($2.77) -0.2% 770

25 80% 14,600 $1,474.65 $1,468.80 ($5.86) -0.4% 373

25 90% 16,425 $1,629.04 $1,620.09 ($8.95) -0.5% 186

-100 20% 14,600 $2,138.40 $2,175.71 $37.31 1.7% 672

100 30% 21,900 $2,755.94 $2,780.88 $24.94 0.9% 861

100 40% 29,200 $3,373.47 $3,386.04 $12.58 0.4% 1,446

100 50% 36,500 $3,991.00 $3,991.21 $0.21 0.0% 1,491

100 60% 43,800 $4,608.53 $4,596.38 ($12.16) -0.3% 1,095

100 70% 51,100 $5,226.06 $5,201.54 ($24.52) -0.5% 580

100 80% 58,400 $5,843.60 $5,806.71 ($36.89) -0.6% 244

100 90% 65,700 $6,461.13 $6,411.87 ($49.26) -0.8% 75

-

300 20% 43,800 $6,378.53 $6,481.49 $102.96 1.6% 71

300 30% 65,700 $8,231.13 $8,296.99 $65.86 0.8% 115

300 40% 87,600 $10,083.73 $10,112.49 $28.76 0.3% 243

300 50% 109,500 $11,936.32 $11,927.98 ($8.34) -0.1% 289

300 60% 131 400 $13 788 92 $13 743 48 ($45 44) 0 3% 229



Electric Rates



Page 6 of 34

02/19/2016


12/278

Including Supply

PSC No. 120 S.C. 2 HLF- Non Residential Secondary


5 20% 730 $115.46 $124.55 $9.09 7.9% -

5 30% 1,095 $144.05 $152.63 $8.58 6.0% -

5 40% 1,460 $172.63 $180.70 $8.07 4.7% -

5 50% 1,825 $201.22 $208.77 $7.55 3.8% -

5 60% 2,190 $229.81 $236.85 $7.04 3.1% -

5 70% 2,555 $258.39 $264.92 $6.53 2.5% -

5 80% 2,920 $286.98 $292.99 $6.01 2.1% 1

5 90% 3,285 $315.56 $321.06 $5.50 1.7% 5

-

25 20% 3,650 $503.95 $531.47 $27.52 5.5% -

25 30% 5,475 $646.88 $671.84 $24.96 3.9% -

25 40% 7,300 $789.81 $812.20 $22.39 2.8% -

25 50% 9,125 $932.74 $952.57 $19.83 2.1% -

25 60% 10,950 $1,075.67 $1,092.93 $17.26 1.6% 1

25 70% 12,775 $1,218.60 $1,233.30 $14.70 1.2% 4

25 80% 14,600 $1,361.52 $1,373.66 $12.14 0.9% 23

25 90% 16,425 $1,504.45 $1,514.02 $9.57 0.6% 20

-100 20% 14,600 $1,960.77 $2,057.42 $96.64 4.9% -

100 30% 21,900 $2,532.49 $2,618.87 $86.38 3.4% -

100 40% 29,200 $3,104.21 $3,180.33 $76.12 2.5% -

100 50% 36,500 $3,675.93 $3,741.79 $65.87 1.8% -

100 60% 43,800 $4,247.64 $4,303.25 $55.61 1.3% 1

100 70% 51,100 $4,819.36 $4,864.71 $45.35 0.9% 1

100 80% 58,400 $5,391.08 $5,426.17 $35.09 0.7% 6

100 90% 65,700 $5,962.80 $5,987.63 $24.83 0.4% 11

-

300 20% 43,800 $5,845.64 $6,126.60 $280.96 4.8% -

300 30% 65,700 $7,560.80 $7,810.98 $250.18 3.3% -

300 40% 87,600 $9,275.95 $9,495.35 $219.40 2.4% -

300 50% 109,500 $10,991.10 $11,179.73 $188.63 1.7% -

300 60% 131 400 $12 706 25 $12 864 10 $157 85 1 2%


Electric Rates




Page 7 of 34

02/19/2016


13/278

Including Supply

PSC No. 120 S.C. 3P - Non Residential Primary


5 20% 730 $159.28 $179.51 $20.24 12.7% 3

5 30% 1,095 $188.59 $208.16 $19.56 10.4% 2

5 40% 1,460 $217.91 $236.80 $18.89 8.7% 1

5 50% 1,825 $247.23 $265.44 $18.21 7.4% 15 60% 2,190 $276.55 $294.08 $17.53 6.3% -

5 70% 2,555 $305.86 $322.72 $16.86 5.5% -

5 80% 2,920 $335.18 $351.36 $16.18 4.8% 3

5 90% 3,285 $364.50 $380.01 $15.51 4.3% -

-

25 20% 3,650 $502.22 $530.27 $28.06 5.6% 5

25 30% 5,475 $648.81 $673.48 $24.68 3.8% 7

25 40% 7,300 $795.39 $816.69 $21.30 2.7% 7

25 50% 9,125 $941.98 $959.90 $17.92 1.9% 10

25 60% 10,950 $1,088.57 $1,103.11 $14.54 1.3% 11

25 70% 12,775 $1,235.16 $1,246.32 $11.16 0.9% 4

25 80% 14,600 $1,381.75 $1,389.52 $7.78 0.6% -

25 90% 16,425 $1,528.34 $1,532.73 $4.40 0.3% -

-100 20% 14,600 $1,788.25 $1,845.63 $57.38 3.2% 13

100 30% 21,900 $2,374.60 $2,418.46 $43.86 1.8% 7

100 40% 29,200 $2,960.96 $2,991.29 $30.34 1.0% 20

100 50% 36,500 $3,547.31 $3,564.12 $16.81 0.5% 26

100 60% 43,800 $4,133.66 $4,136.96 $3.29 0.1% 11

100 70% 51,100 $4,720.02 $4,709.79 ($10.23) -0.2% 13

100 80% 58,400 $5,306.37 $5,282.62 ($23.75) -0.4% 5

100 90% 65,700 $5,892.72 $5,855.45 ($37.27) -0.6% 1

-

300 20% 43,800 $5,217.66 $5,353.23 $135.56 2.6% 10

300 30% 65,700 $6,976.72 $7,071.73 $95.00 1.4% 10

300 40% 87,600 $8,735.79 $8,790.22 $54.44 0.6% 26

300 50% 109,500 $10,494.85 $10,508.72 $13.87 0.1% 32

300 60% 131 400 $12 253 91 $12 227 22 ($26 69) 0 2% 25

Electric Rates





Page 8 of 34

02/19/2016


14/278

Including Supply

PSC No. 120 S.C. 3S - Non Residential SubTransmission


5 20% 730 $320.04 $379.56 $59.52 18.6% -

5 30% 1,095 $347.04 $406.08 $59.03 17.0% -

5 40% 1,460 $374.04 $432.59 $58.55 15.7% -

5 50% 1,825 $401.05 $459.11 $58.06 14.5% -

5 60% 2,190 $428.05 $485.63 $57.58 13.5% -

5 70% 2,555 $455.05 $512.14 $57.10 12.5% -

5 80% 2,920 $482.05 $538.66 $56.61 11.7% -

5 90% 3,285 $509.05 $565.18 $56.13 11.0% -

-

25 20% 3,650 $627.25 $682.01 $54.76 8.7% -

25 30% 5,475 $762.26 $814.59 $52.33 6.9% -

25 40% 7,300 $897.26 $947.17 $49.91 5.6% 1

25 50% 9,125 $1,032.27 $1,079.75 $47.49 4.6% -

25 60% 10,950 $1,167.27 $1,212.33 $45.06 3.9% -

25 70% 12,775 $1,302.28 $1,344.92 $42.64 3.3% -

25 80% 14,600 $1,437.28 $1,477.50 $40.22 2.8% -

25 90% 16,425 $1,572.29 $1,610.08 $37.79 2.4% -

-100 20% 14,600 $1,779.28 $1,816.18 $36.90 2.1% 2

100 30% 21,900 $2,319.30 $2,346.51 $27.20 1.2% -

100 40% 29,200 $2,859.32 $2,876.83 $17.51 0.6% 1

100 50% 36,500 $3,399.34 $3,407.16 $7.82 0.2% -

100 60% 43,800 $3,939.36 $3,937.49 ($1.87) 0.0% -

100 70% 51,100 $4,479.38 $4,467.82 ($11.56) -0.3% 2

100 80% 58,400 $5,019.41 $4,998.15 ($21.26) -0.4% 1

100 90% 65,700 $5,559.43 $5,528.48 ($30.95) -0.6% -

-

300 20% 43,800 $4,851.36 $4,840.63 ($10.73) -0.2% 1

300 30% 65,700 $6,471.43 $6,431.62 ($39.81) -0.6% -

300 40% 87,600 $8,091.49 $8,022.61 ($68.88) -0.9% 1

300 50% 109,500 $9,711.55 $9,613.59 ($97.96) -1.0% 1

300 60% 131 400 $11 331 61 $11 204 58 ($127 03) 1 1% 1


Electric Rates




Page 9 of 34

02/19/2016

NYSEG El i R Y 1


15/278

Including Supply

PSC No. 120 S.C. 7-1 - Non Residential Large General Service - Secondary

Kw Load Factor kWh Peak kWh Off Peak kWh Present Bill Rate Year 1 Bill Amount Percent # of Customers

25 20% 3,650 1,898 1,752 $624.18 $653.62 $29.44 4.7% 265

25 30% 5,475 2,847 2,628 $767.47 $795.20 $27.73 3.6% 251

25 40% 7,300 3,796 3,504 $910.76 $936.78 $26.02 2.9% 256

25 50% 9,125 4,745 4,380 $1,054.05 $1,078.36 $24.31 2.3% 212

25 60% 10,950 5,694 5,256 $1,197.35 $1,219.94 $22.60 1.9% 152

25 70% 12,775 6,643 6,132 $1,340.64 $1,361.52 $20.88 1.6% 93

25 80% 14,600 7,592 7,008 $1,483.93 $1,503.11 $19.17 1.3% 22

25 90% 16,425 8,541 7,884 $1,627.23 $1,644.69 $17.46 1.1% 7

100 20% 14,600 7,592 7,008 $2,143.18 $2,172.87 $29.68 1.4% 80

100 30% 21,900 11,388 10,512 $2,716.35 $2,739.19 $22.84 0.8% 87

100 40% 29,200 15,184 14,016 $3,289.53 $3,305.52 $15.99 0.5% 125

100 50% 36,500 18,980 17,520 $3,862.70 $3,871.85 $9.15 0.2% 205

100 60% 43,800 22,776 21,024 $4,435.87 $4,438.17 $2.30 0.1% 236

100 70% 51,100 26,572 24,528 $5,009.04 $5,004.50 ($4.54) -0.1% 268

100 80% 58,400 30,368 28,032 $5,582.21 $5,570.83 ($11.39) -0.2% 123

100 90% 65,700 34,164 31,536 $6,155.38 $6,137.15 ($18.23) -0.3% 1

500 20% 73,000 37,960 35,040 $10,244.55 $10,275.54 $30.99 0.3% 15

500 30% 109,500 56,940 52,560 $13,110.41 $13,107.17 ($3.24) 0.0% 24

500 40% 146,000 75,920 70,080 $15,976.27 $15,938.81 ($37.46) -0.2% 36

500 50% 182,500 94,900 87,600 $18,842.13 $18,770.44 ($71.69) -0.4% 88

500 60% 219,000 113,880 105,120 $21,707.98 $21,602.07 ($105.91) -0.5% 167

500 70% 255,500 132,860 122,640 $24,573.84 $24,433.70 ($140.14) -0.6% 213

500 80% 292,000 151,840 140,160 $27,439.70 $27,265.33 ($174.36) -0.6% 133

500 90% 328,500 170,820 157,680 $30,305.56 $30,096.97 ($208.59) -0.7% 24

1,000 20% 146,000 75,920 70,080 $20,371.27 $20,403.88 $32.61 0.2% 2

1,000 30% 219,000 113,880 105,120 $26,102.98 $26,067.15 ($35.84) -0.1% -

1,000 40% 292,000 151,840 140,160 $31,834.70 $31,730.41 ($104.29) -0.3% 2

1,000 50% 365,000 189,800 175,200 $37,566.41 $37,393.68 ($172.74) -0.5% 7

1 000 60% 438 000 227 760 210 240 $43 298 13 $43 056 94 ($241 19) 0 6% 11


Electric Rates




Page 10 of 34

02/19/2016

NYSEG El t i R t Y 1


16/278

Including Supply

PSC No. 120 S.C. 7-1 IHLF - Non Residential Large General Service - Secondary


25 20% 3,650 1,898 1,752 $610.26 $648.38 $38.12 6.2% -

25 30% 5,475 2,847 2,628 $753.47 $789.88 $36.41 4.8% -

25 40% 7,300 3,796 3,504 $896.68 $931.38 $34.70 3.9% -

25 50% 9,125 4,745 4,380 $1,039.89 $1,072.88 $32.99 3.2% -

25 60% 10,950 5,694 5,256 $1,183.10 $1,214.37 $31.28 2.6% -

25 70% 12,775 6,643 6,132 $1,326.30 $1,355.87 $29.57 2.2% -

25 80% 14,600 7,592 7,008 $1,469.51 $1,497.37 $27.86 1.9% -

25 90% 16,425 8,541 7,884 $1,612.72 $1,638.87 $26.14 1.6% 1

100 20% 14,600 7,592 7,008 $2,087.51 $2,151.93 $64.42 3.1% -

100 30% 21,900 11,388 10,512 $2,660.35 $2,717.92 $57.57 2.2% -

100 40% 29,200 15,184 14,016 $3,233.19 $3,283.91 $50.73 1.6% -

100 50% 36,500 18,980 17,520 $3,806.02 $3,849.90 $43.88 1.2% -

100 60% 43,800 22,776 21,024 $4,378.86 $4,415.90 $37.04 0.8% -

100 70% 51,100 26,572 24,528 $4,951.70 $4,981.89 $30.19 0.6% 1

100 80% 58,400 30,368 28,032 $5,524.53 $5,547.88 $23.35 0.4% -

100 90% 65,700 34,164 31,536 $6,097.37 $6,113.87 $16.50 0.3% 2

500 20% 73,000 37,960 35,040 $9,966.21 $10,170.85 $204.64 2.1% -

500 30% 109,500 56,940 52,560 $12,830.39 $13,000.81 $170.41 1.3% -

500 40% 146,000 75,920 70,080 $15,694.58 $15,830.77 $136.19 0.9% -

500 50% 182,500 94,900 87,600 $18,558.76 $18,660.72 $101.96 0.5% -

500 60% 219,000 113,880 105,120 $21,422.94 $21,490.68 $67.74 0.3% -

500 70% 255,500 132,860 122,640 $24,287.13 $24,320.64 $33.51 0.1% -

500 80% 292,000 151,840 140,160 $27,151.31 $27,150.60 ($0.71) 0.0% 1

500 90% 328,500 170,820 157,680 $30,015.50 $29,980.56 ($34.94) -0.1% 8

1,000 20% 146,000 75,920 70,080 $19,814.58 $20,194.49 $379.92 1.9% -

1,000 30% 219,000 113,880 105,120 $25,542.94 $25,854.41 $311.47 1.2% 1

1,000 40% 292,000 151,840 140,160 $31,271.31 $31,514.33 $243.02 0.8% 2

1,000 50% 365,000 189,800 175,200 $36,999.68 $37,174.25 $174.57 0.5% 8

1 000 60% 438 000 227 760 210 240 $42 728 05 $42 834 17 $106 12 0 2% 5


Electric Rates




Page 11 of 34

02/19/2016

NYSEG El t i R t Y 1


17/278

Including Supply

PSC No. 120 S.C. 7-2 - Non Residential Large General Service - Primary


500 20% 73,000 37,960 35,040 $9,675.11 $9,816.19 $141.08 1.5% 9

500 30% 109,500 56,940 52,560 $12,472.74 $12,579.60 $106.86 0.9% 18

500 40% 146,000 75,920 70,080 $15,270.38 $15,343.01 $72.63 0.5% 15

500 50% 182,500 94,900 87,600 $18,068.01 $18,106.42 $38.41 0.2% 25

500 60% 219,000 113,880 105,120 $20,865.65 $20,869.83 $4.18 0.0% 45

500 70% 255,500 132,860 122,640 $23,663.28 $23,633.24 ($30.04) -0.1% 62

500 80% 292,000 151,840 140,160 $26,460.91 $26,396.65 ($64.27) -0.2% 24

500 90% 328,500 170,820 157,680 $29,258.55 $29,160.06 ($98.49) -0.3% 4

1,000 20% 146,000 75,920 70,080 $18,940.38 $19,120.18 $179.80 0.9% 1

1,000 30% 219,000 113,880 105,120 $24,535.65 $24,647.00 $111.35 0.5% 2

1,000 40% 292,000 151,840 140,160 $30,130.91 $30,173.82 $42.90 0.1% 2

1,000 50% 365,000 189,800 175,200 $35,726.18 $35,700.64 ($25.55) -0.1% 2

1,000 60% 438,000 227,760 210,240 $41,321.45 $41,227.46 ($94.00) -0.2% 3

1,000 70% 511,000 265,720 245,280 $46,916.72 $46,754.28 ($162.45) -0.3% 27

1,000 80% 584,000 303,680 280,320 $52,511.99 $52,281.09 ($230.89) -0.4% 28

1,000 90% 657,000 341,640 315,360 $58,107.26 $57,807.91 ($299.34) -0.5% 3

1,500 20% 219,000 113,880 105,120 $28,205.65 $28,424.17 $218.52 0.8% -

1,500 30% 328,500 170,820 157,680 $36,598.55 $36,714.40 $115.85 0.3% 1

1,500 40% 438,000 227,760 210,240 $44,991.45 $45,004.63 $13.18 0.0% -

1,500 50% 547,500 284,700 262,800 $53,384.36 $53,294.86 ($89.50) -0.2% 2

1,500 60% 657,000 341,640 315,360 $61,777.26 $61,585.08 ($192.17) -0.3% -

1,500 70% 766,500 398,580 367,920 $70,170.16 $69,875.31 ($294.85) -0.4% 3

1,500 80% 876,000 455,520 420,480 $78,563.06 $78,165.54 ($397.52) -0.5% 8

1,500 90% 985,500 512,460 473,040 $86,955.97 $86,455.77 ($500.20) -0.6% 2

2,500 20% 365,000 189,800 175,200 $46,736.18 $47,032.15 $295.97 0.6% -

2,500 30% 547,500 284,700 262,800 $60,724.36 $60,849.20 $124.84 0.2% -

2,500 40% 730,000 379,600 350,400 $74,712.53 $74,666.25 ($46.28) -0.1% 1

2,500 50% 912,500 474,500 438,000 $88,700.70 $88,483.29 ($217.40) -0.2% 1

2 500 60% 1 095 000 569 400 525 600 $102 688 87 $102 300 34 ($388 53) 0 4% 1


Electric Rates




Page 12 of 34

02/19/2016



18/278

Including Supply

PSC No. 120 S.C. 7-2 IHLF - Non Residential Large General Service - Primary


25 20% 3,650 1,898 1,752 $852.95 $967.24 $114.29 13.4%

25 30% 5,475 2,847 2,628 $990.63 $1,103.21 $112.58 11.4%

25 40% 7,300 3,796 3,504 $1,128.30 $1,239.17 $110.87 9.8%

25 50% 9,125 4,745 4,380 $1,265.98 $1,375.14 $109.16 8.6%

25 60% 10,950 5,694 5,256 $1,403.66 $1,511.11 $107.45 7.7%

25 70% 12,775 6,643 6,132 $1,541.34 $1,647.08 $105.74 6.9%

25 80% 14,600 7,592 7,008 $1,679.02 $1,783.04 $104.02 6.2%

25 90% 16,425 8,541 7,884 $1,816.70 $1,919.01 $102.31 5.6%

100 20% 14,600 7,592 7,008 $2,182.27 $2,332.36 $150.09 6.9%

100 30% 21,900 11,388 10,512 $2,732.98 $2,876.23 $143.24 5.2%

100 40% 29,200 15,184 14,016 $3,283.70 $3,420.10 $136.40 4.2%

100 50% 36,500 18,980 17,520 $3,834.41 $3,963.97 $129.55 3.4%

100 60% 43,800 22,776 21,024 $4,385.13 $4,507.84 $122.71 2.8%

100 70% 51,100 26,572 24,528 $4,935.84 $5,051.70 $115.86 2.3%

100 80% 58,400 30,368 28,032 $5,486.56 $5,595.57 $109.02 2.0%

100 90% 65,700 34,164 31,536 $6,037.27 $6,139.44 $102.17 1.7% 1

500 20% 73,000 37,960 35,040 $9,271.99 $9,612.99 $341.00 3.7%

500 30% 109,500 56,940 52,560 $12,025.56 $12,332.33 $306.77 2.6%

500 40% 146,000 75,920 70,080 $14,779.13 $15,051.68 $272.55 1.8%

500 50% 182,500 94,900 87,600 $17,532.71 $17,771.03 $238.33 1.4%

500 60% 219,000 113,880 105,120 $20,286.28 $20,490.38 $204.10 1.0%

500 70% 255,500 132,860 122,640 $23,039.85 $23,209.73 $169.88 0.7%

500 80% 292,000 151,840 140,160 $25,793.42 $25,929.07 $135.65 0.5% 2

500 90% 328,500 170,820 157,680 $28,547.00 $28,648.42 $101.43 0.4% 7

1,000 20% 146,000 75,920 70,080 $18,134.13 $18,713.77 $579.64 3.2% 1

1,000 30% 219,000 113,880 105,120 $23,641.28 $24,152.47 $511.19 2.2% 3

1,000 40% 292,000 151,840 140,160 $29,148.42 $29,591.16 $442.74 1.5% 3

1,000 50% 365,000 189,800 175,200 $34,655.57 $35,029.86 $374.29 1.1% 3

1 000 60% 438 000 227 760 210 240 $40 162 72 $40 468 56 $305 84 0 8% 6


Electric Rates




Page 13 of 34

02/19/2016



19/278

Including Supply

PSC No. 120 S.C. 7-3 - Non Residential Large General Service - Sub Transmission


500 20% 73,000 37,960 35,040 $7,878.59 $7,882.42 $3.83 0.0% 4

500 30% 109,500 56,940 52,560 $10,595.46 $10,565.07 ($30.39) -0.3% 3

500 40% 146,000 75,920 70,080 $13,312.34 $13,247.72 ($64.62) -0.5% 5

500 50% 182,500 94,900 87,600 $16,029.21 $15,930.37 ($98.84) -0.6% 6

500 60% 219,000 113,880 105,120 $18,746.09 $18,613.02 ($133.06) -0.7% 5

500 70% 255,500 132,860 122,640 $21,462.96 $21,295.67 ($167.29) -0.8% 5

500 80% 292,000 151,840 140,160 $24,179.84 $23,978.32 ($201.51) -0.8% 8

500 90% 328,500 170,820 157,680 $26,896.71 $26,660.97 ($235.74) -0.9% 2

2,000 20% 292,000 151,840 140,160 $28,964.84 $28,343.10 ($621.74) -2.1% 1

2,000 30% 438,000 227,760 210,240 $39,832.33 $39,073.69 ($758.64) -1.9% 1

2,000 40% 584,000 303,680 280,320 $50,699.83 $49,804.29 ($895.54) -1.8% 5

2,000 50% 730,000 379,600 350,400 $61,567.33 $60,534.89 ($1,032.44) -1.7% 5

2,000 60% 876,000 455,520 420,480 $72,434.83 $71,265.49 ($1,169.34) -1.6% 4

2,000 70% 1,022,000 531,440 490,560 $83,302.32 $81,996.09 ($1,306.24) -1.6% 6

2,000 80% 1,168,000 607,360 560,640 $94,169.82 $92,726.69 ($1,443.14) -1.5% 9

2,000 90% 1,314,000 683,280 630,720 $105,037.32 $103,457.29 ($1,580.03) -1.5% 1

4,000 20% 584,000 303,680 280,320 $57,079.83 $55,623.99 ($1,455.84) -2.6% -

4,000 30% 876,000 455,520 420,480 $78,814.83 $77,085.19 ($1,729.64) -2.2% -

4,000 40% 1,168,000 607,360 560,640 $100,549.82 $98,546.39 ($2,003.44) -2.0% -

4,000 50% 1,460,000 759,200 700,800 $122,284.82 $120,007.58 ($2,277.24) -1.9% 1

4,000 60% 1,752,000 911,040 840,960 $144,019.81 $141,468.78 ($2,551.03) -1.8% 1

4,000 70% 2,044,000 1,062,880 981,120 $165,754.81 $162,929.98 ($2,824.83) -1.7% 1

4,000 80% 2,336,000 1,214,720 1,121,280 $187,489.80 $184,391.17 ($3,098.63) -1.7% 1

4,000 90% 2,628,000 1,366,560 1,261,440 $209,224.80 $205,852.37 ($3,372.43) -1.6% -

5,000 20% 730,000 379,600 350,400 $71,137.33 $69,264.44 ($1,872.89) -2.6% -

5,000 30% 1,095,000 569,400 525,600 $98,306.07 $96,090.94 ($2,215.14) -2.3% -

5,000 40% 1,460,000 759,200 700,800 $125,474.82 $122,917.43 ($2,557.39) -2.0% -

5,000 50% 1,825,000 949,000 876,000 $152,643.56 $149,743.93 ($2,899.63) -1.9% -

5 000 60% 2 190 000 1 138 800 1 051 200 $179 812 31 $176 570 43 ($3 241 88) 1 8%


Electric Rates




Page 14 of 34

02/19/2016



20/278

Including Supply

PSC No. 120 S.C. 7-3 IHLF - Non Residential Large General Service - Sub Transmission


500 20% 73,000 37,960 35,040 $7,571.45 $7,763.48 $192.03 2.5% -

500 30% 109,500 56,940 52,560 $10,274.76 $10,432.57 $157.81 1.5% 1

500 40% 146,000 75,920 70,080 $12,978.07 $13,101.65 $123.58 1.0% -

500 50% 182,500 94,900 87,600 $15,681.37 $15,770.73 $89.36 0.6% -

500 60% 219,000 113,880 105,120 $18,384.68 $18,439.81 $55.13 0.3% -

500 70% 255,500 132,860 122,640 $21,087.99 $21,108.89 $20.91 0.1% -

500 80% 292,000 151,840 140,160 $23,791.29 $23,777.98 ($13.32) -0.1% -

500 90% 328,500 170,820 157,680 $26,494.60 $26,447.06 ($47.54) -0.2% 2

2,000 20% 292,000 151,840 140,160 $27,736.29 $27,867.34 $131.04 0.5% -

2,000 30% 438,000 227,760 210,240 $38,549.52 $38,543.67 ($5.85) 0.0% 5

2,000 40% 584,000 303,680 280,320 $49,362.75 $49,219.99 ($142.75) -0.3% 3

2,000 50% 730,000 379,600 350,400 $60,175.97 $59,896.32 ($279.65) -0.5% 2

2,000 60% 876,000 455,520 420,480 $70,989.20 $70,572.65 ($416.55) -0.6% 7

2,000 70% 1,022,000 531,440 490,560 $81,802.43 $81,248.98 ($553.45) -0.7% 9

2,000 80% 1,168,000 607,360 560,640 $92,615.65 $91,925.30 ($690.35) -0.7% 3

2,000 90% 1,314,000 683,280 630,720 $103,428.88 $102,601.63 ($827.25) -0.8% 3

4,000 20% 584,000 303,680 280,320 $54,622.75 $54,672.48 $49.73 0.1% -

4,000 30% 876,000 455,520 420,480 $76,249.20 $76,025.13 ($224.07) -0.3% -

4,000 40% 1,168,000 607,360 560,640 $97,875.65 $97,377.79 ($497.87) -0.5% -

4,000 50% 1,460,000 759,200 700,800 $119,502.11 $118,730.44 ($771.66) -0.6% 2

4,000 60% 1,752,000 911,040 840,960 $141,128.56 $140,083.10 ($1,045.46) -0.7% 6

4,000 70% 2,044,000 1,062,880 981,120 $162,755.01 $161,435.75 ($1,319.26) -0.8% 2

4,000 80% 2,336,000 1,214,720 1,121,280 $184,381.47 $182,788.41 ($1,593.06) -0.9% 4

4,000 90% 2,628,000 1,366,560 1,261,440 $206,007.92 $204,141.06 ($1,866.86) -0.9% 5

5,000 20% 730,000 379,600 350,400 $68,065.97 $68,075.05 $9.07 0.0% -

5,000 30% 1,095,000 569,400 525,600 $95,099.04 $94,765.86 ($333.18) -0.4% 2

5,000 40% 1,460,000 759,200 700,800 $122,132.11 $121,456.68 ($675.42) -0.6% -

5,000 50% 1,825,000 949,000 876,000 $149,165.17 $148,147.50 ($1,017.67) -0.7% -

5 000 60% 2 190 000 1 138 800 1 051 200 $176 198 24 $174 838 32 ($1 359 92) 0 8% 1


Electric Rates




Page 15 of 34

02/19/2016



21/278

Including Supply

PSC No. 120 S.C. 7-4 - Non Residential Large General Service - Transmission


1,000 20% 146,000 75,920 70,080 $14,314.77 $14,577.45 $262.68 1.8% 1

1,000 30% 219,000 113,880 105,120 $19,839.73 $20,033.97 $194.23 1.0% -

1,000 40% 292,000 151,840 140,160 $25,364.70 $25,490.48 $125.78 0.5% -

1,000 50% 365,000 189,800 175,200 $30,889.66 $30,946.99 $57.33 0.2% 1

1,000 60% 438,000 227,760 210,240 $36,414.62 $36,403.51 ($11.12) 0.0% -

1,000 70% 511,000 265,720 245,280 $41,939.59 $41,860.02 ($79.56) -0.2% 1

1,000 80% 584,000 303,680 280,320 $47,464.55 $47,316.54 ($148.01) -0.3% -

1,000 90% 657,000 341,640 315,360 $52,989.51 $52,773.05 ($216.46) -0.4% -

7,500 20% 1,095,000 569,400 525,600 $94,914.30 $93,773.46 ($1,140.84) -1.2% -

7,500 30% 1,642,500 854,100 788,400 $136,351.53 $134,697.32 ($1,654.21) -1.2% 1

7,500 40% 2,190,000 1,138,800 1,051,200 $177,788.76 $175,621.17 ($2,167.58) -1.2% -

7,500 50% 2,737,500 1,423,500 1,314,000 $219,225.98 $216,545.03 ($2,680.95) -1.2% 3

7,500 60% 3,285,000 1,708,200 1,576,800 $260,663.21 $257,468.89 ($3,194.32) -1.2% -

7,500 70% 3,832,500 1,992,900 1,839,600 $302,100.44 $298,392.75 ($3,707.70) -1.2% -

7,500 80% 4,380,000 2,277,600 2,102,400 $343,537.67 $339,316.60 ($4,221.07) -1.2% 1

7,500 90% 4,927,500 2,562,300 2,365,200 $384,974.90 $380,240.46 ($4,734.44) -1.2% -

15,000 20% 2,190,000 1,138,800 1,051,200 $187,913.76 $185,153.47 ($2,760.28) -1.5% -

15,000 30% 3,285,000 1,708,200 1,576,800 $270,788.21 $267,001.19 ($3,787.03) -1.4% -

15,000 40% 4,380,000 2,277,600 2,102,400 $353,662.67 $348,848.90 ($4,813.77) -1.4% 1

15,000 50% 5,475,000 2,847,000 2,628,000 $436,537.13 $430,696.61 ($5,840.51) -1.3% -

15,000 60% 6,570,000 3,416,400 3,153,600 $519,411.59 $512,544.33 ($6,867.26) -1.3% -

15,000 70% 7,665,000 3,985,800 3,679,200 $602,286.04 $594,392.04 ($7,894.00) -1.3% -

15,000 80% 8,760,000 4,555,200 4,204,800 $685,160.50 $676,239.76 ($8,920.75) -1.3% -

15,000 90% 9,855,000 5,124,600 4,730,400 $768,034.96 $758,087.47 ($9,947.49) -1.3% 1

50,000 20% 7,300,000 3,796,000 3,504,000 $621,911.23 $611,593.52 ($10,317.70) -1.7% -

50,000 30% 10,950,000 5,694,000 5,256,000 $898,159.42 $884,419.24 ($13,740.18) -1.5% -

50,000 40% 14,600,000 7,592,000 7,008,000 $1,174,407.61 $1,157,244.95 ($17,162.66) -1.5% -

50,000 50% 18,250,000 9,490,000 8,760,000 $1,450,655.80 $1,430,070.67 ($20,585.14) -1.4% -

50 000 60% 21 900 000 11 388 000 10 512 000 $1 726 904 00 $1 702 896 38 ($24 007 62) 1 4%


Electric Rates




Page 16 of 34

02/19/2016



22/278

Including Supply

PSC No. 120 S.C. 7-4 IHLF - Non Residential Large General Service - Transmission


1,000 20% 146,000 75,920 70,080 $13,729.90 $14,123.25 $393.35 2.9% -

1,000 30% 219,000 113,880 105,120 $19,062.43 $19,387.33 $324.90 1.7% -

1,000 40% 292,000 151,840 140,160 $24,394.96 $24,651.41 $256.45 1.1% -

1,000 50% 365,000 189,800 175,200 $29,727.49 $29,915.49 $188.00 0.6% -

1,000 60% 438,000 227,760 210,240 $35,060.02 $35,179.57 $119.55 0.3% -

1,000 70% 511,000 265,720 245,280 $40,392.55 $40,443.65 $51.10 0.1% -

1,000 80% 584,000 303,680 280,320 $45,725.08 $45,707.73 ($17.35) 0.0% -

1,000 90% 657,000 341,640 315,360 $51,057.61 $50,971.81 ($85.80) -0.2% -

7,500 20% 1,095,000 569,400 525,600 $90,527.79 $90,366.96 ($160.83) -0.2% -

7,500 30% 1,642,500 854,100 788,400 $130,521.77 $129,847.56 ($674.20) -0.5% 1

7,500 40% 2,190,000 1,138,800 1,051,200 $170,515.74 $169,328.16 ($1,187.58) -0.7% -

7,500 50% 2,737,500 1,423,500 1,314,000 $210,509.72 $208,808.77 ($1,700.95) -0.8% 1

7,500 60% 3,285,000 1,708,200 1,576,800 $250,503.69 $248,289.37 ($2,214.32) -0.9% -

7,500 70% 3,832,500 1,992,900 1,839,600 $290,497.67 $287,769.97 ($2,727.69) -0.9% -

7,500 80% 4,380,000 2,277,600 2,102,400 $330,491.64 $327,250.58 ($3,241.06) -1.0% -

7,500 90% 4,927,500 2,562,300 2,365,200 $370,485.62 $366,731.18 ($3,754.44) -1.0% -

15,000 20% 2,190,000 1,138,800 1,051,200 $179,140.74 $178,340.46 ($800.28) -0.4% -

15,000 30% 3,285,000 1,708,200 1,576,800 $259,128.69 $257,301.67 ($1,827.02) -0.7% -

15,000 40% 4,380,000 2,277,600 2,102,400 $339,116.64 $336,262.88 ($2,853.76) -0.8% -

15,000 50% 5,475,000 2,847,000 2,628,000 $419,104.59 $415,224.08 ($3,880.51) -0.9% -

15,000 60% 6,570,000 3,416,400 3,153,600 $499,092.54 $494,185.29 ($4,907.25) -1.0% -

15,000 70% 7,665,000 3,985,800 3,679,200 $579,080.49 $573,146.50 ($5,933.99) -1.0% -

15,000 80% 8,760,000 4,555,200 4,204,800 $659,068.44 $652,107.70 ($6,960.74) -1.1% 2

15,000 90% 9,855,000 5,124,600 4,730,400 $739,056.39 $731,068.91 ($7,987.48) -1.1% -

50,000 20% 7,300,000 3,796,000 3,504,000 $592,667.84 $588,883.50 ($3,784.34) -0.6% -

50,000 30% 10,950,000 5,694,000 5,256,000 $859,294.34 $852,087.52 ($7,206.82) -0.8% -

50,000 40% 14,600,000 7,592,000 7,008,000 $1,125,920.84 $1,115,291.55 ($10,629.30) -0.9% -

50,000 50% 18,250,000 9,490,000 8,760,000 $1,392,547.34 $1,378,495.57 ($14,051.78) -1.0% -

50 000 60% 21 900 000 11 388 000 10 512 000 $1 659 1 3 84 $1 641 699 59 ($1 4 4 25) 1 1% 1


Electric Rates




Page 17 of 34

02/19/2016



23/278

Delivery Only

kWh Present Bill Rate Year 1 Bill Amount Percent # of Customers100 $19.57 $20.01 $0.44 2.2% 18,917

200 $22.98 $23.77 $0.79 3.4% 41,488

300 $26.39 $27.54 $1.14 4.3% 58,089

400 $29.80 $31.30 $1.50 5.0% 64,950

500 $33.21 $35.06 $1.85 5.6% 65,758

600 $36.62 $38.82 $2.20 6.0% 61,599

700 $40.03 $42.59 $2.55 6.4% 55,097

800 $43.44 $46.35 $2.91 6.7% 46,558

900 $46.85 $50.11 $3.26 7.0% 38,290

1,000 $50.26 $53.88 $3.61 7.2% 30,7841,100 $53.67 $57.64 $3.97 7.4% 23,973

1,200 $57.08 $61.40 $4.32 7.6% 18,555

1,500 $67.31 $72.69 $5.38 8.0% 33,515

2,000 $84.36 $91.51 $7.14 8.5% 19,466

3,000 $118.46 $129.14 $10.67 9.0% 8,862


CC Monthly 15.11$

kWh Delivery Charge All Hours kWh 0.03330$


Electric Rates

Monthly Delivery Bill Impact

PSC No. 120 S.C. 1 Residential



Page 18 of 34

02/19/2016



24/278

Delivery Only

kWh Peak Off Peak Present Bill Rate Year 1 Bill Amount Percent # of Customers300 210 90 $27.66 $28.78 $1.11 4.0% 10,776

400 280 120 $30.71 $32.17 $1.46 4.7% 6,945

500 350 150 $33.77 $35.57 $1.80 5.3% 9,003

600 420 180 $36.82 $38.97 $2.15 5.8% 9,885

700 490 210 $39.88 $42.36 $2.49 6.2% 10,327

800 560 240 $42.93 $45.76 $2.83 6.6% 9,927

900 630 270 $45.98 $49.16 $3.18 6.9% 9,526

1,000 700 300 $49.04 $52.56 $3.52 7.2% 8,759

1,500 1,050 450 $64.31 $69.54 $5.24 8.1% 30,631

2,000 1,400 600 $79.57 $86.53 $6.96 8.7% 15,490

2,500 1,750 750 $94.84 $103.52 $8.67 9.1% 7,149

3,000 2,100 900 $110.11 $120.50 $10.39 9.4% 2,970

4,000 2,800 1,200 $140.65 $154.47 $13.83 9.8% 1,742

5,000 3,500 1,500 $171.18 $188.45 $17.26 10.1% 401

6,000 4,200 1,800 $201.72 $222.42 $20.70 10.3% 165

7,000 4,900 2,100 $232.26 $256.39 $24.14 10.4% 224


CC Monthly 17.40$

$


Electric Rates


PSC No. 120 S.C. 8 Residential Day/Night



Page 19 of 34

02/19/2016



25/278

Delivery Only

kWh Peak Mid Peak Off Peak Present Bill Rate Year 1 Bill Amount Percent # of Customers

1,000 140 570 290 $60.12 $62.15 $2.03 3.4% 456

2,000 280 1,140 580 $94.89 $98.87 $3.98 4.2% 802

3,000 420 1,710 870 $129.66 $135.59 $5.93 4.6% 806

4,000 560 2,280 1,160 $164.44 $172.31 $7.87 4.8% 698

5,000 700 2,850 1,450 $199.21 $209.03 $9.82 4.9% 391

6,000 840 3,420 1,740 $233.98 $245.75 $11.77 5.0% 244

7,000 980 3,990 2,030 $268.75 $282.47 $13.71 5.1% 178

8,000 1,120 4,560 2,320 $303.53 $319.19 $15.66 5.2% 111

9,000 1,260 5,130 2,610 $338.30 $355.91 $17.61 5.2% 68

10,000 1,400 5,700 2,900 $373.07 $392.63 $19.56 5.2% 47

15,000 2,100 8,550 4,350 $546.93 $576.23 $29.29 5.4% 122

20,000 2,800 11,400 5,800 $720.80 $759.82 $39.03 5.4% 39

30,000 4,200 17,100 8,700 $1,068.52 $1,127.02 $58.50 5.5% 3540,000 5,600 22,800 11,600 $1,416.24 $1,494.22 $77.97 5.5% 12

50,000 7,000 28,500 14,500 $1,763.97 $1,861.41 $97.44 5.5% 7


CC Monthly 24.11$


kWh Delivery Charge Mid Peak kWh 0.03360$




Electric Rates


PSC No. 120 S.C. 12 Residential TOU



Page 20 of 34

02/19/2016



26/278

Delivery Only

kWh Present Bill Rate Year 1 Bill Amount Percent # of Customers300 $30.53 $32.46 $1.93 6.3% 37,333

400 $34.60 $37.14 $2.55 7.4% 6,709

500 $38.66 $41.83 $3.16 8.2% 5,125

600 $42.73 $46.51 $3.78 8.8% 3,812

700 $46.80 $51.19 $4.40 9.4% 2,628

800 $50.86 $55.88 $5.01 9.9% 1,988

900 $54.93 $60.56 $5.63 10.3% 1,538

1,000 $59.00 $65.24 $6.25 10.6% 1,244

1,100 $63.06 $69.93 $6.86 10.9% 1,006

1,200 $67.13 $74.61 $7.48 11.1% 739

1,500 $79.33 $88.66 $9.33 11.8% 1,498

2,000 $99.66 $112.08 $12.41 12.5% 1,007

2,500 $120.00 $135.49 $15.50 12.9% 272

3,000 $140.33 $158.91 $18.58 13.2% 78

3,500 $160.66 $182.33 $21.66 13.5% 37

8,000 $343.67 $393.07 $49.41 14.4% 110


CC Monthly 17.60$


Electric Rates


PSC No. 120 S.C. 6 Non Residential


Page 21 of 34

02/19/2016



27/278

Delivery Only


300 180 120 $32.78 $33.85 $1.07 3.3% 615400 240 160 $36.66 $38.06 $1.40 3.8% 196

500 300 200 $40.54 $42.26 $1.73 4.3% 185

600 360 240 $44.42 $46.47 $2.06 4.6% 169

700 420 280 $48.30 $50.68 $2.39 4.9% 167

800 480 320 $52.18 $54.89 $2.72 5.2% 119

900 540 360 $56.05 $59.10 $3.04 5.4% 112

1,000 600 400 $59.93 $63.31 $3.37 5.6% 106

1,100 660 440 $63.81 $67.52 $3.70 5.8% 88

1,200 720 480 $67.69 $71.72 $4.03 6.0% 76

1,500 900 600 $79.33 $84.35 $5.02 6.3% 165

2,000 1,200 800 $98.73 $105.39 $6.67 6.8% 159

2,500 1,500 1,000 $118.13 $126.44 $8.31 7.0% 74

3,000 1,800 1,200 $137.52 $147.48 $9.96 7.2% 36

3,500 2,100 1,400 $156.92 $168.52 $11.60 7.4% 15

5,000 3,000 2,000 $215.11 $231.65 $16.54 7.7% 38


CC Monthly 20.41$





Electric Rates


PSC No. 120 S.C. 9 Non Residential Day/Night


Page 22 of 34

02/19/2016



28/278

Delivery Only



5 20% 730 69.12$ 75.93$ $6.81 9.9% 4,260

5 30% 1,095 72.38$ 78.92$ $6.53 9.0% 1,880

5 40% 1,460 75.65$ 81.90$ $6.26 8.3% 960

5 50% 1,825 78.91$ 84.89$ $5.98 7.6% 546

5 60% 2,190 82.18$ 87.88$ $5.71 6.9% 348

5 70% 2,555 85.44$ 90.87$ $5.43 6.4% 183

5 80% 2,920 88.70$ 93.86$ $5.15 5.8% 142

5 90% 3,285 91.97$ 96.85$ $4.88 5.3% 125

25 20% 3,650 272.23$ 288.34$ $16.11 5.9% 6,567

25 30% 5,475 288.55$ 303.29$ $14.73 5.1% 7,997

25 40% 7,300 304.87$ 318.23$ $13.35 4.4% 6,393

25 50% 9,125 321.19$ 333.17$ $11.97 3.7% 3,702

25 60% 10,950 337.52$ 348.11$ $10.59 3.1% 1,787

25 70% 12,775 353.84$ 363.05$ $9.21 2.6% 770

25 80% 14,600 370.16$ 377.99$ $7.83 2.1% 373

25 90% 16,425 386.48$ 392.93$ $6.45 1.7% 186

100 20% 14,600 1,033.91$ 1,084.91$ $51.00 4.9% 672

100 30% 21,900 1,099.19$ 1,144.67$ $45.48 4.1% 861

100 40% 29,200 1,164.48$ 1,204.43$ $39.96 3.4% 1,446

100 50% 36,500 1,229.76$ 1,264.19$ $34.43 2.8% 1,491

100 60% 43,800 1,295.04$ 1,323.96$ $28.91 2.2% 1,095

100 70% 51,100 1,360.33$ 1,383.72$ $23.39 1.7% 580

100 80% 58,400 1,425.61$ 1,443.48$ $17.87 1.3% 244

100 90% 65,700 1,490.90$ 1,503.24$ $12.35 0.8% 75

300 20% 43,800 3,065.04$ 3,209.07$ $144.03 4.7% 71

300 30% 65,700 3,260.90$ 3,388.36$ $127.46 3.9% 115

300 40% 87,600 3,456.75$ 3,567.65$ $110.90 3.2% 243


Electric Rates



Page 23 of 34

02/19/2016



29/278

Delivery Only



5 20% 730 64.53$ 74.31$ $9.78 15.1%

5 30% 1,095 67.66$ 77.26$ $9.61 14.2%

5 40% 1,460 70.78$ 80.21$ $9.44 13.3%

5 50% 1,825 73.90$ 83.16$ $9.26 12.5%

5 60% 2,190 77.02$ 86.11$ $9.09 11.8%

5 70% 2,555 80.14$ 89.07$ $8.92 11.1%

5 80% 2,920 83.26$ 92.02$ $8.75 10.5% 1

5 90% 3,285 86.39$ 94.97$ $8.58 9.9% 5

25 20% 3,650 249.31$ 280.25$ $30.95 12.4%

25 30% 5,475 264.92$ 295.01$ $30.09 11.4%

25 40% 7,300 280.53$ 309.77$ $29.24 10.4%

25 50% 9,125 296.14$ 324.52$ $28.39 9.6%

25 60% 10,950 311.75$ 339.28$ $27.53 8.8% 1

25 70% 12,775 327.35$ 354.03$ $26.68 8.1% 4

25 80% 14,600 342.96$ 368.79$ $25.83 7.5% 23

25 90% 16,425 358.57$ 383.54$ $24.97 7.0% 20

100 20% 14,600 942.21$ 1,052.55$ $110.33 11.7%

100 30% 21,900 1,004.65$ 1,111.57$ $106.92 10.6%

100 40% 29,200 1,067.09$ 1,170.59$ $103.50 9.7%

100 50% 36,500 1,129.52$ 1,229.61$ $100.09 8.9%

100 60% 43,800 1,191.96$ 1,288.64$ $96.68 8.1% 1

100 70% 51,100 1,254.40$ 1,347.66$ $93.26 7.4% 1

100 80% 58,400 1,316.84$ 1,406.68$ $89.85 6.8% 6

100 90% 65,700 1,379.27$ 1,465.71$ $86.43 6.3% 11

300 20% 43,800 2,789.96$ 3,111.99$ $322.03 11.5%

300 30% 65,700 2,977.27$ 3,289.06$ $311.78 10.5%

300 40% 87,600 3,164.58$ 3,466.13$ $301.54 9.5%


Electric Rates



Page 24 of 34

02/19/2016



30/278

Delivery Only



5 20% 730 107.03$ 127.95$ $20.92 19.5% 3

5 30% 1,095 110.22$ 130.81$ $20.59 18.7% 2

5 40% 1,460 113.41$ 133.67$ $20.26 17.9% 1

5 50% 1,825 116.61$ 136.53$ $19.92 17.1% 15 60% 2,190 119.80$ 139.39$ $19.59 16.4% -

5 70% 2,555 122.99$ 142.25$ $19.25 15.7% -

5 80% 2,920 126.18$ 145.10$ $18.92 15.0% 3

5 90% 3,285 129.38$ 147.96$ $18.59 14.4% -

25 20% 3,650 240.97$ 272.45$ $31.48 13.1% 5

25 30% 5,475 256.94$ 286.75$ $29.81 11.6% 7

25 40% 7,300 272.90$ 301.04$ $28.14 10.3% 7

25 50% 9,125 288.87$ 315.34$ $26.47 9.2% 10

25 60% 10,950 304.83$ 329.63$ $24.80 8.1% 11

25 70% 12,775 320.80$ 343.93$ $23.13 7.2% 4

25 80% 14,600 336.76$ 358.23$ $21.47 6.4% -

25 90% 16,425 352.73$ 372.52$ $19.80 5.6% -

100 20% 14,600 743.26$ 814.33$ $71.07 9.6% 13

100 30% 21,900 807.12$ 871.51$ $64.39 8.0% 7

100 40% 29,200 870.98$ 928.70$ $57.72 6.6% 20

100 50% 36,500 934.84$ 985.88$ $51.04 5.5% 26

100 60% 43,800 998.70$ 1,043.07$ $44.36 4.4% 11

100 70% 51,100 1,062.56$ 1,100.25$ $37.69 3.5% 13

100 80% 58,400 1,126.42$ 1,157.43$ $31.01 2.8% 5

100 90% 65,700 1,190.28$ 1,214.62$ $24.33 2.0% 1

300 20% 43,800 2,082.70$ 2,259.34$ $176.63 8.5% 10

300 30% 65,700 2,274.28$ 2,430.89$ $156.61 6.9% 10

300 40% 87,600 2,465.86$ 2,602.44$ $136.58 5.5% 26

300 50% 109,500 2,657.45$ 2,773.99$ $116.55 4.4% 32


Electric Rates



Page 25 of 34

02/19/2016



31/278

Delivery Only

PSC No. 120 S.C. 3S - Non Residential SubTransmission


5 20% 730 270.03$ 330.23$ 60.20$ 22.3% -

5 30% 1,095 272.03$ 332.09$ 60.06$ 22.1% -

5 40% 1,460 274.02$ 333.94$ 59.92$ 21.9% -

5 50% 1,825 276.02$ 335.80$ 59.78$ 21.7% -5 60% 2,190 278.01$ 337.65$ 59.63$ 21.4% -

5 70% 2,555 280.01$ 339.50$ 59.49$ 21.2% -

5 80% 2,920 282.01$ 341.36$ 59.35$ 21.0% -

5 90% 3,285 284.00$ 343.21$ 59.21$ 20.8% -

25 20% 3,650 377.20$ 435.38$ 58.18$ 15.4% -

25 30% 5,475 387.18$ 444.64$ 57.47$ 14.8% -

25 40% 7,300 397.16$ 453.91$ 56.75$ 14.3% 1

25 50% 9,125 407.14$ 463.18$ 56.04$ 13.8% -

25 60% 10,950 417.11$ 472.45$ 55.33$ 13.3% -

25 70% 12,775 427.09$ 481.71$ 54.62$ 12.8% -

25 80% 14,600 437.07$ 490.98$ 53.91$ 12.3% -

25 90% 16,425 447.05$ 500.25$ 53.20$ 11.9% -

100 20% 14,600 779.07$ 829.66$ 50.59$ 6.5% 2

100 30% 21,900 818.99$ 866.73$ 47.74$ 5.8% -

100 40% 29,200 858.91$ 903.80$ 44.89$ 5.2% 1

100 50% 36,500 898.82$ 940.87$ 42.04$ 4.7% -

100 60% 43,800 938.74$ 977.94$ 39.20$ 4.2% -

100 70% 51,100 978.65$ 1,015.01$ 36.35$ 3.7% 2

100 80% 58,400 1,018.57$ 1,052.07$ 33.50$ 3.3% 1

100 90% 65,700 1,058.49$ 1,089.14$ 30.66$ 2.9% -

300 20% 43,800 1,850.74$ 1,881.08$ 30.34$ 1.6% 1

300 30% 65,700 1,970.49$ 1,992.28$ 21.80$ 1.1% -

300 40% 87,600 2,090.24$ 2,103.49$ 13.26$ 0.6% 1

300 50% 109,500 2,209.99$ 2,214.70$ 4.72$ 0.2% 1


Electric Rates



Page 26 of 34

02/19/2016



32/278

Delivery Only



25 20% 3,650 1,898 1,752 357.06$ 389.92$ 32.86$ 9.2% 265

25 30% 5,475 2,847 2,628 366.79$ 399.66$ 32.86$ 9.0% 251

25 40% 7,300 3,796 3,504 376.53$ 409.39$ 32.86$ 8.7% 256

25 50% 9,125 4,745 4,380 386.26$ 419.13$ 32.86$ 8.5% 21225 60% 10,950 5,694 5,256 396.00$ 428.86$ 32.86$ 8.3% 152

25 70% 12,775 6,643 6,132 405.73$ 438.59$ 32.86$ 8.1% 93

25 80% 14,600 7,592 7,008 415.47$ 448.33$ 32.86$ 7.9% 22

25 90% 16,425 8,541 7,884 425.20$ 458.06$ 32.86$ 7.7% 7

100 20% 14,600 7,592 7,008 1,074.72$ 1,118.09$ 43.37$ 4.0% 80

100 30% 21,900 11,388 10,512 1,113.65$ 1,157.03$ 43.37$ 3.9% 87

100 40% 29,200 15,184 14,016 1,152.59$ 1,195.97$ 43.37$ 3.8% 125

100 50% 36,500 18,980 17,520 1,191.53$ 1,234.91$ 43.37$ 3.6% 205

100 60% 43,800 22,776 21,024 1,230.47$ 1,273.84$ 43.37$ 3.5% 236

100 70% 51,100 26,572 24,528 1,269.41$ 1,312.78$ 43.37$ 3.4% 268

100 80% 58,400 30,368 28,032 1,308.35$ 1,351.72$ 43.37$ 3.3% 123

100 90% 65,700 34,164 31,536 1,347.28$ 1,390.66$ 43.37$ 3.2% 1

500 20% 73,000 37,960 35,040 4,902.22$ 5,001.66$ 99.44$ 2.0% 15

500 30% 109,500 56,940 52,560 5,096.91$ 5,196.35$ 99.44$ 2.0% 24

500 40% 146,000 75,920 70,080 5,291.60$ 5,391.04$ 99.44$ 1.9% 36

500 50% 182,500 94,900 87,600 5,486.30$ 5,585.73$ 99.44$ 1.8% 88

500 60% 219,000 113,880 105,120 5,680.99$ 5,780.42$ 99.44$ 1.8% 167

500 70% 255,500 132,860 122,640 5,875.68$ 5,975.11$ 99.44$ 1.7% 213

500 80% 292,000 151,840 140,160 6,070.37$ 6,169.80$ 99.44$ 1.6% 133

500 90% 328,500 170,820 157,680 6,265.06$ 6,364.49$ 99.44$ 1.6% 24

-

1,000 20% 146,000 75,920 70,080 9,686.60$ 9,856.12$ 169.51$ 1.7% 2

1,000 30% 219,000 113,880 105,120 10,075.99$ 10,245.50$ 169.51$ 1.7% -

1,000 40% 292,000 151,840 140,160 10,465.37$ 10,634.88$ 169.51$ 1.6% 2

1,000 50% 365,000 189,800 175,200 10,854.75$ 11,024.26$ 169.51$ 1.6% 7


Electric Rates



Page 27 of 34

02/19/2016


33/278



34/278

Delivery Only



500 20% 73,000 37,960 35,040 4,447.25$ 4,656.78$ 209.53$ 4.7% 9

500 30% 109,500 56,940 52,560 4,630.95$ 4,840.48$ 209.53$ 4.5% 18

500 40% 146,000 75,920 70,080 4,814.66$ 5,024.19$ 209.53$ 4.4% 15

500 50% 182,500 94,900 87,600 4,998.36$ 5,207.89$ 209.53$ 4.2% 25500 60% 219,000 113,880 105,120 5,182.07$ 5,391.60$ 209.53$ 4.0% 45

500 70% 255,500 132,860 122,640 5,365.77$ 5,575.30$ 209.53$ 3.9% 62

500 80% 292,000 151,840 140,160 5,549.48$ 5,759.01$ 209.53$ 3.8% 24

500 90% 328,500 170,820 157,680 5,733.18$ 5,942.71$ 209.53$ 3.7% 4

-

1,000 20% 146,000 75,920 70,080 8,484.66$ 8,801.36$ 316.70$ 3.7% 1

1,000 30% 219,000 113,880 105,120 8,852.07$ 9,168.77$ 316.70$ 3.6% 2

1,000 40% 292,000 151,840 140,160 9,219.48$ 9,536.18$ 316.70$ 3.4% 2

1,000 50% 365,000 189,800 175,200 9,586.89$ 9,903.59$ 316.70$ 3.3% 2

1,000 60% 438,000 227,760 210,240 9,954.29$ 10,271.00$ 316.70$ 3.2% 3

1,000 70% 511,000 265,720 245,280 10,321.70$ 10,638.40$ 316.70$ 3.1% 27

1,000 80% 584,000 303,680 280,320 10,689.11$ 11,005.81$ 316.70$ 3.0% 28

1,000 90% 657,000 341,640 315,360 11,056.52$ 11,373.22$ 316.70$ 2.9% 3

-

1,500 20% 219,000 113,880 105,120 12,522.07$ 12,945.94$ 423.87$ 3.4% -

1,500 30% 328,500 170,820 157,680 13,073.18$ 13,497.05$ 423.87$ 3.2% 1

1,500 40% 438,000 227,760 210,240 13,624.29$ 14,048.17$ 423.87$ 3.1% -

1,500 50% 547,500 284,700 262,800 14,175.41$ 14,599.28$ 423.87$ 3.0% 2

1,500 60% 657,000 341,640 315,360 14,726.52$ 15,150.39$ 423.87$ 2.9% -

1,500 70% 766,500 398,580 367,920 15,277.63$ 15,701.51$ 423.87$ 2.8% 3

1,500 80% 876,000 455,520 420,480 15,828.75$ 16,252.62$ 423.87$ 2.7% 8

1,500 90% 985,500 512,460 473,040 16,379.86$ 16,803.73$ 423.87$ 2.6% 2

-

2,500 20% 365,000 189,800 175,200 20,596.89$ 21,235.10$ 638.22$ 3.1% -

2,500 30% 547,500 284,700 262,800 21,515.41$ 22,153.62$ 638.22$ 3.0% -

2,500 40% 730,000 379,600 350,400 22,433.93$ 23,072.15$ 638.22$ 2.8% 1

2,500 50% 912,500 474,500 438,000 23,352.45$ 23,990.67$ 638.22$ 2.7% 1


Electric Rates



Page 29 of 34

02/19/2016


P 30 f 34


35/278

Delivery Only

PSC No. 120 S.C. 7-2 IHLF - Non Residential Large General Service - Primary


25 20% 3,650 1,898 1,752 595.96$ 713.67$ 117.71$ 19.8%

25 30% 5,475 2,847 2,628 605.15$ 722.86$ 117.71$ 19.5%

25 40% 7,300 3,796 3,504 614.33$ 732.04$ 117.71$ 19.2%

25 50% 9,125 4,745 4,380 623.52$ 741.23$ 117.71$ 18.9%25 60% 10,950 5,694 5,256 632.70$ 750.42$ 117.71$ 18.6%

25 70% 12,775 6,643 6,132 641.89$ 759.60$ 117.71$ 18.3%

25 80% 14,600 7,592 7,008 651.07$ 768.79$ 117.71$ 18.1%

25 90% 16,425 8,541 7,884 660.26$ 777.97$ 117.71$ 17.8%

100 20% 14,600 7,592 7,008 1,154.32$ 1,318.10$ 163.78$ 14.2%

100 30% 21,900 11,388 10,512 1,191.06$ 1,354.84$ 163.78$ 13.8%

100 40% 29,200 15,184 14,016 1,227.80$ 1,391.58$ 163.78$ 13.3%

100 50% 36,500 18,980 17,520 1,264.54$ 1,428.32$ 163.78$ 13.0%

100 60% 43,800 22,776 21,024 1,301.29$ 1,465.06$ 163.78$ 12.6%

100 70% 51,100 26,572 24,528 1,338.03$ 1,501.80$ 163.78$ 12.2%

100 80% 58,400 30,368 28,032 1,374.77$ 1,538.54$ 163.78$ 11.9%

100 90% 65,700 34,164 31,536 1,411.51$ 1,575.29$ 163.78$ 11.6% 1

500 20% 73,000 37,960 35,040 4,132.25$ 4,541.70$ 409.45$ 9.9%

500 30% 109,500 56,940 52,560 4,315.95$ 4,725.40$ 409.45$ 9.5%

500 40% 146,000 75,920 70,080 4,499.66$ 4,909.11$ 409.45$ 9.1%

500 50% 182,500 94,900 87,600 4,683.36$ 5,092.81$ 409.45$ 8.7%

500 60% 219,000 113,880 105,120 4,867.07$ 5,276.52$ 409.45$ 8.4%

500 70% 255,500 132,860 122,640 5,050.77$ 5,460.22$ 409.45$ 8.1%

500 80% 292,000 151,840 140,160 5,234.48$ 5,643.93$ 409.45$ 7.8% 2

500 90% 328,500 170,820 157,680 5,418.18$ 5,827.63$ 409.45$ 7.6% 7

1,000 20% 146,000 75,920 70,080 7,854.66$ 8,571.20$ 716.54$ 9.1% 1

1,000 30% 219,000 113,880 105,120 8,222.07$ 8,938.61$ 716.54$ 8.7% 3

1,000 40% 292,000 151,840 140,160 8,589.48$ 9,306.01$ 716.54$ 8.3% 3

1,000 50% 365,000 189,800 175,200 8,956.89$ 9,673.42$ 716.54$ 8.0% 3


Electric Rates



Page 30 of 34

02/19/2016


P 31 f 34


36/278

Delivery Only

PSC No. 120 S.C. 7-3 - Non Residential Large General Service - Sub Transmission


500 20% 73,000 37,960 35,040 2,798.60$ 2,870.88$ 72.28$ 2.6% 4

500 30% 109,500 56,940 52,560 2,975.48$ 3,047.76$ 72.28$ 2.4% 3

500 40% 146,000 75,920 70,080 3,152.36$ 3,224.64$ 72.28$ 2.3% 5

500 50% 182,500 94,900 87,600 3,329.24$ 3,401.52$ 72.28$ 2.2% 6500 60% 219,000 113,880 105,120 3,506.11$ 3,578.40$ 72.28$ 2.1% 5

500 70% 255,500 132,860 122,640 3,682.99$ 3,755.28$ 72.28$ 2.0% 5

500 80% 292,000 151,840 140,160 3,859.87$ 3,932.16$ 72.28$ 1.9% 8

500 90% 328,500 170,820 157,680 4,036.75$ 4,109.03$ 72.28$ 1.8% 2

2,000 20% 292,000 151,840 140,160 8,644.87$ 8,296.93$ (347.94)$ -4.0% 1

2,000 30% 438,000 227,760 210,240 9,352.39$ 9,004.45$ (347.94)$ -3.7% 1

2,000 40% 584,000 303,680 280,320 10,059.90$ 9,711.96$ (347.94)$ -3.5% 5

2,000 50% 730,000 379,600 350,400 10,767.42$ 10,419.48$ (347.94)$ -3.2% 5

2,000 60% 876,000 455,520 420,480 11,474.94$ 11,126.99$ (347.94)$ -3.0% 4

2,000 70% 1,022,000 531,440 490,560 12,182.45$ 11,834.51$ (347.94)$ -2.9% 6

2,000 80% 1,168,000 607,360 560,640 12,889.97$ 12,542.03$ (347.94)$ -2.7% 9

2,000 90% 1,314,000 683,280 630,720 13,597.48$ 13,249.54$ (347.94)$ -2.6% 1

4,000 20% 584,000 303,680 280,320 16,439.90$ 15,531.66$ (908.24)$ -5.5%

4,000 30% 876,000 455,520 420,480 17,854.94$ 16,946.69$ (908.24)$ -5.1%

4,000 40% 1,168,000 607,360 560,640 19,269.97$ 18,361.72$ (908.24)$ -4.7%

4,000 50% 1,460,000 759,200 700,800 20,685.00$ 19,776.76$ (908.24)$ -4.4% 1

4,000 60% 1,752,000 911,040 840,960 22,100.03$ 21,191.79$ (908.24)$ -4.1% 1

4,000 70% 2,044,000 1,062,880 981,120 23,515.06$ 22,606.82$ (908.24)$ -3.9% 1

4,000 80% 2,336,000 1,214,720 1,121,280 24,930.10$ 24,021.85$ (908.24)$ -3.6% 1

4,000 90% 2,628,000 1,366,560 1,261,440 26,345.13$ 25,436.88$ (908.24)$ -3.4%

5,000 20% 730,000 379,600 350,400 20,337.42$ 19,149.03$ (1,188.39)$ -5.8%

5,000 30% 1,095,000 569,400 525,600 22,106.21$ 20,917.82$ (1,188.39)$ -5.4%

5,000 40% 1,460,000 759,200 700,800 23,875.00$ 22,686.61$ (1,188.39)$ -5.0%

5,000 50% 1,825,000 949,000 876,000 25,643.79$ 24,455.40$ (1,188.39)$ -4.6%


Electric Rates



Page 31 of 34

02/19/2016


P 32 f 34


37/278

Delivery Only

PSC No. 120 S.C. 7-3 IHLF - Non Residential Large General Service - Sub Transmission


500 20% 73,000 37,960 35,040 2,518.60$ 2,779.08$ 260.48$ 10.3%

500 30% 109,500 56,940 52,560 2,695.48$ 2,955.96$ 260.48$ 9.7% 1

500 40% 146,000 75,920 70,080 2,872.36$ 3,132.84$ 260.48$ 9.1%

500 50% 182,500 94,900 87,600 3,049.24$ 3,309.72$ 260.48$ 8.5%500 60% 219,000 113,880 105,120 3,226.11$ 3,486.59$ 260.48$ 8.1%

500 70% 255,500 132,860 122,640 3,402.99$ 3,663.47$ 260.48$ 7.7%

500 80% 292,000 151,840 140,160 3,579.87$ 3,840.35$ 260.48$ 7.3%

500 90% 328,500 170,820 157,680 3,756.75$ 4,017.23$ 260.48$ 6.9% 2

2,000 20% 292,000 151,840 140,160 7,524.87$ 7,929.71$ 404.84$ 5.4%

2,000 30% 438,000 227,760 210,240 8,232.39$ 8,637.23$ 404.84$ 4.9% 5

2,000 40% 584,000 303,680 280,320 8,939.90$ 9,344.75$ 404.84$ 4.5% 3

2,000 50% 730,000 379,600 350,400 9,647.42$ 10,052.26$ 404.84$ 4.2% 2

2,000 60% 876,000 455,520 420,480 10,354.94$ 10,759.78$ 404.84$ 3.9% 7

2,000 70% 1,022,000 531,440 490,560 11,062.45$ 11,467.29$ 404.84$ 3.7% 9

2,000 80% 1,168,000 607,360 560,640 11,769.97$ 12,174.81$ 404.84$ 3.4% 3

2,000 90% 1,314,000 683,280 630,720 12,477.48$ 12,882.33$ 404.84$ 3.2% 3

4,000 20% 584,000 303,680 280,320 14,199.90$ 14,797.23$ 597.33$ 4.2%

4,000 30% 876,000 455,520 420,480 15,614.94$ 16,212.26$ 597.33$ 3.8%

4,000 40% 1,168,000 607,360 560,640 17,029.97$ 17,627.29$ 597.33$ 3.5%

4,000 50% 1,460,000 759,200 700,800 18,445.00$ 19,042.33$ 597.33$ 3.2% 2

4,000 60% 1,752,000 911,040 840,960 19,860.03$ 20,457.36$ 597.33$ 3.0% 6

4,000 70% 2,044,000 1,062,880 981,120 21,275.06$ 21,872.39$ 597.33$ 2.8% 2

4,000 80% 2,336,000 1,214,720 1,121,280 22,690.10$ 23,287.42$ 597.33$ 2.6% 4

4,000 90% 2,628,000 1,366,560 1,261,440 24,105.13$ 24,702.45$ 597.33$ 2.5% 5

5,000 20% 730,000 379,600 350,400 17,537.42$ 18,230.99$ 693.57$ 4.0%

5,000 30% 1,095,000 569,400 525,600 19,306.21$ 19,999.78$ 693.57$ 3.6% 2

5,000 40% 1,460,000 759,200 700,800 21,075.00$ 21,768.57$ 693.57$ 3.3%

5,000 50% 1,825,000 949,000 876,000 22,843.79$ 23,537.36$ 693.57$ 3.0%


Electric Rates



Page 32 of 34

02/19/2016


38/278


Page 34 of 34


39/278

Delivery Only

PSC No. 120 S.C. 7-4 IHLF - Non Residential Large General Service - Transmission


1,000 20% 146,000 75,920 70,080 3,737.32$ 4,267.57$ 530.25$ 14.2%

1,000 30% 219,000 113,880 105,120 4,073.55$ 4,603.80$ 530.25$ 13.0%

1,000 40% 292,000 151,840 140,160 4,409.79$ 4,940.04$ 530.25$ 12.0%

1,000 50% 365,000 189,800 175,200 4,746.03$ 5,276.28$ 530.25$ 11.2%1,000 60% 438,000 227,760 210,240 5,082.27$ 5,612.52$ 530.25$ 10.4%

1,000 70% 511,000 265,720 245,280 5,418.51$ 5,948.76$ 530.25$ 9.8%

1,000 80% 584,000 303,680 280,320 5,754.74$ 6,284.99$ 530.25$ 9.2%

1,000 90% 657,000 341,640 315,360 6,090.98$ 6,621.23$ 530.25$ 8.7%

7,500 20% 1,095,000 569,400 525,600 15,583.41$ 16,449.32$ 865.91$ 5.6%

7,500 30% 1,642,500 854,100 788,400 18,105.20$ 18,971.11$ 865.91$ 4.8% 1

7,500 40% 2,190,000 1,138,800 1,051,200 20,626.98$ 21,492.89$ 865.91$ 4.2%

7,500 50% 2,737,500 1,423,500 1,314,000 23,148.77$ 24,014.68$ 865.91$ 3.7% 1

7,500 60% 3,285,000 1,708,200 1,576,800 25,670.55$ 26,536.46$ 865.91$ 3.4%

7,500 70% 3,832,500 1,992,900 1,839,600 28,192.34$ 29,058.25$ 865.91$ 3.1%

7,500 80% 4,380,000 2,277,600 2,102,400 30,714.12$ 31,580.03$ 865.91$ 2.8%

7,500 90% 4,927,500 2,562,300 2,365,200 33,235.91$ 34,101.82$ 865.91$ 2.6%

15,000 20% 2,190,000 1,138,800 1,051,200 29,251.98$ 30,505.19$ 1,253.21$ 4.3%

15,000 30% 3,285,000 1,708,200 1,576,800 34,295.55$ 35,548.76$ 1,253.21$ 3.7%

15,000 40% 4,380,000 2,277,600 2,102,400 39,339.12$ 40,592.33$ 1,253.21$ 3.2%

15,000 50% 5,475,000 2,847,000 2,628,000 44,382.69$ 45,635.90$ 1,253.21$ 2.8%

15,000 60% 6,570,000 3,416,400 3,153,600 49,426.26$ 50,679.47$ 1,253.21$ 2.5%

15,000 70% 7,665,000 3,985,800 3,679,200 54,469.83$ 55,723.04$ 1,253.21$ 2.3%

15,000 80% 8,760,000 4,555,200 4,204,800 59,513.40$ 60,766.61$ 1,253.21$ 2.1% 2

15,000 90% 9,855,000 5,124,600 4,730,400 64,556.97$ 65,810.18$ 1,253.21$ 1.9%

50,000 20% 7,300,000 3,796,000 3,504,000 93,038.64$ 96,099.26$ 3,060.62$ 3.3%

50,000 30% 10,950,000 5,694,000 5,256,000 109,850.54$ 112,911.16$ 3,060.62$ 2.8%

50,000 40% 14,600,000 7,592,000 7,008,000 126,662.44$ 129,723.06$ 3,060.62$ 2.4%

50,000 50% 18,250,000 9,490,000 8,760,000 143,474.34$ 146,534.96$ 3,060.62$ 2.1%


Electric Rates



Page 34 of 34

02/19/2016

NYSEG Electric Rate Year 1 Sept HLF Change

Page 1 of 22


40/278

Including Supply


Kw Load Factor kWh Rate Year 1 May Bill Rate Year 1 Sept Bill Amount Percent # of Customers

5 20% 730 $130.47 $130.46 ($0.01) 0.0% 4,260

5 30% 1,095 $160.73 $160.71 ($0.01) 0.0% 1,880

5 40% 1,460 $190.99 $190.97 ($0.01) 0.0% 960

5 50% 1,825 $221.24 $221.23 ($0.01) 0.0% 546

5 60% 2,190 $251.50 $251.49 ($0.01) 0.0% 3485 70% 2,555 $281.76 $281.74 ($0.02) 0.0% 183

5 80% 2,920 $312.02 $312.00 ($0.02) 0.0% 142

5 90% 3,285 $342.28 $342.26 ($0.02) 0.0% 125

-

25 20% 3,650 $561.05 $560.98 ($0.06) 0.0% 6,567

25 30% 5,475 $712.34 $712.27 ($0.07) 0.0% 7,997

25 40% 7,300 $863.63 $863.56 ($0.07) 0.0% 6,393

25 50% 9,125 $1,014.92 $1,014.85 ($0.07) 0.0% 3,702

25 60% 10,950 $1,166.21 $1,166.14 ($0.07) 0.0% 1,787

25 70% 12,775 $1,317.50 $1,317.43 ($0.08) 0.0% 770

25 80% 14,600 $1,468.80 $1,468.71 ($0.08) 0.0% 373

25 90% 16,425 $1,620.09 $1,620.00 ($0.08) 0.0% 186

-

100 20% 14,600 $2,175.71 $2,175.46 ($0.25) 0.0% 672100 30% 21,900 $2,780.88 $2,780.61 ($0.26) 0.0% 861

100 40% 29,200 $3,386.04 $3,385.77 ($0.28) 0.0% 1,446

100 50% 36,500 $3,991.21 $3,990.92 ($0.29) 0.0% 1,491

100 60% 43,800 $4,596.38 $4,596.08 ($0.30) 0.0% 1,095

100 70% 51,100 $5,201.54 $5,201.23 ($0.31) 0.0% 580

100 80% 58,400 $5,806.71 $5,806.39 ($0.32) 0.0% 244

100 90% 65,700 $6,411.87 $6,411.54 ($0.33) 0.0% 75

-

300 20% 43,800 $6,481.49 $6,480.73 ($0.76) 0.0% 71

300 30% 65,700 $8,296.99 $8,296.19 ($0.79) 0.0% 115

300 40% 87,600 $10,112.49 $10,111.66 ($0.83) 0.0% 243

300 50% 109,500 $11,927.98 $11,927.12 ($0.86) 0.0% 289

300 60% 131,400 $13,743.48 $13,742.58 ($0.90) 0.0% 229



Electric Rates


Page 1 of 22

02/19/2016


Page 2 of 22


41/278

Including Supply



5 20% 730 $124.55 $126.16 $1.61 1.3% -

5 30% 1,095 $152.63 $154.27 $1.64 1.1% -

5 40% 1,460 $180.70 $182.38 $1.68 0.9% -

5 50% 1,825 $208.77 $210.49 $1.71 0.8% -

5 60% 2,190 $236.85 $238.60 $1.75 0.7% -5 70% 2,555 $264.92 $266.71 $1.79 0.7% -

5 80% 2,920 $292.99 $294.82 $1.82 0.6% 1

5 90% 3,285 $321.06 $322.92 $1.86 0.6% 5

-

25 20% 3,650 $531.47 $539.50 $8.03 1.5% -

25 30% 5,475 $671.84 $680.05 $8.21 1.2% -

25 40% 7,300 $812.20 $820.59 $8.39 1.0% -

25 50% 9,125 $952.57 $961.14 $8.57 0.9% -

25 60% 10,950 $1,092.93 $1,101.69 $8.76 0.8% 1

25 70% 12,775 $1,233.30 $1,242.23 $8.94 0.7% 4

25 80% 14,600 $1,373.66 $1,382.78 $9.12 0.7% 23

25 90% 16,425 $1,514.02 $1,523.33 $9.30 0.6% 20

-

100 20% 14,600 $2,057.42 $2,089.52 $32.11 1.6% -100 30% 21,900 $2,618.87 $2,651.71 $32.84 1.3% -

100 40% 29,200 $3,180.33 $3,213.90 $33.56 1.1% -

100 50% 36,500 $3,741.79 $3,776.08 $34.29 0.9% -

100 60% 43,800 $4,303.25 $4,338.27 $35.02 0.8% 1

100 70% 51,100 $4,864.71 $4,900.46 $35.75 0.7% 1

100 80% 58,400 $5,426.17 $5,462.64 $36.48 0.7% 6

100 90% 65,700 $5,987.63 $6,024.83 $37.21 0.6% 11

-

300 20% 43,800 $6,126.60 $6,222.92 $96.32 1.6% -

300 30% 65,700 $7,810.98 $7,909.48 $98.51 1.3% -

300 40% 87,600 $9,495.35 $9,596.04 $100.69 1.1% -

300 50% 109,500 $11,179.73 $11,282.60 $102.88 0.9% -

300 60% 131,400 $12,864.10 $12,969.16 $105.06 0.8% -


Electric Rates



Page 2 of 22

02/19/2016


Page 3 of 22


42/278

Including Supply



5 20% 730 $179.51 $179.50 ($0.01) 0.0% 3

5 30% 1,095 $208.16 $208.14 ($0.01) 0.0% 2

5 40% 1,460 $236.80 $236.78 ($0.01) 0.0% 1

5 50% 1,825 $265.44 $265.42 ($0.02) 0.0% 1

5 60% 2,190 $294.08 $294.06 ($0.02) 0.0% -5 70% 2,555 $322.72 $322.71 ($0.02) 0.0% -

5 80% 2,920 $351.36 $351.35 ($0.02) 0.0% 3

5 90% 3,285 $380.01 $379.99 ($0.02) 0.0% -

-

25 20% 3,650 $530.27 $530.21 ($0.07) 0.0% 5

25 30% 5,475 $673.48 $673.41 ($0.07) 0.0% 7

25 40% 7,300 $816.69 $816.62 ($0.07) 0.0% 7

25 50% 9,125 $959.90 $959.82 ($0.08) 0.0% 10

25 60% 10,950 $1,103.11 $1,103.03 ($0.08) 0.0% 11

25 70% 12,775 $1,246.32 $1,246.23 ($0.08) 0.0% 4

25 80% 14,600 $1,389.52 $1,389.44 ($0.09) 0.0% -

25 90% 16,425 $1,532.73 $1,532.64 ($0.09) 0.0% -

-

100 20% 14,600 $1,845.63 $1,845.36 ($0.27) 0.0% 13

100 30% 21,900 $2,418.46 $2,418.18 ($0.28) 0.0% 7

100 40% 29,200 $2,991.29 $2,991.00 ($0.29) 0.0% 20

100 50% 36,500 $3,564.12 $3,563.82 ($0.31) 0.0% 26

100 60% 43,800 $4,136.96 $4,136.63 ($0.32) 0.0% 11

100 70% 51,100 $4,709.79 $4,709.45 ($0.34) 0.0% 13

100 80% 58,400 $5,282.62 $5,282.27 ($0.35) 0.0% 5

100 90% 65,700 $5,855.45 $5,855.09 ($0.36) 0.0% 1

-

300 20% 43,800 $5,353.23 $5,352.43 ($0.80) 0.0% 10

300 30% 65,700 $7,071.73 $7,070.88 ($0.84) 0.0% 10

300 40% 87,600 $8,790.22 $8,789.34 ($0.88) 0.0% 26

300 50% 109,500 $10,508.72 $10,507.80 ($0.92) 0.0% 32

300 60% 131 400 $12 227 22 $12 226 25 ($0 97) 0 0% 25

Electric Rates




Page 3 of 22

02/19/2016


Page 4 of 22


43/278

Including Supply


Kw Load Factor kWh Peak kWh Off Peak kWh Rate Year 1 May Bill Rate Year 1 Sept Bill Amount Percent # of Customers

25 20% 3,650 1,898 1,752 $653.62 $652.95 ($0.67) -0.1% 265

25 30% 5,475 2,847 2,628 $795.20 $794.53 ($0.67) -0.1% 251

25 40% 7,300 3,796 3,504 $936.78 $936.11 ($0.67) -0.1% 256

25 50% 9,125 4,745 4,380 $1,078.36 $1,077.69 ($0.67) -0.1% 212

25 60% 10,950 5,694 5,256 $1,219.94 $1,219.27 ($0.67) -0.1% 15225 70% 12,775 6,643 6,132 $1,361.52 $1,360.85 ($0.67) 0.0% 93

25 80% 14,600 7,592 7,008 $1,503.11 $1,502.44 ($0.67) 0.0% 22

25 90% 16,425 8,541 7,884 $1,644.69 $1,644.02 ($0.67) 0.0% 7

100 20% 14,600 7,592 7,008 $2,172.87 $2,170.19 ($2.68) -0.1% 80

100 30% 21,900 11,388 10,512 $2,739.19 $2,736.51 ($2.68) -0.1% 87

100 40% 29,200 15,184 14,016 $3,305.52 $3,302.84 ($2.68) -0.1% 125

100 50% 36,500 18,980 17,520 $3,871.85 $3,869.17 ($2.68) -0.1% 205

100 60% 43,800 22,776 21,024 $4,438.17 $4,435.49 ($2.68) -0.1% 236

100 70% 51,100 26,572 24,528 $5,004.50 $5,001.82 ($2.68) -0.1% 268

100 80% 58,400 30,368 28,032 $5,570.83 $5,568.15 ($2.68) 0.0% 123

100 90% 65,700 34,164 31,536 $6,137.15 $6,134.47 ($2.68) 0.0% 1

500 20% 73,000 37,960 35,040 $10,275.54 $10,262.14 ($13.40) -0.1% 15

500 30% 109,500 56,940 52,560 $13,107.17 $13,093.77 ($13.40) -0.1% 24

500 40% 146,000 75,920 70,080 $15,938.81 $15,925.40 ($13.40) -0.1% 36

500 50% 182,500 94,900 87,600 $18,770.44 $18,757.03 ($13.40) -0.1% 88

500 60% 219,000 113,880 105,120 $21,602.07 $21,588.67 ($13.40) -0.1% 167

500 70% 255,500 132,860 122,640 $24,433.70 $24,420.30 ($13.40) -0.1% 213

500 80% 292,000 151,840 140,160 $27,265.33 $27,251.93 ($13.40) 0.0% 133

500 90% 328,500 170,820 157,680 $30,096.97 $30,083.56 ($13.40) 0.0% 24

1,000 20% 146,000 75,920 70,080 $20,403.88 $20,377.07 ($26.81) -0.1% 2

1,000 30% 219,000 113,880 105,120 $26,067.15 $26,040.34 ($26.81) -0.1% -

1,000 40% 292,000 151,840 140,160 $31,730.41 $31,703.60 ($26.81) -0.1% 2

1,000 50% 365,000 189,800 175,200 $37,393.68 $37,366.87 ($26.81) -0.1% 7

1,000 60% 438,000 227,760 210,240 $43,056.94 $43,030.13 ($26.81) -0.1% 11


Electric Rates



Page 4 of 22

02/19/2016


Page 5 of 22


44/278

Including Supply

PSC No. 120 S.C. 7-1 IHLF - Non Residential Large General Service - Secondary


25 20% 3,650 1,898 1,752 648.381619$ 652.778824$ $4.40 0.7%

25 30% 5,475 2,847 2,628 789.879584$ 794.276788$ $4.40 0.6%

25 40% 7,300 3,796 3,504 931.377548$ 935.774752$ $4.40 0.5%

25 50% 9,125 4,745 4,380 1,072.875512$ 1,077.272716$ $4.40 0.4%

25 60% 10,950 5,694 5,256 1,214.373476$ 1,218.770681$ $4.40 0.4%25 70% 12,775 6,643 6,132 1,355.871440$ 1,360.268645$ $4.40 0.3%

25 80% 14,600 7,592 7,008 1,497.369404$ 1,501.766609$ $4.40 0.3%

25 90% 16,425 8,541 7,884 1,638.867368$ 1,643.264573$ $4.40 0.3% 1

100 20% 14,600 7,592 7,008 2,151.928697$ 2,169.517515$ $17.59 0.8%

100 30% 21,900 11,388 10,512 2,717.920554$ 2,735.509372$ $17.59 0.6%

100 40% 29,200 15,184 14,016 3,283.912410$ 3,301.501228$ $17.59 0.5%

100 50% 36,500 18,980 17,520 3,849.904267$ 3,867.493085$ $17.59 0.5%

100 60% 43,800 22,776 21,024 4,415.896123$ 4,433.484941$ $17.59 0.4%

100 70% 51,100 26,572 24,528 4,981.887980$ 4,999.476798$ $17.59 0.4% 1

100 80% 58,400 30,368 28,032 5,547.879837$ 5,565.468655$ $17.59 0.3%

100 90% 65,700 34,164 31,536 6,113.871693$ 6,131.460511$ $17.59 0.3% 2

500 20% 73,000 37,960 35,040 10,170.846445$ 10,258.790535$ $87.94 0.9%

500 30% 109,500 56,940 52,560 13,000.805727$ 13,088.749818$ $87.94 0.7%

500 40% 146,000 75,920 70,080 15,830.765010$ 15,918.709101$ $87.94 0.6%

500 50% 182,500 94,900 87,600 18,660.724293$ 18,748.668384$ $87.94 0.5%

500 60% 219,000 113,880 105,120 21,490.683576$ 21,578.627666$ $87.94 0.4%

500 70% 255,500 132,860 122,640 24,320.642859$ 24,408.586949$ $87.94 0.4%

500 80% 292,000 151,840 140,160 27,150.602142$ 27,238.546232$ $87.94 0.3% 1

500 90% 328,500 170,820 157,680 29,980.561425$ 30,068.505515$ $87.94 0.3% 8

1,000 20% 146,000 75,920 70,080 20,194.493629$ 20,370.381810$ $175.89 0.9%

1,000 30% 219,000 113,880 105,120 25,854.412195$ 26,030.300375$ $175.89 0.7% 1

1,000 40% 292,000 151,840 140,160 31,514.330760$ 31,690.218941$ $175.89 0.6% 2

1,000 50% 365,000 189,800 175,200 37,174.249326$ 37,350.137507$ $175.89 0.5% 8

1,000 60% 438,000 227,760 210,240 42,834.167892$ 43,010.056073$ $175.89 0.4% 5


Electric Rates



Page 5 of 22

02/19/2016


Page 6 of 22


45/278

Including Supply



500 20% 73,000 37,960 35,040 $9,816.19 $9,759.61 ($56.58) -0.6% 9

500 30% 109,500 56,940 52,560 $12,579.60 $12,523.02 ($56.58) -0.4% 18

500 40% 146,000 75,920 70,080 $15,343.01 $15,286.43 ($56.58) -0.4% 15

500 50% 182,500 94,900 87,600 $18,106.42 $18,049.84 ($56.58) -0.3% 25

500 60% 219,000 113,880 105,120 $20,869.83 $20,813.25 ($56.58) -0.3% 45500 70% 255,500 132,86

Documents

RGE-NYSEG Rate increase detail, 2016