RGE-NYSEG Rate Increase Detail, 2016

NYSEG & RG&E Bill Impacts Summary
Page 1 of 5
2/19/2016
Case Nos 15-E-0283, 15-E-0284, 15-E-0285, 15-E-0286 et al.

New York State Electric & Gas Corporation - Rochester Gas and Electric Corporation
Summary of Typical Residential Electric and Gas Bill Impacts
Current Bill
(Monthly)
Rate Year 1 Monthly Bill Impact
Delivery Bill
Total Bill
Rate Year 1 Bill

(Monthly)
Total Bill
Delivery Bill
Rate Year 1 Bill vs. Current Bill (Monthly)

Delivery Bill
Change $
Delivery Bill Total Bill Change

Change %
$
Total Bill
Change %
NYSEG Electric
SC No. 1 Residential 600 kWh/month
36.62
80.56
38.82
82.20
2.20
6.0% $
1.64
2.0%
RG&E Electric
48.08
96.43
49.19
96.11
1.10
2.3% $
(0.31)
(0.3%)
NYSEG Gas
SC No. 1 Residential Heat 80 Therms/month
51.52
95.83
52.87
97.84
1.35
2.6% $
2.01
2.1%
RG&E Gas
38.30
79.80
40.68
81.63
2.39
6.2% $
1.83
2.3%
Rate Year 1 Bill

(Monthly)
Delivery Bill
Total Bill
Rate Year 2 Bill

(Monthly)
Total Bill
Delivery Bill
Rate Year 2 Bill vs. Rate Year 1 Bill

(Monthly)
Delivery Bill
Change $

$
Change %
Total Bill
Change %
NYSEG Electric
38.82
82.20
40.58
83.96
1.76
4.5% $
1.76
2.1%
RG&E Electric
49.19
96.11
51.58
98.50
2.39
4.9% $
2.39
2.5%
NYSEG Gas
52.87
97.84
56.88
101.86
4.01
7.6% $
4.01
4.1%
RG&E Gas
40.68
81.63
42.28
83.23
1.60
3.9% $
1.60
2.0%
Rate Year 2 Bill

(Monthly and
Annual)
Delivery Bill
Total Bill
Rate Year 3 Bill

(Monthly and
Annual)
Total Bill
Delivery Bill

(Monthly and Annual)
Delivery Bill
Change $

$
Change %
Total Bill
Change %
NYSEG Electric
40.58
83.96
42.37
85.75
1.79
4.4% $
1.79
2.1%
RG&E Electric
51.58
98.50
54.42
101.35
2.84
5.5% $
2.84
2.9%
NYSEG Gas
56.88
$ 101.86
61.09
106.07
4.21
7.4% $
4.21
4.1%
RG&E Gas
42.28
44.23
85.17
1.95
4.6% $
1.95
2.3%
83.23
Notes:
1. Based on number of "Customers" with similar usage characteristics.

2.Delivery and Total Bills will vary depending on the individual customers usage and/or demand level.
3.Delivery Bill values include Delivery Charges and Surcharges and , for electric only, historical average of Transition Charges (NBC).
4.Total Bills include all charges from Delivery Bills plus historical average of gas/electric supply prices and merchant function charges. Actual rate impacts will vary based on actual costs of gas supply.

Page 2 of 5
2/19/2016
Case No 15-E-0283 et al.

New York State Electric & Gas Corporation
Summary of Typical Electric Bill Impacts
Current Bill
(Monthly)
Rate Year 1 Bill Impact

NYSEG Electric Service
Classes
kWh
kW
Load Factor
Delivery Bill
Rate Year 1 Bill

(Monthly)
Total Bill
Delivery Bill
Total Bill
Rate Year 1 Bill vs. Current Bill

(Monthly)
Delivery Bill
Change $
Total Bill
Change $
Total Bill
Change %
SC No. 1 Residential
600
N/A
N/A
36.62
80.56
38.82
2.20
6.0% $
1.64
2.0%
Day/Night
1,500
N/A
N/A
64.31
165.90
69.54
169.73
5.24
8.1% $
3.83
2.3%
SC No. 12 Residential Time

of Use
3,000
N/A
N/A
129.66
338.95
135.59
342.06
5.93
4.6% $
3.11
0.9%
N/A
30.53
53.66
32.46
55.31 $
1.93
6.3% $
1.65
3.1%
N/A
32.78
52.73
33.85
53.52 $
1.07
3.3% $
0.79
1.5%
SC No. 6 General Service

Small Commercial
300
300

Demand
5,475
SC No. 3 Primary Service

Demand
109,500
SC No. 7-1 Large General

Service Secondary
51,100

Service Primary
255,500

Service SubT
Service Trans
2,737,500
1,168,000
N/A
N/A
25
300
100
500
2000
7500
30%
288.55
702.74
303.29
712.34
14.73
5.1% $
9.60
1.4%
50%
2,657.45
10,494.85
2,773.99
10,508.72
116.55
4.4% $
13.87
0.1%
70%
1,269.41
5,009.04
1,312.78
5,004.50
43.37
3.4% $
(4.54)
(0.1%)
70%
5,365.77
23,663.28
5,575.30
23,633.24
209.53
3.9% $
(30.04)
(0.1%)
80%
$ 12,889.97
94,169.82
$ 12,542.03
92,726.69
(347.94)
(2.7%) $ (1,443.14)
(1.5%)
50%
$ 24,648.77
$ 219,225.98
$ 24,534.67
216,545.03
(114.09)
(0.5%) $ (2,680.95)
(1.2%)
Rate Year 1 Bill

(Monthly)

Classes
kWh
kW
600
N/A
Load Factor
N/A
Delivery Bill
69.54
169.73
135.59
342.06
32.46
73.13
173.32
3.59
5.2% $
3.59
2.1%
348.12
6.06
4.5% $
6.06
1.8%
55.31
33.76
56.61 $
1.30
4.0% $
1.30
2.4%
33.85
53.52
34.72
54.39 $
0.87
2.6% $
0.87
1.6%
25%
303.29
712.34
315.79
724.85
12.51
4.1% $
12.51
1.8%
50%
70%
2,773.99
10,508.72
2,869.36
10,604.08
95.36
3.4% $
95.36
0.9%
1,312.78
5,004.50
1,356.44
5,048.16
43.66
3.3% $
43.66
0.9%
70%
5,575.30
23,633.24
5,705.62
23,763.55
130.31
2.3% $
130.31
0.6%
80%
$ 12,542.03
92,726.69
$ 12,543.02
92,727.68
0.99
0.0% $
0.99
0.0%
50%
$ 24,534.67
$ 216,545.03
$ 24,609.57
216,619.93
74.90
0.3% $
74.90
0.0%
N/A
N/A
300

Demand
5,475

Demand
109,500

Service Secondary
51,100

Service Primary
255,500

Service SubT
Service Trans
2,737,500
1,168,000
N/A
25
300
100
500
2000
7500
Rate Year 2 Bill

(Monthly)

Classes
kWh
kW
600
N/A
Load Factor
N/A
Delivery Bill
83.96
73.13
173.32
141.65
348.12
33.76
176.97
3.65
5.0% $
3.65
2.1%
354.30
6.18
4.4% $
6.18
1.8%
56.61
35.10
57.95 $
1.34
4.0% $
1.34
2.4%
34.72
54.39
35.61
55.28 $
0.90
2.6% $
0.90
1.6%
25%
315.79
724.85
328.62
737.67
12.83
4.1% $
12.83
1.8%
50%
70%
2,869.36
10,604.08
2,967.58
10,702.31
98.23
3.4% $
98.23
0.9%
1,356.44
5,048.16
1,403.71
5,095.43
47.28
3.5% $
47.28
0.9%
70%
5,705.62
23,763.55
5,896.29
23,954.23
190.68
3.3% $
190.68
0.8%
80%
$ 12,543.02
92,727.68
$ 12,797.89
92,982.55
254.87
2.0% $
254.87
0.3%
50%
$ 24,609.57
$ 216,619.93
$ 25,033.14
217,043.50
423.58
1.7% $
423.58
0.2%
N/A
300
5,475

Demand
109,500

Service Secondary
51,100

Service Primary
255,500

Service SubT
Service Trans
2,737,500
1,168,000
N/A
25
300
100
500
2000
7500
Notes:

3.Delivery Bill values include Delivery Charges, Historical Average of Transition Charges (NBC) and Surcharges.
4.4% $
1.79
Total Bill
Change %
N/A
1.79
Total Bill
Change $
76.79
$
$
85.75 $
Delivery Bill
Change %
147.83
N/A
N/A

Demand
Delivery Bill
Change $
N/A
N/A

(Monthly)
1,500
N/A
2.1%
3,000
300
Total Bill
1.76
42.37

of Use
Small Commercial
Delivery Bill
Day/Night
40.58
Total Bill
Rate Year 3 Bill

(Monthly)
4.5% $
Total Bill
Change %
141.65
$
$
1.76
Total Bill
Change $
N/A
N/A
83.96 $
Delivery Bill
Change %
N/A
N/A
Delivery Bill
Change $
1,500
N/A
Total Bill

(Monthly)
40.58
3,000
300
Delivery Bill
82.20

of Use
38.82
Total Bill
Rate Year 2 Bill

(Monthly)
Day/Night

Small Commercial
82.20 $
Delivery Bill
Change %
2.1%

Page 3 of 5
2/19/2016
Case No 15-E-0285 et al.

Rochester Gas and Electric Corporation
Summary of Typical Electric Bill Impacts
Current Bill
(Monthly)

RG&E Electric Service
Classes
kWh
kW
Load Factor
Delivery Bill
Rate Year 1 Bill

(Monthly)
Total Bill
Delivery Bill
Total Bill

(Monthly)
Delivery Bill
Change $
Delivery Bill
Change %
Total Bill
Change $
Total Bill
Change %
600
N/A
N/A
48.08 $
96.43 $
49.19 $
96.11
1.10
2.3% $
(0.31)
(0.3%)

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%)

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%)
500
60%
8,337.33 $
24,225.47 $
8,568.48 $
23,940.52
231.15
2.8% $
(284.95)
(1.2%)
70%
660.27 $
1,597.80 $
671.56 $
1,578.97
11.28
1.7% $
(18.82)
(1.2%)

Service SubStation
Time of Use
219,000
12,775
25
Rate Year 1 Bill

(Monthly)

Classes
kWh
kW
Load Factor
Delivery Bill
Total Bill
Rate Year 2 Bill

(Monthly)
Delivery Bill
Total Bill

(Monthly)
Delivery Bill
Change $
Delivery Bill
Change %
Total Bill
Change $
Total Bill
Change %
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%

Demand
7,300
25
40%
617.51 $
1,151.69 $
647.30 $
1,181.48
29.79
4.8% $
29.79
2.6%

Service Primary
766,500
1500
70%
29,181.33 $
82,087.72 $ 30,354.41 $
83,260.80
1,173.08
4.0% $
1,173.08
1.4%

Service Secondary
219,000
500
60%
10,125.41 $
25,500.38 $ 10,552.30 $
25,927.27
426.90
4.2% $
426.90
1.7%

Service SubT Comm.
70%
24,323.78 $
77,990.84 $ 25,225.25 $
78,892.32
901.47
3.7% $
901.47
1.2%
766,500
1500

Service SubT Ind.
657,000
1,500
60%
22,628.73 $
66,826.69 $ 23,477.20 $
67,675.15
848.47
3.7% $
848.47
1.3%

2,190,000
6000
50%
77,248.84 $
224,575.35 $ 80,337.83 $
227,664.34
3,088.99
4.0% $
3,088.99
1.4%
500
60%
8,568.48 $
23,940.52 $
8,910.81 $
24,282.85
342.33
4.0% $
342.33
1.4%
70%
671.56 $
1,578.97 $
696.93 $
1,604.34
25.37
3.8% $
25.37
1.6%

Service SubStation
Time of Use
219,000
12,775
25
Rate Year 2 Bill

(Monthly)

Classes
kWh
kW
Load Factor
Delivery Bill
Total Bill
Rate Year 3 Bill

(Monthly)
Delivery Bill
Total Bill

(Monthly)
Delivery Bill
Change $
Delivery Bill
Change %
Total Bill
Change $
Total Bill
Change %
600
N/A
N/A
51.58 $
98.50 $
54.42 $
101.35
2.84
5.5% $
2.84
2.9%

Small Commercial
300
N/A
N/A
35.84 $
59.65 $
37.10 $
60.91
1.26
3.5% $
1.26
2.1%

Demand
100,375
275
50%
6,025.56 $
13,242.75 $
6,331.23 $
13,548.42
305.67
5.1% $
305.67
2.3%

Demand
7,300
25
40%
647.30 $
1,181.48 $
682.82 $
1,217.00
35.52
5.5% $
35.52
3.0%

Service Primary
766,500
1500
70%
30,354.41 $
83,260.80 $ 31,753.21 $
84,659.60
1,398.80
4.6% $
1,398.80
1.7%

Service Secondary
219,000
500
60%
10,552.30 $
25,927.27 $ 11,061.35 $
26,436.31
509.04
4.8% $
509.04
2.0%

Service SubT Comm.
766,500
1500
70%
25,225.25 $
78,892.32 $ 26,300.18 $
79,967.24
1,074.92
4.3% $
1,074.92
1.4%

Service SubT Ind.
657,000
1,500
60%
23,477.20 $
67,675.15 $ 24,488.98 $
68,686.93
1,011.77
4.3% $
1,011.77
1.5%

2,190,000
6000
50%
80,337.83 $
227,664.34 $ 84,021.55 $
231,348.06
3,683.72
4.6% $
3,683.72
1.6%
60%
8,910.81 $
24,282.85 $
9,319.01 $
24,691.06
408.20
4.6% $
408.20
1.7%
70%
696.93 $
1,604.34 $
727.18 $
1,634.60
30.25
4.3% $
30.25
1.9%

Service SubStation
Time of Use
219,000
12,775
500
25

Page 4 of 5
2/19/2016
Case No 15-G-0824 et al.
Summary of Typical Gas Bill Impacts
Current Bill

NYSEG Gas Service Classes
Therms
SC No. 1 Residential Heat - Annual Bill

SC No. 1 Residential Heat - Monthly Bill
SC No. 1 Residential Non Heat - Annual
Bill
SC No. 1 Residential Non Heat - Monthly
Bill
SC No. 2 General Sales Service - Monthly
Bill
SC No. 1T Large Firm Transportation Monthly Bill
SC No. 5T Small Firm Transportation Monthly Bill

Bill
Bill
Bill
Total Bill
Delivery Bill
Change $
Delivery Bill
Change %
Total Bill
Change $
Total Bill
Change %
568.60
1,111.40
578.38
1,129.35
9.79
1.7% $
17.95
1.6%
80
51.52
95.83
52.87
97.84
1.35
2.6% $
2.01
2.1%
309
325.47
496.62
335.24
508.96
9.77
3.0% $
12.34
2.5%
20
23.68
34.76
24.29
34.88
0.61
2.6% $
0.12
0.4%
250
123.77
124.83
3.14
1.2%
1.06
$ 5,262.13
n/a
$ 4,808.18
n/a
(453.94)
-8.6%
n/a
n/a
10,000
$ 2,349.59
n/a
$ 2,160.01
n/a
(189.57)
-8.1%
n/a
n/a
260.03
Rate Year 1 Bill

Therms
Delivery Bill
980
Total Bill
578.38
$1,129.35
263.17
Rate Year 2 Bill

Delivery Bill
Total Bill
619.39
$1,170.36
0.9% $

Delivery Bill
Change $
Delivery Bill
Change %
41.01
7.1% $
Total Bill
Change $
41.01
Total Bill
Change %
3.6%
80
52.87
97.84
56.88
101.86
4.01
7.6% $
4.01
4.1%
309
335.24
508.96
355.51
529.23
20.27
6.0% $
20.27
4.0%
20
24.29
34.88
25.55
36.12
1.26
5.2% $
1.24
3.5%
124.83
263.17
133.59
271.93
7.0% $
8.76
3.3%
8.76
30,000
250
$ 4,808.18
n/a
$ 5,263.89
n/a
455.71
9.5%
n/a
n/a
10000
$ 2,160.01
n/a
$ 2,320.91
n/a
160.90
7.4%
n/a
n/a
Rate Year 2 Bill


Delivery Bill
30,000

Bill
Bill
Bill
Total Bill

980

Delivery Bill
Rate Year 1 Bill

Therms
Delivery Bill
980
Total Bill
Rate Year 3 Bill

Delivery Bill
619.39
1,170.36
662.44
Total Bill
1,213.41

Delivery Bill
Change $
Delivery Bill
Change %
43.05
7.0% $
Total Bill
Change $
43.05
Total Bill
Change %
3.7%
80
56.88
101.86
61.09
106.07
4.21
7.4% $
4.21
4.1%
309
355.51
529.23
376.79
550.51
21.28
6.0% $
21.28
4.0%
20
25.55
36.12
26.88
37.42
1.33
5.2% $
1.30
3.6%
133.59
271.93
142.79
281.13
6.9% $
9.20
3.4%
9.20
30,000
250
$ 5,263.89
n/a
$ 5,738.86
n/a
474.96
9.0%
n/a
n/a
10000
$ 2,320.91
n/a
$ 2,489.36
n/a
168.44
7.3%
n/a
n/a
Notes:

3.Delivery Bill values include Delivery Charges and Surcharges.
4.Total Bills include all charges from Delivery Bills plus historical average of gas supply prices and merchant function charges. Actual rate impacts will vary based on actual costs of gas supply.
5. Total bills for SC1T and SC5T are not presented as customers in these service classes obtain their natural gas from a supplier other than NYSEG.

Page 5 of 5
2/19/2016
Case No 15-G-0826 et al.
Summary of Typical Gas Bill Impacts
Current Bill

RG&E Gas Service Classes
Therms

Bill
Bill
SC No. 1 Commercial Sales Service Monthly Bill
SC No. 1 Industrial Sales Service Monthly Bill
SC No. 1 Municipal Sales Service Monthly Bill
SC3 Transportation Service - Monthly Bill

Bill
Bill
SC3 - Transportation Service
Delivery Bill
Change $
Delivery Bill
Change %
Total Bill
Change $
Total Bill
Change %
453.63
946.02
481.47
967.20 $
27.84
6.1% $
21.19
2.2%
80
38.30
79.80
40.68
81.63 $
2.39
6.2% $
1.83
2.3%
519
341.58
610.86
355.21
620.85 $
13.63
4.0% $
9.99
1.6%
40
27.60
48.35
28.62
49.09 $
1.03
3.7% $
0.74
1.5%
67.43
169.65
73.55
174.37 $
6.12
9.1% $
4.72
2.8%
252.20
763.32
281.41
785.51 $
29.21
11.6% $
22.19
2.9%
750
196.80
580.14
219.13
597.21 $
22.33
11.3% $
17.07
2.9%
30,000
3,677.92
n/a
$ 3,907.55
Rate Year 1 Bill

Therms
Delivery Bill
949
481.47
80
40.68
519
355.21
Total Bill
$967.20
$
81.63
$620.85
n/a
Rate Year 2 Bill

Delivery Bill
500.16
42.28
365.23
229.63
6.2%
n/a
n/a

Total Bill
Delivery Bill
Change $
$985.89
18.69
3.9% $
18.69
1.9%
83.23 $
1.60
3.9% $
1.60
2.0%
10.03
2.8% $
10.03
1.6%
$630.87
Delivery Bill
Change %
Total Bill
Change $
Total Bill
Change %
40
28.62
49.09
29.39
49.86 $
0.77
2.7% $
0.77
1.6%
200
73.55
174.37
77.42
178.24 $
3.87
5.3% $
3.87
2.2%
1,000
281.41
785.51
299.35
803.46 $
17.95
6.4% $
17.95
2.3%
597.21
232.88
13.75
6.3% $
750
219.13
30,000
3,907.55
n/a
$ 4,040.72
Rate Year 2 Bill

Total Bill
200
Delivery Bill
1,000

Bill
Bill
SC3 - Transportation Service
Total Bill

949

Delivery Bill
Rate Year 1 Bill

Therms
610.96 $
n/a
Rate Year 3 Bill

3.4%
13.75
n/a
2.3%
n/a

Delivery Bill
Change $
Delivery Bill
Change %
Total Bill
Change $
Total Bill
Change %
Delivery Bill
Total Bill
Delivery Bill
949
500.16
$985.89
522.92
1,008.65 $
22.76
4.6% $
22.76
2.3%
80
42.28
44.23
85.17 $
1.95
4.6% $
1.95
2.3%
519
365.23
377.44
643.08 $
12.21
3.3% $
12.21
1.9%
40
29.39
49.86
30.32
50.80 $
0.94
3.2% $
0.94
1.9%
200
77.42
178.24
82.13
182.95 $
4.71
6.1% $
4.71
2.6%
1,000
299.35
803.46
321.21
825.31 $
21.86
7.3% $
21.86
2.7%
750
232.88
610.96
249.64
627.71 $
16.75
7.2% $
16.75
2.7%
30,000
4,040.72
83.23
$630.87
n/a
$ 4,202.91
Total Bill
133.17
n/a
162.19
4.0%
n/a
Notes:

3.Delivery Bill values include Delivery Charges and Surcharges.
4.Total Bills include all charges from Delivery Bills plus historical average of gas supply prices and merchant function charges. Actual rate impacts will vary based on actual costs
of gas supply.
5. Total bills for SC3 are not presented as customers in these service classes obtain their natural gas from a supplier other than RG&E.
n/a
NYSEG Electric Rate Year 1

Page 1 of 34
02/19/2016

Electric Rates
Monthly Total Bill Impact
Including Supply
PSC No. 120 S.C. 1 Residential
increase / (decrease)
kWh
100
200
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
3,000
Present Bill
$26.90
$37.63
$48.36
$59.10
$69.83
$80.56
$91.30
$102.03
$112.76
$123.50
$134.23
$144.96
$177.16
$230.83
$338.16
Rate Year 1 Bill

$27.24
$38.23
$49.22
$60.22
$71.21
$82.20
$93.19
$104.19
$115.18
$126.17
$137.16
$148.16
$181.13
$236.10
$346.02
Amount
$0.34
$0.60
$0.86
$1.12
$1.38
$1.64
$1.90
$2.16
$2.42
$2.68
$2.94
$3.19
$3.97
$5.27
$7.86
Percent
1.3%
1.6%
1.8%
1.9%
2.0%
2.0%
2.1%
2.1%
2.1%
2.2%
2.2%
2.2%
2.2%
2.3%
2.3%
Present Bill
CC
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC1
$
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC1
$
$
$
$
$
$
$
$
$
$
$
15.11
0.03330
0.000587
0.002796
0.003252
0.001687
0.001615
(0.009819)
0.004049
0.069184
0.73
2.0408%
15.11
0.03676
0.000587
0.002796
0.003252
0.001687
0.001615
(0.009819)
0.003111
0.069184
0.81
2.0408%
# of Customers
18,917
41,488
58,089
64,950
65,758
61,599
55,097
46,558
38,290
30,784
23,973
18,555
33,515
19,466
8,862

Page 2 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120 S.C. 8 Residential Day/Night
kWh
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
Peak
210
280
350
420
490
560
630
700
1,050
1,400
1,750
2,100
2,800
3,500
4,200
4,900
Off Peak
90
120
150
180
210
240
270
300
450
600
750
900
1,200
1,500
1,800
2,100
Present Bill
$47.98
$57.81
$67.63
$77.46
$87.29
$97.11
$106.94
$116.77
$165.90
$215.03
$264.17
$313.30
$411.56
$509.83
$608.10
$706.36
Rate Year 1 Bill

$48.81
$58.89
$68.97
$79.04
$89.12
$99.20
$109.27
$119.35
$169.73
$220.11
$270.49
$320.88
$421.64
$522.41
$623.17
$723.93
Amount
Percent
$0.83
1.7%
$1.08
1.9%
$1.33
2.0%
$1.58
2.0%
$1.83
2.1%
$2.08
2.1%
$2.33
2.2%
$2.58
2.2%
$3.83
2.3%
$5.08
2.4%
$6.33
2.4%
$7.58
2.4%
$10.08
2.4%
$12.58
2.5%
$15.07
2.5%
$17.57
2.5%
Present Bill
CC
kWh Delivery Charge On Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC8
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC8
$
$
$
$
$
$
$
$
$
$
$
$
$
17.40
0.02980
0.02980
0.000587
0.002796
0.003252
0.001682
0.001628
(0.009819)
0.004049
0.070068
0.048776
0.73
2.0408%
17.40
0.03317
0.03317
0.000587
0.002796
0.003252
0.001682
0.001628
(0.009819)
0.003111
0.070068
0.048776
0.81
2.0408%
# of Customers
10,776
6,945
9,003
9,885
10,327
9,927
9,526
8,759
30,631
15,490
7,149
2,970
1,742
401
165
224

Page 3 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
kWh
1,000
2,000
3,000
4,000
5,000
6,000
7,000
8,000
9,000
10,000
15,000
20,000
30,000
40,000
50,000
Peak
140
280
420
560
700
840
980
1,120
1,260
1,400
2,100
2,800
4,200
5,600
7,000
Mid Peak
570
1,140
1,710
2,280
2,850
3,420
3,990
4,560
5,130
5,700
8,550
11,400
17,100
22,800
28,500
Off Peak
290
580
870
1,160
1,450
1,740
2,030
2,320
2,610
2,900
4,350
5,800
8,700
11,600
14,500
S.C. 12 Residential TOU
Present Bill
$129.88
$234.42
$338.95
$443.48
$548.02
$652.55
$757.09
$861.62
$966.16
$1,070.69
$1,593.36
$2,116.03
$3,161.37
$4,206.72
$5,252.06
Amount
Percent
$1.09
0.8%
$2.10
0.9%
$3.11
0.9%
$4.12
0.9%
$5.13
0.9%
$6.14
0.9%
$7.15
0.9%
$8.16
0.9%
$9.17
0.9%
$10.18
1.0%
$15.23
1.0%
$20.27
1.0%
$30.37
1.0%
$40.47
1.0%
$50.56
1.0%
Rate Year 1 Bill

$130.97
$236.52
$342.06
$447.61
$553.15
$658.69
$764.24
$869.78
$975.32
$1,080.87
$1,608.59
$2,136.31
$3,191.74
$4,247.18
$5,302.62
Present Bill
CC
kWh Delivery Charge Mid Peak
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
kWh Supply Charge Mid Peak
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC12
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC12
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
24.11
0.03360
0.03360
0.03360
0.000587
0.002796
0.003252
0.002108
0.001553
(0.009819)
0.004049
0.070342
0.072736
0.049674
0.73
0.020408
24.11
0.03551
0.03551
0.03551
0.000587
0.002796
0.003252
0.002108
0.001553
(0.009819)
0.003111
0.070342
0.072736
0.049674
0.81
2.0408%
# of Customers
456
802
806
698
391
244
178
111
68
47
122
39
35
12
7

Page 4 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120 S.C. 6 Non Residential
kWh
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
2,500
3,000
3,500
8,000
Present Bill
$53.66
$65.10
$76.54
$87.99
$99.43
$110.87
$122.32
$133.76
$145.20
$156.64
$190.97
$248.19
$305.40
$362.61
$419.83
$934.75
Rate Year 1 Bill

$55.31
$67.27
$79.24
$91.21
$103.17
$115.14
$127.10
$139.07
$151.03
$163.00
$198.90
$258.72
$318.55
$378.38
$438.21
$976.66
Amount
Percent
$1.65
3.1%
$2.17
3.3%
$2.70
3.5%
$3.22
3.7%
$3.74
3.8%
$4.26
3.8%
$4.79
3.9%
$5.31
4.0%
$5.83
4.0%
$6.36
4.1%
$7.92
4.1%
$10.54
4.2%
$13.15
4.3%
$15.77
4.3%
$18.38
4.4%
$41.90
4.5%
# of Customers
37,333
6,709
5,125
3,812
2,628
1,988
1,538
1,244
1,006
739
1,498
1,007
272
78
37
110
Present Bill
CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC6
$
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC6
$
$
$
$
$
$
$
$
$
$
$
17.60
0.03248
0.000587
0.002796
0.003252
0.001956
0.002180
(0.002584)
0.004049
0.069712
0.73
0.0000%
17.60
0.03865
0.000587
0.002796
0.003252
0.001956
0.002180
(0.002584)
0.003111
0.069712
0.81
0.0000%

Page 5 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
kWh
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
2,500
3,000
3,500
5,000
Peak
180
240
300
360
420
480
540
600
660
720
900
1,200
1,500
1,800
2,100
3,000
Off Peak
120
160
200
240
280
320
360
400
440
480
600
800
1,000
1,200
1,400
2,000
S.C. 9 Non Residential Day/Night
Present Bill
$52.73
$63.26
$73.79
$84.32
$94.85
$105.38
$115.91
$126.44
$136.97
$147.50
$179.08
$231.73
$284.38
$337.03
$389.68
$547.62
Rate Year 1 Bill

$53.52
$64.28
$75.05
$85.81
$96.58
$107.34
$118.11
$128.87
$139.64
$150.40
$182.70
$236.52
$290.35
$344.17
$398.00
$559.48
Amount
Percent
$0.79
1.5%
$1.02
1.6%
$1.26
1.7%
$1.49
1.8%
$1.73
1.8%
$1.97
1.9%
$2.20
1.9%
$2.44
1.9%
$2.67
2.0%
$2.91
2.0%
$3.61
2.0%
$4.79
2.1%
$5.97
2.1%
$7.14
2.1%
$8.32
2.1%
$11.85
2.2%
Present Bill
CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC9
$
20.41
$
0.03140
$
0.03140
$
0.000587
$
0.002796
$
0.003252
$
0.001607
$
0.001736
$
(0.002584)
$
0.004049
$
0.071794
$
0.048443
$
0.73
0.0000%
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC9
$
20.41
$
0.034692
$
0.034692
$
0.000587
$
0.002796
$
0.003252
$
0.001607
$
0.001736
$
(0.002584)
$
0.003111
$
0.071794
$
0.048443
$
0.81
0.0000%
# of Customers
615
196
185
169
167
119
112
106
88
76
165
159
74
36
15
38

Page 6 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
Kw
kWh
S.C. 2 - Non Residential Secondary
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Present Bill
$124.34
$155.22
$186.10
$216.97
$247.85
$278.73
$309.60
$340.48
Rate Year 1 Bill

$130.47
$160.73
$190.99
$221.24
$251.50
$281.76
$312.02
$342.28
Amount
Percent
$6.13
4.9%
$5.51
3.5%
$4.89
2.6%
$4.27
2.0%
$3.65
1.5%
$3.03
1.1%
$2.42
0.8%
$1.80
0.5%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$548.36
$702.74
$857.12
$1,011.51
$1,165.89
$1,320.27
$1,474.65
$1,629.04
$561.05
$712.34
$863.63
$1,014.92
$1,166.21
$1,317.50
$1,468.80
$1,620.09
$12.69
$9.60
$6.51
$3.42
$0.32
($2.77)
($5.86)
($8.95)
2.3%
1.4%
0.8%
0.3%
0.0%
-0.2%
-0.4%
-0.5%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$2,138.40
$2,755.94
$3,373.47
$3,991.00
$4,608.53
$5,226.06
$5,843.60
$6,461.13
$2,175.71
$2,780.88
$3,386.04
$3,991.21
$4,596.38
$5,201.54
$5,806.71
$6,411.87
$37.31
$24.94
$12.58
$0.21
($12.16)
($24.52)
($36.89)
($49.26)
1.7%
0.9%
0.4%
0.0%
-0.3%
-0.5%
-0.6%
-0.8%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$6,378.53
$8,231.13
$10,083.73
$11,936.32
$13,788.92
$15,641.51
$17,494.11
$19,346.71
$6,481.49
$8,296.99
$10,112.49
$11,927.98
$13,743.48
$15,558.98
$17,374.47
$19,189.97
$102.96
$65.86
$28.76
($8.34)
($45.44)
($82.54)
($119.64)
($156.73)
1.6%
0.8%
0.3%
-0.1%
-0.3%
-0.5%
-0.7%
-0.8%
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
5.37
8.29
0.003370
0.000587
0.002796
0.003252
0.56
0.001522
(0.002584)
0.003322
0.072328
0.73
1.68
8.48
2.08
0.0000%
7.27
8.87
0.00261
0.000587
0.002796
0.003252
0.560000
0.001522
(0.002584)
0.002385
0.072328
0.81
0.76
10.37
3.61
0.0000%
# of Customers
4,260
1,880
960
546
348
183
142
125
6,567
7,997
6,393
3,702
1,787
770
373
186
672
861
1,446
1,491
1,095
580
244
75
71
115
243
289
229
165
83
40

Page 7 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
Kw
kWh
S.C. 2 HLF- Non Residential Secondary
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Present Bill
$115.46
$144.05
$172.63
$201.22
$229.81
$258.39
$286.98
$315.56
Rate Year 1 Bill

$124.55
$152.63
$180.70
$208.77
$236.85
$264.92
$292.99
$321.06
Amount
Percent
$9.09
7.9%
$8.58
6.0%
$8.07
4.7%
$7.55
3.8%
$7.04
3.1%
$6.53
2.5%
$6.01
2.1%
$5.50
1.7%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$503.95
$646.88
$789.81
$932.74
$1,075.67
$1,218.60
$1,361.52
$1,504.45
$531.47
$671.84
$812.20
$952.57
$1,092.93
$1,233.30
$1,373.66
$1,514.02
$27.52
$24.96
$22.39
$19.83
$17.26
$14.70
$12.14
$9.57
5.5%
3.9%
2.8%
2.1%
1.6%
1.2%
0.9%
0.6%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$1,960.77
$2,532.49
$3,104.21
$3,675.93
$4,247.64
$4,819.36
$5,391.08
$5,962.80
$2,057.42
$2,618.87
$3,180.33
$3,741.79
$4,303.25
$4,864.71
$5,426.17
$5,987.63
$96.64
$86.38
$76.12
$65.87
$55.61
$45.35
$35.09
$24.83
4.9%
3.4%
2.5%
1.8%
1.3%
0.9%
0.7%
0.4%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$5,845.64
$7,560.80
$9,275.95
$10,991.10
$12,706.25
$14,421.40
$16,136.55
$17,851.71
$6,126.60
$7,810.98
$9,495.35
$11,179.73
$12,864.10
$14,548.48
$16,232.85
$17,917.23
$280.96
$250.18
$219.40
$188.63
$157.85
$127.07
$96.30
$65.52
4.8%
3.3%
2.4%
1.7%
1.2%
0.9%
0.6%
0.4%
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2HLF
$
5.37
$
7.43
$
0.002980
$
0.000587
$
0.002796
$
0.003252
$
0.56
$
0.001522
$
(0.002584)
$
0.003322
$
0.066442
$
0.73
$
1.68
$
8.48
$
2.08
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2HLF
$
7.27
$
8.56
$
0.00251
$
0.000587
$
0.002796
$
0.003252
$
0.560000
$
0.001522
$
(0.002584)
$
0.002385
$
0.066442
$
0.81
$
0.76
$
10.37
$
3.61
0.0000%
# of Customers
1
5
1
4
23
20
1
1
6
11
1
3
17

Page 8 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
Kw
kWh
S.C. 3P - Non Residential Primary
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Present Bill
$159.28
$188.59
$217.91
$247.23
$276.55
$305.86
$335.18
$364.50
Rate Year 1 Bill

$179.51
$208.16
$236.80
$265.44
$294.08
$322.72
$351.36
$380.01
Amount
Percent
$20.24
12.7%
$19.56
10.4%
$18.89
8.7%
$18.21
7.4%
$17.53
6.3%
$16.86
5.5%
$16.18
4.8%
$15.51
4.3%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$502.22
$648.81
$795.39
$941.98
$1,088.57
$1,235.16
$1,381.75
$1,528.34
$530.27
$673.48
$816.69
$959.90
$1,103.11
$1,246.32
$1,389.52
$1,532.73
$28.06
$24.68
$21.30
$17.92
$14.54
$11.16
$7.78
$4.40
5.6%
3.8%
2.7%
1.9%
1.3%
0.9%
0.6%
0.3%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$1,788.25
$2,374.60
$2,960.96
$3,547.31
$4,133.66
$4,720.02
$5,306.37
$5,892.72
$1,845.63
$2,418.46
$2,991.29
$3,564.12
$4,136.96
$4,709.79
$5,282.62
$5,855.45
$57.38
$43.86
$30.34
$16.81
$3.29
($10.23)
($23.75)
($37.27)
3.2%
1.8%
1.0%
0.5%
0.1%
-0.2%
-0.4%
-0.6%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$5,217.66
$6,976.72
$8,735.79
$10,494.85
$12,253.91
$14,012.97
$15,772.03
$17,531.09
$5,353.23
$7,071.73
$8,790.22
$10,508.72
$12,227.22
$13,945.72
$15,664.22
$17,382.71
$135.56
$95.00
$54.44
$13.87
($26.69)
($67.25)
($107.82)
($148.38)
2.6%
1.4%
0.6%
0.1%
-0.2%
-0.5%
-0.7%
-0.8%
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
55.41
4.85
0.00353
0.000587
0.002796
0.003252
0.57
0.001167
(0.002584)
0.003322
0.068252
0.73
2.29
11.58
3.53
0.0000%
61.44
5.51
0.00262
0.000587
0.002796
0.003252
0.57
0.001167
(0.002584)
0.002385
0.068252
0.81
1.74
21.54
6.30
0.0000%
# of Customers
3
2
1
1
3
5
7
7
10
11
4
13
7
20
26
11
13
5
1
10
10
26
32
25
22
8
9

Page 9 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
Kw
kWh
S.C. 3S - Non Residential SubTransmission
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Present Bill
$320.04
$347.04
$374.04
$401.05
$428.05
$455.05
$482.05
$509.05
Rate Year 1 Bill

$379.56
$406.08
$432.59
$459.11
$485.63
$512.14
$538.66
$565.18
Amount
Percent
$59.52
18.6%
$59.03
17.0%
$58.55
15.7%
$58.06
14.5%
$57.58
13.5%
$57.10
12.5%
$56.61
11.7%
$56.13
11.0%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$627.25
$762.26
$897.26
$1,032.27
$1,167.27
$1,302.28
$1,437.28
$1,572.29
$682.01
$814.59
$947.17
$1,079.75
$1,212.33
$1,344.92
$1,477.50
$1,610.08
$54.76
$52.33
$49.91
$47.49
$45.06
$42.64
$40.22
$37.79
8.7%
6.9%
5.6%
4.6%
3.9%
3.3%
2.8%
2.4%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$1,779.28
$2,319.30
$2,859.32
$3,399.34
$3,939.36
$4,479.38
$5,019.41
$5,559.43
$1,816.18
$2,346.51
$2,876.83
$3,407.16
$3,937.49
$4,467.82
$4,998.15
$5,528.48
$36.90
$27.20
$17.51
$7.82
($1.87)
($11.56)
($21.26)
($30.95)
2.1%
1.2%
0.6%
0.2%
0.0%
-0.3%
-0.4%
-0.6%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$4,851.36
$6,471.43
$8,091.49
$9,711.55
$11,331.61
$12,951.67
$14,571.74
$16,191.80
$4,840.63
$6,431.62
$8,022.61
$9,613.59
$11,204.58
$12,795.56
$14,386.55
$15,977.54
($10.73)
($39.81)
($68.88)
($97.96)
($127.03)
($156.11)
($185.19)
($214.26)
-0.2%
-0.6%
-0.9%
-1.0%
-1.1%
-1.2%
-1.3%
-1.3%
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3S
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3S
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
225.57
4.14
0.00039
0.000587
0.002796
0.003252
0.42
0.001027
(0.002584)
0.003322
0.065185
0.73
2.36
11.91
2.67
0.0000%
274.63
4.10
0.000587
0.002796
0.003252
0.42
0.001027
(0.002584)
0.002385
0.065185
0.81
1.65
22.31
4.55
0.0000%
# of Customers
1
2
1
2
1
1
1
1
1
-

Page 10 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120 S.C. 7-1 - Non Residential Large General Service - Secondary
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
Present Bill
$624.18
$767.47
$910.76
$1,054.05
$1,197.35
$1,340.64
$1,483.93
$1,627.23
Rate Year 1 Bill

$653.62
$795.20
$936.78
$1,078.36
$1,219.94
$1,361.52
$1,503.11
$1,644.69
Amount
$29.44
$27.73
$26.02
$24.31
$22.60
$20.88
$19.17
$17.46
Percent
4.7%
3.6%
2.9%
2.3%
1.9%
1.6%
1.3%
1.1%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$2,143.18
$2,716.35
$3,289.53
$3,862.70
$4,435.87
$5,009.04
$5,582.21
$6,155.38
$2,172.87
$2,739.19
$3,305.52
$3,871.85
$4,438.17
$5,004.50
$5,570.83
$6,137.15
$29.68
$22.84
$15.99
$9.15
$2.30
($4.54)
($11.39)
($18.23)
1.4%
0.8%
0.5%
0.2%
0.1%
-0.1%
-0.2%
-0.3%
80
87
125
205
236
268
123
1
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$10,244.55
$13,110.41
$15,976.27
$18,842.13
$21,707.98
$24,573.84
$27,439.70
$30,305.56
$10,275.54
$13,107.17
$15,938.81
$18,770.44
$21,602.07
$24,433.70
$27,265.33
$30,096.97
$30.99
($3.24)
($37.46)
($71.69)
($105.91)
($140.14)
($174.36)
($208.59)
0.3%
0.0%
-0.2%
-0.4%
-0.5%
-0.6%
-0.6%
-0.7%
15
24
36
88
167
213
133
24
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$20,371.27
$26,102.98
$31,834.70
$37,566.41
$43,298.13
$49,029.84
$54,761.56
$60,493.27
$20,403.88
$26,067.15
$31,730.41
$37,393.68
$43,056.94
$48,720.21
$54,383.47
$60,046.74
$32.61
($35.84)
($104.29)
($172.74)
($241.19)
($309.64)
($378.08)
($446.53)
0.2%
-0.1%
-0.3%
-0.5%
-0.6%
-0.6%
-0.7%
-0.7%
2
2
7
11
19
29
7
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1
100.66
8.03
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.003322
0.091177
0.046767
0.73
2.21
11.14
3.10
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1
123.17
8.17
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.002385
0.091177
0.046767
0.81
1.33
15.90
5.98
0.0000%
# of Customers
265
251
256
212
152
93
22
7

Page 11 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120 S.C. 7-1 IHLF - Non Residential Large General Service - Secondary
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
Present Bill
$610.26
$753.47
$896.68
$1,039.89
$1,183.10
$1,326.30
$1,469.51
$1,612.72
Rate Year 1 Bill

$648.38
$789.88
$931.38
$1,072.88
$1,214.37
$1,355.87
$1,497.37
$1,638.87
Amount
$38.12
$36.41
$34.70
$32.99
$31.28
$29.57
$27.86
$26.14
Percent
6.2%
4.8%
3.9%
3.2%
2.6%
2.2%
1.9%
1.6%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$2,087.51
$2,660.35
$3,233.19
$3,806.02
$4,378.86
$4,951.70
$5,524.53
$6,097.37
$2,151.93
$2,717.92
$3,283.91
$3,849.90
$4,415.90
$4,981.89
$5,547.88
$6,113.87
$64.42
$57.57
$50.73
$43.88
$37.04
$30.19
$23.35
$16.50
3.1%
2.2%
1.6%
1.2%
0.8%
0.6%
0.4%
0.3%
1
2
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$9,966.21
$12,830.39
$15,694.58
$18,558.76
$21,422.94
$24,287.13
$27,151.31
$30,015.50
$10,170.85
$13,000.81
$15,830.77
$18,660.72
$21,490.68
$24,320.64
$27,150.60
$29,980.56
$204.64
$170.41
$136.19
$101.96
$67.74
$33.51
($0.71)
($34.94)
2.1%
1.3%
0.9%
0.5%
0.3%
0.1%
0.0%
-0.1%
1
8
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$19,814.58
$25,542.94
$31,271.31
$36,999.68
$42,728.05
$48,456.42
$54,184.79
$59,913.15
$20,194.49
$25,854.41
$31,514.33
$37,174.25
$42,834.17
$48,494.09
$54,154.01
$59,813.92
$379.92
$311.47
$243.02
$174.57
$106.12
$37.67
($30.78)
($99.23)
1.9%
1.2%
0.8%
0.5%
0.2%
0.1%
-0.1%
-0.2%
1
2
8
5
10
20
7
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1I/HLF
100.66
7.48
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.003322
0.092575
0.045157
0.73
2.21
11.14
3.10
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1I/HLF
123.17
7.97
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.002385
0.092575
0.045157
0.81
1.33
15.90
5.98
0.0000%
# of Customers
1

Page 12 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120 S.C. 7-2 - Non Residential Large General Service - Primary
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
Present Bill
$9,675.11
$12,472.74
$15,270.38
$18,068.01
$20,865.65
$23,663.28
$26,460.91
$29,258.55
Rate Year 1 Bill

$9,816.19
$12,579.60
$15,343.01
$18,106.42
$20,869.83
$23,633.24
$26,396.65
$29,160.06
Amount
$141.08
$106.86
$72.63
$38.41
$4.18
($30.04)
($64.27)
($98.49)
Percent
1.5%
0.9%
0.5%
0.2%
0.0%
-0.1%
-0.2%
-0.3%
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$18,940.38
$24,535.65
$30,130.91
$35,726.18
$41,321.45
$46,916.72
$52,511.99
$58,107.26
$19,120.18
$24,647.00
$30,173.82
$35,700.64
$41,227.46
$46,754.28
$52,281.09
$57,807.91
$179.80
$111.35
$42.90
($25.55)
($94.00)
($162.45)
($230.89)
($299.34)
0.9%
0.5%
0.1%
-0.1%
-0.2%
-0.3%
-0.4%
-0.5%
1
2
2
2
3
27
28
3
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$28,205.65
$36,598.55
$44,991.45
$53,384.36
$61,777.26
$70,170.16
$78,563.06
$86,955.97
$28,424.17
$36,714.40
$45,004.63
$53,294.86
$61,585.08
$69,875.31
$78,165.54
$86,455.77
$218.52
$115.85
$13.18
($89.50)
($192.17)
($294.85)
($397.52)
($500.20)
0.8%
0.3%
0.0%
-0.2%
-0.3%
-0.4%
-0.5%
-0.6%
1
2
3
8
2
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
20%
30%
40%
50%
60%
70%
80%
90%
365,000
547,500
730,000
912,500
1,095,000
1,277,500
1,460,000
1,642,500
189,800
284,700
379,600
474,500
569,400
664,300
759,200
854,100
175,200
262,800
350,400
438,000
525,600
613,200
700,800
788,400
$46,736.18
$60,724.36
$74,712.53
$88,700.70
$102,688.87
$116,677.04
$130,665.21
$144,653.39
$47,032.15
$60,849.20
$74,666.25
$88,483.29
$102,300.34
$116,117.39
$129,934.44
$143,751.49
$295.97
$124.84
($46.28)
($217.40)
($388.53)
($559.65)
($730.78)
($901.90)
0.6%
0.2%
-0.1%
-0.2%
-0.4%
-0.5%
-0.6%
-0.6%
1
1
1
13
1
500
500
500
500
500
500
500
500
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2
371.98
6.54
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.003322
0.088754
0.046125
0.73
4.91
24.85
7.37
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2
442.24
6.75
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.002385
0.088754
0.046125
0.81
4.97
46.24
17.94
0.0000%
# of Customers
9
18
15
25
45
62
24
4

Page 13 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120 S.C. 7-2 IHLF - Non Residential Large General Service - Primary
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
Present Bill
$852.95
$990.63
$1,128.30
$1,265.98
$1,403.66
$1,541.34
$1,679.02
$1,816.70
Rate Year 1 Bill

$967.24
$1,103.21
$1,239.17
$1,375.14
$1,511.11
$1,647.08
$1,783.04
$1,919.01
Amount
$114.29
$112.58
$110.87
$109.16
$107.45
$105.74
$104.02
$102.31
Percent
13.4%
11.4%
9.8%
8.6%
7.7%
6.9%
6.2%
5.6%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$2,182.27
$2,732.98
$3,283.70
$3,834.41
$4,385.13
$4,935.84
$5,486.56
$6,037.27
$2,332.36
$2,876.23
$3,420.10
$3,963.97
$4,507.84
$5,051.70
$5,595.57
$6,139.44
$150.09
$143.24
$136.40
$129.55
$122.71
$115.86
$109.02
$102.17
6.9%
5.2%
4.2%
3.4%
2.8%
2.3%
2.0%
1.7%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$9,271.99
$12,025.56
$14,779.13
$17,532.71
$20,286.28
$23,039.85
$25,793.42
$28,547.00
$9,612.99
$12,332.33
$15,051.68
$17,771.03
$20,490.38
$23,209.73
$25,929.07
$28,648.42
$341.00
$306.77
$272.55
$238.33
$204.10
$169.88
$135.65
$101.43
3.7%
2.6%
1.8%
1.4%
1.0%
0.7%
0.5%
0.4%
2
7
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$18,134.13
$23,641.28
$29,148.42
$34,655.57
$40,162.72
$45,669.86
$51,177.01
$56,684.15
$18,713.77
$24,152.47
$29,591.16
$35,029.86
$40,468.56
$45,907.25
$51,345.95
$56,784.65
$579.64
$511.19
$442.74
$374.29
$305.84
$237.39
$168.94
$100.49
3.2%
2.2%
1.5%
1.1%
0.8%
0.5%
0.3%
0.2%
1
3
3
3
6
15
27
17
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2I/HLF
371.98
5.91
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.003322
0.087891
0.044545
0.73
4.91
24.85
7.37
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2I/HLF
442.24
6.52
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.002385
0.087891
0.044545
0.81
4.97
46.24
17.94
0.0000%
# of Customers

Page 14 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120 S.C. 7-3 - Non Residential Large General Service - Sub Transmission
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
Present Bill
$7,878.59
$10,595.46
$13,312.34
$16,029.21
$18,746.09
$21,462.96
$24,179.84
$26,896.71
Rate Year 1 Bill

$7,882.42
$10,565.07
$13,247.72
$15,930.37
$18,613.02
$21,295.67
$23,978.32
$26,660.97
Amount
$3.83
($30.39)
($64.62)
($98.84)
($133.06)
($167.29)
($201.51)
($235.74)
Percent
0.0%
-0.3%
-0.5%
-0.6%
-0.7%
-0.8%
-0.8%
-0.9%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$28,964.84
$39,832.33
$50,699.83
$61,567.33
$72,434.83
$83,302.32
$94,169.82
$105,037.32
$28,343.10
$39,073.69
$49,804.29
$60,534.89
$71,265.49
$81,996.09
$92,726.69
$103,457.29
($621.74)
($758.64)
($895.54)
($1,032.44)
($1,169.34)
($1,306.24)
($1,443.14)
($1,580.03)
-2.1%
-1.9%
-1.8%
-1.7%
-1.6%
-1.6%
-1.5%
-1.5%
1
1
5
5
4
6
9
1
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
20%
30%
40%
50%
60%
70%
80%
90%
584,000
876,000
1,168,000
1,460,000
1,752,000
2,044,000
2,336,000
2,628,000
303,680
455,520
607,360
759,200
911,040
1,062,880
1,214,720
1,366,560
280,320
420,480
560,640
700,800
840,960
981,120
1,121,280
1,261,440
$57,079.83
$78,814.83
$100,549.82
$122,284.82
$144,019.81
$165,754.81
$187,489.80
$209,224.80
$55,623.99
$77,085.19
$98,546.39
$120,007.58
$141,468.78
$162,929.98
$184,391.17
$205,852.37
($1,455.84)
($1,729.64)
($2,003.44)
($2,277.24)
($2,551.03)
($2,824.83)
($3,098.63)
($3,372.43)
-2.6%
-2.2%
-2.0%
-1.9%
-1.8%
-1.7%
-1.7%
-1.6%
1
1
1
1
-
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
20%
30%
40%
50%
60%
70%
80%
90%
730,000
1,095,000
1,460,000
1,825,000
2,190,000
2,555,000
2,920,000
3,285,000
379,600
569,400
759,200
949,000
1,138,800
1,328,600
1,518,400
1,708,200
350,400
525,600
700,800
876,000
1,051,200
1,226,400
1,401,600
1,576,800
$71,137.33
$98,306.07
$125,474.82
$152,643.56
$179,812.31
$206,981.05
$234,149.80
$261,318.54
$69,264.44
$96,090.94
$122,917.43
$149,743.93
$176,570.43
$203,396.92
$230,223.42
$257,049.92
($1,872.89)
($2,215.14)
($2,557.39)
($2,899.63)
($3,241.88)
($3,584.13)
($3,926.38)
($4,268.63)
-2.6%
-2.3%
-2.0%
-1.9%
-1.8%
-1.7%
-1.7%
-1.6%
2
1
500
500
500
500
500
500
500
500
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3
810.25
2.35
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.003322
0.087182
0.043608
0.73
5.31
26.80
6.75
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3
995.06
2.07
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.002385
0.087182
0.043608
0.81
4.68
46.09
15.56
0.0000%
# of Customers
4
3
5
6
5
5
8
2

Page 15 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120 S.C. 7-3 IHLF - Non Residential Large General Service - Sub Transmission
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
Present Bill
$7,571.45
$10,274.76
$12,978.07
$15,681.37
$18,384.68
$21,087.99
$23,791.29
$26,494.60
Rate Year 1 Bill

$7,763.48
$10,432.57
$13,101.65
$15,770.73
$18,439.81
$21,108.89
$23,777.98
$26,447.06
Amount
$192.03
$157.81
$123.58
$89.36
$55.13
$20.91
($13.32)
($47.54)
Percent
2.5%
1.5%
1.0%
0.6%
0.3%
0.1%
-0.1%
-0.2%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$27,736.29
$38,549.52
$49,362.75
$60,175.97
$70,989.20
$81,802.43
$92,615.65
$103,428.88
$27,867.34
$38,543.67
$49,219.99
$59,896.32
$70,572.65
$81,248.98
$91,925.30
$102,601.63
$131.04
($5.85)
($142.75)
($279.65)
($416.55)
($553.45)
($690.35)
($827.25)
0.5%
0.0%
-0.3%
-0.5%
-0.6%
-0.7%
-0.7%
-0.8%
5
3
2
7
9
3
3
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
20%
30%
40%
50%
60%
70%
80%
90%
584,000
876,000
1,168,000
1,460,000
1,752,000
2,044,000
2,336,000
2,628,000
303,680
455,520
607,360
759,200
911,040
1,062,880
1,214,720
1,366,560
280,320
420,480
560,640
700,800
840,960
981,120
1,121,280
1,261,440
$54,622.75
$76,249.20
$97,875.65
$119,502.11
$141,128.56
$162,755.01
$184,381.47
$206,007.92
$54,672.48
$76,025.13
$97,377.79
$118,730.44
$140,083.10
$161,435.75
$182,788.41
$204,141.06
$49.73
($224.07)
($497.87)
($771.66)
($1,045.46)
($1,319.26)
($1,593.06)
($1,866.86)
0.1%
-0.3%
-0.5%
-0.6%
-0.7%
-0.8%
-0.9%
-0.9%
2
6
2
4
5
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
20%
30%
40%
50%
60%
70%
80%
90%
730,000
1,095,000
1,460,000
1,825,000
2,190,000
2,555,000
2,920,000
3,285,000
379,600
569,400
759,200
949,000
1,138,800
1,328,600
1,518,400
1,708,200
350,400
525,600
700,800
876,000
1,051,200
1,226,400
1,401,600
1,576,800
$68,065.97
$95,099.04
$122,132.11
$149,165.17
$176,198.24
$203,231.31
$230,264.37
$257,297.44
$68,075.05
$94,765.86
$121,456.68
$148,147.50
$174,838.32
$201,529.14
$228,219.96
$254,910.78
$9.07
($333.18)
($675.42)
($1,017.67)
($1,359.92)
($1,702.17)
($2,044.41)
($2,386.66)
0.0%
-0.4%
-0.6%
-0.7%
-0.8%
-0.8%
-0.9%
-0.9%
2
1
2
5
500
500
500
500
500
500
500
500
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3I/HLF
810.25
1.79
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.003322
0.086241
0.043853
0.73
5.31
26.80
6.75
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3I/HLF
995.06
1.89
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.002385
0.086241
0.043853
0.81
4.68
46.09
15.56
0.0000%
# of Customers
1
2

Page 16 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120 S.C. 7-4 - Non Residential Large General Service - Transmission
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
Off Peak kWh

70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
Present Bill
$14,314.77
$19,839.73
$25,364.70
$30,889.66
$36,414.62
$41,939.59
$47,464.55
$52,989.51
Rate Year 1 Bill

$14,577.45
$20,033.97
$25,490.48
$30,946.99
$36,403.51
$41,860.02
$47,316.54
$52,773.05
Amount
$262.68
$194.23
$125.78
$57.33
($11.12)
($79.56)
($148.01)
($216.46)
Percent
1.8%
1.0%
0.5%
0.2%
0.0%
-0.2%
-0.3%
-0.4%
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
20%
30%
40%
50%
60%
70%
80%
90%
1,095,000
1,642,500
2,190,000
2,737,500
3,285,000
3,832,500
4,380,000
4,927,500
569,400
854,100
1,138,800
1,423,500
1,708,200
1,992,900
2,277,600
2,562,300
525,600
788,400
1,051,200
1,314,000
1,576,800
1,839,600
2,102,400
2,365,200
$94,914.30
$136,351.53
$177,788.76
$219,225.98
$260,663.21
$302,100.44
$343,537.67
$384,974.90
$93,773.46
$134,697.32
$175,621.17
$216,545.03
$257,468.89
$298,392.75
$339,316.60
$380,240.46
($1,140.84)
($1,654.21)
($2,167.58)
($2,680.95)
($3,194.32)
($3,707.70)
($4,221.07)
($4,734.44)
-1.2%
-1.2%
-1.2%
-1.2%
-1.2%
-1.2%
-1.2%
-1.2%
1
3
1
-
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
20%
30%
40%
50%
60%
70%
80%
90%
2,190,000
3,285,000
4,380,000
5,475,000
6,570,000
7,665,000
8,760,000
9,855,000
1,138,800
1,708,200
2,277,600
2,847,000
3,416,400
3,985,800
4,555,200
5,124,600
1,051,200
1,576,800
2,102,400
2,628,000
3,153,600
3,679,200
4,204,800
4,730,400
$187,913.76
$270,788.21
$353,662.67
$436,537.13
$519,411.59
$602,286.04
$685,160.50
$768,034.96
$185,153.47
$267,001.19
$348,848.90
$430,696.61
$512,544.33
$594,392.04
$676,239.76
$758,087.47
($2,760.28)
($3,787.03)
($4,813.77)
($5,840.51)
($6,867.26)
($7,894.00)
($8,920.75)
($9,947.49)
-1.5%
-1.4%
-1.4%
-1.3%
-1.3%
-1.3%
-1.3%
-1.3%
1
1
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
20%
30%
40%
50%
60%
70%
80%
90%
7,300,000
10,950,000
14,600,000
18,250,000
21,900,000
25,550,000
29,200,000
32,850,000
3,796,000
5,694,000
7,592,000
9,490,000
11,388,000
13,286,000
15,184,000
17,082,000
3,504,000
5,256,000
7,008,000
8,760,000
10,512,000
12,264,000
14,016,000
15,768,000
$621,911.23
$898,159.42
$1,174,407.61
$1,450,655.80
$1,726,904.00
$2,003,152.19
$2,279,400.38
$2,555,648.57
$611,593.52
$884,419.24
$1,157,244.95
$1,430,070.67
$1,702,896.38
$1,975,722.09
$2,248,547.81
$2,521,373.52
($10,317.70)
($13,740.18)
($17,162.66)
($20,585.14)
($24,007.62)
($27,430.09)
($30,852.57)
($34,275.05)
-1.7%
-1.5%
-1.5%
-1.4%
-1.4%
-1.4%
-1.4%
-1.3%
1
-
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4
1,835.05
0.88
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.003322
0.089356
0.044356
0.73
9.92
50.53
18.61
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4
2,164.81
0.80
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.002385
0.089356
0.044356
0.81
18.32
154.73
54.78
0.0000%
# of Customers
1
1
1
-

Page 17 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120 S.C. 7-4 IHLF - Non Residential Large General Service - Transmission
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
Off Peak kWh

70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
Present Bill
$13,729.90
$19,062.43
$24,394.96
$29,727.49
$35,060.02
$40,392.55
$45,725.08
$51,057.61
Rate Year 1 Bill

$14,123.25
$19,387.33
$24,651.41
$29,915.49
$35,179.57
$40,443.65
$45,707.73
$50,971.81
Amount
$393.35
$324.90
$256.45
$188.00
$119.55
$51.10
($17.35)
($85.80)
Percent
2.9%
1.7%
1.1%
0.6%
0.3%
0.1%
0.0%
-0.2%
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
20%
30%
40%
50%
60%
70%
80%
90%
1,095,000
1,642,500
2,190,000
2,737,500
3,285,000
3,832,500
4,380,000
4,927,500
569,400
854,100
1,138,800
1,423,500
1,708,200
1,992,900
2,277,600
2,562,300
525,600
788,400
1,051,200
1,314,000
1,576,800
1,839,600
2,102,400
2,365,200
$90,527.79
$130,521.77
$170,515.74
$210,509.72
$250,503.69
$290,497.67
$330,491.64
$370,485.62
$90,366.96
$129,847.56
$169,328.16
$208,808.77
$248,289.37
$287,769.97
$327,250.58
$366,731.18
($160.83)
($674.20)
($1,187.58)
($1,700.95)
($2,214.32)
($2,727.69)
($3,241.06)
($3,754.44)
-0.2%
-0.5%
-0.7%
-0.8%
-0.9%
-0.9%
-1.0%
-1.0%
1
1
-
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
20%
30%
40%
50%
60%
70%
80%
90%
2,190,000
3,285,000
4,380,000
5,475,000
6,570,000
7,665,000
8,760,000
9,855,000
1,138,800
1,708,200
2,277,600
2,847,000
3,416,400
3,985,800
4,555,200
5,124,600
1,051,200
1,576,800
2,102,400
2,628,000
3,153,600
3,679,200
4,204,800
4,730,400
$179,140.74
$259,128.69
$339,116.64
$419,104.59
$499,092.54
$579,080.49
$659,068.44
$739,056.39
$178,340.46
$257,301.67
$336,262.88
$415,224.08
$494,185.29
$573,146.50
$652,107.70
$731,068.91
($800.28)
($1,827.02)
($2,853.76)
($3,880.51)
($4,907.25)
($5,933.99)
($6,960.74)
($7,987.48)
-0.4%
-0.7%
-0.8%
-0.9%
-1.0%
-1.0%
-1.1%
-1.1%
2
-
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
20%
30%
40%
50%
60%
70%
80%
90%
7,300,000
10,950,000
14,600,000
18,250,000
21,900,000
25,550,000
29,200,000
32,850,000
3,796,000
5,694,000
7,592,000
9,490,000
11,388,000
13,286,000
15,184,000
17,082,000
3,504,000
5,256,000
7,008,000
8,760,000
10,512,000
12,264,000
14,016,000
15,768,000
$592,667.84
$859,294.34
$1,125,920.84
$1,392,547.34
$1,659,173.84
$1,925,800.34
$2,192,426.84
$2,459,053.35
$588,883.50
$852,087.52
$1,115,291.55
$1,378,495.57
$1,641,699.59
$1,904,903.61
$2,168,107.63
$2,431,311.66
($3,784.34)
($7,206.82)
($10,629.30)
($14,051.78)
($17,474.25)
($20,896.73)
($24,319.21)
($27,741.69)
-0.6%
-0.8%
-0.9%
-1.0%
-1.1%
-1.1%
-1.1%
-1.1%
1
1
-
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4I/HLF
1,835.05
0.68
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.003322
0.085866
0.042645
0.73
9.92
50.53
18.61
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4I/HLF
2,164.81
0.73
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.002385
0.085866
0.042645
0.81
18.32
154.73
54.78
0.0000%
# of Customers
-

Page 18 of 34
02/19/2016

Electric Rates
Monthly Delivery Bill Impact
Delivery Only
kWh
100
200
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
3,000
Present Bill
$19.57
$22.98
$26.39
$29.80
$33.21
$36.62
$40.03
$43.44
$46.85
$50.26
$53.67
$57.08
$67.31
$84.36
$118.46
Rate Year 1 Bill

$20.01
$23.77
$27.54
$31.30
$35.06
$38.82
$42.59
$46.35
$50.11
$53.88
$57.64
$61.40
$72.69
$91.51
$129.14
Amount
Percent
$0.44
2.2%
$0.79
3.4%
$1.14
4.3%
$1.50
5.0%
$1.85
5.6%
$2.20
6.0%
$2.55
6.4%
$2.91
6.7%
$3.26
7.0%
$3.61
7.2%
$3.97
7.4%
$4.32
7.6%
$5.38
8.0%
$7.14
8.5%
$10.67
9.0%
Present Bill
CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC1
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC1
$
$
$
$
$
$
$
$
$
15.11
0.03330
0.000587
0.002796
0.003252
0.001687
0.001615
(0.009819)
0.73
2.0408%
15.11
0.03676
0.000587
0.002796
0.003252
0.001687
0.001615
(0.009819)
0.81
2.0408%
# of Customers
18,917
41,488
58,089
64,950
65,758
61,599
55,097
46,558
38,290
30,784
23,973
18,555
33,515
19,466
8,862

Page 19 of 34
02/19/2016

Electric Rates
Delivery Only
kWh
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
Peak
210
280
350
420
490
560
630
700
1,050
1,400
1,750
2,100
2,800
3,500
4,200
4,900
Off Peak
90
120
150
180
210
240
270
300
450
600
750
900
1,200
1,500
1,800
2,100
Present Bill
$27.66
$30.71
$33.77
$36.82
$39.88
$42.93
$45.98
$49.04
$64.31
$79.57
$94.84
$110.11
$140.65
$171.18
$201.72
$232.26
Rate Year 1 Bill

$28.78
$32.17
$35.57
$38.97
$42.36
$45.76
$49.16
$52.56
$69.54
$86.53
$103.52
$120.50
$154.47
$188.45
$222.42
$256.39
Amount
Percent
$1.11
4.0%
$1.46
4.7%
$1.80
5.3%
$2.15
5.8%
$2.49
6.2%
$2.83
6.6%
$3.18
6.9%
$3.52
7.2%
$5.24
8.1%
$6.96
8.7%
$8.67
9.1%
$10.39
9.4%
$13.83
9.8%
$17.26
10.1%
$20.70
10.3%
$24.14
10.4%
Present Bill
CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC8
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC8
$
$
$
$
$
$
$
$
$
$
17.40
0.02980
0.02980
0.000587
0.002796
0.003252
0.001682
0.001628
(0.009819)
0.73
2.0408%
17.40
0.03317
0.03317
0.000587
0.002796
0.003252
0.001682
0.001628
(0.009819)
0.81
2.0408%
# of Customers
10,776
6,945
9,003
9,885
10,327
9,927
9,526
8,759
30,631
15,490
7,149
2,970
1,742
401
165
224

Page 20 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
kWh
1,000
2,000
3,000
4,000
5,000
6,000
7,000
8,000
9,000
10,000
15,000
20,000
30,000
40,000
50,000
Peak
140
280
420
560
700
840
980
1,120
1,260
1,400
2,100
2,800
4,200
5,600
7,000
Mid Peak
570
1,140
1,710
2,280
2,850
3,420
3,990
4,560
5,130
5,700
8,550
11,400
17,100
22,800
28,500
Off Peak
290
580
870
1,160
1,450
1,740
2,030
2,320
2,610
2,900
4,350
5,800
8,700
11,600
14,500
Present Bill
$60.12
$94.89
$129.66
$164.44
$199.21
$233.98
$268.75
$303.53
$338.30
$373.07
$546.93
$720.80
$1,068.52
$1,416.24
$1,763.97
Amount
Percent
$2.03
3.4%
$3.98
4.2%
$5.93
4.6%
$7.87
4.8%
$9.82
4.9%
$11.77
5.0%
$13.71
5.1%
$15.66
5.2%
$17.61
5.2%
$19.56
5.2%
$29.29
5.4%
$39.03
5.4%
$58.50
5.5%
$77.97
5.5%
$97.44
5.5%
Rate Year 1 Bill

$62.15
$98.87
$135.59
$172.31
$209.03
$245.75
$282.47
$319.19
$355.91
$392.63
$576.23
$759.82
$1,127.02
$1,494.22
$1,861.41
Present Bill
CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC12
$
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC12
$
$
$
$
$
$
$
$
$
$
$
24.11
0.03360
0.03360
0.03360
0.000587
0.002796
0.003252
0.002108
0.001553
(0.009819)
0.73
0.020408
24.11
0.03551
0.03551
0.03551
0.000587
0.002796
0.003252
0.002108
0.001553
(0.009819)
0.81
2.0408%
# of Customers
456
802
806
698
391
244
178
111
68
47
122
39
35
12
7

Page 21 of 34
02/19/2016

Electric Rates
Delivery Only
kWh
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
2,500
3,000
3,500
8,000
Present Bill
$30.53
$34.60
$38.66
$42.73
$46.80
$50.86
$54.93
$59.00
$63.06
$67.13
$79.33
$99.66
$120.00
$140.33
$160.66
$343.67
Rate Year 1 Bill

$32.46
$37.14
$41.83
$46.51
$51.19
$55.88
$60.56
$65.24
$69.93
$74.61
$88.66
$112.08
$135.49
$158.91
$182.33
$393.07
Amount
Percent
$1.93
6.3%
$2.55
7.4%
$3.16
8.2%
$3.78
8.8%
$4.40
9.4%
$5.01
9.9%
$5.63
10.3%
$6.25
10.6%
$6.86
10.9%
$7.48
11.1%
$9.33
11.8%
$12.41
12.5%
$15.50
12.9%
$18.58
13.2%
$21.66
13.5%
$49.41
14.4%
# of Customers
37,333
6,709
5,125
3,812
2,628
1,988
1,538
1,244
1,006
739
1,498
1,007
272
78
37
110
Present Bill
CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC6
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC6
$
$
$
$
$
$
$
$
$
17.60
0.03248
0.000587
0.002796
0.003252
0.001956
0.002180
(0.002584)
0.73
0.0000%
17.60
0.03865
0.000587
0.002796
0.003252
0.001956
0.002180
(0.002584)
0.81
0.0000%

Page 22 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120

kWh
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
2,500
3,000
3,500
5,000
Peak
180
240
300
360
420
480
540
600
660
720
900
1,200
1,500
1,800
2,100
3,000
Off Peak
120
160
200
240
280
320
360
400
440
480
600
800
1,000
1,200
1,400
2,000
Present Bill
$32.78
$36.66
$40.54
$44.42
$48.30
$52.18
$56.05
$59.93
$63.81
$67.69
$79.33
$98.73
$118.13
$137.52
$156.92
$215.11
Rate Year 1 Bill

$33.85
$38.06
$42.26
$46.47
$50.68
$54.89
$59.10
$63.31
$67.52
$71.72
$84.35
$105.39
$126.44
$147.48
$168.52
$231.65
Amount
$1.07
$1.40
$1.73
$2.06
$2.39
$2.72
$3.04
$3.37
$3.70
$4.03
$5.02
$6.67
$8.31
$9.96
$11.60
$16.54
Present Bill
CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC9
$
20.41
$
0.03140
$
0.03140
$
0.000587
$
0.002796
$
0.003252
$
0.001607
$
0.001736
$
(0.002584)
$
0.73
0.0000%
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC9
$
20.41
$
0.03469
$
0.03469
$
0.000587
$
0.002796
$
0.003252
$
0.001607
$
0.001736
$
(0.002584)
$
0.81
0.0000%
Percent
3.3%
3.8%
4.3%
4.6%
4.9%
5.2%
5.4%
5.6%
5.8%
6.0%
6.3%
6.8%
7.0%
7.2%
7.4%
7.7%
# of Customers
615
196
185
169
167
119
112
106
88
76
165
159
74
36
15
38

Page 23 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Present Bill
$
69.12
$
72.38
$
75.65
$
78.91
$
82.18
$
85.44
$
88.70
$
91.97
Rate Year 1 Bill

$
75.93
$
78.92
$
81.90
$
84.89
$
87.88
$
90.87
$
93.86
$
96.85
Amount
Percent
$6.81
9.9%
$6.53
9.0%
$6.26
8.3%
$5.98
7.6%
$5.71
6.9%
$5.43
6.4%
$5.15
5.8%
$4.88
5.3%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
272.23
288.55
304.87
321.19
337.52
353.84
370.16
386.48
$
$
$
$
$
$
$
$
288.34
303.29
318.23
333.17
348.11
363.05
377.99
392.93
$16.11
$14.73
$13.35
$11.97
$10.59
$9.21
$7.83
$6.45
5.9%
5.1%
4.4%
3.7%
3.1%
2.6%
2.1%
1.7%
6,567
7,997
6,393
3,702
1,787
770
373
186
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
1,033.91
1,099.19
1,164.48
1,229.76
1,295.04
1,360.33
1,425.61
1,490.90
$
$
$
$
$
$
$
$
1,084.91
1,144.67
1,204.43
1,264.19
1,323.96
1,383.72
1,443.48
1,503.24
$51.00
$45.48
$39.96
$34.43
$28.91
$23.39
$17.87
$12.35
4.9%
4.1%
3.4%
2.8%
2.2%
1.7%
1.3%
0.8%
672
861
1,446
1,491
1,095
580
244
75
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
3,065.04
3,260.90
3,456.75
3,652.60
3,848.45
4,044.30
4,240.15
4,436.01
$
$
$
$
$
$
$
$
3,209.07
3,388.36
3,567.65
3,746.93
3,926.22
4,105.51
4,284.80
4,464.08
$144.03
$127.46
$110.90
$94.34
$77.77
$61.21
$44.64
$28.08
4.7%
3.9%
3.2%
2.6%
2.0%
1.5%
1.1%
0.6%
71
115
243
289
229
165
83
40
Kw
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
5.37
8.29
0.00337
0.000587
0.002796
0.003252
0.56
0.001522
(0.002584)
0.73
1.68
8.48
2.08
0.0000%
7.27
8.87
0.00261
0.000587
0.002796
0.003252
0.560000
0.001522
(0.002584)
0.81
0.76
10.37
3.61
0.0000%
# of Customers
4,260
1,880
960
546
348
183
142
125

Page 24 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Present Bill
$
64.53
$
67.66
$
70.78
$
73.90
$
77.02
$
80.14
$
83.26
$
86.39
Rate Year 1 Bill

$
74.31
$
77.26
$
80.21
$
83.16
$
86.11
$
89.07
$
92.02
$
94.97
Amount
Percent
$9.78
15.1%
$9.61
14.2%
$9.44
13.3%
$9.26
12.5%
$9.09
11.8%
$8.92
11.1%
$8.75
10.5%
$8.58
9.9%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
249.31
264.92
280.53
296.14
311.75
327.35
342.96
358.57
$
$
$
$
$
$
$
$
280.25
295.01
309.77
324.52
339.28
354.03
368.79
383.54
$30.95
$30.09
$29.24
$28.39
$27.53
$26.68
$25.83
$24.97
12.4%
11.4%
10.4%
9.6%
8.8%
8.1%
7.5%
7.0%
1
4
23
20
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
942.21
1,004.65
1,067.09
1,129.52
1,191.96
1,254.40
1,316.84
1,379.27
$
$
$
$
$
$
$
$
1,052.55
1,111.57
1,170.59
1,229.61
1,288.64
1,347.66
1,406.68
1,465.71
$110.33
$106.92
$103.50
$100.09
$96.68
$93.26
$89.85
$86.43
11.7%
10.6%
9.7%
8.9%
8.1%
7.4%
6.8%
6.3%
1
1
6
11
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
2,789.96
2,977.27
3,164.58
3,351.89
3,539.20
3,726.51
3,913.83
4,101.14
$
$
$
$
$
$
$
$
3,111.99
3,289.06
3,466.13
3,643.19
3,820.26
3,997.33
4,174.40
4,351.47
$322.03
$311.78
$301.54
$291.30
$281.06
$270.82
$260.58
$250.33
11.5%
10.5%
9.5%
8.7%
7.9%
7.3%
6.7%
6.1%
1
3
17
Kw
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2HLF
$
5.37
$
7.43
$
0.00298
$
0.000587
$
0.002796
$
0.003252
$
0.56
$
0.001522
$
(0.002584)
$
0.73
$
1.68
$
8.48
$
2.08
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2HLF
$
7.27
$
8.56
$
0.00251
$
0.000587
$
0.002796
$
0.003252
$
0.560000
$
0.001522
$
(0.002584)
$
0.81
$
0.76
$
10.37
$
3.61
0.0000%
# of Customers
1
5

Page 25 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120 S.C. 3P - Non Residential Primary
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Present Bill
$
107.03
$
110.22
$
113.41
$
116.61
$
119.80
$
122.99
$
126.18
$
129.38
Rate Year 1 Bill

$
127.95
$
130.81
$
133.67
$
136.53
$
139.39
$
142.25
$
145.10
$
147.96
Amount
Percent
$20.92
19.5%
$20.59
18.7%
$20.26
17.9%
$19.92
17.1%
$19.59
16.4%
$19.25
15.7%
$18.92
15.0%
$18.59
14.4%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
240.97
256.94
272.90
288.87
304.83
320.80
336.76
352.73
$
$
$
$
$
$
$
$
272.45
286.75
301.04
315.34
329.63
343.93
358.23
372.52
$31.48
$29.81
$28.14
$26.47
$24.80
$23.13
$21.47
$19.80
13.1%
11.6%
10.3%
9.2%
8.1%
7.2%
6.4%
5.6%
5
7
7
10
11
4
-
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
743.26
807.12
870.98
934.84
998.70
1,062.56
1,126.42
1,190.28
$
$
$
$
$
$
$
$
814.33
871.51
928.70
985.88
1,043.07
1,100.25
1,157.43
1,214.62
$71.07
$64.39
$57.72
$51.04
$44.36
$37.69
$31.01
$24.33
9.6%
8.0%
6.6%
5.5%
4.4%
3.5%
2.8%
2.0%
13
7
20
26
11
13
5
1
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
2,082.70
2,274.28
2,465.86
2,657.45
2,849.03
3,040.61
3,232.19
3,423.77
$
$
$
$
$
$
$
$
2,259.34
2,430.89
2,602.44
2,773.99
2,945.55
3,117.10
3,288.65
3,460.21
$176.63
$156.61
$136.58
$116.55
$96.52
$76.49
$56.46
$36.44
8.5%
6.9%
5.5%
4.4%
3.4%
2.5%
1.7%
1.1%
10
10
26
32
25
22
8
9
Kw
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
55.41
4.85
0.00353
0.000587
0.002796
0.003252
0.570000
0.001167
(0.002584)
0.73
2.29
11.58
3.53
0.0000%
61.44
5.51
0.00262
0.000587
0.002796
0.003252
0.57
0.001167
(0.002584)
0.81
1.74
21.54
6.30
0.0000%
# of Customers
3
2
1
1
3
-

Page 26 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120 S.C. 3S - Non Residential SubTransmission
Kw
Amount
Percent
60.20
22.3%
60.06
22.1%
59.92
21.9%
59.78
21.7%
59.63
21.4%
59.49
21.2%
59.35
21.0%
59.21
20.8%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Present Bill Rate Year 1 Bill

$
270.03 $
330.23
$
272.03 $
332.09
$
274.02 $
333.94
$
276.02 $
335.80
$
278.01 $
337.65
$
280.01 $
339.50
$
282.01 $
341.36
$
284.00 $
343.21
$
$
$
$
$
$
$
$
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
377.20
387.18
397.16
407.14
417.11
427.09
437.07
447.05
$
$
$
$
$
$
$
$
435.38
444.64
453.91
463.18
472.45
481.71
490.98
500.25
$
$
$
$
$
$
$
$
58.18
57.47
56.75
56.04
55.33
54.62
53.91
53.20
15.4%
14.8%
14.3%
13.8%
13.3%
12.8%
12.3%
11.9%
1
-
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
779.07
818.99
858.91
898.82
938.74
978.65
1,018.57
1,058.49
$
$
$
$
$
$
$
$
829.66
866.73
903.80
940.87
977.94
1,015.01
1,052.07
1,089.14
$
$
$
$
$
$
$
$
50.59
47.74
44.89
42.04
39.20
36.35
33.50
30.66
6.5%
5.8%
5.2%
4.7%
4.2%
3.7%
3.3%
2.9%
2
1
2
1
-
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
1,850.74
1,970.49
2,090.24
2,209.99
2,329.74
2,449.48
2,569.23
2,688.98
$
$
$
$
$
$
$
$
1,881.08
1,992.28
2,103.49
2,214.70
2,325.91
2,437.12
2,548.33
2,659.53
$
$
$
$
$
$
$
$
30.34
21.80
13.26
4.72
(3.83)
(12.37)
(20.91)
(29.45)
1.6%
1.1%
0.6%
0.2%
-0.2%
-0.5%
-0.8%
-1.1%
1
1
1
1
-
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC3S
225.57
4.14
0.00039
0.000587
0.002796
0.003252
0.420000
0.001027
(0.002584)
0.73
2.36
11.91
2.67
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC3S
274.63
4.10
0.000587
0.002796
0.003252
0.42
0.001027
(0.002584)
0.811760
1.647028
22.31
4.55
0.0000%
# of Customers

Page 27 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
S.C. 7-1 - Non Residential Large General Service - Secondary
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Amount
Percent
32.86
9.2%
32.86
9.0%
32.86
8.7%
32.86
8.5%
32.86
8.3%
32.86
8.1%
32.86
7.9%
32.86
7.7%
Present Bill
$
357.06
$
366.79
$
376.53
$
386.26
$
396.00
$
405.73
$
415.47
$
425.20
Rate Year 1 Bill

$
389.92
$
399.66
$
409.39
$
419.13
$
428.86
$
438.59
$
448.33
$
458.06
$
$
$
$
$
$
$
$
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$
$
$
$
$
$
$
$
1,074.72
1,113.65
1,152.59
1,191.53
1,230.47
1,269.41
1,308.35
1,347.28
$
$
$
$
$
$
$
$
1,118.09
1,157.03
1,195.97
1,234.91
1,273.84
1,312.78
1,351.72
1,390.66
$
$
$
$
$
$
$
$
43.37
43.37
43.37
43.37
43.37
43.37
43.37
43.37
4.0%
3.9%
3.8%
3.6%
3.5%
3.4%
3.3%
3.2%
80
87
125
205
236
268
123
1
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
4,902.22
5,096.91
5,291.60
5,486.30
5,680.99
5,875.68
6,070.37
6,265.06
$
$
$
$
$
$
$
$
5,001.66
5,196.35
5,391.04
5,585.73
5,780.42
5,975.11
6,169.80
6,364.49
$
$
$
$
$
$
$
$
99.44
99.44
99.44
99.44
99.44
99.44
99.44
99.44
2.0%
2.0%
1.9%
1.8%
1.8%
1.7%
1.6%
1.6%
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$
$
$
$
$
$
$
$
9,686.60
10,075.99
10,465.37
10,854.75
11,244.13
11,633.51
12,022.90
12,412.28
$
$
$
$
$
$
$
$
9,856.12
10,245.50
10,634.88
11,024.26
11,413.64
11,803.03
12,192.41
12,581.79
$
$
$
$
$
$
$
$
169.51
169.51
169.51
169.51
169.51
169.51
169.51
169.51
1.7%
1.7%
1.6%
1.6%
1.5%
1.5%
1.4%
1.4%
15
24
36
88
167
213
133
24
2
2
7
11
19
29
7
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1
100.66
8.03
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.73
2.21
11.14
3.10
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1
123.17
8.17
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.81
1.33
15.90
5.98
0.0000%
# of Customers
265
251
256
212
152
93
22
7

Page 28 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
S.C. 7-1 IHLF - Non Residential Large General Service - Secondary
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Amount
Percent
41.55
12.1%
41.55
11.8%
41.55
11.5%
41.55
11.2%
41.55
10.9%
41.55
10.6%
41.55
10.3%
41.55
10.1%
Present Bill
$
343.31
$
353.04
$
362.78
$
372.51
$
382.25
$
391.98
$
401.72
$
411.45
Rate Year 1 Bill

$
384.85
$
394.59
$
404.32
$
414.06
$
423.79
$
433.53
$
443.26
$
453.00
$
$
$
$
$
$
$
$
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$
$
$
$
$
$
$
$
1,019.72
1,058.65
1,097.59
1,136.53
1,175.47
1,214.41
1,253.35
1,292.28
$
$
$
$
$
$
$
$
1,097.82
1,136.76
1,175.70
1,214.64
1,253.57
1,292.51
1,331.45
1,370.39
$
$
$
$
$
$
$
$
78.10
78.10
78.10
78.10
78.10
78.10
78.10
78.10
7.7%
7.4%
7.1%
6.9%
6.6%
6.4%
6.2%
6.0%
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
4,627.22
4,821.91
5,016.60
5,211.30
5,405.99
5,600.68
5,795.37
5,990.06
$
$
$
$
$
$
$
$
4,900.31
5,095.00
5,289.69
5,484.38
5,679.07
5,873.76
6,068.46
6,263.15
$
$
$
$
$
$
$
$
273.09
273.09
273.09
273.09
273.09
273.09
273.09
273.09
5.9%
5.7%
5.4%
5.2%
5.1%
4.9%
4.7%
4.6%
1
8
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$
$
$
$
$
$
$
$
9,136.60
9,525.99
9,915.37
10,304.75
10,694.13
11,083.51
11,472.90
11,862.28
$
$
$
$
$
$
$
$
9,653.42
10,042.80
10,432.18
10,821.57
11,210.95
11,600.33
11,989.71
12,379.09
$
$
$
$
$
$
$
$
516.82
516.82
516.82
516.82
516.82
516.82
516.82
516.82
5.7%
5.4%
5.2%
5.0%
4.8%
4.7%
4.5%
4.4%
1
2
8
5
10
20
7
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1I/HLF
100.66
7.48
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.73
2.21
11.14
3.10
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1I/HLF
123.17
7.97
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.81
1.33
15.90
5.98
0.0000%
# of Customers
1
2

Page 29 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
S.C. 7-2 - Non Residential Large General Service - Primary
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
20%
30%
40%
50%
60%
70%
80%
90%
365,000
547,500
730,000
912,500
1,095,000
1,277,500
1,460,000
1,642,500
500
500
500
500
500
500
500
500
Amount
Percent
209.53
4.7%
209.53
4.5%
209.53
4.4%
209.53
4.2%
209.53
4.0%
209.53
3.9%
209.53
3.8%
209.53
3.7%
Present Bill
$
4,447.25
$
4,630.95
$
4,814.66
$
4,998.36
$
5,182.07
$
5,365.77
$
5,549.48
$
5,733.18
Rate Year 1 Bill

$
4,656.78
$
4,840.48
$
5,024.19
$
5,207.89
$
5,391.60
$
5,575.30
$
5,759.01
$
5,942.71
$
$
$
$
$
$
$
$
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$
$
$
$
$
$
$
$
8,484.66
8,852.07
9,219.48
9,586.89
9,954.29
10,321.70
10,689.11
11,056.52
$
$
$
$
$
$
$
$
8,801.36
9,168.77
9,536.18
9,903.59
10,271.00
10,638.40
11,005.81
11,373.22
$
$
$
$
$
$
$
$
316.70
316.70
316.70
316.70
316.70
316.70
316.70
316.70
3.7%
3.6%
3.4%
3.3%
3.2%
3.1%
3.0%
2.9%
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
12,522.07
13,073.18
13,624.29
14,175.41
14,726.52
15,277.63
15,828.75
16,379.86
$
$
$
$
$
$
$
$
12,945.94
13,497.05
14,048.17
14,599.28
15,150.39
15,701.51
16,252.62
16,803.73
$
$
$
$
$
$
$
$
423.87
423.87
423.87
423.87
423.87
423.87
423.87
423.87
3.4%
3.2%
3.1%
3.0%
2.9%
2.8%
2.7%
2.6%
189,800
284,700
379,600
474,500
569,400
664,300
759,200
854,100
175,200
262,800
350,400
438,000
525,600
613,200
700,800
788,400
$
$
$
$
$
$
$
$
20,596.89
21,515.41
22,433.93
23,352.45
24,270.98
25,189.50
26,108.02
27,026.54
$
$
$
$
$
$
$
$
21,235.10
22,153.62
23,072.15
23,990.67
24,909.19
25,827.71
26,746.24
27,664.76
$
$
$
$
$
$
$
$
638.22
638.22
638.22
638.22
638.22
638.22
638.22
638.22
3.1%
3.0%
2.8%
2.7%
2.6%
2.5%
2.4%
2.4%
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2
371.98
6.54
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.73
4.91
24.85
7.37
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2
442.24
6.75
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.81
4.97
46.24
17.94
0.0000%
# of Customers
9
18
15
25
45
62
24
4
1
2
2
2
3
27
28
3
1
2
3
8
2
1
1
1
13
1

Page 30 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
S.C. 7-2 IHLF - Non Residential Large General Service - Primary
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Amount
Percent
117.71
19.8%
117.71
19.5%
117.71
19.2%
117.71
18.9%
117.71
18.6%
117.71
18.3%
117.71
18.1%
117.71
17.8%
Present Bill
$
595.96
$
605.15
$
614.33
$
623.52
$
632.70
$
641.89
$
651.07
$
660.26
Rate Year 1 Bill

$
713.67
$
722.86
$
732.04
$
741.23
$
750.42
$
759.60
$
768.79
$
777.97
$
$
$
$
$
$
$
$
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$
$
$
$
$
$
$
$
1,154.32
1,191.06
1,227.80
1,264.54
1,301.29
1,338.03
1,374.77
1,411.51
$
$
$
$
$
$
$
$
1,318.10
1,354.84
1,391.58
1,428.32
1,465.06
1,501.80
1,538.54
1,575.29
$
$
$
$
$
$
$
$
163.78
163.78
163.78
163.78
163.78
163.78
163.78
163.78
14.2%
13.8%
13.3%
13.0%
12.6%
12.2%
11.9%
11.6%
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
4,132.25
4,315.95
4,499.66
4,683.36
4,867.07
5,050.77
5,234.48
5,418.18
$
$
$
$
$
$
$
$
4,541.70
4,725.40
4,909.11
5,092.81
5,276.52
5,460.22
5,643.93
5,827.63
$
$
$
$
$
$
$
$
409.45
409.45
409.45
409.45
409.45
409.45
409.45
409.45
9.9%
9.5%
9.1%
8.7%
8.4%
8.1%
7.8%
7.6%
2
7
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$
$
$
$
$
$
$
$
7,854.66
8,222.07
8,589.48
8,956.89
9,324.29
9,691.70
10,059.11
10,426.52
$
$
$
$
$
$
$
$
8,571.20
8,938.61
9,306.01
9,673.42
10,040.83
10,408.24
10,775.65
11,143.06
$
$
$
$
$
$
$
$
716.54
716.54
716.54
716.54
716.54
716.54
716.54
716.54
9.1%
8.7%
8.3%
8.0%
7.7%
7.4%
7.1%
6.9%
1
3
3
3
6
15
27
17
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2I/HLF
371.98
5.91
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.73
4.91
24.85
7.37
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2I/HLF
442.24
6.52
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.81
4.97
46.24
17.94
0.0000%
# of Customers

Page 31 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
S.C. 7-3 - Non Residential Large General Service - Sub Transmission
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
20%
30%
40%
50%
60%
70%
80%
90%
584,000
876,000
1,168,000
1,460,000
1,752,000
2,044,000
2,336,000
2,628,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
20%
30%
40%
50%
60%
70%
80%
90%
730,000
1,095,000
1,460,000
1,825,000
2,190,000
2,555,000
2,920,000
3,285,000
500
500
500
500
500
500
500
500
Amount
Percent
72.28
2.6%
72.28
2.4%
72.28
2.3%
72.28
2.2%
72.28
2.1%
72.28
2.0%
72.28
1.9%
72.28
1.8%
Present Bill
$
2,798.60
$
2,975.48
$
3,152.36
$
3,329.24
$
3,506.11
$
3,682.99
$
3,859.87
$
4,036.75
Rate Year 1 Bill

$
2,870.88
$
3,047.76
$
3,224.64
$
3,401.52
$
3,578.40
$
3,755.28
$
3,932.16
$
4,109.03
$
$
$
$
$
$
$
$
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$
$
$
$
$
$
$
$
8,644.87
9,352.39
10,059.90
10,767.42
11,474.94
12,182.45
12,889.97
13,597.48
$
$
$
$
$
$
$
$
8,296.93
9,004.45
9,711.96
10,419.48
11,126.99
11,834.51
12,542.03
13,249.54
$
$
$
$
$
$
$
$
(347.94)
(347.94)
(347.94)
(347.94)
(347.94)
(347.94)
(347.94)
(347.94)
-4.0%
-3.7%
-3.5%
-3.2%
-3.0%
-2.9%
-2.7%
-2.6%
303,680
455,520
607,360
759,200
911,040
1,062,880
1,214,720
1,366,560
280,320
420,480
560,640
700,800
840,960
981,120
1,121,280
1,261,440
$
$
$
$
$
$
$
$
16,439.90
17,854.94
19,269.97
20,685.00
22,100.03
23,515.06
24,930.10
26,345.13
$
$
$
$
$
$
$
$
15,531.66
16,946.69
18,361.72
19,776.76
21,191.79
22,606.82
24,021.85
25,436.88
$
$
$
$
$
$
$
$
(908.24)
(908.24)
(908.24)
(908.24)
(908.24)
(908.24)
(908.24)
(908.24)
-5.5%
-5.1%
-4.7%
-4.4%
-4.1%
-3.9%
-3.6%
-3.4%
379,600
569,400
759,200
949,000
1,138,800
1,328,600
1,518,400
1,708,200
350,400
525,600
700,800
876,000
1,051,200
1,226,400
1,401,600
1,576,800
$
$
$
$
$
$
$
$
20,337.42
22,106.21
23,875.00
25,643.79
27,412.58
29,181.37
30,950.16
32,718.95
$
$
$
$
$
$
$
$
19,149.03
20,917.82
22,686.61
24,455.40
26,224.19
27,992.98
29,761.77
31,530.56
$
$
$
$
$
$
$
$
(1,188.39)
(1,188.39)
(1,188.39)
(1,188.39)
(1,188.39)
(1,188.39)
(1,188.39)
(1,188.39)
-5.8%
-5.4%
-5.0%
-4.6%
-4.3%
-4.1%
-3.8%
-3.6%
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3
810.25
2.35
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.73
5.31
26.80
6.75
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3
995.06
2.07
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.81
4.68
46.09
15.56
0.0000%
# of Customers
4
3
5
6
5
5
8
2
1
1
5
5
4
6
9
1
1
1
1
1
2
1

Page 32 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
S.C. 7-3 IHLF - Non Residential Large General Service - Sub Transmission
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
20%
30%
40%
50%
60%
70%
80%
90%
584,000
876,000
1,168,000
1,460,000
1,752,000
2,044,000
2,336,000
2,628,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
20%
30%
40%
50%
60%
70%
80%
90%
730,000
1,095,000
1,460,000
1,825,000
2,190,000
2,555,000
2,920,000
3,285,000
500
500
500
500
500
500
500
500
Amount
Percent
260.48
10.3%
260.48
9.7%
260.48
9.1%
260.48
8.5%
260.48
8.1%
260.48
7.7%
260.48
7.3%
260.48
6.9%
Present Bill
$
2,518.60
$
2,695.48
$
2,872.36
$
3,049.24
$
3,226.11
$
3,402.99
$
3,579.87
$
3,756.75
Rate Year 1 Bill

$
2,779.08
$
2,955.96
$
3,132.84
$
3,309.72
$
3,486.59
$
3,663.47
$
3,840.35
$
4,017.23
$
$
$
$
$
$
$
$
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$
$
$
$
$
$
$
$
7,524.87
8,232.39
8,939.90
9,647.42
10,354.94
11,062.45
11,769.97
12,477.48
$
$
$
$
$
$
$
$
7,929.71
8,637.23
9,344.75
10,052.26
10,759.78
11,467.29
12,174.81
12,882.33
$
$
$
$
$
$
$
$
404.84
404.84
404.84
404.84
404.84
404.84
404.84
404.84
5.4%
4.9%
4.5%
4.2%
3.9%
3.7%
3.4%
3.2%
5
3
2
7
9
3
3
303,680
455,520
607,360
759,200
911,040
1,062,880
1,214,720
1,366,560
280,320
420,480
560,640
700,800
840,960
981,120
1,121,280
1,261,440
$
$
$
$
$
$
$
$
14,199.90
15,614.94
17,029.97
18,445.00
19,860.03
21,275.06
22,690.10
24,105.13
$
$
$
$
$
$
$
$
14,797.23
16,212.26
17,627.29
19,042.33
20,457.36
21,872.39
23,287.42
24,702.45
$
$
$
$
$
$
$
$
597.33
597.33
597.33
597.33
597.33
597.33
597.33
597.33
4.2%
3.8%
3.5%
3.2%
3.0%
2.8%
2.6%
2.5%
2
6
2
4
5
379,600
569,400
759,200
949,000
1,138,800
1,328,600
1,518,400
1,708,200
350,400
525,600
700,800
876,000
1,051,200
1,226,400
1,401,600
1,576,800
$
$
$
$
$
$
$
$
17,537.42
19,306.21
21,075.00
22,843.79
24,612.58
26,381.37
28,150.16
29,918.95
$
$
$
$
$
$
$
$
18,230.99
19,999.78
21,768.57
23,537.36
25,306.15
27,074.94
28,843.73
30,612.52
$
$
$
$
$
$
$
$
693.57
693.57
693.57
693.57
693.57
693.57
693.57
693.57
4.0%
3.6%
3.3%
3.0%
2.8%
2.6%
2.5%
2.3%
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3I/HLF
810.25
1.79
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.73
5.31
26.80
6.75
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3I/HLF
995.06
1.89
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.81
4.68
46.09
15.56
0.0000%
# of Customers
1
1
2
5

Page 33 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
S.C. 7-4 - Non Residential Large General Service - Transmission
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
Off Peak kWh

70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
20%
30%
40%
50%
60%
70%
80%
90%
1,095,000
1,642,500
2,190,000
2,737,500
3,285,000
3,832,500
4,380,000
4,927,500
569,400
854,100
1,138,800
1,423,500
1,708,200
1,992,900
2,277,600
2,562,300
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
20%
30%
40%
50%
60%
70%
80%
90%
2,190,000
3,285,000
4,380,000
5,475,000
6,570,000
7,665,000
8,760,000
9,855,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
20%
30%
40%
50%
60%
70%
80%
90%
7,300,000
10,950,000
14,600,000
18,250,000
21,900,000
25,550,000
29,200,000
32,850,000
Amount
Percent
399.58
10.1%
399.58
9.4%
399.58
8.7%
399.58
8.1%
399.58
7.6%
399.58
7.1%
399.58
6.7%
399.58
6.4%
Present Bill
$
3,937.32
$
4,273.55
$
4,609.79
$
4,946.03
$
5,282.27
$
5,618.51
$
5,954.74
$
6,290.98
Rate Year 1 Bill

$
4,336.90
$
4,673.14
$
5,009.37
$
5,345.61
$
5,681.85
$
6,018.09
$
6,354.33
$
6,690.56
$
$
$
$
$
$
$
$
525,600
788,400
1,051,200
1,314,000
1,576,800
1,839,600
2,102,400
2,365,200
$
$
$
$
$
$
$
$
17,083.41
19,605.20
22,126.98
24,648.77
27,170.55
29,692.34
32,214.12
34,735.91
$
$
$
$
$
$
$
$
16,969.32
19,491.10
22,012.89
24,534.67
27,056.46
29,578.24
32,100.03
34,621.81
$
$
$
$
$
$
$
$
(114.09)
(114.09)
(114.09)
(114.09)
(114.09)
(114.09)
(114.09)
(114.09)
-0.7%
-0.6%
-0.5%
-0.5%
-0.4%
-0.4%
-0.4%
-0.3%
1,138,800
1,708,200
2,277,600
2,847,000
3,416,400
3,985,800
4,555,200
5,124,600
1,051,200
1,576,800
2,102,400
2,628,000
3,153,600
3,679,200
4,204,800
4,730,400
$
$
$
$
$
$
$
$
32,251.98
37,295.55
42,339.12
47,382.69
52,426.26
57,469.83
62,513.40
67,556.97
$
$
$
$
$
$
$
$
31,545.18
36,588.75
41,632.32
46,675.89
51,719.46
56,763.03
61,806.60
66,850.17
$
$
$
$
$
$
$
$
(706.80)
(706.80)
(706.80)
(706.80)
(706.80)
(706.80)
(706.80)
(706.80)
-2.2%
-1.9%
-1.7%
-1.5%
-1.3%
-1.2%
-1.1%
-1.0%
3,796,000
5,694,000
7,592,000
9,490,000
11,388,000
13,286,000
15,184,000
17,082,000
3,504,000
5,256,000
7,008,000
8,760,000
10,512,000
12,264,000
14,016,000
15,768,000
$
$
$
$
$
$
$
$
103,038.64
119,850.54
136,662.44
153,474.34
170,286.24
187,098.14
203,910.04
220,721.94
$
$
$
$
$
$
$
$
99,565.89
116,377.79
133,189.69
150,001.59
166,813.49
183,625.39
200,437.29
217,249.19
$
$
$
$
$
$
$
$
(3,472.75)
(3,472.75)
(3,472.75)
(3,472.75)
(3,472.75)
(3,472.75)
(3,472.75)
(3,472.75)
-3.4%
-2.9%
-2.5%
-2.3%
-2.0%
-1.9%
-1.7%
-1.6%
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4
1,835.05
0.88
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.73
9.92
50.53
18.61
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4
2,164.81
0.80
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.81
18.32
154.73
54.78
0.0000%
# of Customers
1
1
1
1
3

Page 34 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
S.C. 7-4 IHLF - Non Residential Large General Service - Transmission
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
Off Peak kWh

70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
20%
30%
40%
50%
60%
70%
80%
90%
1,095,000
1,642,500
2,190,000
2,737,500
3,285,000
3,832,500
4,380,000
4,927,500
569,400
854,100
1,138,800
1,423,500
1,708,200
1,992,900
2,277,600
2,562,300
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
20%
30%
40%
50%
60%
70%
80%
90%
2,190,000
3,285,000
4,380,000
5,475,000
6,570,000
7,665,000
8,760,000
9,855,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
20%
30%
40%
50%
60%
70%
80%
90%
7,300,000
10,950,000
14,600,000
18,250,000
21,900,000
25,550,000
29,200,000
32,850,000
Amount
Percent
530.25
14.2%
530.25
13.0%
530.25
12.0%
530.25
11.2%
530.25
10.4%
530.25
9.8%
530.25
9.2%
530.25
8.7%
Present Bill
$
3,737.32
$
4,073.55
$
4,409.79
$
4,746.03
$
5,082.27
$
5,418.51
$
5,754.74
$
6,090.98
Rate Year 1 Bill

$
4,267.57
$
4,603.80
$
4,940.04
$
5,276.28
$
5,612.52
$
5,948.76
$
6,284.99
$
6,621.23
$
$
$
$
$
$
$
$
525,600
788,400
1,051,200
1,314,000
1,576,800
1,839,600
2,102,400
2,365,200
$
$
$
$
$
$
$
$
15,583.41
18,105.20
20,626.98
23,148.77
25,670.55
28,192.34
30,714.12
33,235.91
$
$
$
$
$
$
$
$
16,449.32
18,971.11
21,492.89
24,014.68
26,536.46
29,058.25
31,580.03
34,101.82
$
$
$
$
$
$
$
$
865.91
865.91
865.91
865.91
865.91
865.91
865.91
865.91
5.6%
4.8%
4.2%
3.7%
3.4%
3.1%
2.8%
2.6%
1,138,800
1,708,200
2,277,600
2,847,000
3,416,400
3,985,800
4,555,200
5,124,600
1,051,200
1,576,800
2,102,400
2,628,000
3,153,600
3,679,200
4,204,800
4,730,400
$
$
$
$
$
$
$
$
29,251.98
34,295.55
39,339.12
44,382.69
49,426.26
54,469.83
59,513.40
64,556.97
$
$
$
$
$
$
$
$
30,505.19
35,548.76
40,592.33
45,635.90
50,679.47
55,723.04
60,766.61
65,810.18
$
$
$
$
$
$
$
$
1,253.21
1,253.21
1,253.21
1,253.21
1,253.21
1,253.21
1,253.21
1,253.21
4.3%
3.7%
3.2%
2.8%
2.5%
2.3%
2.1%
1.9%
3,796,000
5,694,000
7,592,000
9,490,000
11,388,000
13,286,000
15,184,000
17,082,000
3,504,000
5,256,000
7,008,000
8,760,000
10,512,000
12,264,000
14,016,000
15,768,000
$
$
$
$
$
$
$
$
93,038.64
109,850.54
126,662.44
143,474.34
160,286.24
177,098.14
193,910.04
210,721.94
$
$
$
$
$
$
$
$
96,099.26
112,911.16
129,723.06
146,534.96
163,346.86
180,158.76
196,970.66
213,782.56
$
$
$
$
$
$
$
$
3,060.62
3,060.62
3,060.62
3,060.62
3,060.62
3,060.62
3,060.62
3,060.62
3.3%
2.8%
2.4%
2.1%
1.9%
1.7%
1.6%
1.5%
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4I/HLF
1,835.05
0.68
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.73
9.92
50.53
18.61
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4I/HLF
2,164.81
0.73
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.81
18.32
154.73
54.78
0.0000%
# of Customers
1
1
1
1
NYSEG Electric Rate Year 1 Sept HLF Change

Page 1 of 22
02/19/2016

Electric Rates
Including Supply
PSC No. 120
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 1 May Bill

$130.47
$160.73
$190.99
$221.24
$251.50
$281.76
$312.02
$342.28
Rate Year 1 Sept Bill

$130.46
$160.71
$190.97
$221.23
$251.49
$281.74
$312.00
$342.26
Amount
Percent
($0.01)
0.0%
($0.01)
0.0%
($0.01)
0.0%
($0.01)
0.0%
($0.01)
0.0%
($0.02)
0.0%
($0.02)
0.0%
($0.02)
0.0%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$561.05
$712.34
$863.63
$1,014.92
$1,166.21
$1,317.50
$1,468.80
$1,620.09
$560.98
$712.27
$863.56
$1,014.85
$1,166.14
$1,317.43
$1,468.71
$1,620.00
($0.06)
($0.07)
($0.07)
($0.07)
($0.07)
($0.08)
($0.08)
($0.08)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$2,175.71
$2,780.88
$3,386.04
$3,991.21
$4,596.38
$5,201.54
$5,806.71
$6,411.87
$2,175.46
$2,780.61
$3,385.77
$3,990.92
$4,596.08
$5,201.23
$5,806.39
$6,411.54
($0.25)
($0.26)
($0.28)
($0.29)
($0.30)
($0.31)
($0.32)
($0.33)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$6,481.49
$8,296.99
$10,112.49
$11,927.98
$13,743.48
$15,558.98
$17,374.47
$19,189.97
$6,480.73
$8,296.19
$10,111.66
$11,927.12
$13,742.58
$15,558.05
$17,373.51
$19,188.98
($0.76)
($0.79)
($0.83)
($0.86)
($0.90)
($0.93)
($0.96)
($1.00)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
7.27
8.87
0.002614
0.000587
0.002796
0.003252
0.56
0.001522
(0.002584)
0.002385
0.072328
0.81
0.76
10.37
3.61
0.0000%
7.27
8.86
0.00261
0.000587
0.002796
0.003252
0.560000
0.001522
(0.002584)
0.002385
0.072328
0.81
0.76
10.37
3.61
0.0000%
# of Customers
4,260
1,880
960
546
348
183
142
125
6,567
7,997
6,393
3,702
1,787
770
373
186
672
861
1,446
1,491
1,095
580
244
75
71
115
243
289
229
165
83
40

Page 2 of 22
02/19/2016

Electric Rates
Including Supply
PSC No. 120
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285

$124.55
$152.63
$180.70
$208.77
$236.85
$264.92
$292.99
$321.06

$126.16
$154.27
$182.38
$210.49
$238.60
$266.71
$294.82
$322.92
Amount
Percent
$1.61
1.3%
$1.64
1.1%
$1.68
0.9%
$1.71
0.8%
$1.75
0.7%
$1.79
0.7%
$1.82
0.6%
$1.86
0.6%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$531.47
$671.84
$812.20
$952.57
$1,092.93
$1,233.30
$1,373.66
$1,514.02
$539.50
$680.05
$820.59
$961.14
$1,101.69
$1,242.23
$1,382.78
$1,523.33
$8.03
$8.21
$8.39
$8.57
$8.76
$8.94
$9.12
$9.30
1.5%
1.2%
1.0%
0.9%
0.8%
0.7%
0.7%
0.6%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$2,057.42
$2,618.87
$3,180.33
$3,741.79
$4,303.25
$4,864.71
$5,426.17
$5,987.63
$2,089.52
$2,651.71
$3,213.90
$3,776.08
$4,338.27
$4,900.46
$5,462.64
$6,024.83
$32.11
$32.84
$33.56
$34.29
$35.02
$35.75
$36.48
$37.21
1.6%
1.3%
1.1%
0.9%
0.8%
0.7%
0.7%
0.6%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$6,126.60
$7,810.98
$9,495.35
$11,179.73
$12,864.10
$14,548.48
$16,232.85
$17,917.23
$6,222.92
$7,909.48
$9,596.04
$11,282.60
$12,969.16
$14,655.72
$16,342.28
$18,028.84
$96.32
$98.51
$100.69
$102.88
$105.06
$107.25
$109.43
$111.62
1.6%
1.3%
1.1%
0.9%
0.8%
0.7%
0.7%
0.6%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2HLF
$
7.27
$
8.56
$
0.002512
$
0.000587
$
0.002796
$
0.003252
$
0.56
$
0.001522
$
(0.002584)
$
0.002385
$
0.066442
$
0.81
$
0.76
$
10.37
$
3.61
0.0000%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2HLF
$
7.27
$
8.86
$
0.00261
$
0.000587
$
0.002796
$
0.003252
$
0.560000
$
0.001522
$
(0.002584)
$
0.002385
$
0.066442
$
0.81
$
0.76
$
10.37
$
3.61
0.0000%
# of Customers
1
5
1
4
23
20
1
1
6
11
1
3
17

Page 3 of 22
02/19/2016

Electric Rates
Including Supply
PSC No. 120
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285

$179.51
$208.16
$236.80
$265.44
$294.08
$322.72
$351.36
$380.01

$179.50
$208.14
$236.78
$265.42
$294.06
$322.71
$351.35
$379.99
Amount
Percent
($0.01)
0.0%
($0.01)
0.0%
($0.01)
0.0%
($0.02)
0.0%
($0.02)
0.0%
($0.02)
0.0%
($0.02)
0.0%
($0.02)
0.0%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$530.27
$673.48
$816.69
$959.90
$1,103.11
$1,246.32
$1,389.52
$1,532.73
$530.21
$673.41
$816.62
$959.82
$1,103.03
$1,246.23
$1,389.44
$1,532.64
($0.07)
($0.07)
($0.07)
($0.08)
($0.08)
($0.08)
($0.09)
($0.09)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$1,845.63
$2,418.46
$2,991.29
$3,564.12
$4,136.96
$4,709.79
$5,282.62
$5,855.45
$1,845.36
$2,418.18
$2,991.00
$3,563.82
$4,136.63
$4,709.45
$5,282.27
$5,855.09
($0.27)
($0.28)
($0.29)
($0.31)
($0.32)
($0.34)
($0.35)
($0.36)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$5,353.23
$7,071.73
$8,790.22
$10,508.72
$12,227.22
$13,945.72
$15,664.22
$17,382.71
$5,352.43
$7,070.88
$8,789.34
$10,507.80
$12,226.25
$13,944.71
$15,663.17
$17,381.62
($0.80)
($0.84)
($0.88)
($0.92)
($0.97)
($1.01)
($1.05)
($1.09)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
61.44
5.51
0.00262
0.000587
0.002796
0.003252
0.57
0.001167
(0.002584)
0.002385
0.068252
0.81
1.74
21.54
6.30
0.0000%
61.44
5.51
0.00261
0.000587
0.002796
0.003252
0.57
0.001167
(0.002584)
0.002385
0.068252
0.81
1.74
21.54
6.30
0.0000%
# of Customers
3
2
1
1
3
5
7
7
10
11
4
13
7
20
26
11
13
5
1
10
10
26
32
25
22
8
9

Page 4 of 22
02/19/2016

Electric Rates
Including Supply
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884

$653.62
$795.20
$936.78
$1,078.36
$1,219.94
$1,361.52
$1,503.11
$1,644.69

$652.95
$794.53
$936.11
$1,077.69
$1,219.27
$1,360.85
$1,502.44
$1,644.02
Amount
($0.67)
($0.67)
($0.67)
($0.67)
($0.67)
($0.67)
($0.67)
($0.67)
Percent
-0.1%
-0.1%
-0.1%
-0.1%
-0.1%
0.0%
0.0%
0.0%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$2,172.87
$2,739.19
$3,305.52
$3,871.85
$4,438.17
$5,004.50
$5,570.83
$6,137.15
$2,170.19
$2,736.51
$3,302.84
$3,869.17
$4,435.49
$5,001.82
$5,568.15
$6,134.47
($2.68)
($2.68)
($2.68)
($2.68)
($2.68)
($2.68)
($2.68)
($2.68)
-0.1%
-0.1%
-0.1%
-0.1%
-0.1%
-0.1%
0.0%
0.0%
80
87
125
205
236
268
123
1
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$10,275.54
$13,107.17
$15,938.81
$18,770.44
$21,602.07
$24,433.70
$27,265.33
$30,096.97
$10,262.14
$13,093.77
$15,925.40
$18,757.03
$21,588.67
$24,420.30
$27,251.93
$30,083.56
($13.40)
($13.40)
($13.40)
($13.40)
($13.40)
($13.40)
($13.40)
($13.40)
-0.1%
-0.1%
-0.1%
-0.1%
-0.1%
-0.1%
0.0%
0.0%
15
24
36
88
167
213
133
24
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$20,403.88
$26,067.15
$31,730.41
$37,393.68
$43,056.94
$48,720.21
$54,383.47
$60,046.74
$20,377.07
$26,040.34
$31,703.60
$37,366.87
$43,030.13
$48,693.40
$54,356.66
$60,019.93
($26.81)
($26.81)
($26.81)
($26.81)
($26.81)
($26.81)
($26.81)
($26.81)
-0.1%
-0.1%
-0.1%
-0.1%
-0.1%
-0.1%
0.0%
0.0%
2
2
7
11
19
29
7

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1
123.17
8.17
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.002385
0.091177
0.046767
0.81
1.33
15.90
5.98
0.0000%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1
123.17
8.14
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.002385
0.091177
0.046767
0.81
1.33
15.90
5.98
0.0000%
# of Customers
265
251
256
212
152
93
22
7

Page 5 of 22
02/19/2016

Electric Rates
Including Supply
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
$
$
$
$
$
$
$
$

648.381619
789.879584
931.377548
1,072.875512
1,214.373476
1,355.871440
1,497.369404
1,638.867368

$
652.778824
$
794.276788
$
935.774752
$
1,077.272716
$
1,218.770681
$
1,360.268645
$
1,501.766609
$
1,643.264573
Amount
$4.40
$4.40
$4.40
$4.40
$4.40
$4.40
$4.40
$4.40
Percent
0.7%
0.6%
0.5%
0.4%
0.4%
0.3%
0.3%
0.3%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$
$
$
$
$
$
$
$
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
2,151.928697
2,717.920554
3,283.912410
3,849.904267
4,415.896123
4,981.887980
5,547.879837
6,113.871693
$
$
$
$
$
$
$
$
2,169.517515
2,735.509372
3,301.501228
3,867.493085
4,433.484941
4,999.476798
5,565.468655
6,131.460511
$17.59
$17.59
$17.59
$17.59
$17.59
$17.59
$17.59
$17.59
0.8%
0.6%
0.5%
0.5%
0.4%
0.4%
0.3%
0.3%
$
$
$
$
$
$
$
$
10,170.846445
13,000.805727
15,830.765010
18,660.724293
21,490.683576
24,320.642859
27,150.602142
29,980.561425
$
$
$
$
$
$
$
$
10,258.790535
13,088.749818
15,918.709101
18,748.668384
21,578.627666
24,408.586949
27,238.546232
30,068.505515
$87.94
$87.94
$87.94
$87.94
$87.94
$87.94
$87.94
$87.94
0.9%
0.7%
0.6%
0.5%
0.4%
0.4%
0.3%
0.3%
1
8
$
$
$
$
$
$
$
$
20,194.493629
25,854.412195
31,514.330760
37,174.249326
42,834.167892
48,494.086458
54,154.005023
59,813.923589
$
$
$
$
$
$
$
$
20,370.381810
26,030.300375
31,690.218941
37,350.137507
43,010.056073
48,669.974638
54,329.893204
59,989.811770
$175.89
$175.89
$175.89
$175.89
$175.89
$175.89
$175.89
$175.89
0.9%
0.7%
0.6%
0.5%
0.4%
0.4%
0.3%
0.3%
1
2
8
5
10
20
7

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1I/HLF
123.17
7.97
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.002385
0.092575
0.045157
0.81
1.33
15.90
5.98
0.0000%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1I/HLF
123.17
8.14
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.002385
0.092575
0.045157
0.81
1.33
15.90
5.98
0.0000%
# of Customers
1
2

Page 6 of 22
02/19/2016

Electric Rates
Including Supply
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680

$9,816.19
$12,579.60
$15,343.01
$18,106.42
$20,869.83
$23,633.24
$26,396.65
$29,160.06

$9,759.61
$12,523.02
$15,286.43
$18,049.84
$20,813.25
$23,576.66
$26,340.07
$29,103.48
Amount
($56.58)
($56.58)
($56.58)
($56.58)
($56.58)
($56.58)
($56.58)
($56.58)
Percent
-0.6%
-0.4%
-0.4%
-0.3%
-0.3%
-0.2%
-0.2%
-0.2%
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$19,120.18
$24,647.00
$30,173.82
$35,700.64
$41,227.46
$46,754.28
$52,281.09
$57,807.91
$19,007.03
$24,533.85
$30,060.66
$35,587.48
$41,114.30
$46,641.12
$52,167.94
$57,694.76
($113.15)
($113.15)
($113.15)
($113.15)
($113.15)
($113.15)
($113.15)
($113.15)
-0.6%
-0.5%
-0.4%
-0.3%
-0.3%
-0.2%
-0.2%
-0.2%
1
2
2
2
3
27
28
3
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$28,424.17
$36,714.40
$45,004.63
$53,294.86
$61,585.08
$69,875.31
$78,165.54
$86,455.77
$28,254.44
$36,544.67
$44,834.90
$53,125.13
$61,415.35
$69,705.58
$77,995.81
$86,286.04
($169.73)
($169.73)
($169.73)
($169.73)
($169.73)
($169.73)
($169.73)
($169.73)
-0.6%
-0.5%
-0.4%
-0.3%
-0.3%
-0.2%
-0.2%
-0.2%
1
2
3
8
2
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
20%
30%
40%
50%
60%
70%
80%
90%
365,000
547,500
730,000
912,500
1,095,000
1,277,500
1,460,000
1,642,500
189,800
284,700
379,600
474,500
569,400
664,300
759,200
854,100
175,200
262,800
350,400
438,000
525,600
613,200
700,800
788,400
$47,032.15
$60,849.20
$74,666.25
$88,483.29
$102,300.34
$116,117.39
$129,934.44
$143,751.49
$46,749.27
$60,566.31
$74,383.36
$88,200.41
$102,017.46
$115,834.51
$129,651.55
$143,468.60
($282.88)
($282.88)
($282.88)
($282.88)
($282.88)
($282.88)
($282.88)
($282.88)
-0.6%
-0.5%
-0.4%
-0.3%
-0.3%
-0.2%
-0.2%
-0.2%
1
1
1
13
1
500
500
500
500
500
500
500
500

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2
442.24
6.75
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.002385
0.088754
0.046125
0.81
4.97
46.24
17.94
0.0000%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2
442.24
6.64
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.002385
0.088754
0.046125
0.81
4.97
46.24
17.94
0.0000%
# of Customers
9
18
15
25
45
62
24
4

Page 7 of 22
02/19/2016

Electric Rates
Including Supply
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884

$967.24
$1,103.21
$1,239.17
$1,375.14
$1,511.11
$1,647.08
$1,783.04
$1,919.01

$970.16
$1,106.13
$1,242.10
$1,378.07
$1,514.03
$1,650.00
$1,785.97
$1,921.94
Amount
$2.93
$2.93
$2.93
$2.93
$2.93
$2.93
$2.93
$2.93
Percent
0.3%
0.3%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$2,332.36
$2,876.23
$3,420.10
$3,963.97
$4,507.84
$5,051.70
$5,595.57
$6,139.44
$2,344.06
$2,887.93
$3,431.80
$3,975.67
$4,519.54
$5,063.41
$5,607.28
$6,151.14
$11.70
$11.70
$11.70
$11.70
$11.70
$11.70
$11.70
$11.70
0.5%
0.4%
0.3%
0.3%
0.3%
0.2%
0.2%
0.2%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$9,612.99
$12,332.33
$15,051.68
$17,771.03
$20,490.38
$23,209.73
$25,929.07
$28,648.42
$9,671.49
$12,390.84
$15,110.19
$17,829.53
$20,548.88
$23,268.23
$25,987.58
$28,706.93
$58.50
$58.50
$58.50
$58.50
$58.50
$58.50
$58.50
$58.50
0.6%
0.5%
0.4%
0.3%
0.3%
0.3%
0.2%
0.2%
2
7
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$18,713.77
$24,152.47
$29,591.16
$35,029.86
$40,468.56
$45,907.25
$51,345.95
$56,784.65
$18,830.78
$24,269.48
$29,708.17
$35,146.87
$40,585.57
$46,024.26
$51,462.96
$56,901.66
$117.01
$117.01
$117.01
$117.01
$117.01
$117.01
$117.01
$117.01
0.6%
0.5%
0.4%
0.3%
0.3%
0.3%
0.2%
0.2%
1
3
3
3
6
15
27
17

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2I/HLF
442.24
6.52
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.002385
0.087891
0.044545
0.81
4.97
46.24
17.94
0.0000%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2I/HLF
442.24
6.64
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.002385
0.087891
0.044545
0.81
4.97
46.24
17.94
0.0000%
# of Customers

Page 8 of 22
02/19/2016

Electric Rates
Including Supply
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680

$7,882.42
$10,565.07
$13,247.72
$15,930.37
$18,613.02
$21,295.67
$23,978.32
$26,660.97

$7,820.22
$10,502.87
$13,185.52
$15,868.17
$18,550.82
$21,233.47
$23,916.12
$26,598.77
Amount
($62.20)
($62.20)
($62.20)
($62.20)
($62.20)
($62.20)
($62.20)
($62.20)
Percent
-0.8%
-0.6%
-0.5%
-0.4%
-0.3%
-0.3%
-0.3%
-0.2%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$28,343.10
$39,073.69
$49,804.29
$60,534.89
$71,265.49
$81,996.09
$92,726.69
$103,457.29
$28,094.30
$38,824.90
$49,555.49
$60,286.09
$71,016.69
$81,747.29
$92,477.89
$103,208.49
($248.80)
($248.80)
($248.80)
($248.80)
($248.80)
($248.80)
($248.80)
($248.80)
-0.9%
-0.6%
-0.5%
-0.4%
-0.3%
-0.3%
-0.3%
-0.2%
1
1
5
5
4
6
9
1
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
20%
30%
40%
50%
60%
70%
80%
90%
584,000
876,000
1,168,000
1,460,000
1,752,000
2,044,000
2,336,000
2,628,000
303,680
455,520
607,360
759,200
911,040
1,062,880
1,214,720
1,366,560
280,320
420,480
560,640
700,800
840,960
981,120
1,121,280
1,261,440
$55,623.99
$77,085.19
$98,546.39
$120,007.58
$141,468.78
$162,929.98
$184,391.17
$205,852.37
$55,126.39
$76,587.59
$98,048.79
$119,509.99
$140,971.18
$162,432.38
$183,893.58
$205,354.78
($497.60)
($497.60)
($497.60)
($497.60)
($497.60)
($497.60)
($497.60)
($497.60)
-0.9%
-0.6%
-0.5%
-0.4%
-0.4%
-0.3%
-0.3%
-0.2%
1
1
1
1
-
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
20%
30%
40%
50%
60%
70%
80%
90%
730,000
1,095,000
1,460,000
1,825,000
2,190,000
2,555,000
2,920,000
3,285,000
379,600
569,400
759,200
949,000
1,138,800
1,328,600
1,518,400
1,708,200
350,400
525,600
700,800
876,000
1,051,200
1,226,400
1,401,600
1,576,800
$69,264.44
$96,090.94
$122,917.43
$149,743.93
$176,570.43
$203,396.92
$230,223.42
$257,049.92
$68,642.44
$95,468.94
$122,295.44
$149,121.93
$175,948.43
$202,774.93
$229,601.42
$256,427.92
($622.00)
($622.00)
($622.00)
($622.00)
($622.00)
($622.00)
($622.00)
($622.00)
-0.9%
-0.6%
-0.5%
-0.4%
-0.4%
-0.3%
-0.3%
-0.2%
2
1
500
500
500
500
500
500
500
500

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3
995.06
2.07
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.002385
0.087182
0.043608
0.81
4.68
46.09
15.56
0.0000%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3
995.06
1.95
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.002385
0.087182
0.043608
0.81
4.68
46.09
15.56
0.0000%
# of Customers
4
3
5
6
5
5
8
2

Page 9 of 22
02/19/2016

Electric Rates
Including Supply
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680

$7,763.48
$10,432.57
$13,101.65
$15,770.73
$18,439.81
$21,108.89
$23,777.98
$26,447.06

$7,793.09
$10,462.17
$13,131.25
$15,800.33
$18,469.42
$21,138.50
$23,807.58
$26,476.66
Amount
$29.60
$29.60
$29.60
$29.60
$29.60
$29.60
$29.60
$29.60
Percent
0.4%
0.3%
0.2%
0.2%
0.2%
0.1%
0.1%
0.1%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$27,867.34
$38,543.67
$49,219.99
$59,896.32
$70,572.65
$81,248.98
$91,925.30
$102,601.63
$27,985.75
$38,662.08
$49,338.41
$60,014.74
$70,691.06
$81,367.39
$92,043.72
$102,720.05
$118.42
$118.42
$118.42
$118.42
$118.42
$118.42
$118.42
$118.42
0.4%
0.3%
0.2%
0.2%
0.2%
0.1%
0.1%
0.1%
5
3
2
7
9
3
3
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
20%
30%
40%
50%
60%
70%
80%
90%
584,000
876,000
1,168,000
1,460,000
1,752,000
2,044,000
2,336,000
2,628,000
303,680
455,520
607,360
759,200
911,040
1,062,880
1,214,720
1,366,560
280,320
420,480
560,640
700,800
840,960
981,120
1,121,280
1,261,440
$54,672.48
$76,025.13
$97,377.79
$118,730.44
$140,083.10
$161,435.75
$182,788.41
$204,141.06
$54,909.31
$76,261.97
$97,614.62
$118,967.28
$140,319.93
$161,672.59
$183,025.24
$204,377.90
$236.83
$236.83
$236.83
$236.83
$236.83
$236.83
$236.83
$236.83
0.4%
0.3%
0.2%
0.2%
0.2%
0.1%
0.1%
0.1%
2
6
2
4
5
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
20%
30%
40%
50%
60%
70%
80%
90%
730,000
1,095,000
1,460,000
1,825,000
2,190,000
2,555,000
2,920,000
3,285,000
379,600
569,400
759,200
949,000
1,138,800
1,328,600
1,518,400
1,708,200
350,400
525,600
700,800
876,000
1,051,200
1,226,400
1,401,600
1,576,800
$68,075.05
$94,765.86
$121,456.68
$148,147.50
$174,838.32
$201,529.14
$228,219.96
$254,910.78
$68,371.09
$95,061.91
$121,752.73
$148,443.54
$175,134.36
$201,825.18
$228,516.00
$255,206.82
$296.04
$296.04
$296.04
$296.04
$296.04
$296.04
$296.04
$296.04
0.4%
0.3%
0.2%
0.2%
0.2%
0.1%
0.1%
0.1%
2
1
2
5
500
500
500
500
500
500
500
500

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3I/HLF
995.06
1.89
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.002385
0.086241
0.043853
0.81
4.68
46.09
15.56
0.0000%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3I/HLF
995.06
1.95
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.002385
0.086241
0.043853
0.81
4.68
46.09
15.56
0.0000%
# of Customers
1
2

Page 10 of 22
02/19/2016

Electric Rates
Including Supply
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
Off Peak kWh

70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360

$14,577.45
$20,033.97
$25,490.48
$30,946.99
$36,403.51
$41,860.02
$47,316.54
$52,773.05

$14,532.08
$19,988.60
$25,445.11
$30,901.62
$36,358.14
$41,814.65
$47,271.17
$52,727.68
Amount
($45.37)
($45.37)
($45.37)
($45.37)
($45.37)
($45.37)
($45.37)
($45.37)
Percent
-0.3%
-0.2%
-0.2%
-0.1%
-0.1%
-0.1%
-0.1%
-0.1%
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
20%
30%
40%
50%
60%
70%
80%
90%
1,095,000
1,642,500
2,190,000
2,737,500
3,285,000
3,832,500
4,380,000
4,927,500
569,400
854,100
1,138,800
1,423,500
1,708,200
1,992,900
2,277,600
2,562,300
525,600
788,400
1,051,200
1,314,000
1,576,800
1,839,600
2,102,400
2,365,200
$93,773.46
$134,697.32
$175,621.17
$216,545.03
$257,468.89
$298,392.75
$339,316.60
$380,240.46
$93,433.19
$134,357.05
$175,280.91
$216,204.76
$257,128.62
$298,052.48
$338,976.33
$379,900.19
($340.27)
($340.27)
($340.27)
($340.27)
($340.27)
($340.27)
($340.27)
($340.27)
-0.4%
-0.3%
-0.2%
-0.2%
-0.1%
-0.1%
-0.1%
-0.1%
1
3
1
-
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
20%
30%
40%
50%
60%
70%
80%
90%
2,190,000
3,285,000
4,380,000
5,475,000
6,570,000
7,665,000
8,760,000
9,855,000
1,138,800
1,708,200
2,277,600
2,847,000
3,416,400
3,985,800
4,555,200
5,124,600
1,051,200
1,576,800
2,102,400
2,628,000
3,153,600
3,679,200
4,204,800
4,730,400
$185,153.47
$267,001.19
$348,848.90
$430,696.61
$512,544.33
$594,392.04
$676,239.76
$758,087.47
$184,472.93
$266,320.65
$348,168.36
$430,016.08
$511,863.79
$593,711.51
$675,559.22
$757,406.93
($680.54)
($680.54)
($680.54)
($680.54)
($680.54)
($680.54)
($680.54)
($680.54)
-0.4%
-0.3%
-0.2%
-0.2%
-0.1%
-0.1%
-0.1%
-0.1%
1
1
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
20%
30%
40%
50%
60%
70%
80%
90%
7,300,000
10,950,000
14,600,000
18,250,000
21,900,000
25,550,000
29,200,000
32,850,000
3,796,000
5,694,000
7,592,000
9,490,000
11,388,000
13,286,000
15,184,000
17,082,000
3,504,000
5,256,000
7,008,000
8,760,000
10,512,000
12,264,000
14,016,000
15,768,000
$611,593.52
$884,419.24
$1,157,244.95
$1,430,070.67
$1,702,896.38
$1,975,722.09
$2,248,547.81
$2,521,373.52
$609,325.07
$882,150.78
$1,154,976.49
$1,427,802.21
$1,700,627.92
$1,973,453.64
$2,246,279.35
$2,519,105.07
($2,268.46)
($2,268.46)
($2,268.46)
($2,268.46)
($2,268.46)
($2,268.46)
($2,268.46)
($2,268.46)
-0.4%
-0.3%
-0.2%
-0.2%
-0.1%
-0.1%
-0.1%
-0.1%
1
-

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4
2,164.81
0.80
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.002385
0.089356
0.044356
0.81
18.32
154.73
54.78
0.0000%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4
2,164.81
0.76
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.002385
0.089356
0.044356
0.81
18.32
154.73
54.78
0.0000%
# of Customers
1
1
1
-

Page 11 of 22
02/19/2016

Electric Rates
Including Supply
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
Off Peak kWh

70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360

$14,123.25
$19,387.33
$24,651.41
$29,915.49
$35,179.57
$40,443.65
$45,707.73
$50,971.81

$14,147.21
$19,411.29
$24,675.37
$29,939.46
$35,203.54
$40,467.62
$45,731.70
$50,995.78
Amount
$23.96
$23.96
$23.96
$23.96
$23.96
$23.96
$23.96
$23.96
Percent
0.2%
0.1%
0.1%
0.1%
0.1%
0.1%
0.1%
0.0%
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
20%
30%
40%
50%
60%
70%
80%
90%
1,095,000
1,642,500
2,190,000
2,737,500
3,285,000
3,832,500
4,380,000
4,927,500
569,400
854,100
1,138,800
1,423,500
1,708,200
1,992,900
2,277,600
2,562,300
525,600
788,400
1,051,200
1,314,000
1,576,800
1,839,600
2,102,400
2,365,200
$90,366.96
$129,847.56
$169,328.16
$208,808.77
$248,289.37
$287,769.97
$327,250.58
$366,731.18
$90,546.68
$130,027.29
$169,507.89
$208,988.49
$248,469.10
$287,949.70
$327,430.30
$366,910.91
$179.73
$179.73
$179.73
$179.73
$179.73
$179.73
$179.73
$179.73
0.2%
0.1%
0.1%
0.1%
0.1%
0.1%
0.1%
0.0%
1
1
-
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
20%
30%
40%
50%
60%
70%
80%
90%
2,190,000
3,285,000
4,380,000
5,475,000
6,570,000
7,665,000
8,760,000
9,855,000
1,138,800
1,708,200
2,277,600
2,847,000
3,416,400
3,985,800
4,555,200
5,124,600
1,051,200
1,576,800
2,102,400
2,628,000
3,153,600
3,679,200
4,204,800
4,730,400
$178,340.46
$257,301.67
$336,262.88
$415,224.08
$494,185.29
$573,146.50
$652,107.70
$731,068.91
$178,699.92
$257,661.13
$336,622.33
$415,583.54
$494,544.75
$573,505.95
$652,467.16
$731,428.37
$359.45
$359.45
$359.45
$359.45
$359.45
$359.45
$359.45
$359.45
0.2%
0.1%
0.1%
0.1%
0.1%
0.1%
0.1%
0.0%
2
-
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
20%
30%
40%
50%
60%
70%
80%
90%
7,300,000
10,950,000
14,600,000
18,250,000
21,900,000
25,550,000
29,200,000
32,850,000
3,796,000
5,694,000
7,592,000
9,490,000
11,388,000
13,286,000
15,184,000
17,082,000
3,504,000
5,256,000
7,008,000
8,760,000
10,512,000
12,264,000
14,016,000
15,768,000
$588,883.50
$852,087.52
$1,115,291.55
$1,378,495.57
$1,641,699.59
$1,904,903.61
$2,168,107.63
$2,431,311.66
$590,081.68
$853,285.70
$1,116,489.73
$1,379,693.75
$1,642,897.77
$1,906,101.79
$2,169,305.82
$2,432,509.84
$1,198.18
$1,198.18
$1,198.18
$1,198.18
$1,198.18
$1,198.18
$1,198.18
$1,198.18
0.2%
0.1%
0.1%
0.1%
0.1%
0.1%
0.1%
0.0%
1
1
-

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4I/HLF
2,164.81
0.73
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.002385
0.085866
0.042645
0.81
18.32
154.73
54.78
0.0000%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4I/HLF
2,164.81
0.76
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.002385
0.085866
0.042645
0.81
18.32
154.73
54.78
0.0000%
# of Customers
-

Page 12 of 22
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw

Amount
Percent
($0.01)
0.0%
($0.01)
0.0%
($0.01)
0.0%
($0.01)
0.0%
($0.01)
0.0%
($0.02)
0.0%
($0.02)
0.0%
($0.02)
0.0%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285

$
75.93
$
78.92
$
81.90
$
84.89
$
87.88
$
90.87
$
93.86
$
96.85
$
$
$
$
$
$
$
$

75.92
78.90
81.89
84.88
87.87
90.85
93.84
96.83
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
288.34
303.29
318.23
333.17
348.11
363.05
377.99
392.93
$
$
$
$
$
$
$
$
288.28
303.22
318.16
333.09
348.03
362.97
377.91
392.85
($0.06)
($0.07)
($0.07)
($0.07)
($0.07)
($0.08)
($0.08)
($0.08)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
6,567
7,997
6,393
3,702
1,787
770
373
186
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
1,084.91
1,144.67
1,204.43
1,264.19
1,323.96
1,383.72
1,443.48
1,503.24
$
$
$
$
$
$
$
$
1,084.65
1,144.40
1,204.16
1,263.91
1,323.66
1,383.41
1,443.16
1,502.91
($0.25)
($0.26)
($0.28)
($0.29)
($0.30)
($0.31)
($0.32)
($0.33)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
672
861
1,446
1,491
1,095
580
244
75
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
3,209.07
3,388.36
3,567.65
3,746.93
3,926.22
4,105.51
4,284.80
4,464.08
$
$
$
$
$
$
$
$
3,208.31
3,387.56
3,566.82
3,746.07
3,925.33
4,104.58
4,283.83
4,463.09
($0.76)
($0.79)
($0.83)
($0.86)
($0.90)
($0.93)
($0.96)
($1.00)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
71
115
243
289
229
165
83
40

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
7.27
8.87
0.00261
0.000587
0.002796
0.003252
0.56
0.001522
(0.002584)
0.81
0.76
10.37
3.61
0.0000%
7.27
8.86
0.00261
0.000587
0.002796
0.003252
0.560000
0.001522
(0.002584)
0.81
0.76
10.37
3.61
0.0000%
# of Customers
4,260
1,880
960
546
348
183
142
125

Page 13 of 22
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw

Amount
Percent
$1.61
2.2%
$1.64
2.1%
$1.68
2.1%
$1.71
2.1%
$1.75
2.0%
$1.79
2.0%
$1.82
2.0%
$1.86
2.0%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285

$
74.31
$
77.26
$
80.21
$
83.16
$
86.11
$
89.07
$
92.02
$
94.97
$
$
$
$
$
$
$
$

75.92
78.90
81.89
84.88
87.87
90.85
93.84
96.83
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
280.25
295.01
309.77
324.52
339.28
354.03
368.79
383.54
$
$
$
$
$
$
$
$
288.28
303.22
318.16
333.09
348.03
362.97
377.91
392.85
$8.03
$8.21
$8.39
$8.57
$8.76
$8.94
$9.12
$9.30
2.9%
2.8%
2.7%
2.6%
2.6%
2.5%
2.5%
2.4%
1
4
23
20
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
1,052.55
1,111.57
1,170.59
1,229.61
1,288.64
1,347.66
1,406.68
1,465.71
$
$
$
$
$
$
$
$
1,084.65
1,144.40
1,204.16
1,263.91
1,323.66
1,383.41
1,443.16
1,502.91
$32.11
$32.84
$33.56
$34.29
$35.02
$35.75
$36.48
$37.21
3.1%
3.0%
2.9%
2.8%
2.7%
2.7%
2.6%
2.5%
1
1
6
11
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
3,111.99
3,289.06
3,466.13
3,643.19
3,820.26
3,997.33
4,174.40
4,351.47
$
$
$
$
$
$
$
$
3,208.31
3,387.56
3,566.82
3,746.07
3,925.33
4,104.58
4,283.83
4,463.09
$96.32
$98.51
$100.69
$102.88
$105.06
$107.25
$109.43
$111.62
3.1%
3.0%
2.9%
2.8%
2.8%
2.7%
2.6%
2.6%
1
3
17

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2HLF
$
7.27
$
8.56
$
0.00251
$
0.000587
$
0.002796
$
0.003252
$
0.56
$
0.001522
$
(0.002584)
$
0.81
$
0.76
$
10.37
$
3.61
0.0000%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2HLF
$
7.27
$
8.86
$
0.00261
$
0.000587
$
0.002796
$
0.003252
$
0.560000
$
0.001522
$
(0.002584)
$
0.81
$
0.76
$
10.37
$
3.61
0.0000%
# of Customers
1
5

Page 14 of 22
02/19/2016

Electric Rates
Delivery Only
Kw
Amount
Percent
($0.01)
0.0%
($0.01)
0.0%
($0.01)
0.0%
($0.02)
0.0%
($0.02)
0.0%
($0.02)
0.0%
($0.02)
0.0%
($0.02)
0.0%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285

$
127.95
$
130.81
$
133.67
$
136.53
$
139.39
$
142.25
$
145.10
$
147.96

$
127.94
$
130.79
$
133.65
$
136.51
$
139.37
$
142.23
$
145.09
$
147.95
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
272.45
286.75
301.04
315.34
329.63
343.93
358.23
372.52
$
$
$
$
$
$
$
$
272.38
286.68
300.97
315.26
329.55
343.85
358.14
372.43
($0.07)
($0.07)
($0.07)
($0.08)
($0.08)
($0.08)
($0.09)
($0.09)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
5
7
7
10
11
4
-
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
814.33
871.51
928.70
985.88
1,043.07
1,100.25
1,157.43
1,214.62
$
$
$
$
$
$
$
$
814.06
871.23
928.40
985.57
1,042.74
1,099.91
1,157.08
1,214.25
($0.27)
($0.28)
($0.29)
($0.31)
($0.32)
($0.34)
($0.35)
($0.36)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
13
7
20
26
11
13
5
1
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
2,259.34
2,430.89
2,602.44
2,773.99
2,945.55
3,117.10
3,288.65
3,460.21
$
$
$
$
$
$
$
$
2,258.54
2,430.05
2,601.56
2,773.07
2,944.58
3,116.09
3,287.60
3,459.12
($0.80)
($0.84)
($0.88)
($0.92)
($0.97)
($1.01)
($1.05)
($1.09)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
10
10
26
32
25
22
8
9

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
61.44
5.51
0.00262
0.000587
0.002796
0.003252
0.570000
0.001167
(0.002584)
0.81
1.74
21.54
6.30
0.0000%
61.44
5.51
0.00261
0.000587
0.002796
0.003252
0.57
0.001167
(0.002584)
0.81
1.74
21.54
6.30
0.0000%
# of Customers
3
2
1
1
3
-

Page 15 of 22
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Amount
Percent
(0.67)
-0.2%
(0.67)
-0.2%
(0.67)
-0.2%
(0.67)
-0.2%
(0.67)
-0.2%
(0.67)
-0.2%
(0.67)
-0.1%
(0.67)
-0.1%

$
389.92
$
399.66
$
409.39
$
419.13
$
428.86
$
438.59
$
448.33
$
458.06

$
389.25
$
398.99
$
408.72
$
418.46
$
428.19
$
437.92
$
447.66
$
457.39
$
$
$
$
$
$
$
$
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$
$
$
$
$
$
$
$
1,118.09
1,157.03
1,195.97
1,234.91
1,273.84
1,312.78
1,351.72
1,390.66
$
$
$
$
$
$
$
$
1,115.41
1,154.35
1,193.29
1,232.22
1,271.16
1,310.10
1,349.04
1,387.98
$
$
$
$
$
$
$
$
(2.68)
(2.68)
(2.68)
(2.68)
(2.68)
(2.68)
(2.68)
(2.68)
-0.2%
-0.2%
-0.2%
-0.2%
-0.2%
-0.2%
-0.2%
-0.2%
80
87
125
205
236
268
123
1
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
5,001.66
5,196.35
5,391.04
5,585.73
5,780.42
5,975.11
6,169.80
6,364.49
$
$
$
$
$
$
$
$
4,988.25
5,182.94
5,377.64
5,572.33
5,767.02
5,961.71
6,156.40
6,351.09
$
$
$
$
$
$
$
$
(13.40)
(13.40)
(13.40)
(13.40)
(13.40)
(13.40)
(13.40)
(13.40)
-0.3%
-0.3%
-0.2%
-0.2%
-0.2%
-0.2%
-0.2%
-0.2%
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$
$
$
$
$
$
$
$
9,856.12
10,245.50
10,634.88
11,024.26
11,413.64
11,803.03
12,192.41
12,581.79
$
$
$
$
$
$
$
$
9,829.31
10,218.69
10,608.07
10,997.45
11,386.84
11,776.22
12,165.60
12,554.98
$
$
$
$
$
$
$
$
(26.81)
(26.81)
(26.81)
(26.81)
(26.81)
(26.81)
(26.81)
(26.81)
-0.3%
-0.3%
-0.3%
-0.2%
-0.2%
-0.2%
-0.2%
-0.2%
15
24
36
88
167
213
133
24
2
2
7
11
19
29
7

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1
123.17
8.17
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.81
1.33
15.90
5.98
0.0000%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1
123.17
8.14
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.81
1.33
15.90
5.98
0.0000%
# of Customers
265
251
256
212
152
93
22
7

Page 16 of 22
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Amount
Percent
4.40
1.1%
4.40
1.1%
4.40
1.1%
4.40
1.1%
4.40
1.0%
4.40
1.0%
4.40
1.0%
4.40
1.0%

$
384.85
$
394.59
$
404.32
$
414.06
$
423.79
$
433.53
$
443.26
$
453.00

$
389.25
$
398.99
$
408.72
$
418.46
$
428.19
$
437.92
$
447.66
$
457.39
$
$
$
$
$
$
$
$
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$
$
$
$
$
$
$
$
1,097.82
1,136.76
1,175.70
1,214.64
1,253.57
1,292.51
1,331.45
1,370.39
$
$
$
$
$
$
$
$
1,115.41
1,154.35
1,193.29
1,232.22
1,271.16
1,310.10
1,349.04
1,387.98
$
$
$
$
$
$
$
$
17.59
17.59
17.59
17.59
17.59
17.59
17.59
17.59
1.6%
1.5%
1.5%
1.4%
1.4%
1.4%
1.3%
1.3%
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
4,900.31
5,095.00
5,289.69
5,484.38
5,679.07
5,873.76
6,068.46
6,263.15
$
$
$
$
$
$
$
$
4,988.25
5,182.94
5,377.64
5,572.33
5,767.02
5,961.71
6,156.40
6,351.09
$
$
$
$
$
$
$
$
87.94
87.94
87.94
87.94
87.94
87.94
87.94
87.94
1.8%
1.7%
1.7%
1.6%
1.5%
1.5%
1.4%
1.4%
1
8
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$
$
$
$
$
$
$
$
9,653.42
10,042.80
10,432.18
10,821.57
11,210.95
11,600.33
11,989.71
12,379.09
$
$
$
$
$
$
$
$
9,829.31
10,218.69
10,608.07
10,997.45
11,386.84
11,776.22
12,165.60
12,554.98
$
$
$
$
$
$
$
$
175.89
175.89
175.89
175.89
175.89
175.89
175.89
175.89
1.8%
1.8%
1.7%
1.6%
1.6%
1.5%
1.5%
1.4%
1
2
8
5
10
20
7

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1I/HLF
123.17
7.97
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.81
1.33
15.90
5.98
0.0000%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1I/HLF
123.17
8.14
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.81
1.33
15.90
5.98
0.0000%
# of Customers
1
2

Page 17 of 22
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
20%
30%
40%
50%
60%
70%
80%
90%
365,000
547,500
730,000
912,500
1,095,000
1,277,500
1,460,000
1,642,500
500
500
500
500
500
500
500
500
Amount
Percent
(56.58)
-1.2%
(56.58)
-1.2%
(56.58)
-1.1%
(56.58)
-1.1%
(56.58)
-1.0%
(56.58)
-1.0%
(56.58)
-1.0%
(56.58)
-1.0%

$
4,656.78
$
4,840.48
$
5,024.19
$
5,207.89
$
5,391.60
$
5,575.30
$
5,759.01
$
5,942.71

$
4,600.20
$
4,783.91
$
4,967.61
$
5,151.32
$
5,335.02
$
5,518.73
$
5,702.43
$
5,886.13
$
$
$
$
$
$
$
$
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$
$
$
$
$
$
$
$
8,801.36
9,168.77
9,536.18
9,903.59
10,271.00
10,638.40
11,005.81
11,373.22
$
$
$
$
$
$
$
$
8,688.21
9,055.62
9,423.02
9,790.43
10,157.84
10,525.25
10,892.66
11,260.07
$
$
$
$
$
$
$
$
(113.15)
(113.15)
(113.15)
(113.15)
(113.15)
(113.15)
(113.15)
(113.15)
-1.3%
-1.2%
-1.2%
-1.1%
-1.1%
-1.1%
-1.0%
-1.0%
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
12,945.94
13,497.05
14,048.17
14,599.28
15,150.39
15,701.51
16,252.62
16,803.73
$
$
$
$
$
$
$
$
12,776.21
13,327.32
13,878.44
14,429.55
14,980.66
15,531.78
16,082.89
16,634.00
$
$
$
$
$
$
$
$
(169.73)
(169.73)
(169.73)
(169.73)
(169.73)
(169.73)
(169.73)
(169.73)
-1.3%
-1.3%
-1.2%
-1.2%
-1.1%
-1.1%
-1.0%
-1.0%
189,800
284,700
379,600
474,500
569,400
664,300
759,200
854,100
175,200
262,800
350,400
438,000
525,600
613,200
700,800
788,400
$
$
$
$
$
$
$
$
21,235.10
22,153.62
23,072.15
23,990.67
24,909.19
25,827.71
26,746.24
27,664.76
$
$
$
$
$
$
$
$
20,952.22
21,870.74
22,789.26
23,707.78
24,626.31
25,544.83
26,463.35
27,381.87
$
$
$
$
$
$
$
$
(282.88)
(282.88)
(282.88)
(282.88)
(282.88)
(282.88)
(282.88)
(282.88)
-1.3%
-1.3%
-1.2%
-1.2%
-1.1%
-1.1%
-1.1%
-1.0%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2
442.24
6.75
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.81
4.97
46.24
17.94
0.0000%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2
442.24
6.64
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.81
4.97
46.24
17.94
0.0000%
# of Customers
9
18
15
25
45
62
24
4
1
2
2
2
3
27
28
3
1
2
3
8
2
1
1
1
13
1

Page 18 of 22
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Amount
Percent
2.93
0.4%
2.93
0.4%
2.93
0.4%
2.93
0.4%
2.93
0.4%
2.93
0.4%
2.93
0.4%
2.93
0.4%

$
713.67
$
722.86
$
732.04
$
741.23
$
750.42
$
759.60
$
768.79
$
777.97

$
716.60
$
725.78
$
734.97
$
744.16
$
753.34
$
762.53
$
771.71
$
780.90
$
$
$
$
$
$
$
$
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$
$
$
$
$
$
$
$
1,318.10
1,354.84
1,391.58
1,428.32
1,465.06
1,501.80
1,538.54
1,575.29
$
$
$
$
$
$
$
$
1,329.80
1,366.54
1,403.28
1,440.02
1,476.76
1,513.50
1,550.25
1,586.99
$
$
$
$
$
$
$
$
11.70
11.70
11.70
11.70
11.70
11.70
11.70
11.70
0.9%
0.9%
0.8%
0.8%
0.8%
0.8%
0.8%
0.7%
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
4,541.70
4,725.40
4,909.11
5,092.81
5,276.52
5,460.22
5,643.93
5,827.63
$
$
$
$
$
$
$
$
4,600.20
4,783.91
4,967.61
5,151.32
5,335.02
5,518.73
5,702.43
5,886.13
$
$
$
$
$
$
$
$
58.50
58.50
58.50
58.50
58.50
58.50
58.50
58.50
1.3%
1.2%
1.2%
1.1%
1.1%
1.1%
1.0%
1.0%
2
7
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$
$
$
$
$
$
$
$
8,571.20
8,938.61
9,306.01
9,673.42
10,040.83
10,408.24
10,775.65
11,143.06
$
$
$
$
$
$
$
$
8,688.21
9,055.62
9,423.02
9,790.43
10,157.84
10,525.25
10,892.66
11,260.07
$
$
$
$
$
$
$
$
117.01
117.01
117.01
117.01
117.01
117.01
117.01
117.01
1.4%
1.3%
1.3%
1.2%
1.2%
1.1%
1.1%
1.1%
1
3
3
3
6
15
27
17

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2I/HLF
442.24
6.52
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.81
4.97
46.24
17.94
0.0000%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2I/HLF
442.24
6.64
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.81
4.97
46.24
17.94
0.0000%
# of Customers

Page 19 of 22
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
20%
30%
40%
50%
60%
70%
80%
90%
584,000
876,000
1,168,000
1,460,000
1,752,000
2,044,000
2,336,000
2,628,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
20%
30%
40%
50%
60%
70%
80%
90%
730,000
1,095,000
1,460,000
1,825,000
2,190,000
2,555,000
2,920,000
3,285,000
500
500
500
500
500
500
500
500
Amount
Percent
(62.20)
-2.2%
(62.20)
-2.0%
(62.20)
-1.9%
(62.20)
-1.8%
(62.20)
-1.7%
(62.20)
-1.7%
(62.20)
-1.6%
(62.20)
-1.5%

$
2,870.88
$
3,047.76
$
3,224.64
$
3,401.52
$
3,578.40
$
3,755.28
$
3,932.16
$
4,109.03

$
2,808.68
$
2,985.56
$
3,162.44
$
3,339.32
$
3,516.20
$
3,693.08
$
3,869.96
$
4,046.84
$
$
$
$
$
$
$
$
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$
$
$
$
$
$
$
$
8,296.93
9,004.45
9,711.96
10,419.48
11,126.99
11,834.51
12,542.03
13,249.54
$
$
$
$
$
$
$
$
8,048.13
8,755.65
9,463.16
10,170.68
10,878.20
11,585.71
12,293.23
13,000.74
$
$
$
$
$
$
$
$
(248.80)
(248.80)
(248.80)
(248.80)
(248.80)
(248.80)
(248.80)
(248.80)
-3.0%
-2.8%
-2.6%
-2.4%
-2.2%
-2.1%
-2.0%
-1.9%
303,680
455,520
607,360
759,200
911,040
1,062,880
1,214,720
1,366,560
280,320
420,480
560,640
700,800
840,960
981,120
1,121,280
1,261,440
$
$
$
$
$
$
$
$
15,531.66
16,946.69
18,361.72
19,776.76
21,191.79
22,606.82
24,021.85
25,436.88
$
$
$
$
$
$
$
$
15,034.06
16,449.10
17,864.13
19,279.16
20,694.19
22,109.22
23,524.26
24,939.29
$
$
$
$
$
$
$
$
(497.60)
(497.60)
(497.60)
(497.60)
(497.60)
(497.60)
(497.60)
(497.60)
-3.2%
-2.9%
-2.7%
-2.5%
-2.3%
-2.2%
-2.1%
-2.0%
379,600
569,400
759,200
949,000
1,138,800
1,328,600
1,518,400
1,708,200
350,400
525,600
700,800
876,000
1,051,200
1,226,400
1,401,600
1,576,800
$
$
$
$
$
$
$
$
19,149.03
20,917.82
22,686.61
24,455.40
26,224.19
27,992.98
29,761.77
31,530.56
$
$
$
$
$
$
$
$
18,527.03
20,295.82
22,064.61
23,833.40
25,602.19
27,370.98
29,139.77
30,908.56
$
$
$
$
$
$
$
$
(622.00)
(622.00)
(622.00)
(622.00)
(622.00)
(622.00)
(622.00)
(622.00)
-3.2%
-3.0%
-2.7%
-2.5%
-2.4%
-2.2%
-2.1%
-2.0%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3
995.06
2.07
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.81
4.68
46.09
15.56
0.0000%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3
995.06
1.95
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.81
4.68
46.09
15.56
0.0000%
# of Customers
4
3
5
6
5
5
8
2
1
1
5
5
4
6
9
1
1
1
1
1
2
1

Page 20 of 22
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
20%
30%
40%
50%
60%
70%
80%
90%
584,000
876,000
1,168,000
1,460,000
1,752,000
2,044,000
2,336,000
2,628,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
20%
30%
40%
50%
60%
70%
80%
90%
730,000
1,095,000
1,460,000
1,825,000
2,190,000
2,555,000
2,920,000
3,285,000
500
500
500
500
500
500
500
500
Amount
Percent
29.60
1.1%
29.60
1.0%
29.60
0.9%
29.60
0.9%
29.60
0.8%
29.60
0.8%
29.60
0.8%
29.60
0.7%

$
2,779.08
$
2,955.96
$
3,132.84
$
3,309.72
$
3,486.59
$
3,663.47
$
3,840.35
$
4,017.23

$
2,808.68
$
2,985.56
$
3,162.44
$
3,339.32
$
3,516.20
$
3,693.08
$
3,869.96
$
4,046.84
$
$
$
$
$
$
$
$
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$
$
$
$
$
$
$
$
7,929.71
8,637.23
9,344.75
10,052.26
10,759.78
11,467.29
12,174.81
12,882.33
$
$
$
$
$
$
$
$
8,048.13
8,755.65
9,463.16
10,170.68
10,878.20
11,585.71
12,293.23
13,000.74
$
$
$
$
$
$
$
$
118.42
118.42
118.42
118.42
118.42
118.42
118.42
118.42
1.5%
1.4%
1.3%
1.2%
1.1%
1.0%
1.0%
0.9%
5
3
2
7
9
3
3
303,680
455,520
607,360
759,200
911,040
1,062,880
1,214,720
1,366,560
280,320
420,480
560,640
700,800
840,960
981,120
1,121,280
1,261,440
$
$
$
$
$
$
$
$
14,797.23
16,212.26
17,627.29
19,042.33
20,457.36
21,872.39
23,287.42
24,702.45
$
$
$
$
$
$
$
$
15,034.06
16,449.10
17,864.13
19,279.16
20,694.19
22,109.22
23,524.26
24,939.29
$
$
$
$
$
$
$
$
236.83
236.83
236.83
236.83
236.83
236.83
236.83
236.83
1.6%
1.5%
1.3%
1.2%
1.2%
1.1%
1.0%
1.0%
2
6
2
4
5
379,600
569,400
759,200
949,000
1,138,800
1,328,600
1,518,400
1,708,200
350,400
525,600
700,800
876,000
1,051,200
1,226,400
1,401,600
1,576,800
$
$
$
$
$
$
$
$
18,230.99
19,999.78
21,768.57
23,537.36
25,306.15
27,074.94
28,843.73
30,612.52
$
$
$
$
$
$
$
$
18,527.03
20,295.82
22,064.61
23,833.40
25,602.19
27,370.98
29,139.77
30,908.56
$
$
$
$
$
$
$
$
296.04
296.04
296.04
296.04
296.04
296.04
296.04
296.04
1.6%
1.5%
1.4%
1.3%
1.2%
1.1%
1.0%
1.0%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3I/HLF
995.06
1.89
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.81
4.68
46.09
15.56
0.0000%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3I/HLF
995.06
1.95
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.81
4.68
46.09
15.56
0.0000%
# of Customers
1
1
2
5

Page 21 of 22
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
Off Peak kWh

70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
20%
30%
40%
50%
60%
70%
80%
90%
1,095,000
1,642,500
2,190,000
2,737,500
3,285,000
3,832,500
4,380,000
4,927,500
569,400
854,100
1,138,800
1,423,500
1,708,200
1,992,900
2,277,600
2,562,300
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
20%
30%
40%
50%
60%
70%
80%
90%
2,190,000
3,285,000
4,380,000
5,475,000
6,570,000
7,665,000
8,760,000
9,855,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
20%
30%
40%
50%
60%
70%
80%
90%
7,300,000
10,950,000
14,600,000
18,250,000
21,900,000
25,550,000
29,200,000
32,850,000
Amount
Percent
(45.37)
-1.0%
(45.37)
-1.0%
(45.37)
-0.9%
(45.37)
-0.8%
(45.37)
-0.8%
(45.37)
-0.8%
(45.37)
-0.7%
(45.37)
-0.7%

$
4,336.90
$
4,673.14
$
5,009.37
$
5,345.61
$
5,681.85
$
6,018.09
$
6,354.33
$
6,690.56

$
4,291.53
$
4,627.77
$
4,964.01
$
5,300.24
$
5,636.48
$
5,972.72
$
6,308.96
$
6,645.20
$
$
$
$
$
$
$
$
525,600
788,400
1,051,200
1,314,000
1,576,800
1,839,600
2,102,400
2,365,200
$
$
$
$
$
$
$
$
16,969.32
19,491.10
22,012.89
24,534.67
27,056.46
29,578.24
32,100.03
34,621.81
$
$
$
$
$
$
$
$
16,629.05
19,150.83
21,672.62
24,194.40
26,716.19
29,237.97
31,759.76
34,281.54
$
$
$
$
$
$
$
$
(340.27)
(340.27)
(340.27)
(340.27)
(340.27)
(340.27)
(340.27)
(340.27)
-2.0%
-1.7%
-1.5%
-1.4%
-1.3%
-1.2%
-1.1%
-1.0%
1,138,800
1,708,200
2,277,600
2,847,000
3,416,400
3,985,800
4,555,200
5,124,600
1,051,200
1,576,800
2,102,400
2,628,000
3,153,600
3,679,200
4,204,800
4,730,400
$
$
$
$
$
$
$
$
31,545.18
36,588.75
41,632.32
46,675.89
51,719.46
56,763.03
61,806.60
66,850.17
$
$
$
$
$
$
$
$
30,864.65
35,908.22
40,951.79
45,995.36
51,038.93
56,082.50
61,126.07
66,169.64
$
$
$
$
$
$
$
$
(680.54)
(680.54)
(680.54)
(680.54)
(680.54)
(680.54)
(680.54)
(680.54)
-2.2%
-1.9%
-1.6%
-1.5%
-1.3%
-1.2%
-1.1%
-1.0%
3,796,000
5,694,000
7,592,000
9,490,000
11,388,000
13,286,000
15,184,000
17,082,000
3,504,000
5,256,000
7,008,000
8,760,000
10,512,000
12,264,000
14,016,000
15,768,000
$
$
$
$
$
$
$
$
99,565.89
116,377.79
133,189.69
150,001.59
166,813.49
183,625.39
200,437.29
217,249.19
$
$
$
$
$
$
$
$
97,297.44
114,109.34
130,921.24
147,733.14
164,545.04
181,356.94
198,168.84
214,980.74
$
$
$
$
$
$
$
$
(2,268.46)
(2,268.46)
(2,268.46)
(2,268.46)
(2,268.46)
(2,268.46)
(2,268.46)
(2,268.46)
-2.3%
-1.9%
-1.7%
-1.5%
-1.4%
-1.2%
-1.1%
-1.0%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4
2,164.81
0.80
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.81
18.32
154.73
54.78
0.0000%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4
2,164.81
0.76
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.81
18.32
154.73
54.78
0.0000%
# of Customers
1
1
1
1
3

Page 22 of 22
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
Off Peak kWh

70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
20%
30%
40%
50%
60%
70%
80%
90%
1,095,000
1,642,500
2,190,000
2,737,500
3,285,000
3,832,500
4,380,000
4,927,500
569,400
854,100
1,138,800
1,423,500
1,708,200
1,992,900
2,277,600
2,562,300
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
20%
30%
40%
50%
60%
70%
80%
90%
2,190,000
3,285,000
4,380,000
5,475,000
6,570,000
7,665,000
8,760,000
9,855,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
20%
30%
40%
50%
60%
70%
80%
90%
7,300,000
10,950,000
14,600,000
18,250,000
21,900,000
25,550,000
29,200,000
32,850,000
Amount
Percent
23.96
0.6%
23.96
0.5%
23.96
0.5%
23.96
0.5%
23.96
0.4%
23.96
0.4%
23.96
0.4%
23.96
0.4%

$
4,267.57
$
4,603.80
$
4,940.04
$
5,276.28
$
5,612.52
$
5,948.76
$
6,284.99
$
6,621.23

$
4,291.53
$
4,627.77
$
4,964.01
$
5,300.24
$
5,636.48
$
5,972.72
$
6,308.96
$
6,645.20
$
$
$
$
$
$
$
$
525,600
788,400
1,051,200
1,314,000
1,576,800
1,839,600
2,102,400
2,365,200
$
$
$
$
$
$
$
$
16,449.32
18,971.11
21,492.89
24,014.68
26,536.46
29,058.25
31,580.03
34,101.82
$
$
$
$
$
$
$
$
16,629.05
19,150.83
21,672.62
24,194.40
26,716.19
29,237.97
31,759.76
34,281.54
$
$
$
$
$
$
$
$
179.73
179.73
179.73
179.73
179.73
179.73
179.73
179.73
1.1%
0.9%
0.8%
0.7%
0.7%
0.6%
0.6%
0.5%
1,138,800
1,708,200
2,277,600
2,847,000
3,416,400
3,985,800
4,555,200
5,124,600
1,051,200
1,576,800
2,102,400
2,628,000
3,153,600
3,679,200
4,204,800
4,730,400
$
$
$
$
$
$
$
$
30,505.19
35,548.76
40,592.33
45,635.90
50,679.47
55,723.04
60,766.61
65,810.18
$
$
$
$
$
$
$
$
30,864.65
35,908.22
40,951.79
45,995.36
51,038.93
56,082.50
61,126.07
66,169.64
$
$
$
$
$
$
$
$
359.45
359.45
359.45
359.45
359.45
359.45
359.45
359.45
1.2%
1.0%
0.9%
0.8%
0.7%
0.6%
0.6%
0.5%
3,796,000
5,694,000
7,592,000
9,490,000
11,388,000
13,286,000
15,184,000
17,082,000
3,504,000
5,256,000
7,008,000
8,760,000
10,512,000
12,264,000
14,016,000
15,768,000
$
$
$
$
$
$
$
$
96,099.26
112,911.16
129,723.06
146,534.96
163,346.86
180,158.76
196,970.66
213,782.56
$
$
$
$
$
$
$
$
97,297.44
114,109.34
130,921.24
147,733.14
164,545.04
181,356.94
198,168.84
214,980.74
$
$
$
$
$
$
$
$
1,198.18
1,198.18
1,198.18
1,198.18
1,198.18
1,198.18
1,198.18
1,198.18
1.2%
1.1%
0.9%
0.8%
0.7%
0.7%
0.6%
0.6%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4I/HLF
2,164.81
0.73
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.81
18.32
154.73
54.78
0.0000%

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4I/HLF
2,164.81
0.76
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.81
18.32
154.73
54.78
0.0000%
# of Customers
1
1
1
1

Page 1 of 34
02/19/2016

Electric Rates
Including Supply
kWh Rate Year 1 Bill
100
$27.24
$38.23
200
$49.22
300
$60.22
400
$71.21
500
$82.20
600
$93.19
700
$104.19
800
$115.18
900
$126.17
1,000
$137.16
1,100
$148.16
1,200
$181.13
1,500
$236.10
2,000
$346.02
3,000
Rate Year 2 Bill

$27.53
$38.82
$50.10
$61.39
$72.68
$83.96
$95.25
$106.53
$117.82
$129.10
$140.39
$151.68
$185.53
$241.96
$354.82
Amount
$0.29
$0.59
$0.88
$1.17
$1.47
$1.76
$2.05
$2.35
$2.64
$2.93
$3.23
$3.52
$4.40
$5.86
$8.80
Percent
1.1%
1.5%
1.8%
1.9%
2.1%
2.1%
2.2%
2.3%
2.3%
2.3%
2.4%
2.4%
2.4%
2.5%
2.5%
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC1
$
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC1
$
$
$
$
$
$
$
$
$
$
$
15.11
0.03676
0.000587
0.002796
0.003252
0.001687
0.001615
(0.009819)
0.003111
0.069184
0.81
2.0408%
15.11
0.03963
0.000587
0.002796
0.003252
0.001687
0.001615
(0.009819)
0.003111
0.069184
0.81
2.0408%
# of Customers
18,917
41,488
58,089
64,950
65,758
61,599
55,097
46,558
38,290
30,784
23,973
18,555
33,515
19,466
8,862

Page 2 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
kWh
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
Peak
210
280
350
420
490
560
630
700
1,050
1,400
1,750
2,100
2,800
3,500
4,200
4,900
Off Peak
90
120
150
180
210
240
270
300
450
600
750
900
1,200
1,500
1,800
2,100
S.C. 8 Residential Day/Night
Rate Year 1 Bill Rate Year 2 Bill

$48.81
$49.53
$58.89
$59.85
$68.97
$70.16
$79.04
$80.48
$89.12
$90.79
$99.20
$101.11
$109.27
$111.42
$119.35
$121.74
$169.73
$173.32
$220.11
$224.90
$270.49
$276.48
$320.88
$328.05
$421.64
$431.21
$522.41
$534.37
$623.17
$637.52
$723.93
$740.68
Amount
Percent
$0.72
1.5%
$0.96
1.6%
$1.20
1.7%
$1.44
1.8%
$1.67
1.9%
$1.91
1.9%
$2.15
2.0%
$2.39
2.0%
$3.59
2.1%
$4.78
2.2%
$5.98
2.2%
$7.18
2.2%
$9.57
2.3%
$11.96
2.3%
$14.35
2.3%
$16.75
2.3%
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC8
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC8
$
$
$
$
$
$
$
$
$
$
$
$
$
17.40
0.03317
0.03317
0.000587
0.002796
0.003252
0.001682
0.001628
(0.009819)
0.003111
0.070068
0.048776
0.81
2.0408%
17.40
0.03551
0.03551
0.000587
0.002796
0.003252
0.001682
0.001628
(0.009819)
0.003111
0.070068
0.048776
0.81
2.0408%
# of Customers
10,776
6,945
9,003
9,885
10,327
9,927
9,526
8,759
30,631
15,490
7,149
2,970
1,742
401
165
224

Page 3 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
kWh
1,000
2,000
3,000
4,000
5,000
6,000
7,000
8,000
9,000
10,000
15,000
20,000
30,000
40,000
50,000
Peak
140
280
420
560
700
840
980
1,120
1,260
1,400
2,100
2,800
4,200
5,600
7,000
Mid Peak
570
1,140
1,710
2,280
2,850
3,420
3,990
4,560
5,130
5,700
8,550
11,400
17,100
22,800
28,500
Off Peak
290
580
870
1,160
1,450
1,740
2,030
2,320
2,610
2,900
4,350
5,800
8,700
11,600
14,500
Rate Year 1 Bill

$130.97
$236.52
$342.06
$447.61
$553.15
$658.69
$764.24
$869.78
$975.32
$1,080.87
$1,608.59
$2,136.31
$3,191.74
$4,247.18
$5,302.62
Amount
Percent
$2.02
1.5%
$4.04
1.7%
$6.06
1.8%
$8.08
1.8%
$10.10
1.8%
$12.12
1.8%
$14.14
1.9%
$16.16
1.9%
$18.18
1.9%
$20.20
1.9%
$30.30
1.9%
$40.41
1.9%
$60.61
1.9%
$80.81
1.9%
$101.02
1.9%
Rate Year 2 Bill

$132.99
$240.56
$348.12
$455.69
$563.25
$670.81
$778.38
$885.94
$993.51
$1,101.07
$1,638.89
$2,176.71
$3,252.35
$4,327.99
$5,403.63
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC12
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC12
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
24.11
0.03551
0.03551
0.03551
0.000587
0.002796
0.003252
0.002108
0.001553
(0.009819)
0.003111
0.070342
0.072736
0.049674
0.81
0.020408
24.11
0.03749
0.03749
0.03749
0.000587
0.002796
0.003252
0.002108
0.001553
(0.009819)
0.003111
0.070342
0.072736
0.049674
0.81
2.0408%
# of Customers
456
802
806
698
391
244
178
111
68
47
122
39
35
12
7

Page 4 of 34
02/19/2016

Electric Rates
Including Supply
kWh
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
2,500
3,000
3,500
8,000

$55.31
$56.61
$67.27
$69.01
$79.24
$81.41
$91.21
$93.81
$103.17
$106.21
$115.14
$118.61
$127.10
$131.01
$139.07
$143.41
$151.03
$155.81
$163.00
$168.21
$198.90
$205.40
$258.72
$267.40
$318.55
$329.40
$378.38
$391.40
$438.21
$453.39
$976.66
$1,011.37
Amount
Percent
$1.30
2.4%
$1.74
2.6%
$2.17
2.7%
$2.60
2.9%
$3.04
2.9%
$3.47
3.0%
$3.91
3.1%
$4.34
3.1%
$4.77
3.2%
$5.21
3.2%
$6.51
3.3%
$8.68
3.4%
$10.85
3.4%
$13.02
3.4%
$15.19
3.5%
$34.71
3.6%
# of Customers
37,333
6,709
5,125
3,812
2,628
1,988
1,538
1,244
1,006
739
1,498
1,007
272
78
37
110
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC6
$
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC6
$
$
$
$
$
$
$
$
$
$
$
17.60
0.03865
0.000587
0.002796
0.003252
0.001956
0.002180
(0.002584)
0.003111
0.069712
0.81
0.0000%
17.60
0.04298
0.000587
0.002796
0.003252
0.001956
0.002180
(0.002584)
0.003111
0.069712
0.81
0.0000%

Page 5 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
kWh
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
2,500
3,000
3,500
5,000
Peak
180
240
300
360
420
480
540
600
660
720
900
1,200
1,500
1,800
2,100
3,000
Off Peak
120
160
200
240
280
320
360
400
440
480
600
800
1,000
1,200
1,400
2,000
Rate Year 1 Bill

$53.52
$64.28
$75.05
$85.81
$96.58
$107.34
$118.11
$128.87
$139.64
$150.40
$182.70
$236.52
$290.35
$344.17
$398.00
$559.48
Rate Year 2 Bill

$54.39
$65.44
$76.50
$87.55
$98.61
$109.66
$120.72
$131.77
$142.83
$153.89
$187.05
$242.33
$297.60
$352.88
$408.16
$573.99
Amount
Percent
$0.87
1.6%
$1.16
1.8%
$1.45
1.9%
$1.74
2.0%
$2.03
2.1%
$2.32
2.2%
$2.61
2.2%
$2.90
2.3%
$3.19
2.3%
$3.48
2.3%
$4.35
2.4%
$5.80
2.5%
$7.26
2.5%
$8.71
2.5%
$10.16
2.6%
$14.51
2.6%
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC9
$
20.41
$
0.03469
$
0.03469
$
0.000587
$
0.002796
$
0.003252
$
0.001607
$
0.001736
$
(0.002584)
$
0.003111
$
0.071794
$
0.048443
$
0.81
0.0000%
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC9
$
20.41
$
0.037594
$
0.037594
$
0.000587
$
0.002796
$
0.003252
$
0.001607
$
0.001736
$
(0.002584)
$
0.003111
$
0.071794
$
0.048443
$
0.81
0.0000%
# of Customers
615
196
185
169
167
119
112
106
88
76
165
159
74
36
15
38

Page 6 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 1 Bill

$130.46
$160.71
$190.97
$221.23
$251.49
$281.74
$312.00
$342.26
Rate Year 2 Bill

$133.88
$164.14
$194.40
$224.65
$254.91
$285.17
$315.43
$345.68
Amount
Percent
$3.42
2.6%
$3.42
2.1%
$3.42
1.8%
$3.42
1.5%
$3.42
1.4%
$3.42
1.2%
$3.42
1.1%
$3.42
1.0%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$560.98
$712.27
$863.56
$1,014.85
$1,166.14
$1,317.43
$1,468.71
$1,620.00
$573.56
$724.85
$876.13
$1,027.42
$1,178.71
$1,330.00
$1,481.29
$1,632.58
$12.57
$12.57
$12.57
$12.57
$12.57
$12.57
$12.57
$12.57
2.2%
1.8%
1.5%
1.2%
1.1%
1.0%
0.9%
0.8%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$2,175.46
$2,780.61
$3,385.77
$3,990.92
$4,596.08
$5,201.23
$5,806.39
$6,411.54
$2,222.35
$2,827.50
$3,432.66
$4,037.81
$4,642.97
$5,248.12
$5,853.28
$6,458.43
$46.89
$46.89
$46.89
$46.89
$46.89
$46.89
$46.89
$46.89
2.2%
1.7%
1.4%
1.2%
1.0%
0.9%
0.8%
0.7%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$6,480.73
$8,296.19
$10,111.66
$11,927.12
$13,742.58
$15,558.05
$17,373.51
$19,188.98
$6,619.13
$8,434.59
$10,250.05
$12,065.52
$13,880.98
$15,696.44
$17,511.91
$19,327.37
$138.40
$138.40
$138.40
$138.40
$138.40
$138.40
$138.40
$138.40
2.1%
1.7%
1.4%
1.2%
1.0%
0.9%
0.8%
0.7%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
7.27
8.86
0.002612
0.000587
0.002796
0.003252
0.56
0.001522
(0.002584)
0.002385
0.072328
0.81
0.76
10.37
3.61
0.0000%
8.40
9.32
0.00261
0.000587
0.002796
0.003252
0.560000
0.001522
(0.002584)
0.002385
0.072328
0.81
0.76
10.37
3.61
0.0000%
# of Customers
4,260
1,880
960
546
348
183
142
125
6,567
7,997
6,393
3,702
1,787
770
373
186
672
861
1,446
1,491
1,095
580
244
75
71
115
243
289
229
165
83
40

Page 7 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 1 Bill

$126.16
$154.27
$182.38
$210.49
$238.60
$266.71
$294.82
$322.92
Rate Year 2 Bill

$129.58
$157.69
$185.80
$213.91
$242.02
$270.13
$298.24
$326.35
Amount
Percent
$3.42
2.7%
$3.42
2.2%
$3.42
1.9%
$3.42
1.6%
$3.42
1.4%
$3.42
1.3%
$3.42
1.2%
$3.42
1.1%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$539.50
$680.05
$820.59
$961.14
$1,101.69
$1,242.23
$1,382.78
$1,523.33
$552.07
$692.62
$833.17
$973.71
$1,114.26
$1,254.81
$1,395.35
$1,535.90
$12.57
$12.57
$12.57
$12.57
$12.57
$12.57
$12.57
$12.57
2.3%
1.8%
1.5%
1.3%
1.1%
1.0%
0.9%
0.8%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$2,089.52
$2,651.71
$3,213.90
$3,776.08
$4,338.27
$4,900.46
$5,462.64
$6,024.83
$2,136.41
$2,698.60
$3,260.79
$3,822.97
$4,385.16
$4,947.35
$5,509.53
$6,071.72
$46.89
$46.89
$46.89
$46.89
$46.89
$46.89
$46.89
$46.89
2.2%
1.8%
1.5%
1.2%
1.1%
1.0%
0.9%
0.8%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$6,222.92
$7,909.48
$9,596.04
$11,282.60
$12,969.16
$14,655.72
$16,342.28
$18,028.84
$6,361.32
$8,047.88
$9,734.44
$11,421.00
$13,107.56
$14,794.12
$16,480.68
$18,167.24
$138.40
$138.40
$138.40
$138.40
$138.40
$138.40
$138.40
$138.40
2.2%
1.7%
1.4%
1.2%
1.1%
0.9%
0.8%
0.8%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2HLF
$
7.27
$
8.86
$
0.002612
$
0.000587
$
0.002796
$
0.003252
$
0.56
$
0.001522
$
(0.002584)
$
0.002385
$
0.066442
$
0.81
$
0.76
$
10.37
$
3.61
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2HLF
$
8.40
$
9.32
$
0.00261
$
0.000587
$
0.002796
$
0.003252
$
0.560000
$
0.001522
$
(0.002584)
$
0.002385
$
0.066442
$
0.81
$
0.76
$
10.37
$
3.61
0.0000%
# of Customers
1
5
1
4
23
20
1
1
6
11
1
3
17

Page 8 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 1 Bill

$179.50
$208.14
$236.78
$265.42
$294.06
$322.71
$351.35
$379.99
Rate Year 2 Bill

$186.05
$214.69
$243.33
$271.97
$300.61
$329.25
$357.89
$386.53
Amount
Percent
$6.55
3.6%
$6.55
3.1%
$6.55
2.8%
$6.55
2.5%
$6.55
2.2%
$6.55
2.0%
$6.55
1.9%
$6.55
1.7%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$530.21
$673.41
$816.62
$959.82
$1,103.03
$1,246.23
$1,389.44
$1,532.64
$542.84
$686.04
$829.25
$972.45
$1,115.66
$1,258.86
$1,402.07
$1,545.27
$12.63
$12.63
$12.63
$12.63
$12.63
$12.63
$12.63
$12.63
2.4%
1.9%
1.5%
1.3%
1.1%
1.0%
0.9%
0.8%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$1,845.36
$2,418.18
$2,991.00
$3,563.82
$4,136.63
$4,709.45
$5,282.27
$5,855.09
$1,880.80
$2,453.62
$3,026.44
$3,599.26
$4,172.08
$4,744.90
$5,317.72
$5,890.54
$35.45
$35.45
$35.45
$35.45
$35.45
$35.45
$35.45
$35.45
1.9%
1.5%
1.2%
1.0%
0.9%
0.8%
0.7%
0.6%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$5,352.43
$7,070.88
$8,789.34
$10,507.80
$12,226.25
$13,944.71
$15,663.17
$17,381.62
$5,448.71
$7,167.17
$8,885.63
$10,604.08
$12,322.54
$14,041.00
$15,759.45
$17,477.91
$96.29
$96.29
$96.29
$96.29
$96.29
$96.29
$96.29
$96.29
1.8%
1.4%
1.1%
0.9%
0.8%
0.7%
0.6%
0.6%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
61.44
5.51
0.00261
0.000587
0.002796
0.003252
0.57
0.001167
(0.002584)
0.002385
0.068252
0.81
1.74
21.54
6.30
0.0000%
66.46
5.81
0.00261
0.000587
0.002796
0.003252
0.57
0.001167
(0.002584)
0.002385
0.068252
0.81
1.74
21.54
6.30
0.0000%
# of Customers
3
2
1
1
3
5
7
7
10
11
4
13
7
20
26
11
13
5
1
10
10
26
32
25
22
8
9

Page 9 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 1 Bill

$379.56
$406.08
$432.59
$459.11
$485.63
$512.14
$538.66
$565.18
Rate Year 2 Bill

$395.37
$421.89
$448.41
$474.92
$501.44
$527.95
$554.47
$580.99
Amount
Percent
$15.81
4.2%
$15.81
3.9%
$15.81
3.7%
$15.81
3.4%
$15.81
3.3%
$15.81
3.1%
$15.81
2.9%
$15.81
2.8%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$682.01
$814.59
$947.17
$1,079.75
$1,212.33
$1,344.92
$1,477.50
$1,610.08
$701.82
$834.40
$966.98
$1,099.57
$1,232.15
$1,364.73
$1,497.31
$1,629.90
$19.81
$19.81
$19.81
$19.81
$19.81
$19.81
$19.81
$19.81
2.9%
2.4%
2.1%
1.8%
1.6%
1.5%
1.3%
1.2%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$1,816.18
$2,346.51
$2,876.83
$3,407.16
$3,937.49
$4,467.82
$4,998.15
$5,528.48
$1,851.00
$2,381.33
$2,911.66
$3,441.99
$3,972.32
$4,502.64
$5,032.97
$5,563.30
$34.82
$34.82
$34.82
$34.82
$34.82
$34.82
$34.82
$34.82
1.9%
1.5%
1.2%
1.0%
0.9%
0.8%
0.7%
0.6%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$4,840.63
$6,431.62
$8,022.61
$9,613.59
$11,204.58
$12,795.56
$14,386.55
$15,977.54
$4,915.48
$6,506.47
$8,097.45
$9,688.44
$11,279.42
$12,870.41
$14,461.40
$16,052.38
$74.85
$74.85
$74.85
$74.85
$74.85
$74.85
$74.85
$74.85
1.5%
1.2%
0.9%
0.8%
0.7%
0.6%
0.5%
0.5%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3S
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3S
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
274.63
4.10
0.000587
0.002796
0.003252
0.42
0.001027
(0.002584)
0.002385
0.065185
0.81
1.65
22.31
4.55
0.0000%
289.44
4.30
0.000587
0.002796
0.003252
0.42
0.001027
(0.002584)
0.002385
0.065185
0.81
1.65
22.31
4.55
0.0000%
# of Customers
1
2
1
2
1
1
1
1
1
-

Page 10 of 34
02/19/2016

Electric Rates
Including Supply
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
Rate Year 1 Bill

$652.95
$794.53
$936.11
$1,077.69
$1,219.27
$1,360.85
$1,502.44
$1,644.02
Rate Year 2 Bill

$669.83
$811.41
$952.99
$1,094.57
$1,236.15
$1,377.73
$1,519.32
$1,660.90
Amount
$16.88
$16.88
$16.88
$16.88
$16.88
$16.88
$16.88
$16.88
Percent
2.6%
2.1%
1.8%
1.6%
1.4%
1.2%
1.1%
1.0%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$2,170.19
$2,736.51
$3,302.84
$3,869.17
$4,435.49
$5,001.82
$5,568.15
$6,134.47
$2,216.52
$2,782.85
$3,349.18
$3,915.50
$4,481.83
$5,048.16
$5,614.48
$6,180.81
$46.34
$46.34
$46.34
$46.34
$46.34
$46.34
$46.34
$46.34
2.1%
1.7%
1.4%
1.2%
1.0%
0.9%
0.8%
0.8%
80
87
125
205
236
268
123
1
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$10,262.14
$13,093.77
$15,925.40
$18,757.03
$21,588.67
$24,420.30
$27,251.93
$30,083.56
$10,465.58
$13,297.21
$16,128.84
$18,960.47
$21,792.11
$24,623.74
$27,455.37
$30,287.00
$203.44
$203.44
$203.44
$203.44
$203.44
$203.44
$203.44
$203.44
2.0%
1.6%
1.3%
1.1%
0.9%
0.8%
0.7%
0.7%
15
24
36
88
167
213
133
24
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$20,377.07
$26,040.34
$31,703.60
$37,366.87
$43,030.13
$48,693.40
$54,356.66
$60,019.93
$20,776.89
$26,440.16
$32,103.42
$37,766.69
$43,429.95
$49,093.22
$54,756.48
$60,419.75
$399.82
$399.82
$399.82
$399.82
$399.82
$399.82
$399.82
$399.82
2.0%
1.5%
1.3%
1.1%
0.9%
0.8%
0.7%
0.7%
2
2
7
11
19
29
7
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1
123.17
8.14
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.002385
0.091177
0.046767
0.81
1.33
15.90
5.98
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1
130.23
8.54
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.002385
0.091177
0.046767
0.81
1.33
15.90
5.98
0.0000%
# of Customers
265
251
256
212
152
93
22
7

Page 11 of 34
02/19/2016

Electric Rates
Including Supply
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
Rate Year 1 Bill

$652.78
$794.28
$935.77
$1,077.27
$1,218.77
$1,360.27
$1,501.77
$1,643.26
Rate Year 2 Bill

$669.66
$811.16
$952.65
$1,094.15
$1,235.65
$1,377.15
$1,518.65
$1,660.14
Amount
$16.88
$16.88
$16.88
$16.88
$16.88
$16.88
$16.88
$16.88
Percent
2.6%
2.1%
1.8%
1.6%
1.4%
1.2%
1.1%
1.0%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$2,169.52
$2,735.51
$3,301.50
$3,867.49
$4,433.48
$4,999.48
$5,565.47
$6,131.46
$2,215.85
$2,781.85
$3,347.84
$3,913.83
$4,479.82
$5,045.81
$5,611.81
$6,177.80
$46.34
$46.34
$46.34
$46.34
$46.34
$46.34
$46.34
$46.34
2.1%
1.7%
1.4%
1.2%
1.0%
0.9%
0.8%
0.8%
1
2
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$10,258.79
$13,088.75
$15,918.71
$18,748.67
$21,578.63
$24,408.59
$27,238.55
$30,068.51
$10,462.23
$13,292.19
$16,122.15
$18,952.11
$21,782.07
$24,612.03
$27,441.99
$30,271.95
$203.44
$203.44
$203.44
$203.44
$203.44
$203.44
$203.44
$203.44
2.0%
1.6%
1.3%
1.1%
0.9%
0.8%
0.7%
0.7%
1
8
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$20,370.38
$26,030.30
$31,690.22
$37,350.14
$43,010.06
$48,669.97
$54,329.89
$59,989.81
$20,770.20
$26,430.12
$32,090.04
$37,749.96
$43,409.88
$49,069.79
$54,729.71
$60,389.63
$399.82
$399.82
$399.82
$399.82
$399.82
$399.82
$399.82
$399.82
2.0%
1.5%
1.3%
1.1%
0.9%
0.8%
0.7%
0.7%
1
2
8
5
10
20
7
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1I/HLF
123.17
8.14
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.002385
0.092575
0.045157
0.81
1.33
15.90
5.98
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1I/HLF
130.23
8.54
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.002385
0.092575
0.045157
0.81
1.33
15.90
5.98
0.0000%
# of Customers
1

Page 12 of 34
02/19/2016

Electric Rates
Including Supply
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
Rate Year 1 Bill

$9,759.61
$12,523.02
$15,286.43
$18,049.84
$20,813.25
$23,576.66
$26,340.07
$29,103.48
Rate Year 2 Bill

$9,946.50
$12,709.91
$15,473.32
$18,236.73
$21,000.14
$23,763.55
$26,526.96
$29,290.37
Amount
$186.89
$186.89
$186.89
$186.89
$186.89
$186.89
$186.89
$186.89
Percent
1.9%
1.5%
1.2%
1.0%
0.9%
0.8%
0.7%
0.6%
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$19,007.03
$24,533.85
$30,060.66
$35,587.48
$41,114.30
$46,641.12
$52,167.94
$57,694.76
$19,355.87
$24,882.69
$30,409.50
$35,936.32
$41,463.14
$46,989.96
$52,516.78
$58,043.60
$348.84
$348.84
$348.84
$348.84
$348.84
$348.84
$348.84
$348.84
1.8%
1.4%
1.2%
1.0%
0.8%
0.7%
0.7%
0.6%
1
2
2
2
3
27
28
3
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$28,254.44
$36,544.67
$44,834.90
$53,125.13
$61,415.35
$69,705.58
$77,995.81
$86,286.04
$28,765.23
$37,055.46
$45,345.69
$53,635.91
$61,926.14
$70,216.37
$78,506.60
$86,796.83
$510.79
$510.79
$510.79
$510.79
$510.79
$510.79
$510.79
$510.79
1.8%
1.4%
1.1%
1.0%
0.8%
0.7%
0.7%
0.6%
1
2
3
8
2
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
20%
30%
40%
50%
60%
70%
80%
90%
365,000
547,500
730,000
912,500
1,095,000
1,277,500
1,460,000
1,642,500
189,800
284,700
379,600
474,500
569,400
664,300
759,200
854,100
175,200
262,800
350,400
438,000
525,600
613,200
700,800
788,400
$46,749.27
$60,566.31
$74,383.36
$88,200.41
$102,017.46
$115,834.51
$129,651.55
$143,468.60
$47,583.95
$61,401.00
$75,218.05
$89,035.10
$102,852.15
$116,669.19
$130,486.24
$144,303.29
$834.69
$834.69
$834.69
$834.69
$834.69
$834.69
$834.69
$834.69
1.8%
1.4%
1.1%
0.9%
0.8%
0.7%
0.6%
0.6%
1
1
1
13
1
500
500
500
500
500
500
500
500
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2
442.24
6.64
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.002385
0.088754
0.046125
0.81
4.97
46.24
17.94
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2
467.18
6.97
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.002385
0.088754
0.046125
0.81
4.97
46.24
17.94
0.0000%
# of Customers
9
18
15
25
45
62
24
4

Page 13 of 34
02/19/2016

Electric Rates
Including Supply
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
Rate Year 1 Bill

$970.16
$1,106.13
$1,242.10
$1,378.07
$1,514.03
$1,650.00
$1,785.97
$1,921.94
Rate Year 2 Bill

$1,003.20
$1,139.17
$1,275.14
$1,411.10
$1,547.07
$1,683.04
$1,819.01
$1,954.97
Amount
$33.04
$33.04
$33.04
$33.04
$33.04
$33.04
$33.04
$33.04
Percent
3.4%
3.0%
2.7%
2.4%
2.2%
2.0%
1.8%
1.7%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$2,344.06
$2,887.93
$3,431.80
$3,975.67
$4,519.54
$5,063.41
$5,607.28
$6,151.14
$2,401.39
$2,945.26
$3,489.13
$4,033.00
$4,576.87
$5,120.74
$5,664.61
$6,208.48
$57.33
$57.33
$57.33
$57.33
$57.33
$57.33
$57.33
$57.33
2.4%
2.0%
1.7%
1.4%
1.3%
1.1%
1.0%
0.9%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$9,671.49
$12,390.84
$15,110.19
$17,829.53
$20,548.88
$23,268.23
$25,987.58
$28,706.93
$9,858.38
$12,577.73
$15,297.08
$18,016.43
$20,735.77
$23,455.12
$26,174.47
$28,893.82
$186.89
$186.89
$186.89
$186.89
$186.89
$186.89
$186.89
$186.89
1.9%
1.5%
1.2%
1.0%
0.9%
0.8%
0.7%
0.7%
2
7
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$18,830.78
$24,269.48
$29,708.17
$35,146.87
$40,585.57
$46,024.26
$51,462.96
$56,901.66
$19,179.62
$24,618.32
$30,057.01
$35,495.71
$40,934.41
$46,373.10
$51,811.80
$57,250.50
$348.84
$348.84
$348.84
$348.84
$348.84
$348.84
$348.84
$348.84
1.9%
1.4%
1.2%
1.0%
0.9%
0.8%
0.7%
0.6%
1
3
3
3
6
15
27
17
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2I/HLF
442.24
6.64
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.002385
0.087891
0.044545
0.81
4.97
46.24
17.94
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2I/HLF
467.18
6.97
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.002385
0.087891
0.044545
0.81
4.97
46.24
17.94
0.0000%
# of Customers

Page 14 of 34
02/19/2016

Electric Rates
Including Supply
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
Rate Year 1 Bill

$7,820.22
$10,502.87
$13,185.52
$15,868.17
$18,550.82
$21,233.47
$23,916.12
$26,598.77
Rate Year 2 Bill

$7,922.82
$10,605.47
$13,288.12
$15,970.77
$18,653.42
$21,336.07
$24,018.72
$26,701.37
Amount
$102.60
$102.60
$102.60
$102.60
$102.60
$102.60
$102.60
$102.60
Percent
1.3%
1.0%
0.8%
0.6%
0.6%
0.5%
0.4%
0.4%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$28,094.30
$38,824.90
$49,555.49
$60,286.09
$71,016.69
$81,747.29
$92,477.89
$103,208.49
$28,344.09
$39,074.69
$49,805.29
$60,535.89
$71,266.48
$81,997.08
$92,727.68
$103,458.28
$249.79
$249.79
$249.79
$249.79
$249.79
$249.79
$249.79
$249.79
0.9%
0.6%
0.5%
0.4%
0.4%
0.3%
0.3%
0.2%
1
1
5
5
4
6
9
1
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
20%
30%
40%
50%
60%
70%
80%
90%
584,000
876,000
1,168,000
1,460,000
1,752,000
2,044,000
2,336,000
2,628,000
303,680
455,520
607,360
759,200
911,040
1,062,880
1,214,720
1,366,560
280,320
420,480
560,640
700,800
840,960
981,120
1,121,280
1,261,440
$55,126.39
$76,587.59
$98,048.79
$119,509.99
$140,971.18
$162,432.38
$183,893.58
$205,354.78
$55,572.44
$77,033.64
$98,494.84
$119,956.04
$141,417.23
$162,878.43
$184,339.63
$205,800.82
$446.05
$446.05
$446.05
$446.05
$446.05
$446.05
$446.05
$446.05
0.8%
0.6%
0.5%
0.4%
0.3%
0.3%
0.2%
0.2%
1
1
1
1
-
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
20%
30%
40%
50%
60%
70%
80%
90%
730,000
1,095,000
1,460,000
1,825,000
2,190,000
2,555,000
2,920,000
3,285,000
379,600
569,400
759,200
949,000
1,138,800
1,328,600
1,518,400
1,708,200
350,400
525,600
700,800
876,000
1,051,200
1,226,400
1,401,600
1,576,800
$68,642.44
$95,468.94
$122,295.44
$149,121.93
$175,948.43
$202,774.93
$229,601.42
$256,427.92
$69,186.62
$96,013.12
$122,839.61
$149,666.11
$176,492.61
$203,319.10
$230,145.60
$256,972.10
$544.18
$544.18
$544.18
$544.18
$544.18
$544.18
$544.18
$544.18
0.8%
0.6%
0.4%
0.4%
0.3%
0.3%
0.2%
0.2%
2
1
500
500
500
500
500
500
500
500
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3
995.06
1.95
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.002385
0.087182
0.043608
0.81
4.68
46.09
15.56
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3
1,048.59
2.04
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.002385
0.087182
0.043608
0.81
4.68
46.09
15.56
0.0000%
# of Customers
4
3
5
6
5
5
8
2

Page 15 of 34
02/19/2016

Electric Rates
Including Supply
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
Rate Year 1 Bill

$7,793.09
$10,462.17
$13,131.25
$15,800.33
$18,469.42
$21,138.50
$23,807.58
$26,476.66
Rate Year 2 Bill

$7,895.69
$10,564.77
$13,233.85
$15,902.93
$18,572.02
$21,241.10
$23,910.18
$26,579.26
Amount
$102.60
$102.60
$102.60
$102.60
$102.60
$102.60
$102.60
$102.60
Percent
1.3%
1.0%
0.8%
0.6%
0.6%
0.5%
0.4%
0.4%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$27,985.75
$38,662.08
$49,338.41
$60,014.74
$70,691.06
$81,367.39
$92,043.72
$102,720.05
$28,235.55
$38,911.87
$49,588.20
$60,264.53
$70,940.86
$81,617.18
$92,293.51
$102,969.84
$249.79
$249.79
$249.79
$249.79
$249.79
$249.79
$249.79
$249.79
0.9%
0.6%
0.5%
0.4%
0.4%
0.3%
0.3%
0.2%
5
3
2
7
9
3
3
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
20%
30%
40%
50%
60%
70%
80%
90%
584,000
876,000
1,168,000
1,460,000
1,752,000
2,044,000
2,336,000
2,628,000
303,680
455,520
607,360
759,200
911,040
1,062,880
1,214,720
1,366,560
280,320
420,480
560,640
700,800
840,960
981,120
1,121,280
1,261,440
$54,909.31
$76,261.97
$97,614.62
$118,967.28
$140,319.93
$161,672.59
$183,025.24
$204,377.90
$55,355.36
$76,708.01
$98,060.67
$119,413.32
$140,765.98
$162,118.63
$183,471.29
$204,823.94
$446.05
$446.05
$446.05
$446.05
$446.05
$446.05
$446.05
$446.05
0.8%
0.6%
0.5%
0.4%
0.3%
0.3%
0.2%
0.2%
2
6
2
4
5
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
20%
30%
40%
50%
60%
70%
80%
90%
730,000
1,095,000
1,460,000
1,825,000
2,190,000
2,555,000
2,920,000
3,285,000
379,600
569,400
759,200
949,000
1,138,800
1,328,600
1,518,400
1,708,200
350,400
525,600
700,800
876,000
1,051,200
1,226,400
1,401,600
1,576,800
$68,371.09
$95,061.91
$121,752.73
$148,443.54
$175,134.36
$201,825.18
$228,516.00
$255,206.82
$68,915.26
$95,606.08
$122,296.90
$148,987.72
$175,678.54
$202,369.36
$229,060.18
$255,751.00
$544.18
$544.18
$544.18
$544.18
$544.18
$544.18
$544.18
$544.18
0.8%
0.6%
0.4%
0.4%
0.3%
0.3%
0.2%
0.2%
2
1
2
5
500
500
500
500
500
500
500
500
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3I/HLF
995.06
1.95
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.002385
0.086241
0.043853
0.81
4.68
46.09
15.56
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3I/HLF
1,048.59
2.04
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.002385
0.086241
0.043853
0.81
4.68
46.09
15.56
0.0000%
# of Customers
1
2

Page 16 of 34
02/19/2016

Electric Rates
Including Supply
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
Off Peak kWh

70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
Rate Year 1 Bill

$14,532.08
$19,988.60
$25,445.11
$30,901.62
$36,358.14
$41,814.65
$47,271.17
$52,727.68
Rate Year 2 Bill

$14,694.25
$20,150.77
$25,607.28
$31,063.79
$36,520.31
$41,976.82
$47,433.34
$52,889.85
Amount
$162.17
$162.17
$162.17
$162.17
$162.17
$162.17
$162.17
$162.17
Percent
1.1%
0.8%
0.6%
0.5%
0.4%
0.4%
0.3%
0.3%
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
20%
30%
40%
50%
60%
70%
80%
90%
1,095,000
1,642,500
2,190,000
2,737,500
3,285,000
3,832,500
4,380,000
4,927,500
569,400
854,100
1,138,800
1,423,500
1,708,200
1,992,900
2,277,600
2,562,300
525,600
788,400
1,051,200
1,314,000
1,576,800
1,839,600
2,102,400
2,365,200
$93,433.19
$134,357.05
$175,280.91
$216,204.76
$257,128.62
$298,052.48
$338,976.33
$379,900.19
$93,848.36
$134,772.21
$175,696.07
$216,619.93
$257,543.78
$298,467.64
$339,391.50
$380,315.36
$415.16
$415.16
$415.16
$415.16
$415.16
$415.16
$415.16
$415.16
0.4%
0.3%
0.2%
0.2%
0.2%
0.1%
0.1%
0.1%
1
3
1
-
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
20%
30%
40%
50%
60%
70%
80%
90%
2,190,000
3,285,000
4,380,000
5,475,000
6,570,000
7,665,000
8,760,000
9,855,000
1,138,800
1,708,200
2,277,600
2,847,000
3,416,400
3,985,800
4,555,200
5,124,600
1,051,200
1,576,800
2,102,400
2,628,000
3,153,600
3,679,200
4,204,800
4,730,400
$184,472.93
$266,320.65
$348,168.36
$430,016.08
$511,863.79
$593,711.51
$675,559.22
$757,406.93
$185,180.02
$267,027.73
$348,875.44
$430,723.16
$512,570.87
$594,418.59
$676,266.30
$758,114.02
$707.08
$707.08
$707.08
$707.08
$707.08
$707.08
$707.08
$707.08
0.4%
0.3%
0.2%
0.2%
0.1%
0.1%
0.1%
0.1%
1
1
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
20%
30%
40%
50%
60%
70%
80%
90%
7,300,000
10,950,000
14,600,000
18,250,000
21,900,000
25,550,000
29,200,000
32,850,000
3,796,000
5,694,000
7,592,000
9,490,000
11,388,000
13,286,000
15,184,000
17,082,000
3,504,000
5,256,000
7,008,000
8,760,000
10,512,000
12,264,000
14,016,000
15,768,000
$609,325.07
$882,150.78
$1,154,976.49
$1,427,802.21
$1,700,627.92
$1,973,453.64
$2,246,279.35
$2,519,105.07
$611,394.42
$884,220.14
$1,157,045.85
$1,429,871.57
$1,702,697.28
$1,975,522.99
$2,248,348.71
$2,521,174.42
$2,069.36
$2,069.36
$2,069.36
$2,069.36
$2,069.36
$2,069.36
$2,069.36
$2,069.36
0.3%
0.2%
0.2%
0.1%
0.1%
0.1%
0.1%
0.1%
1
-
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4
2,164.81
0.76
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.002385
0.089356
0.044356
0.81
18.32
154.73
54.78
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4
2,288.06
0.79
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.002385
0.089356
0.044356
0.81
18.32
154.73
54.78
0.0000%
# of Customers
1
1
1
-

Page 17 of 34
02/19/2016

Electric Rates
Including Supply
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
Off Peak kWh

70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
Rate Year 1 Bill

$14,147.21
$19,411.29
$24,675.37
$29,939.46
$35,203.54
$40,467.62
$45,731.70
$50,995.78
Rate Year 2 Bill

$14,309.38
$19,573.46
$24,837.55
$30,101.63
$35,365.71
$40,629.79
$45,893.87
$51,157.95
Amount
$162.17
$162.17
$162.17
$162.17
$162.17
$162.17
$162.17
$162.17
Percent
1.1%
0.8%
0.7%
0.5%
0.5%
0.4%
0.4%
0.3%
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
20%
30%
40%
50%
60%
70%
80%
90%
1,095,000
1,642,500
2,190,000
2,737,500
3,285,000
3,832,500
4,380,000
4,927,500
569,400
854,100
1,138,800
1,423,500
1,708,200
1,992,900
2,277,600
2,562,300
525,600
788,400
1,051,200
1,314,000
1,576,800
1,839,600
2,102,400
2,365,200
$90,546.68
$130,027.29
$169,507.89
$208,988.49
$248,469.10
$287,949.70
$327,430.30
$366,910.91
$90,961.85
$130,442.45
$169,923.06
$209,403.66
$248,884.26
$288,364.87
$327,845.47
$367,326.07
$415.16
$415.16
$415.16
$415.16
$415.16
$415.16
$415.16
$415.16
0.5%
0.3%
0.2%
0.2%
0.2%
0.1%
0.1%
0.1%
1
1
-
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
20%
30%
40%
50%
60%
70%
80%
90%
2,190,000
3,285,000
4,380,000
5,475,000
6,570,000
7,665,000
8,760,000
9,855,000
1,138,800
1,708,200
2,277,600
2,847,000
3,416,400
3,985,800
4,555,200
5,124,600
1,051,200
1,576,800
2,102,400
2,628,000
3,153,600
3,679,200
4,204,800
4,730,400
$178,699.92
$257,661.13
$336,622.33
$415,583.54
$494,544.75
$573,505.95
$652,467.16
$731,428.37
$179,407.00
$258,368.21
$337,329.41
$416,290.62
$495,251.83
$574,213.03
$653,174.24
$732,135.45
$707.08
$707.08
$707.08
$707.08
$707.08
$707.08
$707.08
$707.08
0.4%
0.3%
0.2%
0.2%
0.1%
0.1%
0.1%
0.1%
2
-
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
20%
30%
40%
50%
60%
70%
80%
90%
7,300,000
10,950,000
14,600,000
18,250,000
21,900,000
25,550,000
29,200,000
32,850,000
3,796,000
5,694,000
7,592,000
9,490,000
11,388,000
13,286,000
15,184,000
17,082,000
3,504,000
5,256,000
7,008,000
8,760,000
10,512,000
12,264,000
14,016,000
15,768,000
$590,081.68
$853,285.70
$1,116,489.73
$1,379,693.75
$1,642,897.77
$1,906,101.79
$2,169,305.82
$2,432,509.84
$592,151.04
$855,355.06
$1,118,559.08
$1,381,763.11
$1,644,967.13
$1,908,171.15
$2,171,375.17
$2,434,579.20
$2,069.36
$2,069.36
$2,069.36
$2,069.36
$2,069.36
$2,069.36
$2,069.36
$2,069.36
0.4%
0.2%
0.2%
0.1%
0.1%
0.1%
0.1%
0.1%
1
1
-
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4I/HLF
2,164.81
0.76
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.002385
0.085866
0.042645
0.81
18.32
154.73
54.78
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4I/HLF
2,288.06
0.79
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.002385
0.085866
0.042645
0.81
18.32
154.73
54.78
0.0000%
# of Customers
-

Page 18 of 34
02/19/2016

Electric Rates
Delivery Only
kWh
100
200
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
3,000
Rate Year 1 Bill

$20.01
$23.77
$27.54
$31.30
$35.06
$38.82
$42.59
$46.35
$50.11
$53.88
$57.64
$61.40
$72.69
$91.51
$129.14
Rate Year 2 Bill

$20.30
$24.36
$28.42
$32.47
$36.53
$40.58
$44.64
$48.70
$52.75
$56.81
$60.86
$64.92
$77.09
$97.37
$137.93
Amount
Percent
$0.29
1.5%
$0.59
2.5%
$0.88
3.2%
$1.17
3.7%
$1.47
4.2%
$1.76
4.5%
$2.05
4.8%
$2.35
5.1%
$2.64
5.3%
$2.93
5.4%
$3.23
5.6%
$3.52
5.7%
$4.40
6.0%
$5.86
6.4%
$8.80
6.8%
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC1
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC1
$
$
$
$
$
$
$
$
$
15.11
0.03676
0.000587
0.002796
0.003252
0.001687
0.001615
(0.009819)
0.81
2.0408%
15.11
0.03963
0.000587
0.002796
0.003252
0.001687
0.001615
(0.009819)
0.81
2.0408%
# of Customers
18,917
41,488
58,089
64,950
65,758
61,599
55,097
46,558
38,290
30,784
23,973
18,555
33,515
19,466
8,862

Page 19 of 34
02/19/2016

Electric Rates
Delivery Only
kWh
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
Peak
210
280
350
420
490
560
630
700
1,050
1,400
1,750
2,100
2,800
3,500
4,200
4,900
Off Peak
90
120
150
180
210
240
270
300
450
600
750
900
1,200
1,500
1,800
2,100
Rate Year 1 Bill

$28.78
$32.17
$35.57
$38.97
$42.36
$45.76
$49.16
$52.56
$69.54
$86.53
$103.52
$120.50
$154.47
$188.45
$222.42
$256.39
Rate Year 2 Bill

$29.49
$33.13
$36.77
$40.40
$44.04
$47.68
$51.31
$54.95
$73.13
$91.31
$109.50
$127.68
$164.04
$200.41
$236.77
$273.14
Amount
Percent
$0.72
2.5%
$0.96
3.0%
$1.20
3.4%
$1.44
3.7%
$1.67
4.0%
$1.91
4.2%
$2.15
4.4%
$2.39
4.6%
$3.59
5.2%
$4.78
5.5%
$5.98
5.8%
$7.18
6.0%
$9.57
6.2%
$11.96
6.3%
$14.35
6.5%
$16.75
6.5%
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC8
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC8
$
$
$
$
$
$
$
$
$
$
17.40
0.03317
0.03317
0.000587
0.002796
0.003252
0.001682
0.001628
(0.009819)
0.81
2.0408%
17.40
0.03551
0.03551
0.000587
0.002796
0.003252
0.001682
0.001628
(0.009819)
0.81
2.0408%
# of Customers
10,776
6,945
9,003
9,885
10,327
9,927
9,526
8,759
30,631
15,490
7,149
2,970
1,742
401
165
224

Page 20 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
kWh
1,000
2,000
3,000
4,000
5,000
6,000
7,000
8,000
9,000
10,000
15,000
20,000
30,000
40,000
50,000
Peak
140
280
420
560
700
840
980
1,120
1,260
1,400
2,100
2,800
4,200
5,600
7,000
Mid Peak
570
1,140
1,710
2,280
2,850
3,420
3,990
4,560
5,130
5,700
8,550
11,400
17,100
22,800
28,500
Off Peak
290
580
870
1,160
1,450
1,740
2,030
2,320
2,610
2,900
4,350
5,800
8,700
11,600
14,500
Rate Year 1 Bill

$62.15
$98.87
$135.59
$172.31
$209.03
$245.75
$282.47
$319.19
$355.91
$392.63
$576.23
$759.82
$1,127.02
$1,494.22
$1,861.41
Amount
Percent
$2.02
3.3%
$4.04
4.1%
$6.06
4.5%
$8.08
4.7%
$10.10
4.8%
$12.12
4.9%
$14.14
5.0%
$16.16
5.1%
$18.18
5.1%
$20.20
5.1%
$30.30
5.3%
$40.41
5.3%
$60.61
5.4%
$80.81
5.4%
$101.02
5.4%
Rate Year 2 Bill

$64.17
$102.91
$141.65
$180.39
$219.13
$257.87
$296.61
$335.35
$374.09
$412.83
$606.53
$800.23
$1,187.63
$1,575.03
$1,962.43
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC12
$
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC12
$
$
$
$
$
$
$
$
$
$
$
24.11
0.03551
0.03551
0.03551
0.000587
0.002796
0.003252
0.002108
0.001553
(0.009819)
0.81
0.020408
24.11
0.03749
0.03749
0.03749
0.000587
0.002796
0.003252
0.002108
0.001553
(0.009819)
0.81
2.0408%
# of Customers
456
802
806
698
391
244
178
111
68
47
122
39
35
12
7

Page 21 of 34
02/19/2016

Electric Rates
Delivery Only
kWh
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
2,500
3,000
3,500
8,000
Rate Year 1 Bill

$32.46
$37.14
$41.83
$46.51
$51.19
$55.88
$60.56
$65.24
$69.93
$74.61
$88.66
$112.08
$135.49
$158.91
$182.33
$393.07
Rate Year 2 Bill

$33.76
$38.88
$44.00
$49.11
$54.23
$59.35
$64.47
$69.58
$74.70
$79.82
$95.17
$120.75
$146.34
$171.93
$197.51
$427.78
Amount
Percent
$1.30
4.0%
$1.74
4.7%
$2.17
5.2%
$2.60
5.6%
$3.04
5.9%
$3.47
6.2%
$3.91
6.4%
$4.34
6.7%
$4.77
6.8%
$5.21
7.0%
$6.51
7.3%
$8.68
7.7%
$10.85
8.0%
$13.02
8.2%
$15.19
8.3%
$34.71
8.8%
# of Customers
37,333
6,709
5,125
3,812
2,628
1,988
1,538
1,244
1,006
739
1,498
1,007
272
78
37
110
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC6
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC6
$
$
$
$
$
$
$
$
$
17.60
0.03865
0.000587
0.002796
0.003252
0.001956
0.002180
(0.002584)
0.81
0.0000%
17.60
0.04298
0.000587
0.002796
0.003252
0.001956
0.002180
(0.002584)
0.81
0.0000%

Page 22 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120

kWh
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
2,500
3,000
3,500
5,000
Peak
180
240
300
360
420
480
540
600
660
720
900
1,200
1,500
1,800
2,100
3,000
Off Peak
120
160
200
240
280
320
360
400
440
480
600
800
1,000
1,200
1,400
2,000
Rate Year 1 Bill

$33.85
$38.06
$42.26
$46.47
$50.68
$54.89
$59.10
$63.31
$67.52
$71.72
$84.35
$105.39
$126.44
$147.48
$168.52
$231.65
Rate Year 2 Bill

$34.72
$39.22
$43.72
$48.21
$52.71
$57.21
$61.71
$66.21
$70.71
$75.21
$88.70
$111.20
$133.69
$156.19
$178.68
$246.16
Amount
$0.87
$1.16
$1.45
$1.74
$2.03
$2.32
$2.61
$2.90
$3.19
$3.48
$4.35
$5.80
$7.26
$8.71
$10.16
$14.51
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC9
$
20.41
$
0.03469
$
0.03469
$
0.000587
$
0.002796
$
0.003252
$
0.001607
$
0.001736
$
(0.002584)
$
0.81
0.0000%
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC9
$
20.41
$
0.03759
$
0.03759
$
0.000587
$
0.002796
$
0.003252
$
0.001607
$
0.001736
$
(0.002584)
$
0.81
0.0000%
Percent
2.6%
3.1%
3.4%
3.7%
4.0%
4.2%
4.4%
4.6%
4.7%
4.9%
5.2%
5.5%
5.7%
5.9%
6.0%
6.3%
# of Customers
615
196
185
169
167
119
112
106
88
76
165
159
74
36
15
38

Page 23 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 1 Bill

$
75.92
$
78.90
$
81.89
$
84.88
$
87.87
$
90.85
$
93.84
$
96.83
Rate Year 2 Bill

$
79.34
$
82.33
$
85.31
$
88.30
$
91.29
$
94.28
$
97.27
$
100.25
Amount
Percent
$3.42
4.5%
$3.42
4.3%
$3.42
4.2%
$3.42
4.0%
$3.42
3.9%
$3.42
3.8%
$3.42
3.6%
$3.42
3.5%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
288.28
303.22
318.16
333.09
348.03
362.97
377.91
392.85
$
$
$
$
$
$
$
$
300.86
315.79
330.73
345.67
360.61
375.55
390.48
405.42
$12.57
$12.57
$12.57
$12.57
$12.57
$12.57
$12.57
$12.57
4.4%
4.1%
4.0%
3.8%
3.6%
3.5%
3.3%
3.2%
6,567
7,997
6,393
3,702
1,787
770
373
186
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
1,084.65
1,144.40
1,204.16
1,263.91
1,323.66
1,383.41
1,443.16
1,502.91
$
$
$
$
$
$
$
$
1,131.54
1,191.29
1,251.05
1,310.80
1,370.55
1,430.30
1,490.05
1,549.80
$46.89
$46.89
$46.89
$46.89
$46.89
$46.89
$46.89
$46.89
4.3%
4.1%
3.9%
3.7%
3.5%
3.4%
3.2%
3.1%
672
861
1,446
1,491
1,095
580
244
75
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
3,208.31
3,387.56
3,566.82
3,746.07
3,925.33
4,104.58
4,283.83
4,463.09
$
$
$
$
$
$
$
$
3,346.71
3,525.96
3,705.21
3,884.47
4,063.72
4,242.98
4,422.23
4,601.48
$138.40
$138.40
$138.40
$138.40
$138.40
$138.40
$138.40
$138.40
4.3%
4.1%
3.9%
3.7%
3.5%
3.4%
3.2%
3.1%
71
115
243
289
229
165
83
40
Kw
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
7.27
8.86
0.00261
0.000587
0.002796
0.003252
0.56
0.001522
(0.002584)
0.81
0.76
10.37
3.61
0.0000%
8.40
9.32
0.00261
0.000587
0.002796
0.003252
0.560000
0.001522
(0.002584)
0.81
0.76
10.37
3.61
0.0000%
# of Customers
4,260
1,880
960
546
348
183
142
125

Page 24 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 1 Bill

$
75.92
$
78.90
$
81.89
$
84.88
$
87.87
$
90.85
$
93.84
$
96.83
Rate Year 2 Bill

$
79.34
$
82.33
$
85.31
$
88.30
$
91.29
$
94.28
$
97.27
$
100.25
Amount
Percent
$3.42
4.5%
$3.42
4.3%
$3.42
4.2%
$3.42
4.0%
$3.42
3.9%
$3.42
3.8%
$3.42
3.6%
$3.42
3.5%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
288.28
303.22
318.16
333.09
348.03
362.97
377.91
392.85
$
$
$
$
$
$
$
$
300.86
315.79
330.73
345.67
360.61
375.55
390.48
405.42
$12.57
$12.57
$12.57
$12.57
$12.57
$12.57
$12.57
$12.57
4.4%
4.1%
4.0%
3.8%
3.6%
3.5%
3.3%
3.2%
1
4
23
20
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
1,084.65
1,144.40
1,204.16
1,263.91
1,323.66
1,383.41
1,443.16
1,502.91
$
$
$
$
$
$
$
$
1,131.54
1,191.29
1,251.05
1,310.80
1,370.55
1,430.30
1,490.05
1,549.80
$46.89
$46.89
$46.89
$46.89
$46.89
$46.89
$46.89
$46.89
4.3%
4.1%
3.9%
3.7%
3.5%
3.4%
3.2%
3.1%
1
1
6
11
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
3,208.31
3,387.56
3,566.82
3,746.07
3,925.33
4,104.58
4,283.83
4,463.09
$
$
$
$
$
$
$
$
3,346.71
3,525.96
3,705.21
3,884.47
4,063.72
4,242.98
4,422.23
4,601.48
$138.40
$138.40
$138.40
$138.40
$138.40
$138.40
$138.40
$138.40
4.3%
4.1%
3.9%
3.7%
3.5%
3.4%
3.2%
3.1%
1
3
17
Kw
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2HLF
$
7.27
$
8.86
$
0.00261
$
0.000587
$
0.002796
$
0.003252
$
0.56
$
0.001522
$
(0.002584)
$
0.81
$
0.76
$
10.37
$
3.61
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2HLF
$
8.40
$
9.32
$
0.00261
$
0.000587
$
0.002796
$
0.003252
$
0.560000
$
0.001522
$
(0.002584)
$
0.81
$
0.76
$
10.37
$
3.61
0.0000%
# of Customers
1
5

Page 25 of 34
02/19/2016

Electric Rates
Delivery Only
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 1 Bill

$
127.94
$
130.79
$
133.65
$
136.51
$
139.37
$
142.23
$
145.09
$
147.95
Rate Year 2 Bill

$
134.48
$
137.34
$
140.20
$
143.06
$
145.92
$
148.78
$
151.63
$
154.49
Amount
Percent
$6.55
5.1%
$6.55
5.0%
$6.55
4.9%
$6.55
4.8%
$6.55
4.7%
$6.55
4.6%
$6.55
4.5%
$6.55
4.4%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
272.38
286.68
300.97
315.26
329.55
343.85
358.14
372.43
$
$
$
$
$
$
$
$
285.01
299.31
313.60
327.89
342.18
356.48
370.77
385.06
$12.63
$12.63
$12.63
$12.63
$12.63
$12.63
$12.63
$12.63
4.6%
4.4%
4.2%
4.0%
3.8%
3.7%
3.5%
3.4%
5
7
7
10
11
4
-
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
814.06
871.23
928.40
985.57
1,042.74
1,099.91
1,157.08
1,214.25
$
$
$
$
$
$
$
$
849.51
906.68
963.85
1,021.02
1,078.19
1,135.36
1,192.53
1,249.70
$35.45
$35.45
$35.45
$35.45
$35.45
$35.45
$35.45
$35.45
4.4%
4.1%
3.8%
3.6%
3.4%
3.2%
3.1%
2.9%
13
7
20
26
11
13
5
1
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
2,258.54
2,430.05
2,601.56
2,773.07
2,944.58
3,116.09
3,287.60
3,459.12
$
$
$
$
$
$
$
$
2,354.82
2,526.34
2,697.85
2,869.36
3,040.87
3,212.38
3,383.89
3,555.40
$96.29
$96.29
$96.29
$96.29
$96.29
$96.29
$96.29
$96.29
4.3%
4.0%
3.7%
3.5%
3.3%
3.1%
2.9%
2.8%
10
10
26
32
25
22
8
9
Kw
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
61.44
5.51
0.00261
0.000587
0.002796
0.003252
0.570000
0.001167
(0.002584)
0.81
1.74
21.54
6.30
0.0000%
66.46
5.81
0.00261
0.000587
0.002796
0.003252
0.57
0.001167
(0.002584)
0.81
1.74
21.54
6.30
0.0000%
# of Customers
3
2
1
1
3
-

Page 26 of 34
02/19/2016

Electric Rates
Delivery Only
Kw
Amount
Percent
15.81
4.8%
15.81
4.8%
15.81
4.7%
15.81
4.7%
15.81
4.7%
15.81
4.7%
15.81
4.6%
15.81
4.6%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 1 Bill

$
330.23
$
332.09
$
333.94
$
335.80
$
337.65
$
339.50
$
341.36
$
343.21
Rate Year 2 Bill

$
346.05
$
347.90
$
349.75
$
351.61
$
353.46
$
355.31
$
357.17
$
359.02
$
$
$
$
$
$
$
$
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
435.38
444.64
453.91
463.18
472.45
481.71
490.98
500.25
$
$
$
$
$
$
$
$
455.19
464.46
473.73
482.99
492.26
501.53
510.79
520.06
$
$
$
$
$
$
$
$
19.81
19.81
19.81
19.81
19.81
19.81
19.81
19.81
4.6%
4.5%
4.4%
4.3%
4.2%
4.1%
4.0%
4.0%
1
-
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
829.66
866.73
903.80
940.87
977.94
1,015.01
1,052.07
1,089.14
$
$
$
$
$
$
$
$
864.48
901.55
938.62
975.69
1,012.76
1,049.83
1,086.90
1,123.97
$
$
$
$
$
$
$
$
34.82
34.82
34.82
34.82
34.82
34.82
34.82
34.82
4.2%
4.0%
3.9%
3.7%
3.6%
3.4%
3.3%
3.2%
2
1
2
1
-
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
1,881.08
1,992.28
2,103.49
2,214.70
2,325.91
2,437.12
2,548.33
2,659.53
$
$
$
$
$
$
$
$
1,955.92
2,067.13
2,178.34
2,289.55
2,400.76
2,511.96
2,623.17
2,734.38
$
$
$
$
$
$
$
$
74.85
74.85
74.85
74.85
74.85
74.85
74.85
74.85
4.0%
3.8%
3.6%
3.4%
3.2%
3.1%
2.9%
2.8%
1
1
1
1
-
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC3S
274.63
4.10
0.000587
0.002796
0.003252
0.420000
0.001027
(0.002584)
0.81
1.65
22.31
4.55
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC3S
289.44
4.30
0.000587
0.002796
0.003252
0.42
0.001027
(0.002584)
0.811760
1.647028
22.31
4.55
0.0000%
# of Customers

Page 27 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Amount
Percent
16.88
4.3%
16.88
4.2%
16.88
4.1%
16.88
4.0%
16.88
3.9%
16.88
3.9%
16.88
3.8%
16.88
3.7%
Rate Year 1 Bill

$
389.25
$
398.99
$
408.72
$
418.46
$
428.19
$
437.92
$
447.66
$
457.39
Rate Year 2 Bill

$
406.13
$
415.87
$
425.60
$
435.34
$
445.07
$
454.80
$
464.54
$
474.27
$
$
$
$
$
$
$
$
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$
$
$
$
$
$
$
$
1,115.41
1,154.35
1,193.29
1,232.22
1,271.16
1,310.10
1,349.04
1,387.98
$
$
$
$
$
$
$
$
1,161.75
1,200.68
1,239.62
1,278.56
1,317.50
1,356.44
1,395.38
1,434.31
$
$
$
$
$
$
$
$
46.34
46.34
46.34
46.34
46.34
46.34
46.34
46.34
4.2%
4.0%
3.9%
3.8%
3.6%
3.5%
3.4%
3.3%
80
87
125
205
236
268
123
1
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
4,988.25
5,182.94
5,377.64
5,572.33
5,767.02
5,961.71
6,156.40
6,351.09
$
$
$
$
$
$
$
$
5,191.69
5,386.39
5,581.08
5,775.77
5,970.46
6,165.15
6,359.84
6,554.53
$
$
$
$
$
$
$
$
203.44
203.44
203.44
203.44
203.44
203.44
203.44
203.44
4.1%
3.9%
3.8%
3.7%
3.5%
3.4%
3.3%
3.2%
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$
$
$
$
$
$
$
$
9,829.31
10,218.69
10,608.07
10,997.45
11,386.84
11,776.22
12,165.60
12,554.98
$
$
$
$
$
$
$
$
10,229.13
10,618.51
11,007.89
11,397.27
11,786.66
12,176.04
12,565.42
12,954.80
$
$
$
$
$
$
$
$
399.82
399.82
399.82
399.82
399.82
399.82
399.82
399.82
4.1%
3.9%
3.8%
3.6%
3.5%
3.4%
3.3%
3.2%
15
24
36
88
167
213
133
24
2
2
7
11
19
29
7
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1
123.17
8.14
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.81
1.33
15.90
5.98
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1
130.23
8.54
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.81
1.33
15.90
5.98
0.0000%
# of Customers
265
251
256
212
152
93
22
7

Page 28 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Amount
Percent
16.88
4.3%
16.88
4.2%
16.88
4.1%
16.88
4.0%
16.88
3.9%
16.88
3.9%
16.88
3.8%
16.88
3.7%
Rate Year 1 Bill

$
389.25
$
398.99
$
408.72
$
418.46
$
428.19
$
437.92
$
447.66
$
457.39
Rate Year 2 Bill

$
406.13
$
415.87
$
425.60
$
435.34
$
445.07
$
454.80
$
464.54
$
474.27
$
$
$
$
$
$
$
$
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$
$
$
$
$
$
$
$
1,115.41
1,154.35
1,193.29
1,232.22
1,271.16
1,310.10
1,349.04
1,387.98
$
$
$
$
$
$
$
$
1,161.75
1,200.68
1,239.62
1,278.56
1,317.50
1,356.44
1,395.38
1,434.31
$
$
$
$
$
$
$
$
46.34
46.34
46.34
46.34
46.34
46.34
46.34
46.34
4.2%
4.0%
3.9%
3.8%
3.6%
3.5%
3.4%
3.3%
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
4,988.25
5,182.94
5,377.64
5,572.33
5,767.02
5,961.71
6,156.40
6,351.09
$
$
$
$
$
$
$
$
5,191.69
5,386.39
5,581.08
5,775.77
5,970.46
6,165.15
6,359.84
6,554.53
$
$
$
$
$
$
$
$
203.44
203.44
203.44
203.44
203.44
203.44
203.44
203.44
4.1%
3.9%
3.8%
3.7%
3.5%
3.4%
3.3%
3.2%
1
8
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$
$
$
$
$
$
$
$
9,829.31
10,218.69
10,608.07
10,997.45
11,386.84
11,776.22
12,165.60
12,554.98
$
$
$
$
$
$
$
$
10,229.13
10,618.51
11,007.89
11,397.27
11,786.66
12,176.04
12,565.42
12,954.80
$
$
$
$
$
$
$
$
399.82
399.82
399.82
399.82
399.82
399.82
399.82
399.82
4.1%
3.9%
3.8%
3.6%
3.5%
3.4%
3.3%
3.2%
1
2
8
5
10
20
7
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1I/HLF
123.17
8.14
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.81
1.33
15.90
5.98
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1I/HLF
130.23
8.54
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.81
1.33
15.90
5.98
0.0000%
# of Customers
1
2

Page 29 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
20%
30%
40%
50%
60%
70%
80%
90%
365,000
547,500
730,000
912,500
1,095,000
1,277,500
1,460,000
1,642,500
500
500
500
500
500
500
500
500
Amount
Percent
186.89
4.1%
186.89
3.9%
186.89
3.8%
186.89
3.6%
186.89
3.5%
186.89
3.4%
186.89
3.3%
186.89
3.2%
Rate Year 1 Bill

$
4,600.20
$
4,783.91
$
4,967.61
$
5,151.32
$
5,335.02
$
5,518.73
$
5,702.43
$
5,886.13
Rate Year 2 Bill

$
4,787.09
$
4,970.80
$
5,154.50
$
5,338.21
$
5,521.91
$
5,705.62
$
5,889.32
$
6,073.02
$
$
$
$
$
$
$
$
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$
$
$
$
$
$
$
$
8,688.21
9,055.62
9,423.02
9,790.43
10,157.84
10,525.25
10,892.66
11,260.07
$
$
$
$
$
$
$
$
9,037.05
9,404.45
9,771.86
10,139.27
10,506.68
10,874.09
11,241.50
11,608.91
$
$
$
$
$
$
$
$
348.84
348.84
348.84
348.84
348.84
348.84
348.84
348.84
4.0%
3.9%
3.7%
3.6%
3.4%
3.3%
3.2%
3.1%
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
12,776.21
13,327.32
13,878.44
14,429.55
14,980.66
15,531.78
16,082.89
16,634.00
$
$
$
$
$
$
$
$
13,287.00
13,838.11
14,389.23
14,940.34
15,491.45
16,042.57
16,593.68
17,144.79
$
$
$
$
$
$
$
$
510.79
510.79
510.79
510.79
510.79
510.79
510.79
510.79
4.0%
3.8%
3.7%
3.5%
3.4%
3.3%
3.2%
3.1%
189,800
284,700
379,600
474,500
569,400
664,300
759,200
854,100
175,200
262,800
350,400
438,000
525,600
613,200
700,800
788,400
$
$
$
$
$
$
$
$
20,952.22
21,870.74
22,789.26
23,707.78
24,626.31
25,544.83
26,463.35
27,381.87
$
$
$
$
$
$
$
$
21,786.90
22,705.43
23,623.95
24,542.47
25,460.99
26,379.52
27,298.04
28,216.56
$
$
$
$
$
$
$
$
834.69
834.69
834.69
834.69
834.69
834.69
834.69
834.69
4.0%
3.8%
3.7%
3.5%
3.4%
3.3%
3.2%
3.0%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2
442.24
6.64
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.81
4.97
46.24
17.94
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2
467.18
6.97
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.81
4.97
46.24
17.94
0.0000%
# of Customers
9
18
15
25
45
62
24
4
1
2
2
2
3
27
28
3
1
2
3
8
2
1
1
1
13
1

Page 30 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Amount
Percent
33.04
4.6%
33.04
4.6%
33.04
4.5%
33.04
4.4%
33.04
4.4%
33.04
4.3%
33.04
4.3%
33.04
4.2%
Rate Year 1 Bill

$
716.60
$
725.78
$
734.97
$
744.16
$
753.34
$
762.53
$
771.71
$
780.90
Rate Year 2 Bill

$
749.64
$
758.82
$
768.01
$
777.19
$
786.38
$
795.56
$
804.75
$
813.93
$
$
$
$
$
$
$
$
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$
$
$
$
$
$
$
$
1,329.80
1,366.54
1,403.28
1,440.02
1,476.76
1,513.50
1,550.25
1,586.99
$
$
$
$
$
$
$
$
1,387.13
1,423.87
1,460.61
1,497.35
1,534.09
1,570.84
1,607.58
1,644.32
$
$
$
$
$
$
$
$
57.33
57.33
57.33
57.33
57.33
57.33
57.33
57.33
4.3%
4.2%
4.1%
4.0%
3.9%
3.8%
3.7%
3.6%
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
4,600.20
4,783.91
4,967.61
5,151.32
5,335.02
5,518.73
5,702.43
5,886.13
$
$
$
$
$
$
$
$
4,787.09
4,970.80
5,154.50
5,338.21
5,521.91
5,705.62
5,889.32
6,073.02
$
$
$
$
$
$
$
$
186.89
186.89
186.89
186.89
186.89
186.89
186.89
186.89
4.1%
3.9%
3.8%
3.6%
3.5%
3.4%
3.3%
3.2%
2
7
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$
$
$
$
$
$
$
$
8,688.21
9,055.62
9,423.02
9,790.43
10,157.84
10,525.25
10,892.66
11,260.07
$
$
$
$
$
$
$
$
9,037.05
9,404.45
9,771.86
10,139.27
10,506.68
10,874.09
11,241.50
11,608.91
$
$
$
$
$
$
$
$
348.84
348.84
348.84
348.84
348.84
348.84
348.84
348.84
4.0%
3.9%
3.7%
3.6%
3.4%
3.3%
3.2%
3.1%
1
3
3
3
6
15
27
17
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2I/HLF
442.24
6.64
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.81
4.97
46.24
17.94
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2I/HLF
467.18
6.97
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.81
4.97
46.24
17.94
0.0000%
# of Customers

Page 31 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
20%
30%
40%
50%
60%
70%
80%
90%
584,000
876,000
1,168,000
1,460,000
1,752,000
2,044,000
2,336,000
2,628,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
20%
30%
40%
50%
60%
70%
80%
90%
730,000
1,095,000
1,460,000
1,825,000
2,190,000
2,555,000
2,920,000
3,285,000
500
500
500
500
500
500
500
500
Amount
Percent
102.60
3.7%
102.60
3.4%
102.60
3.2%
102.60
3.1%
102.60
2.9%
102.60
2.8%
102.60
2.7%
102.60
2.5%
Rate Year 1 Bill

$
2,808.68
$
2,985.56
$
3,162.44
$
3,339.32
$
3,516.20
$
3,693.08
$
3,869.96
$
4,046.84
Rate Year 2 Bill

$
2,911.28
$
3,088.16
$
3,265.04
$
3,441.92
$
3,618.80
$
3,795.68
$
3,972.56
$
4,149.44
$
$
$
$
$
$
$
$
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$
$
$
$
$
$
$
$
8,048.13
8,755.65
9,463.16
10,170.68
10,878.20
11,585.71
12,293.23
13,000.74
$
$
$
$
$
$
$
$
8,297.92
9,005.44
9,712.96
10,420.47
11,127.99
11,835.50
12,543.02
13,250.54
$
$
$
$
$
$
$
$
249.79
249.79
249.79
249.79
249.79
249.79
249.79
249.79
3.1%
2.9%
2.6%
2.5%
2.3%
2.2%
2.0%
1.9%
303,680
455,520
607,360
759,200
911,040
1,062,880
1,214,720
1,366,560
280,320
420,480
560,640
700,800
840,960
981,120
1,121,280
1,261,440
$
$
$
$
$
$
$
$
15,034.06
16,449.10
17,864.13
19,279.16
20,694.19
22,109.22
23,524.26
24,939.29
$
$
$
$
$
$
$
$
15,480.11
16,895.14
18,310.18
19,725.21
21,140.24
22,555.27
23,970.30
25,385.34
$
$
$
$
$
$
$
$
446.05
446.05
446.05
446.05
446.05
446.05
446.05
446.05
3.0%
2.7%
2.5%
2.3%
2.2%
2.0%
1.9%
1.8%
379,600
569,400
759,200
949,000
1,138,800
1,328,600
1,518,400
1,708,200
350,400
525,600
700,800
876,000
1,051,200
1,226,400
1,401,600
1,576,800
$
$
$
$
$
$
$
$
18,527.03
20,295.82
22,064.61
23,833.40
25,602.19
27,370.98
29,139.77
30,908.56
$
$
$
$
$
$
$
$
19,071.21
20,840.00
22,608.79
24,377.58
26,146.37
27,915.16
29,683.95
31,452.74
$
$
$
$
$
$
$
$
544.18
544.18
544.18
544.18
544.18
544.18
544.18
544.18
2.9%
2.7%
2.5%
2.3%
2.1%
2.0%
1.9%
1.8%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3
995.06
1.95
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.81
4.68
46.09
15.56
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3
1,048.59
2.04
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.81
4.68
46.09
15.56
0.0000%
# of Customers
4
3
5
6
5
5
8
2
1
1
5
5
4
6
9
1
1
1
1
1
2
1

Page 32 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
20%
30%
40%
50%
60%
70%
80%
90%
584,000
876,000
1,168,000
1,460,000
1,752,000
2,044,000
2,336,000
2,628,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
20%
30%
40%
50%
60%
70%
80%
90%
730,000
1,095,000
1,460,000
1,825,000
2,190,000
2,555,000
2,920,000
3,285,000
500
500
500
500
500
500
500
500
Amount
Percent
102.60
3.7%
102.60
3.4%
102.60
3.2%
102.60
3.1%
102.60
2.9%
102.60
2.8%
102.60
2.7%
102.60
2.5%
Rate Year 1 Bill

$
2,808.68
$
2,985.56
$
3,162.44
$
3,339.32
$
3,516.20
$
3,693.08
$
3,869.96
$
4,046.84
Rate Year 2 Bill

$
2,911.28
$
3,088.16
$
3,265.04
$
3,441.92
$
3,618.80
$
3,795.68
$
3,972.56
$
4,149.44
$
$
$
$
$
$
$
$
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$
$
$
$
$
$
$
$
8,048.13
8,755.65
9,463.16
10,170.68
10,878.20
11,585.71
12,293.23
13,000.74
$
$
$
$
$
$
$
$
8,297.92
9,005.44
9,712.96
10,420.47
11,127.99
11,835.50
12,543.02
13,250.54
$
$
$
$
$
$
$
$
249.79
249.79
249.79
249.79
249.79
249.79
249.79
249.79
3.1%
2.9%
2.6%
2.5%
2.3%
2.2%
2.0%
1.9%
5
3
2
7
9
3
3
303,680
455,520
607,360
759,200
911,040
1,062,880
1,214,720
1,366,560
280,320
420,480
560,640
700,800
840,960
981,120
1,121,280
1,261,440
$
$
$
$
$
$
$
$
15,034.06
16,449.10
17,864.13
19,279.16
20,694.19
22,109.22
23,524.26
24,939.29
$
$
$
$
$
$
$
$
15,480.11
16,895.14
18,310.18
19,725.21
21,140.24
22,555.27
23,970.30
25,385.34
$
$
$
$
$
$
$
$
446.05
446.05
446.05
446.05
446.05
446.05
446.05
446.05
3.0%
2.7%
2.5%
2.3%
2.2%
2.0%
1.9%
1.8%
2
6
2
4
5
379,600
569,400
759,200
949,000
1,138,800
1,328,600
1,518,400
1,708,200
350,400
525,600
700,800
876,000
1,051,200
1,226,400
1,401,600
1,576,800
$
$
$
$
$
$
$
$
18,527.03
20,295.82
22,064.61
23,833.40
25,602.19
27,370.98
29,139.77
30,908.56
$
$
$
$
$
$
$
$
19,071.21
20,840.00
22,608.79
24,377.58
26,146.37
27,915.16
29,683.95
31,452.74
$
$
$
$
$
$
$
$
544.18
544.18
544.18
544.18
544.18
544.18
544.18
544.18
2.9%
2.7%
2.5%
2.3%
2.1%
2.0%
1.9%
1.8%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3I/HLF
995.06
1.95
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.81
4.68
46.09
15.56
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3I/HLF
1,048.59
2.04
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.81
4.68
46.09
15.56
0.0000%
# of Customers
1
1
2
5

Page 33 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
Off Peak kWh

70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
20%
30%
40%
50%
60%
70%
80%
90%
1,095,000
1,642,500
2,190,000
2,737,500
3,285,000
3,832,500
4,380,000
4,927,500
569,400
854,100
1,138,800
1,423,500
1,708,200
1,992,900
2,277,600
2,562,300
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
20%
30%
40%
50%
60%
70%
80%
90%
2,190,000
3,285,000
4,380,000
5,475,000
6,570,000
7,665,000
8,760,000
9,855,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
20%
30%
40%
50%
60%
70%
80%
90%
7,300,000
10,950,000
14,600,000
18,250,000
21,900,000
25,550,000
29,200,000
32,850,000
Amount
Percent
162.17
3.8%
162.17
3.5%
162.17
3.3%
162.17
3.1%
162.17
2.9%
162.17
2.7%
162.17
2.6%
162.17
2.4%
Rate Year 1 Bill

$
4,291.53
$
4,627.77
$
4,964.01
$
5,300.24
$
5,636.48
$
5,972.72
$
6,308.96
$
6,645.20
Rate Year 2 Bill

$
4,453.70
$
4,789.94
$
5,126.18
$
5,462.41
$
5,798.65
$
6,134.89
$
6,471.13
$
6,807.37
$
$
$
$
$
$
$
$
525,600
788,400
1,051,200
1,314,000
1,576,800
1,839,600
2,102,400
2,365,200
$
$
$
$
$
$
$
$
16,629.05
19,150.83
21,672.62
24,194.40
26,716.19
29,237.97
31,759.76
34,281.54
$
$
$
$
$
$
$
$
17,044.21
19,566.00
22,087.78
24,609.57
27,131.35
29,653.14
32,174.92
34,696.71
$
$
$
$
$
$
$
$
415.16
415.16
415.16
415.16
415.16
415.16
415.16
415.16
2.5%
2.2%
1.9%
1.7%
1.6%
1.4%
1.3%
1.2%
1,138,800
1,708,200
2,277,600
2,847,000
3,416,400
3,985,800
4,555,200
5,124,600
1,051,200
1,576,800
2,102,400
2,628,000
3,153,600
3,679,200
4,204,800
4,730,400
$
$
$
$
$
$
$
$
30,864.65
35,908.22
40,951.79
45,995.36
51,038.93
56,082.50
61,126.07
66,169.64
$
$
$
$
$
$
$
$
31,571.73
36,615.30
41,658.87
46,702.44
51,746.01
56,789.58
61,833.15
66,876.72
$
$
$
$
$
$
$
$
707.08
707.08
707.08
707.08
707.08
707.08
707.08
707.08
2.3%
2.0%
1.7%
1.5%
1.4%
1.3%
1.2%
1.1%
3,796,000
5,694,000
7,592,000
9,490,000
11,388,000
13,286,000
15,184,000
17,082,000
3,504,000
5,256,000
7,008,000
8,760,000
10,512,000
12,264,000
14,016,000
15,768,000
$
$
$
$
$
$
$
$
97,297.44
114,109.34
130,921.24
147,733.14
164,545.04
181,356.94
198,168.84
214,980.74
$
$
$
$
$
$
$
$
99,366.79
116,178.69
132,990.59
149,802.49
166,614.39
183,426.29
200,238.19
217,050.09
$
$
$
$
$
$
$
$
2,069.36
2,069.36
2,069.36
2,069.36
2,069.36
2,069.36
2,069.36
2,069.36
2.1%
1.8%
1.6%
1.4%
1.3%
1.1%
1.0%
1.0%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4
2,164.81
0.76
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.81
18.32
154.73
54.78
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4
2,288.06
0.79
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.81
18.32
154.73
54.78
0.0000%
# of Customers
1
1
1
1
3

Page 34 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
Off Peak kWh

70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
20%
30%
40%
50%
60%
70%
80%
90%
1,095,000
1,642,500
2,190,000
2,737,500
3,285,000
3,832,500
4,380,000
4,927,500
569,400
854,100
1,138,800
1,423,500
1,708,200
1,992,900
2,277,600
2,562,300
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
20%
30%
40%
50%
60%
70%
80%
90%
2,190,000
3,285,000
4,380,000
5,475,000
6,570,000
7,665,000
8,760,000
9,855,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
20%
30%
40%
50%
60%
70%
80%
90%
7,300,000
10,950,000
14,600,000
18,250,000
21,900,000
25,550,000
29,200,000
32,850,000
Amount
Percent
162.17
3.8%
162.17
3.5%
162.17
3.3%
162.17
3.1%
162.17
2.9%
162.17
2.7%
162.17
2.6%
162.17
2.4%
Rate Year 1 Bill

$
4,291.53
$
4,627.77
$
4,964.01
$
5,300.24
$
5,636.48
$
5,972.72
$
6,308.96
$
6,645.20
Rate Year 2 Bill

$
4,453.70
$
4,789.94
$
5,126.18
$
5,462.41
$
5,798.65
$
6,134.89
$
6,471.13
$
6,807.37
$
$
$
$
$
$
$
$
525,600
788,400
1,051,200
1,314,000
1,576,800
1,839,600
2,102,400
2,365,200
$
$
$
$
$
$
$
$
16,629.05
19,150.83
21,672.62
24,194.40
26,716.19
29,237.97
31,759.76
34,281.54
$
$
$
$
$
$
$
$
17,044.21
19,566.00
22,087.78
24,609.57
27,131.35
29,653.14
32,174.92
34,696.71
$
$
$
$
$
$
$
$
415.16
415.16
415.16
415.16
415.16
415.16
415.16
415.16
2.5%
2.2%
1.9%
1.7%
1.6%
1.4%
1.3%
1.2%
1,138,800
1,708,200
2,277,600
2,847,000
3,416,400
3,985,800
4,555,200
5,124,600
1,051,200
1,576,800
2,102,400
2,628,000
3,153,600
3,679,200
4,204,800
4,730,400
$
$
$
$
$
$
$
$
30,864.65
35,908.22
40,951.79
45,995.36
51,038.93
56,082.50
61,126.07
66,169.64
$
$
$
$
$
$
$
$
31,571.73
36,615.30
41,658.87
46,702.44
51,746.01
56,789.58
61,833.15
66,876.72
$
$
$
$
$
$
$
$
707.08
707.08
707.08
707.08
707.08
707.08
707.08
707.08
2.3%
2.0%
1.7%
1.5%
1.4%
1.3%
1.2%
1.1%
3,796,000
5,694,000
7,592,000
9,490,000
11,388,000
13,286,000
15,184,000
17,082,000
3,504,000
5,256,000
7,008,000
8,760,000
10,512,000
12,264,000
14,016,000
15,768,000
$
$
$
$
$
$
$
$
97,297.44
114,109.34
130,921.24
147,733.14
164,545.04
181,356.94
198,168.84
214,980.74
$
$
$
$
$
$
$
$
99,366.79
116,178.69
132,990.59
149,802.49
166,614.39
183,426.29
200,238.19
217,050.09
$
$
$
$
$
$
$
$
2,069.36
2,069.36
2,069.36
2,069.36
2,069.36
2,069.36
2,069.36
2,069.36
2.1%
1.8%
1.6%
1.4%
1.3%
1.1%
1.0%
1.0%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4I/HLF
2,164.81
0.76
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.81
18.32
154.73
54.78
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4I/HLF
2,288.06
0.79
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.81
18.32
154.73
54.78
0.0000%
# of Customers
1
1
1
1

Page 1 of 34
02/19/2016

Electric Rates
Including Supply
kWh Rate Year 2 Bill
100
$27.53
$38.82
200
$50.10
300
$61.39
400
$72.68
500
$83.96
600
$95.25
700
$106.53
800
$117.82
900
$129.10
1,000
$140.39
1,100
$151.68
1,200
$185.53
1,500
$241.96
2,000
$354.82
3,000
Rate Year 3 Bill

$27.83
$39.42
$51.00
$62.58
$74.17
$85.75
$97.34
$108.92
$120.50
$132.09
$143.67
$155.26
$190.01
$247.93
$363.77
Amount
$0.30
$0.60
$0.90
$1.19
$1.49
$1.79
$2.09
$2.39
$2.69
$2.98
$3.28
$3.58
$4.48
$5.97
$8.95
Percent
1.1%
1.5%
1.8%
1.9%
2.1%
2.1%
2.2%
2.2%
2.3%
2.3%
2.3%
2.4%
2.4%
2.5%
2.5%
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC1
$
$
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC1
$
$
$
$
$
$
$
$
$
$
$
15.11
0.03963
0.000587
0.002796
0.003252
0.001687
0.001615
(0.009819)
0.003111
0.069184
0.81
2.0408%
15.11
0.04256
0.000587
0.002796
0.003252
0.001687
0.001615
(0.009819)
0.003111
0.069184
0.81
2.0408%
# of Customers
18,917
41,488
58,089
64,950
65,758
61,599
55,097
46,558
38,290
30,784
23,973
18,555
33,515
19,466
8,862

Page 2 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
kWh
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
Peak
210
280
350
420
490
560
630
700
1,050
1,400
1,750
2,100
2,800
3,500
4,200
4,900
Off Peak
90
120
150
180
210
240
270
300
450
600
750
900
1,200
1,500
1,800
2,100
S.C. 8 Residential Day/Night
Rate Year 2 Bill

$49.53
$59.85
$70.16
$80.48
$90.79
$101.11
$111.42
$121.74
$173.32
$224.90
$276.48
$328.05
$431.21
$534.37
$637.52
$740.68
Rate Year 3 Bill

$50.26
$60.82
$71.38
$81.94
$92.50
$103.06
$113.62
$124.18
$176.97
$229.77
$282.57
$335.36
$440.96
$546.55
$652.14
$757.74
Amount
Percent
$0.73
1.5%
$0.97
1.6%
$1.22
1.7%
$1.46
1.8%
$1.71
1.9%
$1.95
1.9%
$2.19
2.0%
$2.44
2.0%
$3.65
2.1%
$4.87
2.2%
$6.09
2.2%
$7.31
2.2%
$9.75
2.3%
$12.18
2.3%
$14.62
2.3%
$17.06
2.3%
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC8
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC8
$
$
$
$
$
$
$
$
$
$
$
$
$
17.40
0.03551
0.03551
0.000587
0.002796
0.003252
0.001682
0.001628
(0.009819)
0.003111
0.070068
0.048776
0.81
2.0408%
17.40
0.03790
0.03790
0.000587
0.002796
0.003252
0.001682
0.001628
(0.009819)
0.003111
0.070068
0.048776
0.81
2.0408%
# of Customers
10,776
6,945
9,003
9,885
10,327
9,927
9,526
8,759
30,631
15,490
7,149
2,970
1,742
401
165
224

Page 3 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
kWh
1,000
2,000
3,000
4,000
5,000
6,000
7,000
8,000
9,000
10,000
15,000
20,000
30,000
40,000
50,000
Peak
140
280
420
560
700
840
980
1,120
1,260
1,400
2,100
2,800
4,200
5,600
7,000
Mid Peak
570
1,140
1,710
2,280
2,850
3,420
3,990
4,560
5,130
5,700
8,550
11,400
17,100
22,800
28,500
Off Peak
290
580
870
1,160
1,450
1,740
2,030
2,320
2,610
2,900
4,350
5,800
8,700
11,600
14,500
Rate Year 2 Bill

$132.99
$240.56
$348.12
$455.69
$563.25
$670.81
$778.38
$885.94
$993.51
$1,101.07
$1,638.89
$2,176.71
$3,252.35
$4,327.99
$5,403.63
Amount
Percent
$2.06
1.5%
$4.12
1.7%
$6.18
1.8%
$8.24
1.8%
$10.30
1.8%
$12.36
1.8%
$14.42
1.9%
$16.48
1.9%
$18.54
1.9%
$20.60
1.9%
$30.89
1.9%
$41.19
1.9%
$61.79
1.9%
$82.39
1.9%
$102.98
1.9%
Rate Year 3 Bill

$135.05
$244.68
$354.30
$463.93
$573.55
$683.17
$792.80
$902.42
$1,012.04
$1,121.67
$1,669.79
$2,217.91
$3,314.14
$4,410.38
$5,506.62
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC12
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC12
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
24.11
0.03749
0.03749
0.03749
0.000587
0.002796
0.003252
0.002108
0.001553
(0.009819)
0.003111
0.070342
0.072736
0.049674
0.81
0.020408
24.11
0.03951
0.03951
0.03951
0.000587
0.002796
0.003252
0.002108
0.001553
(0.009819)
0.003111
0.070342
0.072736
0.049674
0.81
2.0408%
# of Customers
456
802
806
698
391
244
178
111
68
47
122
39
35
12
7

Page 4 of 34
02/19/2016

Electric Rates
Including Supply
kWh
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
2,500
3,000
3,500
8,000
Rate Year 2 Bill

$56.61
$69.01
$81.41
$93.81
$106.21
$118.61
$131.01
$143.41
$155.81
$168.21
$205.40
$267.40
$329.40
$391.40
$453.39
$1,011.37
Rate Year 3 Bill

$57.95
$70.80
$83.65
$96.49
$109.34
$122.18
$135.03
$147.88
$160.72
$173.57
$212.11
$276.34
$340.58
$404.81
$469.04
$1,047.14
Amount
Percent
$1.34
2.4%
$1.79
2.6%
$2.24
2.7%
$2.68
2.9%
$3.13
2.9%
$3.58
3.0%
$4.02
3.1%
$4.47
3.1%
$4.92
3.2%
$5.37
3.2%
$6.71
3.3%
$8.94
3.3%
$11.18
3.4%
$13.42
3.4%
$15.65
3.5%
$35.77
3.5%
# of Customers
37,333
6,709
5,125
3,812
2,628
1,988
1,538
1,244
1,006
739
1,498
1,007
272
78
37
110
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC6
$
$
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC6
$
$
$
$
$
$
$
$
$
$
$
17.60
0.04298
0.000587
0.002796
0.003252
0.001956
0.002180
(0.002584)
0.003111
0.069712
0.81
0.0000%
17.60
0.04746
0.000587
0.002796
0.003252
0.001956
0.002180
(0.002584)
0.003111
0.069712
0.81
0.0000%

Page 5 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
kWh
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
2,500
3,000
3,500
5,000
Peak
180
240
300
360
420
480
540
600
660
720
900
1,200
1,500
1,800
2,100
3,000
Off Peak
120
160
200
240
280
320
360
400
440
480
600
800
1,000
1,200
1,400
2,000
Rate Year 2 Bill

$54.39
$65.44
$76.50
$87.55
$98.61
$109.66
$120.72
$131.77
$142.83
$153.89
$187.05
$242.33
$297.60
$352.88
$408.16
$573.99
Rate Year 3 Bill

$55.28
$66.64
$77.99
$89.34
$100.70
$112.05
$123.41
$134.76
$146.11
$157.47
$191.53
$248.30
$305.07
$361.83
$418.60
$588.91
Amount
Percent
$0.90
1.6%
$1.19
1.8%
$1.49
2.0%
$1.79
2.0%
$2.09
2.1%
$2.39
2.2%
$2.69
2.2%
$2.98
2.3%
$3.28
2.3%
$3.58
2.3%
$4.48
2.4%
$5.97
2.5%
$7.46
2.5%
$8.95
2.5%
$10.45
2.6%
$14.92
2.6%
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC9
$
20.41
$
0.03759
$
0.03759
$
0.000587
$
0.002796
$
0.003252
$
0.001607
$
0.001736
$
(0.002584)
$
0.003111
$
0.071794
$
0.048443
$
0.81
0.0000%
Rate Year 3 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC9
$
20.41
$
0.040578
$
0.040578
$
0.000587
$
0.002796
$
0.003252
$
0.001607
$
0.001736
$
(0.002584)
$
0.003111
$
0.071794
$
0.048443
$
0.81
0.0000%
# of Customers
615
196
185
169
167
119
112
106
88
76
165
159
74
36
15
38

Page 6 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 2 Bill

$133.88
$164.14
$194.40
$224.65
$254.91
$285.17
$315.43
$345.68
Rate Year 3 Bill

$137.37
$167.63
$197.89
$228.15
$258.40
$288.66
$318.92
$349.18
Amount
Percent
$3.49
2.6%
$3.49
2.1%
$3.49
1.8%
$3.49
1.6%
$3.49
1.4%
$3.49
1.2%
$3.49
1.1%
$3.49
1.0%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$573.56
$724.85
$876.13
$1,027.42
$1,178.71
$1,330.00
$1,481.29
$1,632.58
$586.39
$737.67
$888.96
$1,040.25
$1,191.54
$1,342.83
$1,494.12
$1,645.41
$12.83
$12.83
$12.83
$12.83
$12.83
$12.83
$12.83
$12.83
2.2%
1.8%
1.5%
1.2%
1.1%
1.0%
0.9%
0.8%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$2,222.35
$2,827.50
$3,432.66
$4,037.81
$4,642.97
$5,248.12
$5,853.28
$6,458.43
$2,270.18
$2,875.34
$3,480.49
$4,085.65
$4,690.80
$5,295.95
$5,901.11
$6,506.26
$47.83
$47.83
$47.83
$47.83
$47.83
$47.83
$47.83
$47.83
2.2%
1.7%
1.4%
1.2%
1.0%
0.9%
0.8%
0.7%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$6,619.13
$8,434.59
$10,250.05
$12,065.52
$13,880.98
$15,696.44
$17,511.91
$19,327.37
$6,760.31
$8,575.77
$10,391.23
$12,206.70
$14,022.16
$15,837.62
$17,653.09
$19,468.55
$141.18
$141.18
$141.18
$141.18
$141.18
$141.18
$141.18
$141.18
2.1%
1.7%
1.4%
1.2%
1.0%
0.9%
0.8%
0.7%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
8.40
9.32
0.002612
0.000587
0.002796
0.003252
0.56
0.001522
(0.002584)
0.002385
0.072328
0.81
0.76
10.37
3.61
0.0000%
9.56
9.79
0.00261
0.000587
0.002796
0.003252
0.560000
0.001522
(0.002584)
0.002385
0.072328
0.81
0.76
10.37
3.61
0.0000%
# of Customers
4,260
1,880
960
546
348
183
142
125
6,567
7,997
6,393
3,702
1,787
770
373
186
672
861
1,446
1,491
1,095
580
244
75
71
115
243
289
229
165
83
40

Page 7 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 2 Bill

$129.58
$157.69
$185.80
$213.91
$242.02
$270.13
$298.24
$326.35
Rate Year 3 Bill

$133.08
$161.19
$189.29
$217.40
$245.51
$273.62
$301.73
$329.84
Amount
Percent
$3.49
2.7%
$3.49
2.2%
$3.49
1.9%
$3.49
1.6%
$3.49
1.4%
$3.49
1.3%
$3.49
1.2%
$3.49
1.1%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$552.07
$692.62
$833.17
$973.71
$1,114.26
$1,254.81
$1,395.35
$1,535.90
$564.90
$705.45
$845.99
$986.54
$1,127.09
$1,267.63
$1,408.18
$1,548.73
$12.83
$12.83
$12.83
$12.83
$12.83
$12.83
$12.83
$12.83
2.3%
1.9%
1.5%
1.3%
1.2%
1.0%
0.9%
0.8%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$2,136.41
$2,698.60
$3,260.79
$3,822.97
$4,385.16
$4,947.35
$5,509.53
$6,071.72
$2,184.25
$2,746.43
$3,308.62
$3,870.81
$4,432.99
$4,995.18
$5,557.37
$6,119.55
$47.83
$47.83
$47.83
$47.83
$47.83
$47.83
$47.83
$47.83
2.2%
1.8%
1.5%
1.3%
1.1%
1.0%
0.9%
0.8%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$6,361.32
$8,047.88
$9,734.44
$11,421.00
$13,107.56
$14,794.12
$16,480.68
$18,167.24
$6,502.50
$8,189.06
$9,875.62
$11,562.18
$13,248.74
$14,935.30
$16,621.86
$18,308.42
$141.18
$141.18
$141.18
$141.18
$141.18
$141.18
$141.18
$141.18
2.2%
1.8%
1.5%
1.2%
1.1%
1.0%
0.9%
0.8%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2HLF
$
8.40
$
9.32
$
0.002612
$
0.000587
$
0.002796
$
0.003252
$
0.56
$
0.001522
$
(0.002584)
$
0.002385
$
0.066442
$
0.81
$
0.76
$
10.37
$
3.61
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2HLF
$
9.56
$
9.79
$
0.00261
$
0.000587
$
0.002796
$
0.003252
$
0.560000
$
0.001522
$
(0.002584)
$
0.002385
$
0.066442
$
0.81
$
0.76
$
10.37
$
3.61
0.0000%
# of Customers
1
5
1
4
23
20
1
1
6
11
1
3
17

Page 8 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 2 Bill

$186.05
$214.69
$243.33
$271.97
$300.61
$329.25
$357.89
$386.53
Rate Year 3 Bill

$192.73
$221.37
$250.01
$278.65
$307.29
$335.93
$364.57
$393.21
Amount
Percent
$6.68
3.6%
$6.68
3.1%
$6.68
2.7%
$6.68
2.5%
$6.68
2.2%
$6.68
2.0%
$6.68
1.9%
$6.68
1.7%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$542.84
$686.04
$829.25
$972.45
$1,115.66
$1,258.86
$1,402.07
$1,545.27
$555.72
$698.93
$842.13
$985.34
$1,128.54
$1,271.75
$1,414.95
$1,558.16
$12.89
$12.89
$12.89
$12.89
$12.89
$12.89
$12.89
$12.89
2.4%
1.9%
1.6%
1.3%
1.2%
1.0%
0.9%
0.8%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$1,880.80
$2,453.62
$3,026.44
$3,599.26
$4,172.08
$4,744.90
$5,317.72
$5,890.54
$1,916.96
$2,489.78
$3,062.60
$3,635.42
$4,208.24
$4,781.06
$5,353.88
$5,926.70
$36.16
$36.16
$36.16
$36.16
$36.16
$36.16
$36.16
$36.16
1.9%
1.5%
1.2%
1.0%
0.9%
0.8%
0.7%
0.6%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$5,448.71
$7,167.17
$8,885.63
$10,604.08
$12,322.54
$14,041.00
$15,759.45
$17,477.91
$5,546.94
$7,265.40
$8,983.85
$10,702.31
$12,420.77
$14,139.22
$15,857.68
$17,576.14
$98.23
$98.23
$98.23
$98.23
$98.23
$98.23
$98.23
$98.23
1.8%
1.4%
1.1%
0.9%
0.8%
0.7%
0.6%
0.6%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
66.46
5.81
0.00261
0.000587
0.002796
0.003252
0.57
0.001167
(0.002584)
0.002385
0.068252
0.81
1.74
21.54
6.30
0.0000%
71.59
6.12
0.00261
0.000587
0.002796
0.003252
0.57
0.001167
(0.002584)
0.002385
0.068252
0.81
1.74
21.54
6.30
0.0000%
# of Customers
3
2
1
1
3
5
7
7
10
11
4
13
7
20
26
11
13
5
1
10
10
26
32
25
22
8
9

Page 9 of 34
02/19/2016

Electric Rates
Including Supply
PSC No. 120
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 2 Bill

$395.37
$421.89
$448.41
$474.92
$501.44
$527.95
$554.47
$580.99
Rate Year 3 Bill

$411.50
$438.02
$464.54
$491.05
$517.57
$544.09
$570.60
$597.12
Amount
Percent
$16.13
4.1%
$16.13
3.8%
$16.13
3.6%
$16.13
3.4%
$16.13
3.2%
$16.13
3.1%
$16.13
2.9%
$16.13
2.8%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$701.82
$834.40
$966.98
$1,099.57
$1,232.15
$1,364.73
$1,497.31
$1,629.90
$722.03
$854.62
$987.20
$1,119.78
$1,252.36
$1,384.95
$1,517.53
$1,650.11
$20.21
$20.21
$20.21
$20.21
$20.21
$20.21
$20.21
$20.21
2.9%
2.4%
2.1%
1.8%
1.6%
1.5%
1.4%
1.2%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$1,851.00
$2,381.33
$2,911.66
$3,441.99
$3,972.32
$4,502.64
$5,032.97
$5,563.30
$1,886.53
$2,416.85
$2,947.18
$3,477.51
$4,007.84
$4,538.17
$5,068.50
$5,598.83
$35.53
$35.53
$35.53
$35.53
$35.53
$35.53
$35.53
$35.53
1.9%
1.5%
1.2%
1.0%
0.9%
0.8%
0.7%
0.6%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$4,915.48
$6,506.47
$8,097.45
$9,688.44
$11,279.42
$12,870.41
$14,461.40
$16,052.38
$4,991.84
$6,582.82
$8,173.81
$9,764.79
$11,355.78
$12,946.77
$14,537.75
$16,128.74
$76.36
$76.36
$76.36
$76.36
$76.36
$76.36
$76.36
$76.36
1.6%
1.2%
0.9%
0.8%
0.7%
0.6%
0.5%
0.5%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3S
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3S
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
289.44
4.30
0.000587
0.002796
0.003252
0.42
0.001027
(0.002584)
0.002385
0.065185
0.81
1.65
22.31
4.55
0.0000%
304.55
4.50
0.000587
0.002796
0.003252
0.42
0.001027
(0.002584)
0.002385
0.065185
0.81
1.65
22.31
4.55
0.0000%
# of Customers
1
2
1
2
1
1
1
1
1
-

Page 10 of 34
02/19/2016

Electric Rates
Including Supply
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
Rate Year 2 Bill

$669.83
$811.41
$952.99
$1,094.57
$1,236.15
$1,377.73
$1,519.32
$1,660.90
Rate Year 3 Bill

$687.05
$828.63
$970.21
$1,111.79
$1,253.37
$1,394.95
$1,536.54
$1,678.12
Amount
$17.22
$17.22
$17.22
$17.22
$17.22
$17.22
$17.22
$17.22
Percent
2.6%
2.1%
1.8%
1.6%
1.4%
1.2%
1.1%
1.0%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$2,216.52
$2,782.85
$3,349.18
$3,915.50
$4,481.83
$5,048.16
$5,614.48
$6,180.81
$2,263.80
$2,830.12
$3,396.45
$3,962.78
$4,529.10
$5,095.43
$5,661.76
$6,228.08
$47.28
$47.28
$47.28
$47.28
$47.28
$47.28
$47.28
$47.28
2.1%
1.7%
1.4%
1.2%
1.1%
0.9%
0.8%
0.8%
80
87
125
205
236
268
123
1
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$10,465.58
$13,297.21
$16,128.84
$18,960.47
$21,792.11
$24,623.74
$27,455.37
$30,287.00
$10,673.14
$13,504.77
$16,336.40
$19,168.04
$21,999.67
$24,831.30
$27,662.93
$30,494.57
$207.56
$207.56
$207.56
$207.56
$207.56
$207.56
$207.56
$207.56
2.0%
1.6%
1.3%
1.1%
1.0%
0.8%
0.8%
0.7%
15
24
36
88
167
213
133
24
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$20,776.89
$26,440.16
$32,103.42
$37,766.69
$43,429.95
$49,093.22
$54,756.48
$60,419.75
$21,184.82
$26,848.08
$32,511.34
$38,174.61
$43,837.87
$49,501.14
$55,164.40
$60,827.67
$407.92
$407.92
$407.92
$407.92
$407.92
$407.92
$407.92
$407.92
2.0%
1.5%
1.3%
1.1%
0.9%
0.8%
0.7%
0.7%
2
2
7
11
19
29
7
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1
130.23
8.54
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.002385
0.091177
0.046767
0.81
1.33
15.90
5.98
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1
137.44
8.94
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.002385
0.091177
0.046767
0.81
1.33
15.90
5.98
0.0000%
# of Customers
265
251
256
212
152
93
22
7

Page 11 of 34
02/19/2016

Electric Rates
Including Supply
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
Rate Year 2 Bill

$669.66
$811.16
$952.65
$1,094.15
$1,235.65
$1,377.15
$1,518.65
$1,660.14
Rate Year 3 Bill

$686.88
$828.38
$969.88
$1,111.37
$1,252.87
$1,394.37
$1,535.87
$1,677.37
Amount
$17.22
$17.22
$17.22
$17.22
$17.22
$17.22
$17.22
$17.22
Percent
2.6%
2.1%
1.8%
1.6%
1.4%
1.3%
1.1%
1.0%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$2,215.85
$2,781.85
$3,347.84
$3,913.83
$4,479.82
$5,045.81
$5,611.81
$6,177.80
$2,263.13
$2,829.12
$3,395.11
$3,961.10
$4,527.10
$5,093.09
$5,659.08
$6,225.07
$47.28
$47.28
$47.28
$47.28
$47.28
$47.28
$47.28
$47.28
2.1%
1.7%
1.4%
1.2%
1.1%
0.9%
0.8%
0.8%
1
2
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$10,462.23
$13,292.19
$16,122.15
$18,952.11
$21,782.07
$24,612.03
$27,441.99
$30,271.95
$10,669.79
$13,499.75
$16,329.71
$19,159.67
$21,989.63
$24,819.59
$27,649.55
$30,479.51
$207.56
$207.56
$207.56
$207.56
$207.56
$207.56
$207.56
$207.56
2.0%
1.6%
1.3%
1.1%
1.0%
0.8%
0.8%
0.7%
1
8
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$20,770.20
$26,430.12
$32,090.04
$37,749.96
$43,409.88
$49,069.79
$54,729.71
$60,389.63
$21,178.12
$26,838.04
$32,497.96
$38,157.88
$43,817.80
$49,477.72
$55,137.63
$60,797.55
$407.92
$407.92
$407.92
$407.92
$407.92
$407.92
$407.92
$407.92
2.0%
1.5%
1.3%
1.1%
0.9%
0.8%
0.7%
0.7%
1
2
8
5
10
20
7
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1I/HLF
130.23
8.54
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.002385
0.092575
0.045157
0.81
1.33
15.90
5.98
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1I/HLF
137.44
8.94
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.002385
0.092575
0.045157
0.81
1.33
15.90
5.98
0.0000%
# of Customers
1

Page 12 of 34
02/19/2016

Electric Rates
Including Supply
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
Rate Year 2 Bill

$9,946.50
$12,709.91
$15,473.32
$18,236.73
$21,000.14
$23,763.55
$26,526.96
$29,290.37
Rate Year 3 Bill

$10,137.18
$12,900.59
$15,664.00
$18,427.41
$21,190.82
$23,954.23
$26,717.64
$29,481.05
Amount
$190.68
$190.68
$190.68
$190.68
$190.68
$190.68
$190.68
$190.68
Percent
1.9%
1.5%
1.2%
1.0%
0.9%
0.8%
0.7%
0.7%
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$19,355.87
$24,882.69
$30,409.50
$35,936.32
$41,463.14
$46,989.96
$52,516.78
$58,043.60
$19,711.78
$25,238.60
$30,765.41
$36,292.23
$41,819.05
$47,345.87
$52,872.69
$58,399.51
$355.91
$355.91
$355.91
$355.91
$355.91
$355.91
$355.91
$355.91
1.8%
1.4%
1.2%
1.0%
0.9%
0.8%
0.7%
0.6%
1
2
2
2
3
27
28
3
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$28,765.23
$37,055.46
$45,345.69
$53,635.91
$61,926.14
$70,216.37
$78,506.60
$86,796.83
$29,286.37
$37,576.60
$45,866.83
$54,157.06
$62,447.29
$70,737.51
$79,027.74
$87,317.97
$521.14
$521.14
$521.14
$521.14
$521.14
$521.14
$521.14
$521.14
1.8%
1.4%
1.1%
1.0%
0.8%
0.7%
0.7%
0.6%
1
2
3
8
2
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
20%
30%
40%
50%
60%
70%
80%
90%
365,000
547,500
730,000
912,500
1,095,000
1,277,500
1,460,000
1,642,500
189,800
284,700
379,600
474,500
569,400
664,300
759,200
854,100
175,200
262,800
350,400
438,000
525,600
613,200
700,800
788,400
$47,583.95
$61,401.00
$75,218.05
$89,035.10
$102,852.15
$116,669.19
$130,486.24
$144,303.29
$48,435.56
$62,252.61
$76,069.66
$89,886.70
$103,703.75
$117,520.80
$131,337.85
$145,154.90
$851.61
$851.61
$851.61
$851.61
$851.61
$851.61
$851.61
$851.61
1.8%
1.4%
1.1%
1.0%
0.8%
0.7%
0.7%
0.6%
1
1
1
13
1
500
500
500
500
500
500
500
500
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2
467.18
6.97
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.002385
0.088754
0.046125
0.81
4.97
46.24
17.94
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2
492.63
7.30
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.002385
0.088754
0.046125
0.81
4.97
46.24
17.94
0.0000%
# of Customers
9
18
15
25
45
62
24
4

Page 13 of 34
02/19/2016

Electric Rates
Including Supply
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
Rate Year 2 Bill

$1,003.20
$1,139.17
$1,275.14
$1,411.10
$1,547.07
$1,683.04
$1,819.01
$1,954.97
Rate Year 3 Bill

$1,036.91
$1,172.88
$1,308.85
$1,444.81
$1,580.78
$1,716.75
$1,852.71
$1,988.68
Amount
$33.71
$33.71
$33.71
$33.71
$33.71
$33.71
$33.71
$33.71
Percent
3.4%
3.0%
2.6%
2.4%
2.2%
2.0%
1.9%
1.7%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$2,401.39
$2,945.26
$3,489.13
$4,033.00
$4,576.87
$5,120.74
$5,664.61
$6,208.48
$2,459.88
$3,003.75
$3,547.62
$4,091.49
$4,635.36
$5,179.23
$5,723.10
$6,266.97
$58.49
$58.49
$58.49
$58.49
$58.49
$58.49
$58.49
$58.49
2.4%
2.0%
1.7%
1.5%
1.3%
1.1%
1.0%
0.9%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$9,858.38
$12,577.73
$15,297.08
$18,016.43
$20,735.77
$23,455.12
$26,174.47
$28,893.82
$10,049.06
$12,768.41
$15,487.76
$18,207.10
$20,926.45
$23,645.80
$26,365.15
$29,084.50
$190.68
$190.68
$190.68
$190.68
$190.68
$190.68
$190.68
$190.68
1.9%
1.5%
1.2%
1.1%
0.9%
0.8%
0.7%
0.7%
2
7
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$19,179.62
$24,618.32
$30,057.01
$35,495.71
$40,934.41
$46,373.10
$51,811.80
$57,250.50
$19,535.53
$24,974.23
$30,412.92
$35,851.62
$41,290.32
$46,729.01
$52,167.71
$57,606.41
$355.91
$355.91
$355.91
$355.91
$355.91
$355.91
$355.91
$355.91
1.9%
1.4%
1.2%
1.0%
0.9%
0.8%
0.7%
0.6%
1
3
3
3
6
15
27
17
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2I/HLF
467.18
6.97
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.002385
0.087891
0.044545
0.81
4.97
46.24
17.94
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2I/HLF
492.63
7.30
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.002385
0.087891
0.044545
0.81
4.97
46.24
17.94
0.0000%
# of Customers

Page 14 of 34
02/19/2016

Electric Rates
Including Supply
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
Rate Year 2 Bill

$7,922.82
$10,605.47
$13,288.12
$15,970.77
$18,653.42
$21,336.07
$24,018.72
$26,701.37
Rate Year 3 Bill

$8,027.51
$10,710.16
$13,392.81
$16,075.46
$18,758.11
$21,440.76
$24,123.41
$26,806.06
Amount
$104.68
$104.68
$104.68
$104.68
$104.68
$104.68
$104.68
$104.68
Percent
1.3%
1.0%
0.8%
0.7%
0.6%
0.5%
0.4%
0.4%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$28,344.09
$39,074.69
$49,805.29
$60,535.89
$71,266.48
$81,997.08
$92,727.68
$103,458.28
$28,598.95
$39,329.55
$50,060.15
$60,790.75
$71,521.35
$82,251.95
$92,982.55
$103,713.15
$254.87
$254.87
$254.87
$254.87
$254.87
$254.87
$254.87
$254.87
0.9%
0.7%
0.5%
0.4%
0.4%
0.3%
0.3%
0.2%
1
1
5
5
4
6
9
1
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
20%
30%
40%
50%
60%
70%
80%
90%
584,000
876,000
1,168,000
1,460,000
1,752,000
2,044,000
2,336,000
2,628,000
303,680
455,520
607,360
759,200
911,040
1,062,880
1,214,720
1,366,560
280,320
420,480
560,640
700,800
840,960
981,120
1,121,280
1,261,440
$55,572.44
$77,033.64
$98,494.84
$119,956.04
$141,417.23
$162,878.43
$184,339.63
$205,800.82
$56,027.55
$77,488.75
$98,949.95
$120,411.14
$141,872.34
$163,333.54
$184,794.73
$206,255.93
$455.11
$455.11
$455.11
$455.11
$455.11
$455.11
$455.11
$455.11
0.8%
0.6%
0.5%
0.4%
0.3%
0.3%
0.2%
0.2%
1
1
1
1
-
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
20%
30%
40%
50%
60%
70%
80%
90%
730,000
1,095,000
1,460,000
1,825,000
2,190,000
2,555,000
2,920,000
3,285,000
379,600
569,400
759,200
949,000
1,138,800
1,328,600
1,518,400
1,708,200
350,400
525,600
700,800
876,000
1,051,200
1,226,400
1,401,600
1,576,800
$69,186.62
$96,013.12
$122,839.61
$149,666.11
$176,492.61
$203,319.10
$230,145.60
$256,972.10
$69,741.85
$96,568.35
$123,394.84
$150,221.34
$177,047.84
$203,874.33
$230,700.83
$257,527.32
$555.23
$555.23
$555.23
$555.23
$555.23
$555.23
$555.23
$555.23
0.8%
0.6%
0.5%
0.4%
0.3%
0.3%
0.2%
0.2%
2
1
500
500
500
500
500
500
500
500
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3
1,048.59
2.04
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.002385
0.087182
0.043608
0.81
4.68
46.09
15.56
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3
1,103.22
2.14
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.002385
0.087182
0.043608
0.81
4.68
46.09
15.56
0.0000%
# of Customers
4
3
5
6
5
5
8
2

Page 15 of 34
02/19/2016

Electric Rates
Including Supply
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
Rate Year 2 Bill

$7,895.69
$10,564.77
$13,233.85
$15,902.93
$18,572.02
$21,241.10
$23,910.18
$26,579.26
Rate Year 3 Bill

$8,000.37
$10,669.45
$13,338.54
$16,007.62
$18,676.70
$21,345.78
$24,014.86
$26,683.95
Amount
$104.68
$104.68
$104.68
$104.68
$104.68
$104.68
$104.68
$104.68
Percent
1.3%
1.0%
0.8%
0.7%
0.6%
0.5%
0.4%
0.4%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$28,235.55
$38,911.87
$49,588.20
$60,264.53
$70,940.86
$81,617.18
$92,293.51
$102,969.84
$28,490.41
$39,166.74
$49,843.07
$60,519.40
$71,195.72
$81,872.05
$92,548.38
$103,224.71
$254.87
$254.87
$254.87
$254.87
$254.87
$254.87
$254.87
$254.87
0.9%
0.7%
0.5%
0.4%
0.4%
0.3%
0.3%
0.2%
5
3
2
7
9
3
3
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
20%
30%
40%
50%
60%
70%
80%
90%
584,000
876,000
1,168,000
1,460,000
1,752,000
2,044,000
2,336,000
2,628,000
303,680
455,520
607,360
759,200
911,040
1,062,880
1,214,720
1,366,560
280,320
420,480
560,640
700,800
840,960
981,120
1,121,280
1,261,440
$55,355.36
$76,708.01
$98,060.67
$119,413.32
$140,765.98
$162,118.63
$183,471.29
$204,823.94
$55,810.47
$77,163.12
$98,515.78
$119,868.43
$141,221.09
$162,573.74
$183,926.40
$205,279.05
$455.11
$455.11
$455.11
$455.11
$455.11
$455.11
$455.11
$455.11
0.8%
0.6%
0.5%
0.4%
0.3%
0.3%
0.2%
0.2%
2
6
2
4
5
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
20%
30%
40%
50%
60%
70%
80%
90%
730,000
1,095,000
1,460,000
1,825,000
2,190,000
2,555,000
2,920,000
3,285,000
379,600
569,400
759,200
949,000
1,138,800
1,328,600
1,518,400
1,708,200
350,400
525,600
700,800
876,000
1,051,200
1,226,400
1,401,600
1,576,800
$68,915.26
$95,606.08
$122,296.90
$148,987.72
$175,678.54
$202,369.36
$229,060.18
$255,751.00
$69,470.49
$96,161.31
$122,852.13
$149,542.95
$176,233.77
$202,924.59
$229,615.41
$256,306.22
$555.23
$555.23
$555.23
$555.23
$555.23
$555.23
$555.23
$555.23
0.8%
0.6%
0.5%
0.4%
0.3%
0.3%
0.2%
0.2%
2
1
2
5
500
500
500
500
500
500
500
500
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3I/HLF
1,048.59
2.04
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.002385
0.086241
0.043853
0.81
4.68
46.09
15.56
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3I/HLF
1,103.22
2.14
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.002385
0.086241
0.043853
0.81
4.68
46.09
15.56
0.0000%
# of Customers
1
2

Page 16 of 34
02/19/2016

Electric Rates
Including Supply
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
Off Peak kWh

70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
Rate Year 2 Bill

$14,694.25
$20,150.77
$25,607.28
$31,063.79
$36,520.31
$41,976.82
$47,433.34
$52,889.85
Rate Year 3 Bill

$14,859.71
$20,316.22
$25,772.74
$31,229.25
$36,685.76
$42,142.28
$47,598.79
$53,055.31
Amount
$165.46
$165.46
$165.46
$165.46
$165.46
$165.46
$165.46
$165.46
Percent
1.1%
0.8%
0.6%
0.5%
0.5%
0.4%
0.3%
0.3%
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
20%
30%
40%
50%
60%
70%
80%
90%
1,095,000
1,642,500
2,190,000
2,737,500
3,285,000
3,832,500
4,380,000
4,927,500
569,400
854,100
1,138,800
1,423,500
1,708,200
1,992,900
2,277,600
2,562,300
525,600
788,400
1,051,200
1,314,000
1,576,800
1,839,600
2,102,400
2,365,200
$93,848.36
$134,772.21
$175,696.07
$216,619.93
$257,543.78
$298,467.64
$339,391.50
$380,315.36
$94,271.93
$135,195.79
$176,119.65
$217,043.50
$257,967.36
$298,891.22
$339,815.07
$380,738.93
$423.58
$423.58
$423.58
$423.58
$423.58
$423.58
$423.58
$423.58
0.5%
0.3%
0.2%
0.2%
0.2%
0.1%
0.1%
0.1%
1
3
1
-
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
20%
30%
40%
50%
60%
70%
80%
90%
2,190,000
3,285,000
4,380,000
5,475,000
6,570,000
7,665,000
8,760,000
9,855,000
1,138,800
1,708,200
2,277,600
2,847,000
3,416,400
3,985,800
4,555,200
5,124,600
1,051,200
1,576,800
2,102,400
2,628,000
3,153,600
3,679,200
4,204,800
4,730,400
$185,180.02
$267,027.73
$348,875.44
$430,723.16
$512,570.87
$594,418.59
$676,266.30
$758,114.02
$185,901.42
$267,749.14
$349,596.85
$431,444.56
$513,292.28
$595,139.99
$676,987.71
$758,835.42
$721.41
$721.41
$721.41
$721.41
$721.41
$721.41
$721.41
$721.41
0.4%
0.3%
0.2%
0.2%
0.1%
0.1%
0.1%
0.1%
1
1
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
20%
30%
40%
50%
60%
70%
80%
90%
7,300,000
10,950,000
14,600,000
18,250,000
21,900,000
25,550,000
29,200,000
32,850,000
3,796,000
5,694,000
7,592,000
9,490,000
11,388,000
13,286,000
15,184,000
17,082,000
3,504,000
5,256,000
7,008,000
8,760,000
10,512,000
12,264,000
14,016,000
15,768,000
$611,394.42
$884,220.14
$1,157,045.85
$1,429,871.57
$1,702,697.28
$1,975,522.99
$2,248,348.71
$2,521,174.42
$613,505.71
$886,331.42
$1,159,157.13
$1,431,982.85
$1,704,808.56
$1,977,634.28
$2,250,459.99
$2,523,285.71
$2,111.28
$2,111.28
$2,111.28
$2,111.28
$2,111.28
$2,111.28
$2,111.28
$2,111.28
0.3%
0.2%
0.2%
0.1%
0.1%
0.1%
0.1%
0.1%
1
-
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4
2,288.06
0.79
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.002385
0.089356
0.044356
0.81
18.32
154.73
54.78
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4
2,413.80
0.83
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.002385
0.089356
0.044356
0.81
18.32
154.73
54.78
0.0000%
# of Customers
1
1
1
-

Page 17 of 34
02/19/2016

Electric Rates
Including Supply
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
Off Peak kWh

70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
Rate Year 2 Bill

$14,309.38
$19,573.46
$24,837.55
$30,101.63
$35,365.71
$40,629.79
$45,893.87
$51,157.95
Rate Year 3 Bill

$14,474.84
$19,738.92
$25,003.00
$30,267.08
$35,531.16
$40,795.24
$46,059.32
$51,323.40
Amount
$165.46
$165.46
$165.46
$165.46
$165.46
$165.46
$165.46
$165.46
Percent
1.2%
0.8%
0.7%
0.5%
0.5%
0.4%
0.4%
0.3%
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
20%
30%
40%
50%
60%
70%
80%
90%
1,095,000
1,642,500
2,190,000
2,737,500
3,285,000
3,832,500
4,380,000
4,927,500
569,400
854,100
1,138,800
1,423,500
1,708,200
1,992,900
2,277,600
2,562,300
525,600
788,400
1,051,200
1,314,000
1,576,800
1,839,600
2,102,400
2,365,200
$90,961.85
$130,442.45
$169,923.06
$209,403.66
$248,884.26
$288,364.87
$327,845.47
$367,326.07
$91,385.42
$130,866.03
$170,346.63
$209,827.23
$249,307.84
$288,788.44
$328,269.04
$367,749.65
$423.58
$423.58
$423.58
$423.58
$423.58
$423.58
$423.58
$423.58
0.5%
0.3%
0.2%
0.2%
0.2%
0.1%
0.1%
0.1%
1
1
-
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
20%
30%
40%
50%
60%
70%
80%
90%
2,190,000
3,285,000
4,380,000
5,475,000
6,570,000
7,665,000
8,760,000
9,855,000
1,138,800
1,708,200
2,277,600
2,847,000
3,416,400
3,985,800
4,555,200
5,124,600
1,051,200
1,576,800
2,102,400
2,628,000
3,153,600
3,679,200
4,204,800
4,730,400
$179,407.00
$258,368.21
$337,329.41
$416,290.62
$495,251.83
$574,213.03
$653,174.24
$732,135.45
$180,128.41
$259,089.61
$338,050.82
$417,012.03
$495,973.23
$574,934.44
$653,895.65
$732,856.85
$721.41
$721.41
$721.41
$721.41
$721.41
$721.41
$721.41
$721.41
0.4%
0.3%
0.2%
0.2%
0.1%
0.1%
0.1%
0.1%
2
-
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
20%
30%
40%
50%
60%
70%
80%
90%
7,300,000
10,950,000
14,600,000
18,250,000
21,900,000
25,550,000
29,200,000
32,850,000
3,796,000
5,694,000
7,592,000
9,490,000
11,388,000
13,286,000
15,184,000
17,082,000
3,504,000
5,256,000
7,008,000
8,760,000
10,512,000
12,264,000
14,016,000
15,768,000
$592,151.04
$855,355.06
$1,118,559.08
$1,381,763.11
$1,644,967.13
$1,908,171.15
$2,171,375.17
$2,434,579.20
$594,262.32
$857,466.34
$1,120,670.37
$1,383,874.39
$1,647,078.41
$1,910,282.43
$2,173,486.46
$2,436,690.48
$2,111.28
$2,111.28
$2,111.28
$2,111.28
$2,111.28
$2,111.28
$2,111.28
$2,111.28
0.4%
0.2%
0.2%
0.2%
0.1%
0.1%
0.1%
0.1%
1
1
-
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4I/HLF
2,288.06
0.79
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.002385
0.085866
0.042645
0.81
18.32
154.73
54.78
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4I/HLF
2,413.80
0.83
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.002385
0.085866
0.042645
0.81
18.32
154.73
54.78
0.0000%
# of Customers
-

Page 18 of 34
02/19/2016

Electric Rates
Delivery Only
kWh
100
200
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
3,000
Rate Year 2 Bill

$20.30
$24.36
$28.42
$32.47
$36.53
$40.58
$44.64
$48.70
$52.75
$56.81
$60.86
$64.92
$77.09
$97.37
$137.93
Rate Year 3 Bill

$20.60
$24.96
$29.31
$33.67
$38.02
$42.37
$46.73
$51.08
$55.44
$59.79
$64.15
$68.50
$81.57
$103.34
$146.89
Amount
Percent
$0.30
1.5%
$0.60
2.5%
$0.90
3.2%
$1.19
3.7%
$1.49
4.1%
$1.79
4.4%
$2.09
4.7%
$2.39
4.9%
$2.69
5.1%
$2.98
5.3%
$3.28
5.4%
$3.58
5.5%
$4.48
5.8%
$5.97
6.1%
$8.95
6.5%
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC1
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC1
$
$
$
$
$
$
$
$
$
15.11
0.03963
0.000587
0.002796
0.003252
0.001687
0.001615
(0.009819)
0.81
2.0408%
15.11
0.04256
0.000587
0.002796
0.003252
0.001687
0.001615
(0.009819)
0.81
2.0408%
# of Customers
18,917
41,488
58,089
64,950
65,758
61,599
55,097
46,558
38,290
30,784
23,973
18,555
33,515
19,466
8,862

Page 19 of 34
02/19/2016

Electric Rates
Delivery Only
kWh
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
Peak
210
280
350
420
490
560
630
700
1,050
1,400
1,750
2,100
2,800
3,500
4,200
4,900
Off Peak
90
120
150
180
210
240
270
300
450
600
750
900
1,200
1,500
1,800
2,100
Rate Year 2 Bill

$29.49
$33.13
$36.77
$40.40
$44.04
$47.68
$51.31
$54.95
$73.13
$91.31
$109.50
$127.68
$164.04
$200.41
$236.77
$273.14
Rate Year 3 Bill

$30.22
$34.10
$37.98
$41.86
$45.74
$49.62
$53.51
$57.39
$76.79
$96.19
$115.59
$134.99
$173.79
$212.59
$251.39
$290.20
Amount
Percent
$0.73
2.5%
$0.97
2.9%
$1.22
3.3%
$1.46
3.6%
$1.71
3.9%
$1.95
4.1%
$2.19
4.3%
$2.44
4.4%
$3.65
5.0%
$4.87
5.3%
$6.09
5.6%
$7.31
5.7%
$9.75
5.9%
$12.18
6.1%
$14.62
6.2%
$17.06
6.2%
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC8
$
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC8
$
$
$
$
$
$
$
$
$
$
17.40
0.03551
0.03551
0.000587
0.002796
0.003252
0.001682
0.001628
(0.009819)
0.81
2.0408%
17.40
0.03790
0.03790
0.000587
0.002796
0.003252
0.001682
0.001628
(0.009819)
0.81
2.0408%
# of Customers
10,776
6,945
9,003
9,885
10,327
9,927
9,526
8,759
30,631
15,490
7,149
2,970
1,742
401
165
224

Page 20 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
kWh
1,000
2,000
3,000
4,000
5,000
6,000
7,000
8,000
9,000
10,000
15,000
20,000
30,000
40,000
50,000
Peak
140
280
420
560
700
840
980
1,120
1,260
1,400
2,100
2,800
4,200
5,600
7,000
Mid Peak
570
1,140
1,710
2,280
2,850
3,420
3,990
4,560
5,130
5,700
8,550
11,400
17,100
22,800
28,500
Off Peak
290
580
870
1,160
1,450
1,740
2,030
2,320
2,610
2,900
4,350
5,800
8,700
11,600
14,500
Rate Year 2 Bill

$64.17
$102.91
$141.65
$180.39
$219.13
$257.87
$296.61
$335.35
$374.09
$412.83
$606.53
$800.23
$1,187.63
$1,575.03
$1,962.43
Amount
Percent
$2.06
3.2%
$4.12
4.0%
$6.18
4.4%
$8.24
4.6%
$10.30
4.7%
$12.36
4.8%
$14.42
4.9%
$16.48
4.9%
$18.54
5.0%
$20.60
5.0%
$30.89
5.1%
$41.19
5.1%
$61.79
5.2%
$82.39
5.2%
$102.98
5.2%
Rate Year 3 Bill

$66.23
$107.03
$147.83
$188.63
$229.43
$270.23
$311.03
$351.83
$392.63
$433.43
$637.42
$841.42
$1,249.42
$1,657.42
$2,065.41
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC12
$
$
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC12
$
$
$
$
$
$
$
$
$
$
$
24.11
0.03749
0.03749
0.03749
0.000587
0.002796
0.003252
0.002108
0.001553
(0.009819)
0.81
0.020408
24.11
0.03951
0.03951
0.03951
0.000587
0.002796
0.003252
0.002108
0.001553
(0.009819)
0.81
2.0408%
# of Customers
456
802
806
698
391
244
178
111
68
47
122
39
35
12
7

Page 21 of 34
02/19/2016

Electric Rates
Delivery Only
kWh
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
2,500
3,000
3,500
8,000
Rate Year 2 Bill

$33.76
$38.88
$44.00
$49.11
$54.23
$59.35
$64.47
$69.58
$74.70
$79.82
$95.17
$120.75
$146.34
$171.93
$197.51
$427.78
Rate Year 3 Bill

$35.10
$40.67
$46.23
$51.80
$57.36
$62.93
$68.49
$74.06
$79.62
$85.18
$101.88
$129.70
$157.52
$185.34
$213.16
$463.56
Amount
Percent
$1.34
4.0%
$1.79
4.6%
$2.24
5.1%
$2.68
5.5%
$3.13
5.8%
$3.58
6.0%
$4.02
6.2%
$4.47
6.4%
$4.92
6.6%
$5.37
6.7%
$6.71
7.0%
$8.94
7.4%
$11.18
7.6%
$13.42
7.8%
$15.65
7.9%
$35.77
8.4%
# of Customers
37,333
6,709
5,125
3,812
2,628
1,988
1,538
1,244
1,006
739
1,498
1,007
272
78
37
110
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC6
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC6
$
$
$
$
$
$
$
$
$
17.60
0.04298
0.000587
0.002796
0.003252
0.001956
0.002180
(0.002584)
0.81
0.0000%
17.60
0.04746
0.000587
0.002796
0.003252
0.001956
0.002180
(0.002584)
0.81
0.0000%

Page 22 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120

kWh
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
2,500
3,000
3,500
5,000
Peak
180
240
300
360
420
480
540
600
660
720
900
1,200
1,500
1,800
2,100
3,000
Off Peak
120
160
200
240
280
320
360
400
440
480
600
800
1,000
1,200
1,400
2,000
Rate Year 2 Bill

$34.72
$39.22
$43.72
$48.21
$52.71
$57.21
$61.71
$66.21
$70.71
$75.21
$88.70
$111.20
$133.69
$156.19
$178.68
$246.16
Rate Year 3 Bill

$35.61
$40.41
$45.21
$50.01
$54.80
$59.60
$64.40
$69.19
$73.99
$78.79
$93.18
$117.17
$141.15
$165.14
$189.13
$261.08
Amount
$0.90
$1.19
$1.49
$1.79
$2.09
$2.39
$2.69
$2.98
$3.28
$3.58
$4.48
$5.97
$7.46
$8.95
$10.45
$14.92
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC9
$
20.41
$
0.03759
$
0.03759
$
0.000587
$
0.002796
$
0.003252
$
0.001607
$
0.001736
$
(0.002584)
$
0.81
0.0000%
Rate Year 3 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC9
$
20.41
$
0.04058
$
0.04058
$
0.000587
$
0.002796
$
0.003252
$
0.001607
$
0.001736
$
(0.002584)
$
0.81
0.0000%
Percent
2.6%
3.0%
3.4%
3.7%
4.0%
4.2%
4.4%
4.5%
4.6%
4.8%
5.0%
5.4%
5.6%
5.7%
5.8%
6.1%
# of Customers
615
196
185
169
167
119
112
106
88
76
165
159
74
36
15
38

Page 23 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 2 Bill

$
79.34
$
82.33
$
85.31
$
88.30
$
91.29
$
94.28
$
97.27
$
100.25
Rate Year 3 Bill

$
82.83
$
85.82
$
88.81
$
91.80
$
94.78
$
97.77
$
100.76
$
103.75
Amount
Percent
$3.49
4.4%
$3.49
4.2%
$3.49
4.1%
$3.49
4.0%
$3.49
3.8%
$3.49
3.7%
$3.49
3.6%
$3.49
3.5%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
300.86
315.79
330.73
345.67
360.61
375.55
390.48
405.42
$
$
$
$
$
$
$
$
313.68
328.62
343.56
358.50
373.43
388.37
403.31
418.25
$12.83
$12.83
$12.83
$12.83
$12.83
$12.83
$12.83
$12.83
4.3%
4.1%
3.9%
3.7%
3.6%
3.4%
3.3%
3.2%
6,567
7,997
6,393
3,702
1,787
770
373
186
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
1,131.54
1,191.29
1,251.05
1,310.80
1,370.55
1,430.30
1,490.05
1,549.80
$
$
$
$
$
$
$
$
1,179.38
1,239.13
1,298.88
1,358.63
1,418.38
1,478.13
1,537.88
1,597.63
$47.83
$47.83
$47.83
$47.83
$47.83
$47.83
$47.83
$47.83
4.2%
4.0%
3.8%
3.6%
3.5%
3.3%
3.2%
3.1%
672
861
1,446
1,491
1,095
580
244
75
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
3,346.71
3,525.96
3,705.21
3,884.47
4,063.72
4,242.98
4,422.23
4,601.48
$
$
$
$
$
$
$
$
3,487.89
3,667.14
3,846.39
4,025.65
4,204.90
4,384.16
4,563.41
4,742.66
$141.18
$141.18
$141.18
$141.18
$141.18
$141.18
$141.18
$141.18
4.2%
4.0%
3.8%
3.6%
3.5%
3.3%
3.2%
3.1%
71
115
243
289
229
165
83
40
Kw
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
8.40
9.32
0.00261
0.000587
0.002796
0.003252
0.56
0.001522
(0.002584)
0.81
0.76
10.37
3.61
0.0000%
9.56
9.79
0.00261
0.000587
0.002796
0.003252
0.560000
0.001522
(0.002584)
0.81
0.76
10.37
3.61
0.0000%
# of Customers
4,260
1,880
960
546
348
183
142
125

Page 24 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 2 Bill

$
79.34
$
82.33
$
85.31
$
88.30
$
91.29
$
94.28
$
97.27
$
100.25
Rate Year 3 Bill

$
82.83
$
85.82
$
88.81
$
91.80
$
94.78
$
97.77
$
100.76
$
103.75
Amount
Percent
$3.49
4.4%
$3.49
4.2%
$3.49
4.1%
$3.49
4.0%
$3.49
3.8%
$3.49
3.7%
$3.49
3.6%
$3.49
3.5%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
300.86
315.79
330.73
345.67
360.61
375.55
390.48
405.42
$
$
$
$
$
$
$
$
313.68
328.62
343.56
358.50
373.43
388.37
403.31
418.25
$12.83
$12.83
$12.83
$12.83
$12.83
$12.83
$12.83
$12.83
4.3%
4.1%
3.9%
3.7%
3.6%
3.4%
3.3%
3.2%
1
4
23
20
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
1,131.54
1,191.29
1,251.05
1,310.80
1,370.55
1,430.30
1,490.05
1,549.80
$
$
$
$
$
$
$
$
1,179.38
1,239.13
1,298.88
1,358.63
1,418.38
1,478.13
1,537.88
1,597.63
$47.83
$47.83
$47.83
$47.83
$47.83
$47.83
$47.83
$47.83
4.2%
4.0%
3.8%
3.6%
3.5%
3.3%
3.2%
3.1%
1
1
6
11
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
3,346.71
3,525.96
3,705.21
3,884.47
4,063.72
4,242.98
4,422.23
4,601.48
$
$
$
$
$
$
$
$
3,487.89
3,667.14
3,846.39
4,025.65
4,204.90
4,384.16
4,563.41
4,742.66
$141.18
$141.18
$141.18
$141.18
$141.18
$141.18
$141.18
$141.18
4.2%
4.0%
3.8%
3.6%
3.5%
3.3%
3.2%
3.1%
1
3
17
Kw
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2HLF
$
8.40
$
9.32
$
0.00261
$
0.000587
$
0.002796
$
0.003252
$
0.56
$
0.001522
$
(0.002584)
$
0.81
$
0.76
$
10.37
$
3.61
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2HLF
$
9.56
$
9.79
$
0.00261
$
0.000587
$
0.002796
$
0.003252
$
0.560000
$
0.001522
$
(0.002584)
$
0.81
$
0.76
$
10.37
$
3.61
0.0000%
# of Customers
1
5

Page 25 of 34
02/19/2016

Electric Rates
Delivery Only
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 2 Bill

$
134.48
$
137.34
$
140.20
$
143.06
$
145.92
$
148.78
$
151.63
$
154.49
Rate Year 3 Bill

$
141.16
$
144.02
$
146.88
$
149.74
$
152.60
$
155.45
$
158.31
$
161.17
Amount
Percent
$6.68
5.0%
$6.68
4.9%
$6.68
4.8%
$6.68
4.7%
$6.68
4.6%
$6.68
4.5%
$6.68
4.4%
$6.68
4.3%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
285.01
299.31
313.60
327.89
342.18
356.48
370.77
385.06
$
$
$
$
$
$
$
$
297.90
312.19
326.48
340.78
355.07
369.36
383.66
397.95
$12.89
$12.89
$12.89
$12.89
$12.89
$12.89
$12.89
$12.89
4.5%
4.3%
4.1%
3.9%
3.8%
3.6%
3.5%
3.3%
5
7
7
10
11
4
-
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
849.51
906.68
963.85
1,021.02
1,078.19
1,135.36
1,192.53
1,249.70
$
$
$
$
$
$
$
$
885.67
942.84
1,000.01
1,057.18
1,114.35
1,171.52
1,228.69
1,285.86
$36.16
$36.16
$36.16
$36.16
$36.16
$36.16
$36.16
$36.16
4.3%
4.0%
3.8%
3.5%
3.4%
3.2%
3.0%
2.9%
13
7
20
26
11
13
5
1
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
2,354.82
2,526.34
2,697.85
2,869.36
3,040.87
3,212.38
3,383.89
3,555.40
$
$
$
$
$
$
$
$
2,453.05
2,624.56
2,796.07
2,967.58
3,139.10
3,310.61
3,482.12
3,653.63
$98.23
$98.23
$98.23
$98.23
$98.23
$98.23
$98.23
$98.23
4.2%
3.9%
3.6%
3.4%
3.2%
3.1%
2.9%
2.8%
10
10
26
32
25
22
8
9
Kw
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
66.46
5.81
0.00261
0.000587
0.002796
0.003252
0.570000
0.001167
(0.002584)
0.81
1.74
21.54
6.30
0.0000%
71.59
6.12
0.00261
0.000587
0.002796
0.003252
0.57
0.001167
(0.002584)
0.81
1.74
21.54
6.30
0.0000%
# of Customers
3
2
1
1
3
-

Page 26 of 34
02/19/2016

Electric Rates
Delivery Only
Kw
Amount
Percent
16.13
4.7%
16.13
4.6%
16.13
4.6%
16.13
4.6%
16.13
4.6%
16.13
4.5%
16.13
4.5%
16.13
4.5%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285

$
346.05 $
362.18
$
347.90 $
364.03
$
349.75 $
365.88
$
351.61 $
367.74
$
353.46 $
369.59
$
355.31 $
371.45
$
357.17 $
373.30
$
359.02 $
375.15
$
$
$
$
$
$
$
$
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
455.19
464.46
473.73
482.99
492.26
501.53
510.79
520.06
$
$
$
$
$
$
$
$
475.40
484.67
493.94
503.21
512.47
521.74
531.01
540.28
$
$
$
$
$
$
$
$
20.21
20.21
20.21
20.21
20.21
20.21
20.21
20.21
4.4%
4.4%
4.3%
4.2%
4.1%
4.0%
4.0%
3.9%
1
-
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
864.48
901.55
938.62
975.69
1,012.76
1,049.83
1,086.90
1,123.97
$
$
$
$
$
$
$
$
900.01
937.08
974.15
1,011.22
1,048.28
1,085.35
1,122.42
1,159.49
$
$
$
$
$
$
$
$
35.53
35.53
35.53
35.53
35.53
35.53
35.53
35.53
4.1%
3.9%
3.8%
3.6%
3.5%
3.4%
3.3%
3.2%
2
1
2
1
-
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
1,955.92
2,067.13
2,178.34
2,289.55
2,400.76
2,511.96
2,623.17
2,734.38
$
$
$
$
$
$
$
$
2,032.28
2,143.49
2,254.70
2,365.90
2,477.11
2,588.32
2,699.53
2,810.74
$
$
$
$
$
$
$
$
76.36
76.36
76.36
76.36
76.36
76.36
76.36
76.36
3.9%
3.7%
3.5%
3.3%
3.2%
3.0%
2.9%
2.8%
1
1
1
1
-
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC3S
289.44
4.30
0.000587
0.002796
0.003252
0.420000
0.001027
(0.002584)
0.81
1.65
22.31
4.55
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC3S
304.55
4.50
0.000587
0.002796
0.003252
0.42
0.001027
(0.002584)
0.811760
1.647028
22.31
4.55
0.0000%
# of Customers

Page 27 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Amount
Percent
17.22
4.2%
17.22
4.1%
17.22
4.0%
17.22
4.0%
17.22
3.9%
17.22
3.8%
17.22
3.7%
17.22
3.6%
Rate Year 2
$
406.13
$
415.87
$
425.60
$
435.34
$
445.07
$
454.80
$
464.54
$
474.27
Rate Year 3 Bill

$
423.35
$
433.09
$
442.82
$
452.56
$
462.29
$
472.03
$
481.76
$
491.49
$
$
$
$
$
$
$
$
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$
$
$
$
$
$
$
$
1,161.75
1,200.68
1,239.62
1,278.56
1,317.50
1,356.44
1,395.38
1,434.31
$
$
$
$
$
$
$
$
1,209.02
1,247.96
1,286.90
1,325.84
1,364.77
1,403.71
1,442.65
1,481.59
$
$
$
$
$
$
$
$
47.28
47.28
47.28
47.28
47.28
47.28
47.28
47.28
4.1%
3.9%
3.8%
3.7%
3.6%
3.5%
3.4%
3.3%
80
87
125
205
236
268
123
1
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
5,191.69
5,386.39
5,581.08
5,775.77
5,970.46
6,165.15
6,359.84
6,554.53
$
$
$
$
$
$
$
$
5,399.26
5,593.95
5,788.64
5,983.33
6,178.02
6,372.71
6,567.40
6,762.09
$
$
$
$
$
$
$
$
207.56
207.56
207.56
207.56
207.56
207.56
207.56
207.56
4.0%
3.9%
3.7%
3.6%
3.5%
3.4%
3.3%
3.2%
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$
$
$
$
$
$
$
$
10,229.13
10,618.51
11,007.89
11,397.27
11,786.66
12,176.04
12,565.42
12,954.80
$
$
$
$
$
$
$
$
10,637.05
11,026.43
11,415.81
11,805.20
12,194.58
12,583.96
12,973.34
13,362.72
$
$
$
$
$
$
$
$
407.92
407.92
407.92
407.92
407.92
407.92
407.92
407.92
4.0%
3.8%
3.7%
3.6%
3.5%
3.4%
3.2%
3.1%
15
24
36
88
167
213
133
24
2
2
7
11
19
29
7
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1
130.23
8.54
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.81
1.33
15.90
5.98
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1
137.44
8.94
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.81
1.33
15.90
5.98
0.0000%
# of Customers
265
251
256
212
152
93
22
7

Page 28 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Amount
Percent
17.22
4.2%
17.22
4.1%
17.22
4.0%
17.22
4.0%
17.22
3.9%
17.22
3.8%
17.22
3.7%
17.22
3.6%
Rate Year 2
$
406.13
$
415.87
$
425.60
$
435.34
$
445.07
$
454.80
$
464.54
$
474.27
Rate Year 3 Bill

$
423.35
$
433.09
$
442.82
$
452.56
$
462.29
$
472.03
$
481.76
$
491.49
$
$
$
$
$
$
$
$
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$
$
$
$
$
$
$
$
1,161.75
1,200.68
1,239.62
1,278.56
1,317.50
1,356.44
1,395.38
1,434.31
$
$
$
$
$
$
$
$
1,209.02
1,247.96
1,286.90
1,325.84
1,364.77
1,403.71
1,442.65
1,481.59
$
$
$
$
$
$
$
$
47.28
47.28
47.28
47.28
47.28
47.28
47.28
47.28
4.1%
3.9%
3.8%
3.7%
3.6%
3.5%
3.4%
3.3%
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
5,191.69
5,386.39
5,581.08
5,775.77
5,970.46
6,165.15
6,359.84
6,554.53
$
$
$
$
$
$
$
$
5,399.26
5,593.95
5,788.64
5,983.33
6,178.02
6,372.71
6,567.40
6,762.09
$
$
$
$
$
$
$
$
207.56
207.56
207.56
207.56
207.56
207.56
207.56
207.56
4.0%
3.9%
3.7%
3.6%
3.5%
3.4%
3.3%
3.2%
1
8
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$
$
$
$
$
$
$
$
10,229.13
10,618.51
11,007.89
11,397.27
11,786.66
12,176.04
12,565.42
12,954.80
$
$
$
$
$
$
$
$
10,637.05
11,026.43
11,415.81
11,805.20
12,194.58
12,583.96
12,973.34
13,362.72
$
$
$
$
$
$
$
$
407.92
407.92
407.92
407.92
407.92
407.92
407.92
407.92
4.0%
3.8%
3.7%
3.6%
3.5%
3.4%
3.2%
3.1%
1
2
8
5
10
20
7
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1I/HLF
130.23
8.54
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.81
1.33
15.90
5.98
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-1I/HLF
137.44
8.94
0.000587
0.002796
0.003252
0.76
0.000780
0.001283
(0.002584)
0.81
1.33
15.90
5.98
0.0000%
# of Customers
1
2

Page 29 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
20%
30%
40%
50%
60%
70%
80%
90%
365,000
547,500
730,000
912,500
1,095,000
1,277,500
1,460,000
1,642,500
500
500
500
500
500
500
500
500
Amount
Percent
190.68
4.0%
190.68
3.8%
190.68
3.7%
190.68
3.6%
190.68
3.5%
190.68
3.3%
190.68
3.2%
190.68
3.1%
Rate Year 2
$
4,787.09
$
4,970.80
$
5,154.50
$
5,338.21
$
5,521.91
$
5,705.62
$
5,889.32
$
6,073.02
Rate Year 3 Bill

$
4,977.77
$
5,161.48
$
5,345.18
$
5,528.88
$
5,712.59
$
5,896.29
$
6,080.00
$
6,263.70
$
$
$
$
$
$
$
$
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$
$
$
$
$
$
$
$
9,037.05
9,404.45
9,771.86
10,139.27
10,506.68
10,874.09
11,241.50
11,608.91
$
$
$
$
$
$
$
$
9,392.96
9,760.36
10,127.77
10,495.18
10,862.59
11,230.00
11,597.41
11,964.82
$
$
$
$
$
$
$
$
355.91
355.91
355.91
355.91
355.91
355.91
355.91
355.91
3.9%
3.8%
3.6%
3.5%
3.4%
3.3%
3.2%
3.1%
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
13,287.00
13,838.11
14,389.23
14,940.34
15,491.45
16,042.57
16,593.68
17,144.79
$
$
$
$
$
$
$
$
13,808.14
14,359.25
14,910.37
15,461.48
16,012.59
16,563.71
17,114.82
17,665.94
$
$
$
$
$
$
$
$
521.14
521.14
521.14
521.14
521.14
521.14
521.14
521.14
3.9%
3.8%
3.6%
3.5%
3.4%
3.2%
3.1%
3.0%
189,800
284,700
379,600
474,500
569,400
664,300
759,200
854,100
175,200
262,800
350,400
438,000
525,600
613,200
700,800
788,400
$
$
$
$
$
$
$
$
21,786.90
22,705.43
23,623.95
24,542.47
25,460.99
26,379.52
27,298.04
28,216.56
$
$
$
$
$
$
$
$
22,638.51
23,557.03
24,475.55
25,394.08
26,312.60
27,231.12
28,149.64
29,068.17
$
$
$
$
$
$
$
$
851.61
851.61
851.61
851.61
851.61
851.61
851.61
851.61
3.9%
3.8%
3.6%
3.5%
3.3%
3.2%
3.1%
3.0%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2
467.18
6.97
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.81
4.97
46.24
17.94
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2
492.63
7.30
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.81
4.97
46.24
17.94
0.0000%
# of Customers
9
18
15
25
45
62
24
4
1
2
2
2
3
27
28
3
1
2
3
8
2
1
1
1
13
1

Page 30 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
Off Peak kWh

1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
20%
30%
40%
50%
60%
70%
80%
90%
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Amount
Percent
33.71
4.5%
33.71
4.4%
33.71
4.4%
33.71
4.3%
33.71
4.3%
33.71
4.2%
33.71
4.2%
33.71
4.1%
Rate Year 2
$
749.64
$
758.82
$
768.01
$
777.19
$
786.38
$
795.56
$
804.75
$
813.93
Rate Year 3 Bill

$
783.35
$
792.53
$
801.72
$
810.90
$
820.09
$
829.27
$
838.46
$
847.64
$
$
$
$
$
$
$
$
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$
$
$
$
$
$
$
$
1,387.13
1,423.87
1,460.61
1,497.35
1,534.09
1,570.84
1,607.58
1,644.32
$
$
$
$
$
$
$
$
1,445.62
1,482.36
1,519.11
1,555.85
1,592.59
1,629.33
1,666.07
1,702.81
$
$
$
$
$
$
$
$
58.49
58.49
58.49
58.49
58.49
58.49
58.49
58.49
4.2%
4.1%
4.0%
3.9%
3.8%
3.7%
3.6%
3.6%
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
4,787.09
4,970.80
5,154.50
5,338.21
5,521.91
5,705.62
5,889.32
6,073.02
$
$
$
$
$
$
$
$
4,977.77
5,161.48
5,345.18
5,528.88
5,712.59
5,896.29
6,080.00
6,263.70
$
$
$
$
$
$
$
$
190.68
190.68
190.68
190.68
190.68
190.68
190.68
190.68
4.0%
3.8%
3.7%
3.6%
3.5%
3.3%
3.2%
3.1%
2
7
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
$
$
$
$
$
$
$
$
9,037.05
9,404.45
9,771.86
10,139.27
10,506.68
10,874.09
11,241.50
11,608.91
$
$
$
$
$
$
$
$
9,392.96
9,760.36
10,127.77
10,495.18
10,862.59
11,230.00
11,597.41
11,964.82
$
$
$
$
$
$
$
$
355.91
355.91
355.91
355.91
355.91
355.91
355.91
355.91
3.9%
3.8%
3.6%
3.5%
3.4%
3.3%
3.2%
3.1%
1
3
3
3
6
15
27
17
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2I/HLF
467.18
6.97
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.81
4.97
46.24
17.94
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-2I/HLF
492.63
7.30
0.000587
0.002796
0.003252
0.80
0.000780
0.000982
(0.002584)
0.81
4.97
46.24
17.94
0.0000%
# of Customers

Page 31 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
20%
30%
40%
50%
60%
70%
80%
90%
584,000
876,000
1,168,000
1,460,000
1,752,000
2,044,000
2,336,000
2,628,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
20%
30%
40%
50%
60%
70%
80%
90%
730,000
1,095,000
1,460,000
1,825,000
2,190,000
2,555,000
2,920,000
3,285,000
500
500
500
500
500
500
500
500
Amount
Percent
104.68
3.6%
104.68
3.4%
104.68
3.2%
104.68
3.0%
104.68
2.9%
104.68
2.8%
104.68
2.6%
104.68
2.5%
Rate Year 2
$
2,911.28
$
3,088.16
$
3,265.04
$
3,441.92
$
3,618.80
$
3,795.68
$
3,972.56
$
4,149.44
Rate Year 3 Bill

$
3,015.97
$
3,192.85
$
3,369.72
$
3,546.60
$
3,723.48
$
3,900.36
$
4,077.24
$
4,254.12
$
$
$
$
$
$
$
$
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$
$
$
$
$
$
$
$
8,297.92
9,005.44
9,712.96
10,420.47
11,127.99
11,835.50
12,543.02
13,250.54
$
$
$
$
$
$
$
$
8,552.79
9,260.31
9,967.82
10,675.34
11,382.85
12,090.37
12,797.89
13,505.40
$
$
$
$
$
$
$
$
254.87
254.87
254.87
254.87
254.87
254.87
254.87
254.87
3.1%
2.8%
2.6%
2.4%
2.3%
2.2%
2.0%
1.9%
303,680
455,520
607,360
759,200
911,040
1,062,880
1,214,720
1,366,560
280,320
420,480
560,640
700,800
840,960
981,120
1,121,280
1,261,440
$
$
$
$
$
$
$
$
15,480.11
16,895.14
18,310.18
19,725.21
21,140.24
22,555.27
23,970.30
25,385.34
$
$
$
$
$
$
$
$
15,935.22
17,350.25
18,765.28
20,180.32
21,595.35
23,010.38
24,425.41
25,840.44
$
$
$
$
$
$
$
$
455.11
455.11
455.11
455.11
455.11
455.11
455.11
455.11
2.9%
2.7%
2.5%
2.3%
2.2%
2.0%
1.9%
1.8%
379,600
569,400
759,200
949,000
1,138,800
1,328,600
1,518,400
1,708,200
350,400
525,600
700,800
876,000
1,051,200
1,226,400
1,401,600
1,576,800
$
$
$
$
$
$
$
$
19,071.21
20,840.00
22,608.79
24,377.58
26,146.37
27,915.16
29,683.95
31,452.74
$
$
$
$
$
$
$
$
19,626.44
21,395.23
23,164.02
24,932.81
26,701.60
28,470.39
30,239.18
32,007.97
$
$
$
$
$
$
$
$
555.23
555.23
555.23
555.23
555.23
555.23
555.23
555.23
2.9%
2.7%
2.5%
2.3%
2.1%
2.0%
1.9%
1.8%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3
1,048.59
2.04
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.81
4.68
46.09
15.56
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3
1,103.22
2.14
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.81
4.68
46.09
15.56
0.0000%
# of Customers
4
3
5
6
5
5
8
2
1
1
5
5
4
6
9
1
1
1
1
1
2
1

Page 32 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
20%
30%
40%
50%
60%
70%
80%
90%
584,000
876,000
1,168,000
1,460,000
1,752,000
2,044,000
2,336,000
2,628,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
20%
30%
40%
50%
60%
70%
80%
90%
730,000
1,095,000
1,460,000
1,825,000
2,190,000
2,555,000
2,920,000
3,285,000
500
500
500
500
500
500
500
500
Amount
Percent
104.68
3.6%
104.68
3.4%
104.68
3.2%
104.68
3.0%
104.68
2.9%
104.68
2.8%
104.68
2.6%
104.68
2.5%
Rate Year 2
$
2,911.28
$
3,088.16
$
3,265.04
$
3,441.92
$
3,618.80
$
3,795.68
$
3,972.56
$
4,149.44
Rate Year 3 Bill

$
3,015.97
$
3,192.85
$
3,369.72
$
3,546.60
$
3,723.48
$
3,900.36
$
4,077.24
$
4,254.12
$
$
$
$
$
$
$
$
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$
$
$
$
$
$
$
$
8,297.92
9,005.44
9,712.96
10,420.47
11,127.99
11,835.50
12,543.02
13,250.54
$
$
$
$
$
$
$
$
8,552.79
9,260.31
9,967.82
10,675.34
11,382.85
12,090.37
12,797.89
13,505.40
$
$
$
$
$
$
$
$
254.87
254.87
254.87
254.87
254.87
254.87
254.87
254.87
3.1%
2.8%
2.6%
2.4%
2.3%
2.2%
2.0%
1.9%
5
3
2
7
9
3
3
303,680
455,520
607,360
759,200
911,040
1,062,880
1,214,720
1,366,560
280,320
420,480
560,640
700,800
840,960
981,120
1,121,280
1,261,440
$
$
$
$
$
$
$
$
15,480.11
16,895.14
18,310.18
19,725.21
21,140.24
22,555.27
23,970.30
25,385.34
$
$
$
$
$
$
$
$
15,935.22
17,350.25
18,765.28
20,180.32
21,595.35
23,010.38
24,425.41
25,840.44
$
$
$
$
$
$
$
$
455.11
455.11
455.11
455.11
455.11
455.11
455.11
455.11
2.9%
2.7%
2.5%
2.3%
2.2%
2.0%
1.9%
1.8%
2
6
2
4
5
379,600
569,400
759,200
949,000
1,138,800
1,328,600
1,518,400
1,708,200
350,400
525,600
700,800
876,000
1,051,200
1,226,400
1,401,600
1,576,800
$
$
$
$
$
$
$
$
19,071.21
20,840.00
22,608.79
24,377.58
26,146.37
27,915.16
29,683.95
31,452.74
$
$
$
$
$
$
$
$
19,626.44
21,395.23
23,164.02
24,932.81
26,701.60
28,470.39
30,239.18
32,007.97
$
$
$
$
$
$
$
$
555.23
555.23
555.23
555.23
555.23
555.23
555.23
555.23
2.9%
2.7%
2.5%
2.3%
2.1%
2.0%
1.9%
1.8%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3I/HLF
1,048.59
2.04
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.81
4.68
46.09
15.56
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-3I/HLF
1,103.22
2.14
0.000587
0.002796
0.003252
0.84
0.000780
0.000795
(0.002584)
0.81
4.68
46.09
15.56
0.0000%
# of Customers
1
1
2
5

Page 33 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
Off Peak kWh

70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
20%
30%
40%
50%
60%
70%
80%
90%
1,095,000
1,642,500
2,190,000
2,737,500
3,285,000
3,832,500
4,380,000
4,927,500
569,400
854,100
1,138,800
1,423,500
1,708,200
1,992,900
2,277,600
2,562,300
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
20%
30%
40%
50%
60%
70%
80%
90%
2,190,000
3,285,000
4,380,000
5,475,000
6,570,000
7,665,000
8,760,000
9,855,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
20%
30%
40%
50%
60%
70%
80%
90%
7,300,000
10,950,000
14,600,000
18,250,000
21,900,000
25,550,000
29,200,000
32,850,000
Amount
Percent
165.46
3.7%
165.46
3.5%
165.46
3.2%
165.46
3.0%
165.46
2.9%
165.46
2.7%
165.46
2.6%
165.46
2.4%
Rate Year 2
$
4,453.70
$
4,789.94
$
5,126.18
$
5,462.41
$
5,798.65
$
6,134.89
$
6,471.13
$
6,807.37
Rate Year 3 Bill

$
4,619.16
$
4,955.39
$
5,291.63
$
5,627.87
$
5,964.11
$
6,300.35
$
6,636.58
$
6,972.82
$
$
$
$
$
$
$
$
525,600
788,400
1,051,200
1,314,000
1,576,800
1,839,600
2,102,400
2,365,200
$
$
$
$
$
$
$
$
17,044.21
19,566.00
22,087.78
24,609.57
27,131.35
29,653.14
32,174.92
34,696.71
$
$
$
$
$
$
$
$
17,467.79
19,989.57
22,511.36
25,033.14
27,554.93
30,076.71
32,598.50
35,120.28
$
$
$
$
$
$
$
$
423.58
423.58
423.58
423.58
423.58
423.58
423.58
423.58
2.5%
2.2%
1.9%
1.7%
1.6%
1.4%
1.3%
1.2%
1,138,800
1,708,200
2,277,600
2,847,000
3,416,400
3,985,800
4,555,200
5,124,600
1,051,200
1,576,800
2,102,400
2,628,000
3,153,600
3,679,200
4,204,800
4,730,400
$
$
$
$
$
$
$
$
31,571.73
36,615.30
41,658.87
46,702.44
51,746.01
56,789.58
61,833.15
66,876.72
$
$
$
$
$
$
$
$
32,293.13
37,336.70
42,380.27
47,423.84
52,467.41
57,510.98
62,554.55
67,598.12
$
$
$
$
$
$
$
$
721.41
721.41
721.41
721.41
721.41
721.41
721.41
721.41
2.3%
2.0%
1.7%
1.5%
1.4%
1.3%
1.2%
1.1%
3,796,000
5,694,000
7,592,000
9,490,000
11,388,000
13,286,000
15,184,000
17,082,000
3,504,000
5,256,000
7,008,000
8,760,000
10,512,000
12,264,000
14,016,000
15,768,000
$
$
$
$
$
$
$
$
99,366.79
116,178.69
132,990.59
149,802.49
166,614.39
183,426.29
200,238.19
217,050.09
$
$
$
$
$
$
$
$
101,478.08
118,289.98
135,101.88
151,913.78
168,725.68
185,537.58
202,349.48
219,161.38
$
$
$
$
$
$
$
$
2,111.28
2,111.28
2,111.28
2,111.28
2,111.28
2,111.28
2,111.28
2,111.28
2.1%
1.8%
1.6%
1.4%
1.3%
1.2%
1.1%
1.0%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4
2,288.06
0.79
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.81
18.32
154.73
54.78
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4
2,413.80
0.83
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.81
18.32
154.73
54.78
0.0000%
# of Customers
1
1
1
1
3

Page 34 of 34
02/19/2016

Electric Rates
Delivery Only
PSC No. 120
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
Off Peak kWh

70,080
105,120
140,160
175,200
210,240
245,280
280,320
315,360
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
20%
30%
40%
50%
60%
70%
80%
90%
1,095,000
1,642,500
2,190,000
2,737,500
3,285,000
3,832,500
4,380,000
4,927,500
569,400
854,100
1,138,800
1,423,500
1,708,200
1,992,900
2,277,600
2,562,300
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
20%
30%
40%
50%
60%
70%
80%
90%
2,190,000
3,285,000
4,380,000
5,475,000
6,570,000
7,665,000
8,760,000
9,855,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
20%
30%
40%
50%
60%
70%
80%
90%
7,300,000
10,950,000
14,600,000
18,250,000
21,900,000
25,550,000
29,200,000
32,850,000
Amount
Percent
165.46
3.7%
165.46
3.5%
165.46
3.2%
165.46
3.0%
165.46
2.9%
165.46
2.7%
165.46
2.6%
165.46
2.4%
Rate Year 2
$
4,453.70
$
4,789.94
$
5,126.18
$
5,462.41
$
5,798.65
$
6,134.89
$
6,471.13
$
6,807.37
Rate Year 3 Bill

$
4,619.16
$
4,955.39
$
5,291.63
$
5,627.87
$
5,964.11
$
6,300.35
$
6,636.58
$
6,972.82
$
$
$
$
$
$
$
$
525,600
788,400
1,051,200
1,314,000
1,576,800
1,839,600
2,102,400
2,365,200
$
$
$
$
$
$
$
$
17,044.21
19,566.00
22,087.78
24,609.57
27,131.35
29,653.14
32,174.92
34,696.71
$
$
$
$
$
$
$
$
17,467.79
19,989.57
22,511.36
25,033.14
27,554.93
30,076.71
32,598.50
35,120.28
$
$
$
$
$
$
$
$
423.58
423.58
423.58
423.58
423.58
423.58
423.58
423.58
2.5%
2.2%
1.9%
1.7%
1.6%
1.4%
1.3%
1.2%
1,138,800
1,708,200
2,277,600
2,847,000
3,416,400
3,985,800
4,555,200
5,124,600
1,051,200
1,576,800
2,102,400
2,628,000
3,153,600
3,679,200
4,204,800
4,730,400
$
$
$
$
$
$
$
$
31,571.73
36,615.30
41,658.87
46,702.44
51,746.01
56,789.58
61,833.15
66,876.72
$
$
$
$
$
$
$
$
32,293.13
37,336.70
42,380.27
47,423.84
52,467.41
57,510.98
62,554.55
67,598.12
$
$
$
$
$
$
$
$
721.41
721.41
721.41
721.41
721.41
721.41
721.41
721.41
2.3%
2.0%
1.7%
1.5%
1.4%
1.3%
1.2%
1.1%
3,796,000
5,694,000
7,592,000
9,490,000
11,388,000
13,286,000
15,184,000
17,082,000
3,504,000
5,256,000
7,008,000
8,760,000
10,512,000
12,264,000
14,016,000
15,768,000
$
$
$
$
$
$
$
$
99,366.79
116,178.69
132,990.59
149,802.49
166,614.39
183,426.29
200,238.19
217,050.09
$
$
$
$
$
$
$
$
101,478.08
118,289.98
135,101.88
151,913.78
168,725.68
185,537.58
202,349.48
219,161.38
$
$
$
$
$
$
$
$
2,111.28
2,111.28
2,111.28
2,111.28
2,111.28
2,111.28
2,111.28
2,111.28
2.1%
1.8%
1.6%
1.4%
1.3%
1.2%
1.1%
1.0%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4I/HLF
2,288.06
0.79
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.81
18.32
154.73
54.78
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC7-4I/HLF
2,413.80
0.83
0.000587
0.002796
0.003252
0.47
0.000780
0.000555
(0.002584)
0.81
18.32
154.73
54.78
0.0000%
# of Customers
1
1
1
1
RG&E Electric Rate Year 1

Page 1 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19
kWh
100
200
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
3,000
Present Bill
$35.06
$47.33
$59.61
$71.88
$84.15
$96.43
$108.70
$120.97
$133.25
$145.52
$157.79
$170.07
$206.89
$268.25
$390.99
S.C. 1 Residential
Rate Year 1 Bill

$34.81
$47.07
$59.33
$71.59
$83.85
$96.11
$108.38
$120.64
$132.90
$145.16
$157.42
$169.68
$206.46
$267.76
$390.37
Amount
Percent
($0.25)
-0.7%
($0.26)
-0.5%
($0.27)
-0.5%
($0.29)
-0.4%
($0.30)
-0.4%
($0.31)
-0.3%
($0.32)
-0.3%
($0.34)
-0.3%
($0.35)
-0.3%
($0.36)
-0.2%
($0.37)
-0.2%
($0.39)
-0.2%
($0.43)
-0.2%
($0.49)
-0.2%
($0.62)
-0.2%
# of Customers
7,359
22,349
31,548
35,980
37,459
36,064
32,513
28,397
23,040
17,802
13,344
9,539
15,431
7,773
3,345
Present Bill
CC
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
$
$
21.38
0.03572
0.000578
0.003228
0.003454
0.003019
0.002020
(0.006698)
0.006567
0.074003
0.95
2.0408%
21.38
0.03790
0.000578
0.003228
0.003454
0.003019
0.002020
(0.006698)
0.004210
0.074003
0.72
2.0408%

Page 2 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19 S.C. 4-I Residential Day/Night
kWh
Peak
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
210
280
350
420
490
560
630
700
1,050
1,400
1,750
2,100
2,800
3,500
4,200
4,900
Off Peak
90
120
150
180
210
240
270
300
450
600
750
900
1,200
1,500
1,800
2,100
Present Bill
$68.48
$82.36
$96.24
$110.11
$123.99
$137.87
$151.75
$165.63
$235.02
$304.40
$373.79
$443.18
$581.96
$720.74
$859.52
$998.30
Rate Year 1 Bill

$68.12
$81.95
$95.79
$109.62
$123.46
$137.29
$151.13
$164.96
$234.14
$303.31
$372.49
$441.66
$580.02
$718.37
$856.72
$995.07
Amount
Percent
($0.36)
-0.5%
($0.41)
-0.5%
($0.45)
-0.5%
($0.49)
-0.4%
($0.53)
-0.4%
($0.58)
-0.4%
($0.62)
-0.4%
($0.66)
-0.4%
($0.88)
-0.4%
($1.09)
-0.4%
($1.30)
-0.3%
($1.52)
-0.3%
($1.95)
-0.3%
($2.37)
-0.3%
($2.80)
-0.3%
($3.23)
-0.3%
Present Bill
CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
$
$
$
21.38
3.98
0.03863
0.03863
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.006567
0.100778
0.052617
0.95
2.0408%
21.38
3.98
0.04052
0.04052
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.004210
0.100778
0.052617
0.72
2.0408%
# of Customers
117
105
139
171
189
225
210
225
844
376
105
42
24
9
11
21

Page 3 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19 S.C. 4-II Residential Day/Night
kWh
Peak
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
210
280
350
420
490
560
630
700
1,050
1,400
1,750
2,100
2,800
3,500
4,200
4,900
Off Peak
90
120
150
180
210
240
270
300
450
600
750
900
1,200
1,500
1,800
2,100
Present Bill
$75.14
$90.06
$104.97
$119.89
$134.80
$149.71
$164.63
$179.54
$254.12
$328.69
$403.26
$477.84
$626.98
$776.13
$925.28
$1,074.42
Rate Year 1 Bill

$74.79
$89.66
$104.54
$119.41
$134.28
$149.16
$164.03
$178.91
$253.28
$327.65
$402.03
$476.40
$625.14
$773.89
$922.63
$1,071.38
Amount
Percent
($0.35)
-0.5%
($0.40)
-0.4%
($0.44)
-0.4%
($0.48)
-0.4%
($0.52)
-0.4%
($0.56)
-0.4%
($0.60)
-0.4%
($0.64)
-0.4%
($0.84)
-0.3%
($1.04)
-0.3%
($1.24)
-0.3%
($1.44)
-0.3%
($1.84)
-0.3%
($2.24)
-0.3%
($2.64)
-0.3%
($3.04)
-0.3%
Present Bill
CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-II
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-II
$
$
$
$
$
$
$
$
$
$
$
$
$
$
24.86
3.98
0.04879
0.04879
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.006567
0.100778
0.052617
0.95
2.0408%
24.86
3.98
0.05071
0.05071
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.004210
0.100778
0.052617
0.72
2.0408%
# of Customers
13
12
19
33
18
36
43
60
293
261
145
95
86
49
27
83

Page 4 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19 S.C. 2 General Service Non Demand
kWh
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
Present Bill
$58.82
$70.98
$83.14
$95.30
$107.46
$119.62
$131.79
$143.95
$204.76
$265.57
$326.37
$387.18
$508.80
$630.42
$752.04
$873.65
Rate Year 1 Bill

$58.60
$70.77
$82.93
$95.10
$107.27
$119.43
$131.60
$143.77
$204.60
$265.43
$326.26
$387.10
$508.76
$630.43
$752.09
$873.76
Amount
Percent
($0.22)
-0.4%
($0.21)
-0.3%
($0.21)
-0.2%
($0.20)
-0.2%
($0.20)
-0.2%
($0.19)
-0.2%
($0.19)
-0.1%
($0.18)
-0.1%
($0.16)
-0.1%
($0.13)
-0.1%
($0.11)
0.0%
($0.09)
0.0%
($0.04)
0.0%
$0.01
0.0%
$0.06
0.0%
$0.10
0.0%
# of Customers
9,779
2,532
2,058
1,897
1,547
1,288
1,165
913
2,985
1,426
688
206
112
46
13
61
Present Bill
CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
$
$
21.38
0.02701
0.000578
0.003228
0.003454
0.003747
0.002080
(0.000200)
0.006567
0.075154
0.95
0.0000%
21.38
0.02941
0.000578
0.003228
0.003454
0.003747
0.002080
(0.000200)
0.004210
0.075154
0.72
0.0000%

Page 5 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19 S.C. 3 General Service Demand
Kw
kWh
7,300
10,950
14,600
18,250
21,900
25,550
29,200
32,850
$1,713.59
$2,001.80
$2,290.01
$2,578.22
$2,866.44
$3,154.65
$3,442.86
$3,731.07
Amount
$33.35
$24.75
$16.15
$7.54
($1.06)
($9.66)
($18.26)
($26.86)
Percent
2.0%
1.3%
0.7%
0.3%
0.0%
-0.3%
-0.5%
-0.7%
50
50
50
50
50
50
50
50
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
Present Bill
$1,680.24
$1,977.05
$2,273.87
$2,570.68
$2,867.49
$3,164.31
$3,461.12
$3,757.94
Rate Year 1 Bill
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$3,147.87
$3,741.49
$4,335.12
$4,928.75
$5,522.38
$6,116.01
$6,709.63
$7,303.26
$3,161.88
$3,738.30
$4,314.73
$4,891.15
$5,467.58
$6,044.00
$6,620.43
$7,196.85
$14.01
($3.19)
($20.39)
($37.60)
($54.80)
($72.00)
($89.21)
($106.41)
0.4%
-0.1%
-0.5%
-0.8%
-1.0%
-1.2%
-1.3%
-1.5%
275
275
275
275
275
275
275
275
20%
30%
40%
50%
60%
70%
80%
90%
40,150
60,225
80,300
100,375
120,450
140,525
160,600
180,675
$8,284.56
$9,917.04
$11,549.52
$13,182.00
$14,814.47
$16,446.95
$18,079.43
$19,711.90
$8,230.90
$9,816.07
$11,401.24
$12,986.41
$14,571.58
$16,156.74
$17,741.91
$19,327.08
($53.66)
($100.97)
($148.28)
($195.59)
($242.90)
($290.21)
($337.52)
($384.82)
-0.6%
-1.0%
-1.3%
-1.5%
-1.6%
-1.8%
-1.9%
-2.0%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$9,018.38
$10,799.26
$12,580.15
$14,361.03
$16,141.92
$17,922.80
$19,703.68
$21,484.57
$8,955.05
$10,684.32
$12,413.60
$14,142.87
$15,872.15
$17,601.42
$19,330.70
$21,059.97
($63.33)
($114.94)
($166.55)
($218.16)
($269.77)
($321.38)
($372.99)
($424.60)
-0.7%
-1.1%
-1.3%
-1.5%
-1.7%
-1.8%
-1.9%
-2.0%
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kW
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
245.81
$
15.647352
$
0.000578
$
0.003228
$
0.003454
$
1.13
$
0.66
$
(0.000200)
$
0.002825
$
0.069077
$
0.72
$
2.12
$
14.39
$
2.26
0.0000%
184.18
15.69000
0.000578
0.003228
0.003454
1.13
0.66
(0.000200)
0.005182
0.069077
0.95
8.69
16.95
1.84
0.0000%
# of Customers
9
11
14
13
16
12
7
19
14
21
37
85
100
66
35
34
18
65
107
111
105
72
44
33
1
1
2
3
2
1

Page 6 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19
Kw
kWh
S.C. 7 General Service Demand
Rate Year 1 Bill
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Present Bill
$212.09
$246.92
$281.75
$316.58
$351.42
$386.25
$421.08
$455.91
Amount
Percent
$14.42
6.8%
$12.88
5.2%
$11.33
4.0%
$9.79
3.1%
$8.25
2.3%
$6.71
1.7%
$5.17
1.2%
$3.63
0.8%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$807.95
$982.11
$1,156.27
$1,330.44
$1,504.60
$1,678.76
$1,852.93
$2,027.09
$818.78
$985.24
$1,151.69
$1,318.15
$1,484.60
$1,651.06
$1,817.52
$1,983.97
$10.84
$3.13
($4.58)
($12.29)
($19.99)
($27.70)
($35.41)
($43.12)
1.3%
0.3%
-0.4%
-0.9%
-1.3%
-1.7%
-1.9%
-2.1%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$3,042.43
$3,739.08
$4,435.73
$5,132.38
$5,829.04
$6,525.69
$7,222.34
$7,919.00
$3,039.84
$3,705.66
$4,371.48
$5,037.30
$5,703.12
$6,368.94
$7,034.76
$7,700.58
($2.59)
($33.42)
($64.25)
($95.08)
($125.92)
($156.75)
($187.58)
($218.41)
-0.1%
-0.9%
-1.4%
-1.9%
-2.2%
-2.4%
-2.6%
-2.8%
250
250
250
250
250
250
250
250
20%
30%
40%
50%
60%
70%
80%
90%
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
$7,511.38
$9,253.02
$10,994.65
$12,736.28
$14,477.91
$16,219.55
$17,961.18
$19,702.81
$7,481.95
$9,146.50
$10,811.05
$12,475.60
$14,140.15
$15,804.71
$17,469.26
$19,133.81
($29.44)
($106.52)
($183.60)
($260.68)
($337.76)
($414.84)
($491.92)
($569.00)
-0.4%
-1.2%
-1.7%
-2.0%
-2.3%
-2.6%
-2.7%
-2.9%
$226.50
$259.79
$293.08
$326.38
$359.67
$392.96
$426.25
$459.54
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC07
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC07
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
48.19
14.81
0.01074
0.000578
0.003228
0.003454
1.05
0.002100
(0.000200)
0.005182
0.070350
0.95
3.04
9.42
1.52
0.0000%
66.69
15.25
0.00887
0.000578
0.003228
0.003454
1.05
0.002100
(0.000200)
0.002825
0.070350
0.72
1.10
8.12
1.80
0.0000%
# of Customers
102
35
43
17
27
24
16
75
584
1,067
1,224
1,126
799
497
199
214
199
326
448
442
425
265
115
41
1
2
2
5
3
2
-

Page 7 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19 S.C. 8 Large General Service Primary
Kw
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
Off Peak kWh

17,520
26,280
35,040
43,800
52,560
61,320
70,080
78,840
Present Bill
$7,425.90
$8,857.43
$10,288.96
$11,720.49
$13,152.01
$14,583.54
$16,015.07
$17,446.60
Rate Year 1 Bill
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$7,587.60
$8,976.13
$10,364.65
$11,753.17
$13,141.69
$14,530.21
$15,918.73
$17,307.25
Amount
$161.71
$118.70
$75.69
$32.68
($10.33)
($53.33)
($96.34)
($139.35)
Percent
2.2%
1.3%
0.7%
0.3%
-0.1%
-0.4%
-0.6%
-0.8%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$14,036.46
$16,899.51
$19,762.57
$22,625.63
$25,488.69
$28,351.75
$31,214.81
$34,077.86
$14,156.50
$16,933.54
$19,710.59
$22,487.63
$25,264.67
$28,041.71
$30,818.75
$33,595.80
$120.05
$34.03
($51.99)
($138.00)
($224.02)
($310.04)
($396.05)
($482.07)
0.9%
0.2%
-0.3%
-0.6%
-0.9%
-1.1%
-1.3%
-1.4%
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$40,478.69
$49,067.86
$57,657.04
$66,246.21
$74,835.39
$83,424.56
$92,013.74
$100,602.91
$40,432.09
$48,763.22
$57,094.34
$65,425.47
$73,756.59
$82,087.72
$90,418.85
$98,749.97
($46.60)
($304.65)
($562.70)
($820.75)
($1,078.79)
($1,336.84)
($1,594.89)
($1,852.94)
-0.1%
-0.6%
-1.0%
-1.2%
-1.4%
-1.6%
-1.7%
-1.8%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$53,699.81
$65,152.04
$76,604.27
$88,056.51
$99,508.74
$110,960.97
$122,413.21
$133,865.44
$53,569.89
$64,678.05
$75,786.22
$86,894.39
$98,002.56
$109,110.72
$120,218.89
$131,327.06
($129.92)
($473.99)
($818.05)
($1,162.12)
($1,506.18)
($1,850.25)
($2,194.31)
($2,538.38)
-0.2%
-0.7%
-1.1%
-1.3%
-1.5%
-1.7%
-1.8%
-1.9%
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Pri
752.12
12.90
0.000578
0.003228
0.003454
1.41
0.001270
0.68
(0.000200)
0.005182
0.087871
0.042719
0.95
27.17
33.01
2.09
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
Per Bill
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Pri
961.76
13.08
0.000578
0.003228
0.003454
1.41
0.001270
0.68
(0.000200)
0.002825
0.087871
0.042719
0.72
7.21
43.80
5.22
0.0000%
# of Customers
1
1
3
7
6
5
2
2
2
6
11
14
19
8
4
2
8
19
20
9
2
4
7
1
1

Page 8 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19 S.C. 8 Large General Service Secondary
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
Off Peak kWh

17,520
26,280
35,040
43,800
52,560
61,320
70,080
78,840
Present Bill
$7,390.08
$8,843.18
$10,296.28
$11,749.38
$13,202.48
$14,655.58
$16,108.69
$17,561.79
Rate Year 1 Bill
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$7,515.13
$8,925.23
$10,335.32
$11,745.41
$13,155.50
$14,565.60
$15,975.69
$17,385.78
Amount
Percent
$125.05
1.7%
$82.05
0.9%
$39.04
0.4%
($3.97)
0.0%
($46.98)
-0.4%
($89.99)
-0.6%
($133.00)
-0.8%
($176.00)
-1.0%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$14,131.28
$17,037.48
$19,943.69
$22,849.89
$25,756.09
$28,662.29
$31,568.49
$34,474.69
$14,219.64
$17,039.82
$19,860.01
$22,680.19
$25,500.38
$28,320.56
$31,140.75
$33,960.93
$88.35
$2.34
($83.68)
($169.69)
($255.71)
($341.73)
($427.74)
($513.76)
0.6%
0.0%
-0.4%
-0.7%
-1.0%
-1.2%
-1.4%
-1.5%
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$41,096.09
$49,814.69
$58,533.30
$67,251.90
$75,970.50
$84,689.11
$93,407.71
$102,126.32
$41,037.65
$49,498.20
$57,958.76
$66,419.31
$74,879.87
$83,340.42
$91,800.98
$100,261.53
($58.44)
($316.49)
($574.54)
($832.59)
($1,090.64)
($1,348.69)
($1,606.74)
($1,864.79)
-0.1%
-0.6%
-1.0%
-1.2%
-1.4%
-1.6%
-1.7%
-1.8%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$54,578.49
$66,203.30
$77,828.10
$89,452.91
$101,077.71
$112,702.52
$124,327.32
$135,952.13
$54,446.65
$65,727.39
$77,008.13
$88,288.87
$99,569.61
$110,850.35
$122,131.09
$133,411.83
($131.84)
($475.90)
($819.97)
($1,164.04)
($1,508.10)
($1,852.17)
($2,196.23)
($2,540.30)
-0.2%
-0.7%
-1.1%
-1.3%
-1.5%
-1.6%
-1.8%
-1.9%
Kw
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Sec
589.54
13.26
0.000578
0.003228
0.003454
1.43
0.001270
0.65
(0.000200)
0.005182
0.089437
0.043485
0.95
25.55
30.62
2.22
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Sec
763.33
13.46
0.000578
0.003228
0.003454
1.43
0.001270
0.65
(0.000200)
0.002825
0.089437
0.043485
0.72
5.69
37.18
3.71
0.0000%
# of Customers
3
6
20
19
37
11
2
1
2
7
33
52
57
29
15
4
1
2
7
19
17
15
12
4
2
-

Page 9 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19
Kw
S.C. 8 Large General Service SubTransmission Commercial

Amount
Percent
$191.27
1.5%
$105.25
0.7%
$19.23
0.1%
($66.78)
-0.3%
($152.80)
-0.6%
($238.82)
-0.9%
($324.83)
-1.1%
($410.85)
-1.2%
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
Present Bill
$12,941.48
$15,840.76
$18,740.04
$21,639.32
$24,538.61
$27,437.89
$30,337.17
$33,236.45
Rate Year 1 Bill

$13,132.75
$15,946.01
$18,759.28
$21,572.54
$24,385.81
$27,199.07
$30,012.33
$32,825.60
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$35,938.61
$44,636.45
$53,334.29
$62,032.13
$70,729.98
$79,427.82
$88,125.66
$96,823.50
$35,791.88
$44,231.67
$52,671.46
$61,111.26
$69,551.05
$77,990.84
$86,430.64
$94,870.43
($146.73)
($404.78)
($662.83)
($920.88)
($1,178.93)
($1,436.98)
($1,695.02)
($1,953.07)
-0.4%
-0.9%
-1.2%
-1.5%
-1.7%
-1.8%
-1.9%
-2.0%
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
20%
30%
40%
50%
60%
70%
80%
90%
657,000
985,500
1,314,000
1,642,500
1,971,000
2,299,500
2,628,000
2,956,500
341,640
512,460
683,280
854,100
1,024,920
1,195,740
1,366,560
1,537,380
315,360
473,040
630,720
788,400
946,080
1,103,760
1,261,440
1,419,120
$104,929.98
$131,023.50
$157,117.03
$183,210.56
$209,304.09
$235,397.62
$261,491.15
$287,584.67
$103,769.27
$129,088.65
$154,408.03
$179,727.41
$205,046.79
$230,366.17
$255,685.55
$281,004.93
($1,160.71)
($1,934.86)
($2,709.01)
($3,483.15)
($4,257.30)
($5,031.45)
($5,805.60)
($6,579.75)
-1.1%
-1.5%
-1.7%
-1.9%
-2.0%
-2.1%
-2.2%
-2.3%
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
20%
30%
40%
50%
60%
70%
80%
90%
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
$139,425.66
$174,217.03
$209,008.40
$243,799.77
$278,591.15
$313,382.52
$348,173.89
$382,965.26
$137,757.96
$171,517.13
$205,276.31
$239,035.48
$272,794.65
$306,553.83
$340,313.00
$374,072.18
($1,667.70)
($2,699.90)
($3,732.10)
($4,764.29)
($5,796.49)
($6,828.69)
($7,860.88)
($8,893.08)
-1.2%
-1.5%
-1.8%
-2.0%
-2.1%
-2.2%
-2.3%
-2.3%
500
500
500
500
500
500
500
500
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-C
1,379.62
9.34
0.000578
0.003228
0.003454
1.20
0.001270
0.86
(0.000200)
0.005182
0.089677
0.042830
0.95
27.24
33.22
1.89
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-C
1,737.63
9.35
0.000578
0.003228
0.003454
1.20
0.001270
0.86
(0.000200)
0.002825
0.089677
0.042830
0.72
8.43
49.39
7.00
0.0000%
# of Customers
3
4
3
3
3
2
9
10
5
1
1
2
2
3
2
1
1
1

Page 10 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19
Kw
S.C. 8 Large General Service SubTransmission Industrial

Amount
Percent
$238.58
1.9%
$152.57
1.0%
$66.55
0.4%
($19.46)
-0.1%
($105.48)
-0.4%
($191.50)
-0.7%
($277.51)
-0.9%
($363.53)
-1.1%
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
Present Bill
$12,438.35
$15,237.49
$18,036.64
$20,835.79
$23,634.94
$26,434.09
$29,233.24
$32,032.38
Rate Year 1 Bill

$12,676.93
$15,390.06
$18,103.19
$20,816.33
$23,529.46
$26,242.59
$28,955.72
$31,668.85
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$34,304.94
$42,702.38
$51,099.83
$59,497.27
$67,894.72
$76,292.16
$84,689.61
$93,087.05
$34,269.10
$42,408.50
$50,547.89
$58,687.29
$66,826.69
$74,966.08
$83,105.48
$91,244.87
($35.84)
($293.89)
($551.94)
($809.98)
($1,068.03)
($1,326.08)
($1,584.13)
($1,842.18)
-0.1%
-0.7%
-1.1%
-1.4%
-1.6%
-1.7%
-1.9%
-2.0%
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
20%
30%
40%
50%
60%
70%
80%
90%
657,000
985,500
1,314,000
1,642,500
1,971,000
2,299,500
2,628,000
2,956,500
341,640
512,460
683,280
854,100
1,024,920
1,195,740
1,366,560
1,537,380
315,360
473,040
630,720
788,400
946,080
1,103,760
1,261,440
1,419,120
$99,904.72
$125,097.05
$150,289.39
$175,481.72
$200,674.06
$225,866.39
$251,058.73
$276,251.06
$99,045.62
$123,463.81
$147,881.99
$172,300.18
$196,718.37
$221,136.55
$245,554.74
$269,972.93
($859.10)
($1,633.25)
($2,407.40)
($3,181.54)
($3,955.69)
($4,729.84)
($5,503.99)
($6,278.13)
-0.9%
-1.3%
-1.6%
-1.8%
-2.0%
-2.1%
-2.2%
-2.3%
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
20%
30%
40%
50%
60%
70%
80%
90%
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
$132,704.61
$166,294.39
$199,884.17
$233,473.95
$267,063.73
$300,653.50
$334,243.28
$367,833.06
$131,433.88
$163,991.46
$196,549.04
$229,106.62
$261,664.21
$294,221.79
$326,779.37
$359,336.95
($1,270.73)
($2,302.93)
($3,335.13)
($4,367.32)
($5,399.52)
($6,431.72)
($7,463.91)
($8,496.11)
-1.0%
-1.4%
-1.7%
-1.9%
-2.0%
-2.1%
-2.2%
-2.3%
500
500
500
500
500
500
500
500
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-I
1,428.56
8.53
0.000578
0.003228
0.003454
1.49
0.001270
0.65
(0.000200)
0.005182
0.084693
0.042514
0.95
28.77
42.62
4.15
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-I
1,797.37
8.60
0.000578
0.003228
0.003454
1.49
0.001270
0.65
(0.000200)
0.002825
0.084693
0.042514
0.72
11.28
61.34
10.13
0.0000%
# of Customers
1
1
2
3
2
3
2
3
6
3
2
3
1
1
1
3
3
6
2
1
1
2
1

Page 11 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19 S.C. 8 Large General Service Transmission
Kw
kWh
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
Peak kWh
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
Off Peak kWh

420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
Present Bill
$127,586.56
$161,176.34
$194,766.12
$228,355.90
$261,945.68
$295,535.45
$329,125.23
$362,715.01
Rate Year 1 Bill
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$126,902.60
$159,460.19
$192,017.77
$224,575.35
$257,132.93
$289,690.51
$322,248.10
$354,805.68
Amount
($683.95)
($1,716.15)
($2,748.35)
($3,780.55)
($4,812.74)
($5,844.94)
($6,877.14)
($7,909.33)
Percent
-0.5%
-1.1%
-1.4%
-1.7%
-1.8%
-2.0%
-2.1%
-2.2%
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
20%
30%
40%
50%
60%
70%
80%
90%
1,022,000
1,533,000
2,044,000
2,555,000
3,066,000
3,577,000
4,088,000
4,599,000
531,440
797,160
1,062,880
1,328,600
1,594,320
1,860,040
2,125,760
2,391,480
490,560
735,840
981,120
1,226,400
1,471,680
1,716,960
1,962,240
2,207,520
$148,413.15
$187,601.23
$226,789.30
$265,977.38
$305,165.45
$344,353.53
$383,541.61
$422,729.68
$147,505.82
$185,489.67
$223,473.52
$261,457.36
$299,441.21
$337,425.05
$375,408.90
$413,392.75
($907.33)
($2,111.56)
($3,315.79)
($4,520.02)
($5,724.25)
($6,928.48)
($8,132.71)
($9,336.94)
-0.6%
-1.1%
-1.5%
-1.7%
-1.9%
-2.0%
-2.1%
-2.2%
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
20%
30%
40%
50%
60%
70%
80%
90%
1,168,000
1,752,000
2,336,000
2,920,000
3,504,000
4,088,000
4,672,000
5,256,000
607,360
911,040
1,214,720
1,518,400
1,822,080
2,125,760
2,429,440
2,733,120
560,640
840,960
1,121,280
1,401,600
1,681,920
1,962,240
2,242,560
2,522,880
$169,239.74
$214,026.12
$258,812.49
$303,598.86
$348,385.23
$393,171.61
$437,957.98
$482,744.35
$168,109.04
$211,519.15
$254,929.26
$298,339.37
$341,749.48
$385,159.59
$428,569.70
$471,979.81
($1,130.70)
($2,506.96)
($3,883.23)
($5,259.49)
($6,635.75)
($8,012.01)
($9,388.28)
($10,764.54)
-0.7%
-1.2%
-1.5%
-1.7%
-1.9%
-2.0%
-2.1%
-2.2%
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
20%
30%
40%
50%
60%
70%
80%
90%
1,314,000
1,971,000
2,628,000
3,285,000
3,942,000
4,599,000
5,256,000
5,913,000
683,280
1,024,920
1,366,560
1,708,200
2,049,840
2,391,480
2,733,120
3,074,760
630,720
946,080
1,261,440
1,576,800
1,892,160
2,207,520
2,522,880
2,838,240
$190,066.34
$240,451.01
$290,835.68
$341,220.34
$391,605.01
$441,989.68
$492,374.35
$542,759.02
$188,712.26
$237,548.64
$286,385.01
$335,221.38
$384,057.76
$432,894.13
$481,730.50
$530,566.88
($1,354.07)
($2,902.37)
($4,450.66)
($5,998.96)
($7,547.26)
($9,095.55)
($10,643.85)
($12,192.14)
-0.7%
-1.2%
-1.5%
-1.8%
-1.9%
-2.1%
-2.2%
-2.2%
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Trn
2,541.96
8.13
0.000578
0.003228
0.003454
1.11
0.001270
0.39
(0.000200)
0.005182
0.084693
0.042514
0.95
29.52
48.76
5.81
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Trn
3,151.94
8.25
0.000578
0.003228
0.003454
1.11
0.001270
0.39
(0.000200)
0.002825
0.084693
0.042514
0.72
18.84
93.83
17.95
0.0000%
# of Customers
1
-

Page 12 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19 S.C. 8 Large General Service SubStation
Kw
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
Off Peak kWh

17,520
26,280
35,040
43,800
52,560
61,320
70,080
78,840
Present Bill
$7,001.90
$8,454.76
$9,907.62
$11,360.47
$12,813.33
$14,266.19
$15,719.04
$17,171.90
Rate Year 1 Bill
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$7,206.38
$8,616.23
$10,026.07
$11,435.92
$12,845.77
$14,255.62
$15,665.47
$17,075.32
Amount
$204.47
$161.47
$118.46
$75.45
$32.44
($10.57)
($53.58)
($96.58)
Percent
2.9%
1.9%
1.2%
0.7%
0.3%
-0.1%
-0.3%
-0.6%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$12,602.62
$15,508.33
$18,414.04
$21,319.76
$24,225.47
$27,131.19
$30,036.90
$32,942.61
$12,661.73
$15,481.43
$18,301.13
$21,120.83
$23,940.52
$26,760.22
$29,579.92
$32,399.61
$59.12
($26.90)
($112.92)
($198.93)
($284.95)
($370.97)
($456.98)
($543.00)
0.5%
-0.2%
-0.6%
-0.9%
-1.2%
-1.4%
-1.5%
-1.6%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$46,206.90
$57,829.75
$69,452.61
$81,075.46
$92,698.32
$104,321.17
$115,944.03
$127,566.88
$45,393.88
$56,672.66
$67,951.45
$79,230.24
$90,509.03
$101,787.82
$113,066.61
$124,345.40
($813.02)
($1,157.09)
($1,501.16)
($1,845.22)
($2,189.29)
($2,533.35)
($2,877.42)
($3,221.48)
-1.8%
-2.0%
-2.2%
-2.3%
-2.4%
-2.4%
-2.5%
-2.5%
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
20%
30%
40%
50%
60%
70%
80%
90%
365,000
547,500
730,000
912,500
1,095,000
1,277,500
1,460,000
1,642,500
189,800
284,700
379,600
474,500
569,400
664,300
759,200
854,100
175,200
262,800
350,400
438,000
525,600
613,200
700,800
788,400
$57,408.33
$71,936.90
$86,465.46
$100,994.03
$115,522.60
$130,051.17
$144,579.74
$159,108.31
$56,304.59
$70,403.08
$84,501.56
$98,600.05
$112,698.53
$126,797.02
$140,895.51
$154,993.99
($1,103.74)
($1,533.82)
($1,963.90)
($2,393.98)
($2,824.07)
($3,254.15)
($3,684.23)
($4,114.31)
-1.9%
-2.1%
-2.3%
-2.4%
-2.4%
-2.5%
-2.5%
-2.6%
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,341.22
8.72
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.005182
0.089403
0.043494
0.95
25.64
31.30
2.08
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
Per Bill
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,703.52
8.48
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.002825
0.089403
0.043494
0.72
5.57
37.49
3.71
0.0000%
# of Customers
1
1
1
2
1
1
3
6
1
2
1
1
1
3
3
3
1
1
1
1
-

Page 13 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19
S.C. 9 General Service Time-of-Use

10
10
10
10
10
10
10
10
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
1,460
2,190
2,920
3,650
4,380
5,110
5,840
6,570
Peak kWh
759
1,139
1,518
1,898
2,278
2,657
3,037
3,416
Off Peak kWh

701
1,051
1,402
1,752
2,102
2,453
2,803
3,154
Present Bill
$323.47
$394.61
$465.76
$536.90
$608.04
$679.19
$750.33
$821.48
Rate Year 1 Bill

$337.86
$406.56
$475.27
$543.98
$612.69
$681.39
$750.10
$818.81
Amount
$14.39
$11.95
$9.52
$7.08
$4.64
$2.21
($0.23)
($2.67)
Percent
4.4%
3.0%
2.0%
1.3%
0.8%
0.3%
0.0%
-0.3%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
$708.50
$886.36
$1,064.22
$1,242.08
$1,419.94
$1,597.80
$1,775.66
$1,953.52
$720.13
$891.90
$1,063.67
$1,235.43
$1,407.20
$1,578.97
$1,750.74
$1,922.51
$11.63
$5.54
($0.55)
($6.64)
($12.73)
($18.82)
($24.91)
($31.00)
1.6%
0.6%
-0.1%
-0.5%
-0.9%
-1.2%
-1.4%
-1.6%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$2,633.66
$3,345.10
$4,056.54
$4,767.97
$5,479.41
$6,190.85
$6,902.29
$7,613.73
$2,631.48
$3,318.56
$4,005.64
$4,692.72
$5,379.79
$6,066.87
$6,753.95
$7,441.03
($2.18)
($26.54)
($50.90)
($75.26)
($99.62)
($123.98)
($148.34)
($172.70)
-0.1%
-0.8%
-1.3%
-1.6%
-1.8%
-2.0%
-2.1%
-2.3%
200
200
200
200
200
200
200
200
20%
30%
40%
50%
60%
70%
80%
90%
29,200
43,800
58,400
73,000
87,600
102,200
116,800
131,400
15,184
22,776
30,368
37,960
45,552
53,144
60,736
68,328
14,016
21,024
28,032
35,040
42,048
49,056
56,064
63,072
$5,200.54
$6,623.41
$8,046.29
$9,469.17
$10,892.05
$12,314.93
$13,737.80
$15,160.68
$5,179.96
$6,554.11
$7,928.27
$9,302.43
$10,676.58
$12,050.74
$13,424.89
$14,799.05
($20.58)
($69.30)
($118.02)
($166.74)
($215.47)
($264.19)
($312.91)
($361.63)
-0.4%
-1.0%
-1.5%
-1.8%
-2.0%
-2.1%
-2.3%
-2.4%
Kw
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC09
20.61
10.26
0.01506
0.01506
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.005182
0.090645
0.043896
0.95
19.79
23.81
1.62
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC09
53.48
10.56
0.01408
0.01408
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.002825
0.090645
0.043896
0.72
3.08
23.88
1.85
0.0000%
# of Customers
3
10
18
23
26
12
10
19
3
8
18
20
30
37
24
14
1
2
12
19
28
24
23
16
1
2
1
2
1

Page 14 of 26
02/19/2016

Electric Rates
Delivery Only
kWh
100
200
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
3,000
Present Bill
$27.00
$31.22
$35.43
$39.65
$43.87
$48.08
$52.30
$56.52
$60.73
$64.95
$69.17
$73.38
$86.03
$107.11
$149.28
Rate Year 1 Bill

$26.99
$31.43
$35.87
$40.31
$44.75
$49.19
$53.63
$58.07
$62.50
$66.94
$71.38
$75.82
$89.14
$111.34
$155.73
Amount
Percent
($0.01)
0.0%
$0.21
0.7%
$0.43
1.2%
$0.66
1.7%
$0.88
2.0%
$1.10
2.3%
$1.33
2.5%
$1.55
2.7%
$1.77
2.9%
$1.99
3.1%
$2.22
3.2%
$2.44
3.3%
$3.11
3.6%
$4.22
3.9%
$6.45
4.3%
# of Customers
7,359
22,349
31,548
35,980
37,459
36,064
32,513
28,397
23,040
17,802
13,344
9,539
15,431
7,773
3,345
Present Bill
CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
21.38
0.03572
0.000578
0.003228
0.003454
0.003019
0.002020
(0.006698)
0.95
2.0408%
21.38
0.03790
0.000578
0.003228
0.003454
0.003019
0.002020
(0.006698)
0.72
2.0408%

Page 15 of 26
02/19/2016

Electric Rates
Delivery Only
kWh
Peak
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
210
280
350
420
490
560
630
700
1,050
1,400
1,750
2,100
2,800
3,500
4,200
4,900
Off Peak
90
120
150
180
210
240
270
300
450
600
750
900
1,200
1,500
1,800
2,100
Present Bill
$40.61
$45.20
$49.79
$54.38
$58.96
$63.55
$68.14
$72.73
$95.67
$118.61
$141.55
$164.49
$210.38
$256.26
$302.14
$348.02
Rate Year 1 Bill

$40.96
$45.74
$50.52
$55.30
$60.08
$64.86
$69.64
$74.42
$98.33
$122.23
$146.14
$170.05
$217.86
$265.67
$313.48
$361.29
Amount
Percent
$0.34
0.8%
$0.54
1.2%
$0.73
1.5%
$0.92
1.7%
$1.12
1.9%
$1.31
2.1%
$1.50
2.2%
$1.69
2.3%
$2.66
2.8%
$3.62
3.1%
$4.59
3.2%
$5.55
3.4%
$7.48
3.6%
$9.41
3.7%
$11.34
3.8%
$13.27
3.8%
Present Bill
CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
21.38
3.98
0.03863
0.03863
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.95
2.0408%
21.38
3.98
0.04052
0.04052
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.72
2.0408%
# of Customers
117
105
139
171
189
225
210
225
844
376
105
42
24
9
11
21

Page 16 of 26
02/19/2016

Electric Rates
Delivery Only
PSC No. 19
kWh
Peak
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
210
280
350
420
490
560
630
700
1,050
1,400
1,750
2,100
2,800
3,500
4,200
4,900
Off Peak
90
120
150
180
210
240
270
300
450
600
750
900
1,200
1,500
1,800
2,100
S.C. 4-II Residential Day/Night
Present Bill
$47.27
$52.90
$58.52
$64.15
$69.77
$75.40
$81.02
$86.65
$114.77
$142.90
$171.02
$199.15
$255.40
$311.65
$367.90
$424.15
Rate Year 1 Bill

$47.62
$53.45
$59.27
$65.09
$70.91
$76.73
$82.55
$88.37
$117.47
$146.57
$175.68
$204.78
$262.98
$321.19
$379.40
$437.60
Amount
Percent
$0.35
0.7%
$0.55
1.0%
$0.74
1.3%
$0.94
1.5%
$1.13
1.6%
$1.33
1.8%
$1.53
1.9%
$1.72
2.0%
$2.70
2.4%
$3.68
2.6%
$4.65
2.7%
$5.63
2.8%
$7.59
3.0%
$9.54
3.1%
$11.50
3.1%
$13.45
3.2%
Present Bill
CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-II
$
24.86
$
3.98
$
0.04879
$
0.04879
$
0.000578
$
0.003228
$
0.003454
$
0.003683
$
0.002090
$ (0.006698)
$
0.95
2.0408%
Rate Year 1 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-II
$
24.86
$
3.98
$
0.05071
$
0.05071
$
0.000578
$
0.003228
$
0.003454
$
0.003683
$
0.002090
$ (0.006698)
$
0.72
2.0408%
# of Customers
13
12
19
33
18
36
43
60
293
261
145
95
86
49
27
83

Page 17 of 26
02/19/2016

Electric Rates
Delivery Only
kWh
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
Present Bill
$34.30
$38.29
$42.28
$46.27
$50.26
$54.25
$58.24
$62.23
$82.18
$102.12
$122.07
$142.02
$181.92
$221.82
$261.71
$301.61
Rate Year 1 Bill

$34.79
$39.02
$43.25
$47.48
$51.71
$55.94
$60.17
$64.40
$85.55
$106.70
$127.85
$149.00
$191.31
$233.61
$275.91
$318.21
Amount
Percent
$0.49
1.4%
$0.73
1.9%
$0.97
2.3%
$1.21
2.6%
$1.45
2.9%
$1.69
3.1%
$1.93
3.3%
$2.17
3.5%
$3.38
4.1%
$4.58
4.5%
$5.78
4.7%
$6.98
4.9%
$9.39
5.2%
$11.79
5.3%
$14.20
5.4%
$16.60
5.5%
# of Customers
9,779
2,532
2,058
1,897
1,547
1,288
1,165
913
2,985
1,426
688
206
112
46
13
61
Present Bill
CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
21.38
0.02701
0.000578
0.003228
0.003454
0.003747
0.002080
(0.000200)
0.95
0.0000%
21.38
0.02941
0.000578
0.003228
0.003454
0.003747
0.002080
(0.000200)
0.72
0.0000%

Page 18 of 26
02/19/2016

Electric Rates
Delivery Only
PSC No. 19
Kw
$
$
$
$
$
$
$
$
Present Bill
1,138.15
1,163.92
1,189.69
1,215.46
1,241.22
1,266.99
1,292.76
1,318.53
$
$
$
$
$
$
$
$
1,188.70
1,214.47
1,240.24
1,266.01
1,291.78
1,317.55
1,343.31
1,369.08
Amount
Percent
$50.55
4.4%
$50.55
4.3%
$50.55
4.2%
$50.55
4.2%
$50.55
4.1%
$50.55
4.0%
$50.55
3.9%
$50.55
3.8%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
2,063.69
2,115.22
2,166.76
2,218.30
2,269.84
2,321.38
2,372.91
2,424.45
$
$
$
$
$
$
$
$
2,112.11
2,163.64
2,215.18
2,266.72
2,318.26
2,369.80
2,421.33
2,472.87
$48.42
$48.42
$48.42
$48.42
$48.42
$48.42
$48.42
$48.42
2.3%
2.3%
2.2%
2.2%
2.1%
2.1%
2.0%
2.0%
14
21
37
85
100
66
35
34
20%
30%
40%
50%
60%
70%
80%
90%
40,150
60,225
80,300
100,375
120,450
140,525
160,600
180,675
$
$
$
$
$
$
$
$
5,303.07
5,444.80
5,586.53
5,728.26
5,869.99
6,011.72
6,153.45
6,295.18
$
$
$
$
$
$
$
$
5,344.03
5,485.76
5,627.48
5,769.21
5,910.94
6,052.67
6,194.40
6,336.13
$40.96
$40.96
$40.96
$40.96
$40.96
$40.96
$40.96
$40.96
0.8%
0.8%
0.7%
0.7%
0.7%
0.7%
0.7%
0.7%
18
65
107
111
105
72
44
33
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
5,765.84
5,920.45
6,075.07
6,229.68
6,384.29
6,538.91
6,693.52
6,848.14
$
$
$
$
$
$
$
$
5,805.73
5,960.34
6,114.96
6,269.57
6,424.18
6,578.80
6,733.41
6,888.03
$39.89
$39.89
$39.89
$39.89
$39.89
$39.89
$39.89
$39.89
0.7%
0.7%
0.7%
0.6%
0.6%
0.6%
0.6%
0.6%
1
1
2
3
2
1
50
50
50
50
50
50
50
50
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
7,300
10,950
14,600
18,250
21,900
25,550
29,200
32,850
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
275
275
275
275
275
275
275
275
300
300
300
300
300
300
300
300
Rate Year 1 Bill
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
$
$
$
$
$
$
$
$
$
$
$
184.18
15.69
0.000578
0.003228
0.003454
1.13
0.66
(0.000200)
0.95
8.69
16.95
1.84
0.0000%
245.81
15.65
0.000578
0.003228
0.003454
1.13
0.66
(0.000200)
0.72
2.12
14.39
2.26
0.0000%
# of Customers
9
11
14
13
16
12
7
19

Page 19 of 26
02/19/2016

Electric Rates
Delivery Only
PSC No. 19

Kw
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
$
$
$
$
$
$
$
$
Present Bill
156.95
164.21
171.47
178.74
186.00
193.26
200.53
207.79
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
100
100
100
100
100
100
100
100
250
250
250
250
250
250
250
250
173.08
179.67
186.25
192.83
199.41
206.00
212.58
219.16
Amount
$16.14
$15.46
$14.77
$14.09
$13.41
$12.73
$12.05
$11.37
$
$
$
$
$
$
$
$
Percent
10.3%
9.4%
8.6%
7.9%
7.2%
6.6%
6.0%
5.5%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
532.26
568.57
604.89
641.21
677.53
713.84
750.16
786.48
$
$
$
$
$
$
$
$
551.69
584.60
617.51
650.42
683.34
716.25
749.16
782.07
$19.44
$16.03
$12.62
$9.22
$5.81
$2.40
($1.00)
($4.41)
3.7%
2.8%
2.1%
1.4%
0.9%
0.3%
-0.1%
-0.6%
584
1,067
1,224
1,126
799
497
199
214
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
1,939.66
2,084.93
2,230.20
2,375.47
2,520.74
2,666.01
2,811.28
2,956.55
$
$
$
$
$
$
$
$
1,971.48
2,103.12
2,234.76
2,366.40
2,498.04
2,629.68
2,761.33
2,892.97
$31.82
$18.19
$4.56
($9.07)
($22.70)
($36.33)
($49.95)
($63.58)
1.6%
0.9%
0.2%
-0.4%
-0.9%
-1.4%
-1.8%
-2.2%
199
326
448
442
425
265
115
41
20%
30%
40%
50%
60%
70%
80%
90%
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
$
$
$
$
$
$
$
$
4,754.47
5,117.65
5,480.82
5,844.00
6,207.17
6,570.35
6,933.52
7,296.70
$
$
$
$
$
$
$
$
4,811.05
5,140.15
5,469.25
5,798.36
6,127.46
6,456.56
6,785.66
7,114.77
$56.58
$22.51
($11.57)
($45.64)
($79.71)
($113.78)
($147.86)
($181.93)
1.2%
0.4%
-0.2%
-0.8%
-1.3%
-1.7%
-2.1%
-2.5%
1
2
2
5
3
2
-
Rate Year 1 Bill
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC07
$
48.19
$
14.81
$
0.01074
$
0.000578
$
0.003228
$
0.003454
$
1.05
$
0.002100
$
(0.000200)
$
0.95
$
3.04
$
9.42
$
1.52
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC07
$
66.69
$
15.25
$
0.00887
$
0.000578
$
0.003228
$
0.003454
$
1.05
$
0.002100
$
(0.000200)
$
0.72
$
1.10
$
8.12
$
1.80
0.0000%
# of Customers
102
35
43
17
27
24
16
75

Page 20 of 26
02/19/2016

Electric Rates
Delivery Only
Kw
Rate Year 1 Bill

$5,068.25
$5,197.10
$5,325.94
$5,454.79
$5,583.63
$5,712.48
$5,841.32
$5,970.17
Amount
Percent
$247.72
5.1%
$247.72
5.0%
$247.72
4.9%
$247.72
4.8%
$247.72
4.6%
$247.72
4.5%
$247.72
4.4%
$247.72
4.3%
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
Off Peak kWh

17,520
26,280
35,040
43,800
52,560
61,320
70,080
78,840
$
$
$
$
$
$
$
$
Present Bill
4,820.53
4,949.38
5,078.22
5,207.07
5,335.91
5,464.76
5,593.60
5,722.45
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
8,825.72
9,083.41
9,341.10
9,598.79
9,856.48
10,114.17
10,371.86
10,629.55
$9,117.80
$9,375.49
$9,633.18
$9,890.87
$10,148.56
$10,406.25
$10,663.94
$10,921.63
$292.08
$292.08
$292.08
$292.08
$292.08
$292.08
$292.08
$292.08
3.3%
3.2%
3.1%
3.0%
3.0%
2.9%
2.8%
2.7%
2
2
6
11
14
19
8
-
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
24,846.48
25,619.55
26,392.62
27,165.69
27,938.76
28,711.83
29,484.90
30,257.97
$25,315.98
$26,089.05
$26,862.12
$27,635.19
$28,408.26
$29,181.33
$29,954.40
$30,727.47
$469.50
$469.50
$469.50
$469.50
$469.50
$469.50
$469.50
$469.50
1.9%
1.8%
1.8%
1.7%
1.7%
1.6%
1.6%
1.6%
4
2
8
19
20
9
2
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$
$
$
$
$
$
$
$
32,856.86
33,887.62
34,918.38
35,949.14
36,979.90
38,010.66
39,041.42
40,072.18
$33,415.07
$34,445.83
$35,476.59
$36,507.35
$37,538.11
$38,568.87
$39,599.63
$40,630.39
$558.21
$558.21
$558.21
$558.21
$558.21
$558.21
$558.21
$558.21
1.7%
1.6%
1.6%
1.6%
1.5%
1.5%
1.4%
1.4%
4
7
1
1
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Pri
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
752.12
12.90
0.000578
0.003228
0.003454
1.41
0.001270
0.68
(0.000200)
0.95
27.17
33.01
2.09
0.0000%
SC08Pri
961.76
13.08
0.000578
0.003228
0.003454
1.41
0.001270
0.68
(0.000200)
0.72
7.21
43.80
5.22
0.0000%
# of Customers
1
1
3
7
6
5
2

Page 21 of 26
02/19/2016

Electric Rates
Delivery Only
Kw
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
Off Peak kWh

17,520
26,280
35,040
43,800
52,560
61,320
70,080
78,840
$
$
$
$
$
$
$
$
Present Bill
4,741.57
4,870.42
4,999.26
5,128.11
5,256.95
5,385.80
5,514.64
5,643.49
$4,952.64
$5,081.49
$5,210.33
$5,339.18
$5,468.02
$5,596.87
$5,725.71
$5,854.56
Amount
$211.07
$211.07
$211.07
$211.07
$211.07
$211.07
$211.07
$211.07
Percent
4.5%
4.3%
4.2%
4.1%
4.0%
3.9%
3.8%
3.7%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
8,834.26
9,091.95
9,349.64
9,607.33
9,865.02
10,122.71
10,380.40
10,638.09
$9,094.65
$9,352.34
$9,610.03
$9,867.72
$10,125.41
$10,383.10
$10,640.79
$10,898.48
$260.39
$260.39
$260.39
$260.39
$260.39
$260.39
$260.39
$260.39
2.9%
2.9%
2.8%
2.7%
2.6%
2.6%
2.5%
2.4%
2
7
33
52
57
29
15
4
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
25,205.02
25,978.09
26,751.16
27,524.23
28,297.30
29,070.37
29,843.44
30,616.51
$25,662.68
$26,435.75
$27,208.82
$27,981.89
$28,754.96
$29,528.03
$30,301.10
$31,074.17
$457.66
$457.66
$457.66
$457.66
$457.66
$457.66
$457.66
$457.66
1.8%
1.8%
1.7%
1.7%
1.6%
1.6%
1.5%
1.5%
1
2
7
19
17
15
12
4
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$
$
$
$
$
$
$
$
33,390.40
34,421.16
35,451.92
36,482.68
37,513.44
38,544.20
39,574.96
40,605.72
$33,946.69
$34,977.45
$36,008.21
$37,038.97
$38,069.73
$39,100.49
$40,131.25
$41,162.01
$556.29
$556.29
$556.29
$556.29
$556.29
$556.29
$556.29
$556.29
1.7%
1.6%
1.6%
1.5%
1.5%
1.4%
1.4%
1.4%
2
-
Rate Year 1 Bill
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Sec
589.54
13.26
0.000578
0.003228
0.003454
1.43
0.001270
0.65
(0.000200)
0.95
25.55
30.62
2.22
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Sec
763.33
13.46
0.000578
0.003228
0.003454
1.43
0.001270
0.65
(0.000200)
0.72
5.69
37.18
3.71
0.0000%
# of Customers
3
6
20
19
37
11
2
1

Page 22 of 26
02/19/2016

Electric Rates
Delivery Only
PSC No. 19
Kw
$8,021.60
$8,279.29
$8,536.98
$8,794.67
$9,052.36
$9,310.05
$9,567.74
$9,825.43
Amount
Percent
$363.30
4.7%
$363.30
4.6%
$363.30
4.4%
$363.30
4.3%
$363.30
4.2%
$363.30
4.1%
$363.30
3.9%
$363.30
3.8%
20,089.06
20,862.13
21,635.20
22,408.27
23,181.34
23,954.41
24,727.48
25,500.55
$20,458.43
$21,231.50
$22,004.57
$22,777.64
$23,550.71
$24,323.78
$25,096.85
$25,869.92
$369.37
$369.37
$369.37
$369.37
$369.37
$369.37
$369.37
$369.37
1.8%
1.8%
1.7%
1.6%
1.6%
1.5%
1.5%
1.4%
2
9
10
5
1
$
$
$
$
$
$
$
$
57,381.34
59,700.55
62,019.76
64,338.97
66,658.18
68,977.39
71,296.60
73,615.81
$57,768.92
$60,088.13
$62,407.34
$64,726.55
$67,045.76
$69,364.97
$71,684.18
$74,003.39
$387.58
$387.58
$387.58
$387.58
$387.58
$387.58
$387.58
$387.58
0.7%
0.6%
0.6%
0.6%
0.6%
0.6%
0.5%
0.5%
1
2
2
3
2
1
$
$
$
$
$
$
$
$
76,027.48
79,119.76
82,212.04
85,304.32
88,396.60
91,488.88
94,581.16
97,673.44
$76,424.17
$79,516.45
$82,608.73
$85,701.01
$88,793.29
$91,885.57
$94,977.85
$98,070.13
$396.69
$396.69
$396.69
$396.69
$396.69
$396.69
$396.69
$396.69
0.5%
0.5%
0.5%
0.5%
0.4%
0.4%
0.4%
0.4%
1
1
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
Present Bill
7,658.30
7,915.99
8,173.68
8,431.37
8,689.06
8,946.75
9,204.44
9,462.13
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
20%
30%
40%
50%
60%
70%
80%
90%
657,000
985,500
1,314,000
1,642,500
1,971,000
2,299,500
2,628,000
2,956,500
341,640
512,460
683,280
854,100
1,024,920
1,195,740
1,366,560
1,537,380
315,360
473,040
630,720
788,400
946,080
1,103,760
1,261,440
1,419,120
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
20%
30%
40%
50%
60%
70%
80%
90%
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
500
500
500
500
500
500
500
500
Rate Year 1 Bill
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-C
1,379.62
9.34
0.000578
0.003228
0.003454
1.20
0.001270
0.86
(0.000200)
0.95
27.24
33.22
1.89
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-C
1,737.63
9.35
0.000578
0.003228
0.003454
1.20
0.001270
0.86
(0.000200)
0.72
8.43
49.39
7.00
0.0000%
# of Customers
3
4
3
3
3
-

Page 23 of 26
02/19/2016

Electric Rates
Delivery Only
PSC No. 19 S.C. 8 Large General Service SubTransmission Industrial
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
Present Bill
7,355.43
7,613.12
7,870.81
8,128.50
8,386.19
8,643.88
8,901.57
9,159.26
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
20%
30%
40%
50%
60%
70%
80%
90%
657,000
985,500
1,314,000
1,642,500
1,971,000
2,299,500
2,628,000
2,956,500
341,640
512,460
683,280
854,100
1,024,920
1,195,740
1,366,560
1,537,380
315,360
473,040
630,720
788,400
946,080
1,103,760
1,261,440
1,419,120
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
20%
30%
40%
50%
60%
70%
80%
90%
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
500
500
500
500
500
500
500
500
$7,766.05
$8,023.74
$8,281.43
$8,539.12
$8,796.81
$9,054.50
$9,312.19
$9,569.88
Amount
$410.62
$410.62
$410.62
$410.62
$410.62
$410.62
$410.62
$410.62
Percent
5.6%
5.4%
5.2%
5.1%
4.9%
4.8%
4.6%
4.5%
19,056.19
19,829.26
20,602.33
21,375.40
22,148.47
22,921.54
23,694.61
24,467.68
$19,536.45
$20,309.52
$21,082.59
$21,855.66
$22,628.73
$23,401.80
$24,174.87
$24,947.94
$480.26
$480.26
$480.26
$480.26
$480.26
$480.26
$480.26
$480.26
2.5%
2.4%
2.3%
2.2%
2.2%
2.1%
2.0%
2.0%
2
3
6
3
2
3
$
$
$
$
$
$
$
$
54,158.47
56,477.68
58,796.89
61,116.10
63,435.31
65,754.52
68,073.73
70,392.94
$54,847.67
$57,166.88
$59,486.09
$61,805.30
$64,124.51
$66,443.72
$68,762.93
$71,082.14
$689.20
$689.20
$689.20
$689.20
$689.20
$689.20
$689.20
$689.20
1.3%
1.2%
1.2%
1.1%
1.1%
1.0%
1.0%
1.0%
1
1
1
3
3
6
2
$
$
$
$
$
$
$
$
71,709.61
74,801.89
77,894.17
80,986.45
84,078.73
87,171.01
90,263.29
93,355.57
$72,503.27
$75,595.55
$78,687.83
$81,780.11
$84,872.39
$87,964.67
$91,056.95
$94,149.23
$793.66
$793.66
$793.66
$793.66
$793.66
$793.66
$793.66
$793.66
1.1%
1.1%
1.0%
1.0%
0.9%
0.9%
0.9%
0.9%
1
1
2
1
Rate Year 1 Bill
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-I
1,428.56
8.53
0.000578
0.003228
0.003454
1.49
0.001270
0.65
(0.000200)
0.95
28.77
42.62
4.15
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-I
1,797.37
8.60
0.000578
0.003228
0.003454
1.49
0.001270
0.65
(0.000200)
0.72
11.28
61.34
10.13
0.0000%
# of Customers
1
1
2
3
2
3

Page 24 of 26
02/19/2016

Electric Rates
Delivery Only
Kw
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
Peak kWh
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
Off Peak kWh

420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
$
$
$
$
$
$
$
$
Present Bill
66,591.56
69,683.84
72,776.12
75,868.40
78,960.68
82,052.96
85,145.24
88,237.52
Rate Year 1 Bill

$67,972.00
$71,064.28
$74,156.56
$77,248.84
$80,341.12
$83,433.40
$86,525.68
$89,617.96
Amount
$1,380.44
$1,380.44
$1,380.44
$1,380.44
$1,380.44
$1,380.44
$1,380.44
$1,380.44
Percent
2.1%
2.0%
1.9%
1.8%
1.7%
1.7%
1.6%
1.6%
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
20%
30%
40%
50%
60%
70%
80%
90%
1,022,000
1,533,000
2,044,000
2,555,000
3,066,000
3,577,000
4,088,000
4,599,000
531,440
797,160
1,062,880
1,328,600
1,594,320
1,860,040
2,125,760
2,391,480
490,560
735,840
981,120
1,226,400
1,471,680
1,716,960
1,962,240
2,207,520
$
$
$
$
$
$
$
$
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
20%
30%
40%
50%
60%
70%
80%
90%
1,168,000
1,752,000
2,336,000
2,920,000
3,504,000
4,088,000
4,672,000
5,256,000
607,360
911,040
1,214,720
1,518,400
1,822,080
2,125,760
2,429,440
2,733,120
560,640
840,960
1,121,280
1,401,600
1,681,920
1,962,240
2,242,560
2,522,880
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
20%
30%
40%
50%
60%
70%
80%
90%
1,314,000
1,971,000
2,628,000
3,285,000
3,942,000
4,599,000
5,256,000
5,913,000
683,280
1,024,920
1,366,560
1,708,200
2,049,840
2,391,480
2,733,120
3,074,760
630,720
946,080
1,261,440
1,576,800
1,892,160
2,207,520
2,522,880
2,838,240
77,252.32
80,859.98
84,467.64
88,075.30
91,682.96
95,290.62
98,898.28
102,505.94
$78,753.45
$82,361.11
$85,968.77
$89,576.43
$93,184.09
$96,791.75
$100,399.41
$104,007.07
$1,501.13
$1,501.13
$1,501.13
$1,501.13
$1,501.13
$1,501.13
$1,501.13
$1,501.13
1.9%
1.9%
1.8%
1.7%
1.6%
1.6%
1.5%
1.5%
$
$
$
$
$
$
$
$
87,913.08
92,036.12
96,159.16
100,282.20
104,405.24
108,528.28
112,651.32
116,774.36
$89,534.91
$93,657.95
$97,780.99
$101,904.03
$106,027.07
$110,150.11
$114,273.15
$118,396.19
$1,621.83
$1,621.83
$1,621.83
$1,621.83
$1,621.83
$1,621.83
$1,621.83
$1,621.83
1.8%
1.8%
1.7%
1.6%
1.6%
1.5%
1.4%
1.4%
$
$
$
$
$
$
$
$
98,573.84
103,212.26
107,850.68
112,489.10
117,127.52
121,765.94
126,404.36
131,042.78
$100,316.36
$104,954.78
$109,593.20
$114,231.62
$118,870.04
$123,508.46
$128,146.88
$132,785.30
$1,742.52
$1,742.52
$1,742.52
$1,742.52
$1,742.52
$1,742.52
$1,742.52
$1,742.52
1.8%
1.7%
1.6%
1.5%
1.5%
1.4%
1.4%
1.3%
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Trn
2,541.96
8.13
0.000578
0.003228
0.003454
1.11
0.001270
0.39
(0.000200)
0.95
29.52
48.76
5.81
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Trn
3,151.94
8.25
0.000578
0.003228
0.003454
1.11
0.001270
0.39
(0.000200)
0.72
18.84
93.83
17.95
0.0000%
# of Customers
1
-

Page 25 of 26
02/19/2016

Electric Rates
Delivery Only
Kw
$4,644.37
$4,773.21
$4,902.06
$5,030.90
$5,159.75
$5,288.59
$5,417.44
$5,546.28
Amount
Percent
$290.49
6.7%
$290.49
6.5%
$290.49
6.3%
$290.49
6.1%
$290.49
6.0%
$290.49
5.8%
$290.49
5.7%
$290.49
5.5%
7,306.57
7,564.26
7,821.95
8,079.64
8,337.33
8,595.02
8,852.71
9,110.40
$7,537.72
$7,795.41
$8,053.10
$8,310.79
$8,568.48
$8,826.17
$9,083.86
$9,341.55
$231.15
$231.15
$231.15
$231.15
$231.15
$231.15
$231.15
$231.15
3.2%
3.1%
3.0%
2.9%
2.8%
2.7%
2.6%
2.5%
1
3
6
1
2
1
$
$
$
$
$
$
$
$
25,022.71
26,053.47
27,084.23
28,114.99
29,145.75
30,176.51
31,207.27
32,238.03
$24,897.82
$25,928.58
$26,959.34
$27,990.10
$29,020.86
$30,051.62
$31,082.38
$32,113.14
($124.89)
($124.89)
($124.89)
($124.89)
($124.89)
($124.89)
($124.89)
($124.89)
-0.5%
-0.5%
-0.5%
-0.4%
-0.4%
-0.4%
-0.4%
-0.4%
1
1
3
3
3
1
1
$
$
$
$
$
$
$
$
30,928.09
32,216.54
33,504.99
34,793.44
36,081.89
37,370.34
38,658.79
39,947.24
$30,684.52
$31,972.97
$33,261.42
$34,549.87
$35,838.32
$37,126.77
$38,415.22
$39,703.67
($243.57)
($243.57)
($243.57)
($243.57)
($243.57)
($243.57)
($243.57)
($243.57)
-0.8%
-0.8%
-0.7%
-0.7%
-0.7%
-0.7%
-0.6%
-0.6%
1
1
-
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
Off Peak kWh

17,520
26,280
35,040
43,800
52,560
61,320
70,080
78,840
$
$
$
$
$
$
$
$
Present Bill
4,353.88
4,482.73
4,611.57
4,740.42
4,869.26
4,998.11
5,126.95
5,255.80
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
20%
30%
40%
50%
60%
70%
80%
90%
365,000
547,500
730,000
912,500
1,095,000
1,277,500
1,460,000
1,642,500
189,800
284,700
379,600
474,500
569,400
664,300
759,200
854,100
175,200
262,800
350,400
438,000
525,600
613,200
700,800
788,400
Rate Year 1 Bill
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,341.22
8.72
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.95
25.64
31.30
2.08
0.0000%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,703.52
8.48
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.72
5.57
37.49
3.71
0.0000%
# of Customers
1
1
1
2
1
-

Page 26 of 26
02/19/2016

Electric Rates
Delivery Only
PSC No. 19

Kw
10
10
10
10
10
10
10
10
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
1,460
2,190
2,920
3,650
4,380
5,110
5,840
6,570
Peak kWh
759
1,139
1,518
1,898
2,278
2,657
3,037
3,416
Off Peak kWh

701
1,051
1,402
1,752
2,102
2,453
2,803
3,154
$
$
$
$
$
$
$
$
Present Bill
216.32
233.89
251.46
269.04
286.61
304.18
321.75
339.32
$234.15
$251.01
$267.86
$284.72
$301.57
$318.43
$335.28
$352.14
Amount
$17.83
$17.11
$16.40
$15.68
$14.96
$14.25
$13.53
$12.82
Percent
8.2%
7.3%
6.5%
5.8%
5.2%
4.7%
4.2%
3.8%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
$
$
$
$
$
$
$
$
440.64
484.56
528.49
572.42
616.35
660.27
704.20
748.13
$460.86
$503.00
$545.14
$587.28
$629.42
$671.56
$713.69
$755.83
$20.23
$18.44
$16.65
$14.86
$13.07
$11.28
$9.49
$7.70
4.6%
3.8%
3.2%
2.6%
2.1%
1.7%
1.3%
1.0%
3
8
18
20
30
37
24
14
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$
$
$
$
$
$
$
$
1,562.20
1,737.91
1,913.62
2,089.34
2,265.05
2,440.76
2,616.47
2,792.18
$1,594.43
$1,762.99
$1,931.54
$2,100.09
$2,268.65
$2,437.20
$2,605.75
$2,774.31
$32.23
$25.07
$17.92
$10.76
$3.60
($3.56)
($10.71)
($17.87)
2.1%
1.4%
0.9%
0.5%
0.2%
-0.1%
-0.4%
-0.6%
1
2
12
19
28
24
23
16
200
200
200
200
200
200
200
200
20%
30%
40%
50%
60%
70%
80%
90%
29,200
43,800
58,400
73,000
87,600
102,200
116,800
131,400
15,184
22,776
30,368
37,960
45,552
53,144
60,736
68,328
14,016
21,024
28,032
35,040
42,048
49,056
56,064
63,072
$
$
$
$
$
$
$
$
3,057.62
3,409.05
3,760.47
4,111.89
4,463.31
4,814.73
5,166.16
5,517.58
$3,105.86
$3,442.97
$3,780.07
$4,117.18
$4,454.29
$4,791.39
$5,128.50
$5,465.61
$48.24
$33.92
$19.60
$5.29
($9.03)
($23.34)
($37.66)
($51.97)
1.6%
1.0%
0.5%
0.1%
-0.2%
-0.5%
-0.7%
-0.9%
1
2
1
2
1
Rate Year 1 Bill
Present Bill
CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC09
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
20.61
10.26
0.01506
0.01506
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.95
19.79
23.81
1.62
0.0000%
SC09
53.48
10.56
0.01408
0.01408
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.72
3.08
23.88
1.85
0.0000%
# of Customers
3
10
18
23
26
12
10
19

Page 1 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19
kWh
100
200
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
3,000
Rate Year 1 Bill

$34.81
$47.07
$59.33
$71.59
$83.85
$96.11
$108.38
$120.64
$132.90
$145.16
$157.42
$169.68
$206.46
$267.76
$390.37
S.C. 1 Residential
Rate Year 2 Bill

$35.21
$47.87
$60.53
$73.19
$85.85
$98.50
$111.16
$123.82
$136.48
$149.14
$161.80
$174.46
$212.43
$275.73
$402.32
Amount
Percent
$0.40
1.1%
$0.80
1.7%
$1.19
2.0%
$1.59
2.2%
$1.99
2.4%
$2.39
2.5%
$2.79
2.6%
$3.19
2.6%
$3.58
2.7%
$3.98
2.7%
$4.38
2.8%
$4.78
2.8%
$5.97
2.9%
$7.97
3.0%
$11.95
3.1%
# of Customers
7,359
22,349
31,548
35,980
37,459
36,064
32,513
28,397
23,040
17,802
13,344
9,539
15,431
7,773
3,345
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
$
$
21.38
0.03790
0.000578
0.003228
0.003454
0.003019
0.002020
(0.006698)
0.004210
0.074003
0.72
2.0408%
21.38
0.04181
0.000578
0.003228
0.003454
0.003019
0.002020
(0.006698)
0.004210
0.074003
0.72
2.0408%

Page 2 of 26
02/19/2016

Electric Rates
Including Supply
kWh
Peak
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
210
280
350
420
490
560
630
700
1,050
1,400
1,750
2,100
2,800
3,500
4,200
4,900
Off Peak
90
120
150
180
210
240
270
300
450
600
750
900
1,200
1,500
1,800
2,100
Rate Year 1 Bill

$68.12
$81.95
$95.79
$109.62
$123.46
$137.29
$151.13
$164.96
$234.14
$303.31
$372.49
$441.66
$580.02
$718.37
$856.72
$995.07
Rate Year 2 Bill

$69.15
$83.33
$97.51
$111.69
$125.87
$140.05
$154.23
$168.41
$239.31
$310.21
$381.11
$452.01
$593.81
$735.61
$877.41
$1,019.21
Amount
Percent
$1.03
1.5%
$1.38
1.7%
$1.72
1.8%
$2.07
1.9%
$2.41
2.0%
$2.76
2.0%
$3.10
2.1%
$3.45
2.1%
$5.17
2.2%
$6.90
2.3%
$8.62
2.3%
$10.35
2.3%
$13.80
2.4%
$17.24
2.4%
$20.69
2.4%
$24.14
2.4%
Rate Year 1 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
$
$
$
21.38
3.98
0.04052
0.04052
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.004210
0.100778
0.052617
0.72
2.0408%
21.38
3.98
0.04390
0.04390
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.004210
0.100778
0.052617
0.72
2.0408%
# of Customers
117
105
139
171
189
225
210
225
844
376
105
42
24
9
11
21

Page 3 of 26
02/19/2016

Electric Rates
Including Supply
kWh
Peak
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
210
280
350
420
490
560
630
700
1,050
1,400
1,750
2,100
2,800
3,500
4,200
4,900
Off Peak
90
120
150
180
210
240
270
300
450
600
750
900
1,200
1,500
1,800
2,100
Rate Year 1 Bill

$74.79
$89.66
$104.54
$119.41
$134.28
$149.16
$164.03
$178.91
$253.28
$327.65
$402.03
$476.40
$625.14
$773.89
$922.63
$1,071.38
Rate Year 2 Bill

$75.84
$91.06
$106.29
$121.51
$136.74
$151.96
$167.19
$182.41
$258.53
$334.66
$410.78
$486.90
$639.15
$791.40
$943.65
$1,095.89
Amount
Percent
$1.05
1.4%
$1.40
1.6%
$1.75
1.7%
$2.10
1.8%
$2.45
1.8%
$2.80
1.9%
$3.15
1.9%
$3.50
2.0%
$5.25
2.1%
$7.00
2.1%
$8.75
2.2%
$10.51
2.2%
$14.01
2.2%
$17.51
2.3%
$21.01
2.3%
$24.51
2.3%
Rate Year 1 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-II
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-II
$
$
$
$
$
$
$
$
$
$
$
$
$
$
24.86
3.98
0.05071
0.05071
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.004210
0.100778
0.052617
0.72
2.0408%
24.86
3.98
0.05414
0.05414
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.004210
0.100778
0.052617
0.72
2.0408%
# of Customers
13
12
19
33
18
36
43
60
293
261
145
95
86
49
27
83

Page 4 of 26
02/19/2016

Electric Rates
Including Supply
kWh
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
Rate Year 1 Bill

$58.60
$70.77
$82.93
$95.10
$107.27
$119.43
$131.60
$143.77
$204.60
$265.43
$326.26
$387.10
$508.76
$630.43
$752.09
$873.76
Rate Year 2 Bill

$59.65
$72.17
$84.69
$97.21
$109.72
$122.24
$134.76
$147.28
$209.86
$272.45
$335.04
$397.63
$522.80
$647.98
$773.15
$898.33
Amount
Percent
$1.05
1.8%
$1.40
2.0%
$1.75
2.1%
$2.11
2.2%
$2.46
2.3%
$2.81
2.4%
$3.16
2.4%
$3.51
2.4%
$5.26
2.6%
$7.02
2.6%
$8.77
2.7%
$10.53
2.7%
$14.04
2.8%
$17.55
2.8%
$21.06
2.8%
$24.57
2.8%
# of Customers
9,779
2,532
2,058
1,897
1,547
1,288
1,165
913
2,985
1,426
688
206
112
46
13
61
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
$
$
21.38
0.02941
0.000578
0.003228
0.003454
0.003747
0.002080
(0.000200)
0.004210
0.075154
0.72
0.0000%
21.38
0.03292
0.000578
0.003228
0.003454
0.003747
0.002080
(0.000200)
0.004210
0.075154
0.72
0.0000%

Page 5 of 26
02/19/2016

Electric Rates
Including Supply
Kw
kWh
7,300
10,950
14,600
18,250
21,900
25,550
29,200
32,850
$1,772.34
$2,060.56
$2,348.77
$2,636.98
$2,925.19
$3,213.41
$3,501.62
$3,789.83
Amount
$58.76
$58.76
$58.76
$58.76
$58.76
$58.76
$58.76
$58.76
Percent
3.4%
2.9%
2.6%
2.3%
2.0%
1.9%
1.7%
1.6%
50
50
50
50
50
50
50
50
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
Rate Year 1 Bill

$1,713.59
$2,001.80
$2,290.01
$2,578.22
$2,866.44
$3,154.65
$3,442.86
$3,731.07
Rate Year 2 Bill
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$3,161.88
$3,738.30
$4,314.73
$4,891.15
$5,467.58
$6,044.00
$6,620.43
$7,196.85
$3,264.54
$3,840.97
$4,417.39
$4,993.82
$5,570.24
$6,146.67
$6,723.09
$7,299.52
$102.66
$102.66
$102.66
$102.66
$102.66
$102.66
$102.66
$102.66
3.2%
2.7%
2.4%
2.1%
1.9%
1.7%
1.6%
1.4%
275
275
275
275
275
275
275
275
20%
30%
40%
50%
60%
70%
80%
90%
40,150
60,225
80,300
100,375
120,450
140,525
160,600
180,675
$8,230.90
$9,816.07
$11,401.24
$12,986.41
$14,571.58
$16,156.74
$17,741.91
$19,327.08
$8,487.25
$10,072.41
$11,657.58
$13,242.75
$14,827.92
$16,413.09
$17,998.25
$19,583.42
$256.34
$256.34
$256.34
$256.34
$256.34
$256.34
$256.34
$256.34
3.1%
2.6%
2.2%
2.0%
1.8%
1.6%
1.4%
1.3%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$8,955.05
$10,684.32
$12,413.60
$14,142.87
$15,872.15
$17,601.42
$19,330.70
$21,059.97
$9,233.35
$10,962.62
$12,691.89
$14,421.17
$16,150.44
$17,879.72
$19,608.99
$21,338.27
$278.30
$278.30
$278.30
$278.30
$278.30
$278.30
$278.30
$278.30
3.1%
2.6%
2.2%
2.0%
1.8%
1.6%
1.4%
1.3%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
260.66
$
16.525512
$
0.000578
$
0.003228
$
0.003454
$
1.13
$
0.66
$
(0.000200)
$
0.002825
$
0.069077
$
0.72
$
2.12
$
14.39
$
2.26
0.0000%
245.81
15.64735
0.000578
0.003228
0.003454
1.13
0.66
(0.000200)
0.002825
0.069077
0.72
2.12
14.39
2.26
0.0000%
# of Customers
9
11
14
13
16
12
7
19
14
21
37
85
100
66
35
34
18
65
107
111
105
72
44
33
1
1
2
3
2
1

Page 6 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19
Kw
kWh
Rate Year 2 Bill
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 1 Bill

$226.50
$259.79
$293.08
$326.38
$359.67
$392.96
$426.25
$459.54
Amount
Percent
$9.99
4.4%
$9.99
3.8%
$9.99
3.4%
$9.99
3.1%
$9.99
2.8%
$9.99
2.5%
$9.99
2.3%
$9.99
2.2%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$818.78
$985.24
$1,151.69
$1,318.15
$1,484.60
$1,651.06
$1,817.52
$1,983.97
$848.57
$1,015.03
$1,181.48
$1,347.94
$1,514.39
$1,680.85
$1,847.30
$2,013.76
$29.79
$29.79
$29.79
$29.79
$29.79
$29.79
$29.79
$29.79
3.6%
3.0%
2.6%
2.3%
2.0%
1.8%
1.6%
1.5%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$3,039.84
$3,705.66
$4,371.48
$5,037.30
$5,703.12
$6,368.94
$7,034.76
$7,700.58
$3,143.86
$3,809.68
$4,475.50
$5,141.32
$5,807.14
$6,472.96
$7,138.78
$7,804.60
$104.02
$104.02
$104.02
$104.02
$104.02
$104.02
$104.02
$104.02
3.4%
2.8%
2.4%
2.1%
1.8%
1.6%
1.5%
1.4%
250
250
250
250
250
250
250
250
20%
30%
40%
50%
60%
70%
80%
90%
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
$7,481.95
$9,146.50
$10,811.05
$12,475.60
$14,140.15
$15,804.71
$17,469.26
$19,133.81
$7,734.43
$9,398.98
$11,063.53
$12,728.08
$14,392.64
$16,057.19
$17,721.74
$19,386.29
$252.48
$252.48
$252.48
$252.48
$252.48
$252.48
$252.48
$252.48
3.4%
2.8%
2.3%
2.0%
1.8%
1.6%
1.4%
1.3%
$236.50
$269.79
$303.08
$336.37
$369.66
$402.95
$436.24
$469.53
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC07
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC07
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
66.69
15.25
0.00887
0.000578
0.003228
0.003454
1.05
0.002100
(0.000200)
0.002825
0.070350
0.72
1.10
8.12
1.80
0.0000%
71.73
16.24
0.00887
0.000578
0.003228
0.003454
1.05
0.002100
(0.000200)
0.002825
0.070350
0.72
1.10
8.12
1.80
0.0000%
# of Customers
102
35
43
17
27
24
16
75
584
1,067
1,224
1,126
799
497
199
214
199
326
448
442
425
265
115
41
1
2
2
5
3
2
-

Page 7 of 26
02/19/2016

Electric Rates
Including Supply
Kw
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
Off Peak kWh

17,520
26,280
35,040
43,800
52,560
61,320
70,080
78,840
Rate Year 1 Bill

$7,587.60
$8,976.13
$10,364.65
$11,753.17
$13,141.69
$14,530.21
$15,918.73
$17,307.25
Rate Year 2 Bill
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$7,831.35
$9,219.87
$10,608.39
$11,996.91
$13,385.43
$14,773.95
$16,162.47
$17,550.99
Amount
$243.74
$243.74
$243.74
$243.74
$243.74
$243.74
$243.74
$243.74
Percent
3.2%
2.7%
2.4%
2.1%
1.9%
1.7%
1.5%
1.4%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$14,156.50
$16,933.54
$19,710.59
$22,487.63
$25,264.67
$28,041.71
$30,818.75
$33,595.80
$14,586.11
$17,363.15
$20,140.19
$22,917.24
$25,694.28
$28,471.32
$31,248.36
$34,025.40
$429.61
$429.61
$429.61
$429.61
$429.61
$429.61
$429.61
$429.61
3.0%
2.5%
2.2%
1.9%
1.7%
1.5%
1.4%
1.3%
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$40,432.09
$48,763.22
$57,094.34
$65,425.47
$73,756.59
$82,087.72
$90,418.85
$98,749.97
$41,605.17
$49,936.30
$58,267.42
$66,598.55
$74,929.67
$83,260.80
$91,591.92
$99,923.05
$1,173.08
$1,173.08
$1,173.08
$1,173.08
$1,173.08
$1,173.08
$1,173.08
$1,173.08
2.9%
2.4%
2.1%
1.8%
1.6%
1.4%
1.3%
1.2%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$53,569.89
$64,678.05
$75,786.22
$86,894.39
$98,002.56
$109,110.72
$120,218.89
$131,327.06
$55,114.70
$66,222.87
$77,331.03
$88,439.20
$99,547.37
$110,655.54
$121,763.70
$132,871.87
$1,544.81
$1,544.81
$1,544.81
$1,544.81
$1,544.81
$1,544.81
$1,544.81
$1,544.81
2.9%
2.4%
2.0%
1.8%
1.6%
1.4%
1.3%
1.2%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Pri
961.76
13.08
0.000578
0.003228
0.003454
1.41
0.001270
0.68
(0.000200)
0.002825
0.087871
0.042719
0.72
7.21
43.80
5.22
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
Per Bill
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Pri
1,019.63
13.82
0.000578
0.003228
0.003454
1.41
0.001270
0.68
(0.000200)
0.002825
0.087871
0.042719
0.72
7.21
43.80
5.22
0.0000%
# of Customers
1
1
3
7
6
5
2
2
2
6
11
14
19
8
4
2
8
19
20
9
2
4
7
1
1

Page 8 of 26
02/19/2016

Electric Rates
Including Supply
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
Off Peak kWh

17,520
26,280
35,040
43,800
52,560
61,320
70,080
78,840
Rate Year 1 Bill

$7,515.13
$8,925.23
$10,335.32
$11,745.41
$13,155.50
$14,565.60
$15,975.69
$17,385.78
Rate Year 2 Bill
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$7,751.52
$9,161.61
$10,571.70
$11,981.79
$13,391.89
$14,801.98
$16,212.07
$17,622.16
Amount
Percent
$236.38
3.1%
$236.38
2.6%
$236.38
2.3%
$236.38
2.0%
$236.38
1.8%
$236.38
1.6%
$236.38
1.5%
$236.38
1.4%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$14,219.64
$17,039.82
$19,860.01
$22,680.19
$25,500.38
$28,320.56
$31,140.75
$33,960.93
$14,646.53
$17,466.72
$20,286.90
$23,107.09
$25,927.27
$28,747.46
$31,567.64
$34,387.83
$426.90
$426.90
$426.90
$426.90
$426.90
$426.90
$426.90
$426.90
3.0%
2.5%
2.1%
1.9%
1.7%
1.5%
1.4%
1.3%
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$41,037.65
$49,498.20
$57,958.76
$66,419.31
$74,879.87
$83,340.42
$91,800.98
$100,261.53
$42,226.61
$50,687.17
$59,147.72
$67,608.27
$76,068.83
$84,529.38
$92,989.94
$101,450.49
$1,188.96
$1,188.96
$1,188.96
$1,188.96
$1,188.96
$1,188.96
$1,188.96
$1,188.96
2.9%
2.4%
2.1%
1.8%
1.6%
1.4%
1.3%
1.2%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$54,446.65
$65,727.39
$77,008.13
$88,288.87
$99,569.61
$110,850.35
$122,131.09
$133,411.83
$56,016.65
$67,297.39
$78,578.13
$89,858.87
$101,139.61
$112,420.35
$123,701.09
$134,981.83
$1,570.00
$1,570.00
$1,570.00
$1,570.00
$1,570.00
$1,570.00
$1,570.00
$1,570.00
2.9%
2.4%
2.0%
1.8%
1.6%
1.4%
1.3%
1.2%
Kw
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Sec
763.33
13.46
0.000578
0.003228
0.003454
1.43
0.001270
0.65
(0.000200)
0.002825
0.089437
0.043485
0.72
5.69
37.18
3.71
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Sec
809.19
14.22
0.000578
0.003228
0.003454
1.43
0.001270
0.65
(0.000200)
0.002825
0.089437
0.043485
0.72
5.69
37.18
3.71
0.0000%
# of Customers
3
6
20
19
37
11
2
1
2
7
33
52
57
29
15
4
1
2
7
19
17
15
12
4
2
-

Page 9 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19
Kw

Amount
Percent
$368.96
2.8%
$368.96
2.3%
$368.96
2.0%
$368.96
1.7%
$368.96
1.5%
$368.96
1.4%
$368.96
1.2%
$368.96
1.1%
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
Rate Year 1 Bill

$13,132.75
$15,946.01
$18,759.28
$21,572.54
$24,385.81
$27,199.07
$30,012.33
$32,825.60
Rate Year 2 Bill

$13,501.71
$16,314.97
$19,128.23
$21,941.50
$24,754.76
$27,568.03
$30,381.29
$33,194.56
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$35,791.88
$44,231.67
$52,671.46
$61,111.26
$69,551.05
$77,990.84
$86,430.64
$94,870.43
$36,693.35
$45,133.14
$53,572.94
$62,012.73
$70,452.52
$78,892.32
$87,332.11
$95,771.90
$901.47
$901.47
$901.47
$901.47
$901.47
$901.47
$901.47
$901.47
2.5%
2.0%
1.7%
1.5%
1.3%
1.2%
1.0%
1.0%
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
20%
30%
40%
50%
60%
70%
80%
90%
657,000
985,500
1,314,000
1,642,500
1,971,000
2,299,500
2,628,000
2,956,500
341,640
512,460
683,280
854,100
1,024,920
1,195,740
1,366,560
1,537,380
315,360
473,040
630,720
788,400
946,080
1,103,760
1,261,440
1,419,120
$103,769.27
$129,088.65
$154,408.03
$179,727.41
$205,046.79
$230,366.17
$255,685.55
$281,004.93
$106,268.29
$131,587.67
$156,907.05
$182,226.43
$207,545.81
$232,865.19
$258,184.57
$283,503.95
$2,499.02
$2,499.02
$2,499.02
$2,499.02
$2,499.02
$2,499.02
$2,499.02
$2,499.02
2.4%
1.9%
1.6%
1.4%
1.2%
1.1%
1.0%
0.9%
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
20%
30%
40%
50%
60%
70%
80%
90%
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
$137,757.96
$171,517.13
$205,276.31
$239,035.48
$272,794.65
$306,553.83
$340,313.00
$374,072.18
$141,055.76
$174,814.93
$208,574.10
$242,333.28
$276,092.45
$309,851.62
$343,610.80
$377,369.97
$3,297.80
$3,297.80
$3,297.80
$3,297.80
$3,297.80
$3,297.80
$3,297.80
$3,297.80
2.4%
1.9%
1.6%
1.4%
1.2%
1.1%
1.0%
0.9%
500
500
500
500
500
500
500
500
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-C
1,737.63
9.35
0.000578
0.003228
0.003454
1.20
0.001270
0.86
(0.000200)
0.002825
0.089677
0.042830
0.72
8.43
49.39
7.00
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-C
1,840.33
9.88
0.000578
0.003228
0.003454
1.20
0.001270
0.86
(0.000200)
0.002825
0.089677
0.042830
0.72
8.43
49.39
7.00
0.0000%
# of Customers
3
4
3
3
3
2
9
10
5
1
1
2
2
3
2
1
1
1

Page 10 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19
Kw

Amount
Percent
$354.78
2.8%
$354.78
2.3%
$354.78
2.0%
$354.78
1.7%
$354.78
1.5%
$354.78
1.4%
$354.78
1.2%
$354.78
1.1%
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
Rate Year 1 Bill

$12,676.93
$15,390.06
$18,103.19
$20,816.33
$23,529.46
$26,242.59
$28,955.72
$31,668.85
Rate Year 2 Bill

$13,031.71
$15,744.84
$18,457.97
$21,171.11
$23,884.24
$26,597.37
$29,310.50
$32,023.63
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$34,269.10
$42,408.50
$50,547.89
$58,687.29
$66,826.69
$74,966.08
$83,105.48
$91,244.87
$35,117.57
$43,256.97
$51,396.36
$59,535.76
$67,675.15
$75,814.55
$83,953.95
$92,093.34
$848.47
$848.47
$848.47
$848.47
$848.47
$848.47
$848.47
$848.47
2.5%
2.0%
1.7%
1.4%
1.3%
1.1%
1.0%
0.9%
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
20%
30%
40%
50%
60%
70%
80%
90%
657,000
985,500
1,314,000
1,642,500
1,971,000
2,299,500
2,628,000
2,956,500
341,640
512,460
683,280
854,100
1,024,920
1,195,740
1,366,560
1,537,380
315,360
473,040
630,720
788,400
946,080
1,103,760
1,261,440
1,419,120
$99,045.62
$123,463.81
$147,881.99
$172,300.18
$196,718.37
$221,136.55
$245,554.74
$269,972.93
$101,375.16
$125,793.35
$150,211.53
$174,629.72
$199,047.91
$223,466.09
$247,884.28
$272,302.46
$2,329.54
$2,329.54
$2,329.54
$2,329.54
$2,329.54
$2,329.54
$2,329.54
$2,329.54
2.4%
1.9%
1.6%
1.4%
1.2%
1.1%
0.9%
0.9%
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
20%
30%
40%
50%
60%
70%
80%
90%
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
$131,433.88
$163,991.46
$196,549.04
$229,106.62
$261,664.21
$294,221.79
$326,779.37
$359,336.95
$134,503.95
$167,061.53
$199,619.12
$232,176.70
$264,734.28
$297,291.86
$329,849.44
$362,407.03
$3,070.08
$3,070.08
$3,070.08
$3,070.08
$3,070.08
$3,070.08
$3,070.08
$3,070.08
2.3%
1.9%
1.6%
1.3%
1.2%
1.0%
0.9%
0.9%
500
500
500
500
500
500
500
500
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-I
1,797.37
8.60
0.000578
0.003228
0.003454
1.49
0.001270
0.65
(0.000200)
0.002825
0.084693
0.042514
0.72
11.28
61.34
10.13
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-I
1,905.31
9.09
0.000578
0.003228
0.003454
1.49
0.001270
0.65
(0.000200)
0.002825
0.084693
0.042514
0.72
11.28
61.34
10.13
0.0000%
# of Customers
1
1
2
3
2
3
2
3
6
3
2
3
1
1
1
3
3
6
2
1
1
2
1

Page 11 of 26
02/19/2016

Electric Rates
Including Supply
Kw
kWh
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
Peak kWh
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
Off Peak kWh

420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
Rate Year 1 Bill

$126,902.60
$159,460.19
$192,017.77
$224,575.35
$257,132.93
$289,690.51
$322,248.10
$354,805.68
Rate Year 2 Bill
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$129,991.60
$162,549.18
$195,106.76
$227,664.34
$260,221.92
$292,779.51
$325,337.09
$357,894.67
Amount
$3,088.99
$3,088.99
$3,088.99
$3,088.99
$3,088.99
$3,088.99
$3,088.99
$3,088.99
Percent
2.4%
1.9%
1.6%
1.4%
1.2%
1.1%
1.0%
0.9%
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
20%
30%
40%
50%
60%
70%
80%
90%
1,022,000
1,533,000
2,044,000
2,555,000
3,066,000
3,577,000
4,088,000
4,599,000
531,440
797,160
1,062,880
1,328,600
1,594,320
1,860,040
2,125,760
2,391,480
490,560
735,840
981,120
1,226,400
1,471,680
1,716,960
1,962,240
2,207,520
$147,505.82
$185,489.67
$223,473.52
$261,457.36
$299,441.21
$337,425.05
$375,408.90
$413,392.75
$151,077.63
$189,061.48
$227,045.32
$265,029.17
$303,013.02
$340,996.86
$378,980.71
$416,964.55
$3,571.81
$3,571.81
$3,571.81
$3,571.81
$3,571.81
$3,571.81
$3,571.81
$3,571.81
2.4%
1.9%
1.6%
1.4%
1.2%
1.1%
1.0%
0.9%
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
20%
30%
40%
50%
60%
70%
80%
90%
1,168,000
1,752,000
2,336,000
2,920,000
3,504,000
4,088,000
4,672,000
5,256,000
607,360
911,040
1,214,720
1,518,400
1,822,080
2,125,760
2,429,440
2,733,120
560,640
840,960
1,121,280
1,401,600
1,681,920
1,962,240
2,242,560
2,522,880
$168,109.04
$211,519.15
$254,929.26
$298,339.37
$341,749.48
$385,159.59
$428,569.70
$471,979.81
$172,163.67
$215,573.78
$258,983.89
$302,394.00
$345,804.11
$389,214.22
$432,624.33
$476,034.44
$4,054.63
$4,054.63
$4,054.63
$4,054.63
$4,054.63
$4,054.63
$4,054.63
$4,054.63
2.4%
1.9%
1.6%
1.4%
1.2%
1.1%
0.9%
0.9%
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
20%
30%
40%
50%
60%
70%
80%
90%
1,314,000
1,971,000
2,628,000
3,285,000
3,942,000
4,599,000
5,256,000
5,913,000
683,280
1,024,920
1,366,560
1,708,200
2,049,840
2,391,480
2,733,120
3,074,760
630,720
946,080
1,261,440
1,576,800
1,892,160
2,207,520
2,522,880
2,838,240
$188,712.26
$237,548.64
$286,385.01
$335,221.38
$384,057.76
$432,894.13
$481,730.50
$530,566.88
$193,249.71
$242,086.08
$290,922.45
$339,758.83
$388,595.20
$437,431.57
$486,267.95
$535,104.32
$4,537.44
$4,537.44
$4,537.44
$4,537.44
$4,537.44
$4,537.44
$4,537.44
$4,537.44
2.4%
1.9%
1.6%
1.4%
1.2%
1.0%
0.9%
0.9%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Trn
3,151.94
8.25
0.000578
0.003228
0.003454
1.11
0.001270
0.39
(0.000200)
0.002825
0.084693
0.042514
0.72
18.84
93.83
17.95
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Trn
3,344.03
8.73
0.000578
0.003228
0.003454
1.11
0.001270
0.39
(0.000200)
0.002825
0.084693
0.042514
0.72
18.84
93.83
17.95
0.0000%
# of Customers
1
-

Page 12 of 26
02/19/2016

Electric Rates
Including Supply
Kw
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
Off Peak kWh

17,520
26,280
35,040
43,800
52,560
61,320
70,080
78,840
Rate Year 1 Bill

$7,206.38
$8,616.23
$10,026.07
$11,435.92
$12,845.77
$14,255.62
$15,665.47
$17,075.32
Rate Year 2 Bill
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$7,427.54
$8,837.39
$10,247.24
$11,657.09
$13,066.94
$14,476.79
$15,886.64
$17,296.48
Amount
$221.17
$221.17
$221.17
$221.17
$221.17
$221.17
$221.17
$221.17
Percent
3.1%
2.6%
2.2%
1.9%
1.7%
1.6%
1.4%
1.3%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$12,661.73
$15,481.43
$18,301.13
$21,120.83
$23,940.52
$26,760.22
$29,579.92
$32,399.61
$13,004.06
$15,823.76
$18,643.46
$21,463.16
$24,282.85
$27,102.55
$29,922.25
$32,741.94
$342.33
$342.33
$342.33
$342.33
$342.33
$342.33
$342.33
$342.33
2.7%
2.2%
1.9%
1.6%
1.4%
1.3%
1.2%
1.1%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$45,393.88
$56,672.66
$67,951.45
$79,230.24
$90,509.03
$101,787.82
$113,066.61
$124,345.40
$46,463.19
$57,741.98
$69,020.76
$80,299.55
$91,578.34
$102,857.13
$114,135.92
$125,414.71
$1,069.31
$1,069.31
$1,069.31
$1,069.31
$1,069.31
$1,069.31
$1,069.31
$1,069.31
2.4%
1.9%
1.6%
1.3%
1.2%
1.1%
0.9%
0.9%
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
20%
30%
40%
50%
60%
70%
80%
90%
365,000
547,500
730,000
912,500
1,095,000
1,277,500
1,460,000
1,642,500
189,800
284,700
379,600
474,500
569,400
664,300
759,200
854,100
175,200
262,800
350,400
438,000
525,600
613,200
700,800
788,400
$56,304.59
$70,403.08
$84,501.56
$98,600.05
$112,698.53
$126,797.02
$140,895.51
$154,993.99
$57,616.23
$71,714.71
$85,813.20
$99,911.69
$114,010.17
$128,108.66
$142,207.15
$156,305.63
$1,311.64
$1,311.64
$1,311.64
$1,311.64
$1,311.64
$1,311.64
$1,311.64
$1,311.64
2.3%
1.9%
1.6%
1.3%
1.2%
1.0%
0.9%
0.8%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,703.52
8.48
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.002825
0.089403
0.043494
0.72
5.57
37.49
3.71
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
Per Bill
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,803.53
8.97
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.002825
0.089403
0.043494
0.72
5.57
37.49
3.71
0.0000%
# of Customers
1
1
1
2
1
1
3
6
1
2
1
1
1
3
3
3
1
1
1
1
-

Page 13 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19

Kw

$337.86
$351.62
$406.56
$420.33
$475.27
$489.04
$543.98
$557.74
$612.69
$626.45
$681.39
$695.16
$750.10
$763.87
$818.81
$832.57
Amount
$13.76
$13.76
$13.76
$13.76
$13.76
$13.76
$13.76
$13.76
Percent
4.1%
3.4%
2.9%
2.5%
2.2%
2.0%
1.8%
1.7%
$745.50
$917.27
$1,089.04
$1,260.81
$1,432.58
$1,604.34
$1,776.11
$1,947.88
$25.37
$25.37
$25.37
$25.37
$25.37
$25.37
$25.37
$25.37
3.5%
2.8%
2.4%
2.1%
1.8%
1.6%
1.4%
1.3%
$2,631.48
$3,318.56
$4,005.64
$4,692.72
$5,379.79
$6,066.87
$6,753.95
$7,441.03
$2,714.88
$3,401.96
$4,089.04
$4,776.12
$5,463.20
$6,150.27
$6,837.35
$7,524.43
$83.40
$83.40
$83.40
$83.40
$83.40
$83.40
$83.40
$83.40
3.2%
2.5%
2.1%
1.8%
1.6%
1.4%
1.2%
1.1%
$5,179.96
$6,554.11
$7,928.27
$9,302.43
$10,676.58
$12,050.74
$13,424.89
$14,799.05
$5,340.73
$6,714.89
$8,089.05
$9,463.20
$10,837.36
$12,211.51
$13,585.67
$14,959.83
$160.78
$160.78
$160.78
$160.78
$160.78
$160.78
$160.78
$160.78
3.1%
2.5%
2.0%
1.7%
1.5%
1.3%
1.2%
1.1%
10
10
10
10
10
10
10
10
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
1,460
2,190
2,920
3,650
4,380
5,110
5,840
6,570
Peak kWh
759
1,139
1,518
1,898
2,278
2,657
3,037
3,416
Off Peak kWh

701
1,051
1,402
1,752
2,102
2,453
2,803
3,154
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
$720.13
$891.90
$1,063.67
$1,235.43
$1,407.20
$1,578.97
$1,750.74
$1,922.51
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
200
200
200
200
200
200
200
200
20%
30%
40%
50%
60%
70%
80%
90%
29,200
43,800
58,400
73,000
87,600
102,200
116,800
131,400
15,184
22,776
30,368
37,960
45,552
53,144
60,736
68,328
14,016
21,024
28,032
35,040
42,048
49,056
56,064
63,072
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC09
53.48
10.56
0.01408
0.01408
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.002825
0.090645
0.043896
0.72
3.08
23.88
1.85
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC09
59.51
11.34
0.01408
0.01408
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.002825
0.090645
0.043896
0.72
3.08
23.88
1.85
0.0000%
# of Customers
3
10
18
23
26
12
10
19
3
8
18
20
30
37
24
14
1
2
12
19
28
24
23
16
1
2
1
2
1

Page 14 of 26
02/19/2016

Electric Rates
Delivery Only
kWh
100
200
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
3,000
Rate Year 1 Bill

$26.99
$31.43
$35.87
$40.31
$44.75
$49.19
$53.63
$58.07
$62.50
$66.94
$71.38
$75.82
$89.14
$111.34
$155.73
Rate Year 2 Bill

$27.39
$32.23
$37.06
$41.90
$46.74
$51.58
$56.41
$61.25
$66.09
$70.93
$75.76
$80.60
$95.11
$119.30
$167.68
Amount
Percent
$0.40
1.5%
$0.80
2.5%
$1.19
3.3%
$1.59
4.0%
$1.99
4.5%
$2.39
4.9%
$2.79
5.2%
$3.19
5.5%
$3.58
5.7%
$3.98
5.9%
$4.38
6.1%
$4.78
6.3%
$5.97
6.7%
$7.97
7.2%
$11.95
7.7%
# of Customers
7,359
22,349
31,548
35,980
37,459
36,064
32,513
28,397
23,040
17,802
13,344
9,539
15,431
7,773
3,345
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
21.38
0.03790
0.000578
0.003228
0.003454
0.003019
0.002020
(0.006698)
0.72
2.0408%
21.38
0.04181
0.000578
0.003228
0.003454
0.003019
0.002020
(0.006698)
0.72
2.0408%

Page 15 of 26
02/19/2016

Electric Rates
Delivery Only
kWh
Peak
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
210
280
350
420
490
560
630
700
1,050
1,400
1,750
2,100
2,800
3,500
4,200
4,900
Off Peak
90
120
150
180
210
240
270
300
450
600
750
900
1,200
1,500
1,800
2,100
Rate Year 1 Bill

$40.96
$45.74
$50.52
$55.30
$60.08
$64.86
$69.64
$74.42
$98.33
$122.23
$146.14
$170.05
$217.86
$265.67
$313.48
$361.29
Rate Year 2 Bill

$41.99
$47.12
$52.24
$57.37
$62.49
$67.62
$72.75
$77.87
$103.50
$129.13
$154.76
$180.39
$231.65
$282.91
$334.17
$385.43
Amount
Percent
$1.03
2.5%
$1.38
3.0%
$1.72
3.4%
$2.07
3.7%
$2.41
4.0%
$2.76
4.3%
$3.10
4.5%
$3.45
4.6%
$5.17
5.3%
$6.90
5.6%
$8.62
5.9%
$10.35
6.1%
$13.80
6.3%
$17.24
6.5%
$20.69
6.6%
$24.14
6.7%
Rate Year 1 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
21.38
3.98
0.04052
0.04052
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.72
2.0408%
21.38
3.98
0.04390
0.04390
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.72
2.0408%
# of Customers
117
105
139
171
189
225
210
225
844
376
105
42
24
9
11
21

Page 16 of 26
02/19/2016

Electric Rates
Delivery Only
PSC No. 19
kWh
Peak
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
210
280
350
420
490
560
630
700
1,050
1,400
1,750
2,100
2,800
3,500
4,200
4,900
Off Peak
90
120
150
180
210
240
270
300
450
600
750
900
1,200
1,500
1,800
2,100
Rate Year 1 Bill

$47.62
$53.45
$59.27
$65.09
$70.91
$76.73
$82.55
$88.37
$117.47
$146.57
$175.68
$204.78
$262.98
$321.19
$379.40
$437.60
Rate Year 2 Bill

$48.68
$54.85
$61.02
$67.19
$73.36
$79.53
$85.70
$91.87
$122.72
$153.58
$184.43
$215.28
$276.99
$338.70
$400.41
$462.11
Amount
Percent
$1.05
2.2%
$1.40
2.6%
$1.75
3.0%
$2.10
3.2%
$2.45
3.5%
$2.80
3.7%
$3.15
3.8%
$3.50
4.0%
$5.25
4.5%
$7.00
4.8%
$8.75
5.0%
$10.51
5.1%
$14.01
5.3%
$17.51
5.5%
$21.01
5.5%
$24.51
5.6%
Rate Year 1 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-II
$
24.86
$
3.98
$
0.05071
$
0.05071
$
0.000578
$
0.003228
$
0.003454
$
0.003683
$
0.002090
$ (0.006698)
$
0.72
2.0408%
Rate Year 2 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-II
$
24.86
$
3.98
$
0.05414
$
0.05414
$
0.000578
$
0.003228
$
0.003454
$
0.003683
$
0.002090
$ (0.006698)
$
0.72
2.0408%
# of Customers
13
12
19
33
18
36
43
60
293
261
145
95
86
49
27
83

Page 17 of 26
02/19/2016

Electric Rates
Delivery Only
kWh
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
Rate Year 1 Bill

$34.79
$39.02
$43.25
$47.48
$51.71
$55.94
$60.17
$64.40
$85.55
$106.70
$127.85
$149.00
$191.31
$233.61
$275.91
$318.21
Rate Year 2 Bill

$35.84
$40.42
$45.01
$49.59
$54.17
$58.75
$63.33
$67.91
$90.82
$113.72
$136.63
$159.53
$205.34
$251.15
$296.97
$342.78
Amount
$1.05
$1.40
$1.75
$2.11
$2.46
$2.81
$3.16
$3.51
$5.26
$7.02
$8.77
$10.53
$14.04
$17.55
$21.06
$24.57
Percent
3.0%
3.6%
4.1%
4.4%
4.8%
5.0%
5.2%
5.4%
6.2%
6.6%
6.9%
7.1%
7.3%
7.5%
7.6%
7.7%
# of Customers
9,779
2,532
2,058
1,897
1,547
1,288
1,165
913
2,985
1,426
688
206
112
46
13
61
Rate Year 1 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
21.38
0.02941
0.000578
0.003228
0.003454
0.003747
0.002080
(0.000200)
0.72
0.0000%
21.38
0.03292
0.000578
0.003228
0.003454
0.003747
0.002080
(0.000200)
0.72
0.0000%

Page 18 of 26
02/19/2016

Electric Rates
Delivery Only
PSC No. 19
Kw
$
$
$
$
$
$
$
$
Rate Year 1 Bill

1,188.70
1,214.47
1,240.24
1,266.01
1,291.78
1,317.55
1,343.31
1,369.08
$
$
$
$
$
$
$
$
1,247.46
1,273.23
1,299.00
1,324.76
1,350.53
1,376.30
1,402.07
1,427.84
Amount
Percent
$58.76
4.9%
$58.76
4.8%
$58.76
4.7%
$58.76
4.6%
$58.76
4.5%
$58.76
4.5%
$58.76
4.4%
$58.76
4.3%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
2,112.11
2,163.64
2,215.18
2,266.72
2,318.26
2,369.80
2,421.33
2,472.87
$
$
$
$
$
$
$
$
2,214.77
2,266.31
2,317.85
2,369.38
2,420.92
2,472.46
2,524.00
2,575.54
$102.66
$102.66
$102.66
$102.66
$102.66
$102.66
$102.66
$102.66
4.9%
4.7%
4.6%
4.5%
4.4%
4.3%
4.2%
4.2%
14
21
37
85
100
66
35
34
20%
30%
40%
50%
60%
70%
80%
90%
40,150
60,225
80,300
100,375
120,450
140,525
160,600
180,675
$
$
$
$
$
$
$
$
5,344.03
5,485.76
5,627.48
5,769.21
5,910.94
6,052.67
6,194.40
6,336.13
$
$
$
$
$
$
$
$
5,600.37
5,742.10
5,883.83
6,025.56
6,167.29
6,309.02
6,450.75
6,592.47
$256.34
$256.34
$256.34
$256.34
$256.34
$256.34
$256.34
$256.34
4.8%
4.7%
4.6%
4.4%
4.3%
4.2%
4.1%
4.0%
18
65
107
111
105
72
44
33
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
5,805.73
5,960.34
6,114.96
6,269.57
6,424.18
6,578.80
6,733.41
6,888.03
$
$
$
$
$
$
$
$
6,084.02
6,238.64
6,393.25
6,547.87
6,702.48
6,857.09
7,011.71
7,166.32
$278.30
$278.30
$278.30
$278.30
$278.30
$278.30
$278.30
$278.30
4.8%
4.7%
4.6%
4.4%
4.3%
4.2%
4.1%
4.0%
1
1
2
3
2
1
50
50
50
50
50
50
50
50
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
7,300
10,950
14,600
18,250
21,900
25,550
29,200
32,850
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
275
275
275
275
275
275
275
275
300
300
300
300
300
300
300
300
Rate Year 2 Bill
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
$
$
$
$
$
$
$
$
$
$
$
245.81
15.65
0.000578
0.003228
0.003454
1.13
0.66
(0.000200)
0.72
2.12
14.39
2.26
0.0000%
260.66
16.53
0.000578
0.003228
0.003454
1.13
0.66
(0.000200)
0.72
2.12
14.39
2.26
0.0000%
# of Customers
9
11
14
13
16
12
7
19

Page 19 of 26
02/19/2016

Electric Rates
Delivery Only
PSC No. 19

Kw
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 1 Bill

$
173.08
$
179.67
$
186.25
$
192.83
$
199.41
$
206.00
$
212.58
$
219.16
183.08
189.66
196.24
202.82
209.41
215.99
222.57
229.15
Amount
$9.99
$9.99
$9.99
$9.99
$9.99
$9.99
$9.99
$9.99
$
$
$
$
$
$
$
$
Percent
5.8%
5.6%
5.4%
5.2%
5.0%
4.9%
4.7%
4.6%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
551.69
584.60
617.51
650.42
683.34
716.25
749.16
782.07
$
$
$
$
$
$
$
$
581.48
614.39
647.30
680.21
713.12
746.03
778.94
811.85
$29.79
$29.79
$29.79
$29.79
$29.79
$29.79
$29.79
$29.79
5.4%
5.1%
4.8%
4.6%
4.4%
4.2%
4.0%
3.8%
584
1,067
1,224
1,126
799
497
199
214
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
1,971.48
2,103.12
2,234.76
2,366.40
2,498.04
2,629.68
2,761.33
2,892.97
$
$
$
$
$
$
$
$
2,075.50
2,207.14
2,338.78
2,470.42
2,602.06
2,733.70
2,865.34
2,996.99
$104.02
$104.02
$104.02
$104.02
$104.02
$104.02
$104.02
$104.02
5.3%
4.9%
4.7%
4.4%
4.2%
4.0%
3.8%
3.6%
199
326
448
442
425
265
115
41
250
250
250
250
250
250
250
250
20%
30%
40%
50%
60%
70%
80%
90%
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
$
$
$
$
$
$
$
$
4,811.05
5,140.15
5,469.25
5,798.36
6,127.46
6,456.56
6,785.66
7,114.77
$
$
$
$
$
$
$
$
5,063.53
5,392.63
5,721.74
6,050.84
6,379.94
6,709.04
7,038.15
7,367.25
$252.48
$252.48
$252.48
$252.48
$252.48
$252.48
$252.48
$252.48
5.2%
4.9%
4.6%
4.4%
4.1%
3.9%
3.7%
3.5%
1
2
2
5
3
2
-
Rate Year 2 Bill
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC07
$
66.69
$
15.25
$
0.00887
$
0.000578
$
0.003228
$
0.003454
$
1.05
$
0.002100
$
(0.000200)
$
0.72
$
1.10
$
8.12
$
1.80
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC07
$
71.73
$
16.24
$
0.00887
$
0.000578
$
0.003228
$
0.003454
$
1.05
$
0.002100
$
(0.000200)
$
0.72
$
1.10
$
8.12
$
1.80
0.0000%
# of Customers
102
35
43
17
27
24
16
75

Page 20 of 26
02/19/2016

Electric Rates
Delivery Only
Kw
Rate Year 1 Bill

$
5,068.25
$
5,197.10
$
5,325.94
$
5,454.79
$
5,583.63
$
5,712.48
$
5,841.32
$
5,970.17
Rate Year 2 Bill

$5,311.99
$5,440.84
$5,569.68
$5,698.53
$5,827.37
$5,956.22
$6,085.06
$6,213.91
Amount
Percent
$243.74
4.8%
$243.74
4.7%
$243.74
4.6%
$243.74
4.5%
$243.74
4.4%
$243.74
4.3%
$243.74
4.2%
$243.74
4.1%
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
Off Peak kWh

17,520
26,280
35,040
43,800
52,560
61,320
70,080
78,840
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
9,117.80
9,375.49
9,633.18
9,890.87
10,148.56
10,406.25
10,663.94
10,921.63
$9,547.41
$9,805.10
$10,062.79
$10,320.48
$10,578.17
$10,835.86
$11,093.55
$11,351.24
$429.61
$429.61
$429.61
$429.61
$429.61
$429.61
$429.61
$429.61
4.7%
4.6%
4.5%
4.3%
4.2%
4.1%
4.0%
3.9%
2
2
6
11
14
19
8
-
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
25,315.98
26,089.05
26,862.12
27,635.19
28,408.26
29,181.33
29,954.40
30,727.47
$26,489.06
$27,262.13
$28,035.20
$28,808.27
$29,581.34
$30,354.41
$31,127.48
$31,900.55
$1,173.08
$1,173.08
$1,173.08
$1,173.08
$1,173.08
$1,173.08
$1,173.08
$1,173.08
4.6%
4.5%
4.4%
4.2%
4.1%
4.0%
3.9%
3.8%
4
2
8
19
20
9
2
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$
$
$
$
$
$
$
$
33,415.07
34,445.83
35,476.59
36,507.35
37,538.11
38,568.87
39,599.63
40,630.39
$34,959.88
$35,990.64
$37,021.40
$38,052.16
$39,082.92
$40,113.68
$41,144.44
$42,175.20
$1,544.81
$1,544.81
$1,544.81
$1,544.81
$1,544.81
$1,544.81
$1,544.81
$1,544.81
4.6%
4.5%
4.4%
4.2%
4.1%
4.0%
3.9%
3.8%
4
7
1
1
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Pri
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
961.76
13.08
0.000578
0.003228
0.003454
1.41
0.001270
0.68
(0.000200)
0.72
7.21
43.80
5.22
0.0000%
SC08Pri
1,019.63
13.82
0.000578
0.003228
0.003454
1.41
0.001270
0.68
(0.000200)
0.72
7.21
43.80
5.22
0.0000%
# of Customers
1
1
3
7
6
5
2

Page 21 of 26
02/19/2016

Electric Rates
Delivery Only
Kw
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
Off Peak kWh

17,520
26,280
35,040
43,800
52,560
61,320
70,080
78,840
Rate Year 1 Bill

$
4,952.64
$
5,081.49
$
5,210.33
$
5,339.18
$
5,468.02
$
5,596.87
$
5,725.71
$
5,854.56
$5,189.02
$5,317.87
$5,446.71
$5,575.56
$5,704.40
$5,833.25
$5,962.09
$6,090.94
Amount
$236.38
$236.38
$236.38
$236.38
$236.38
$236.38
$236.38
$236.38
Percent
4.8%
4.7%
4.5%
4.4%
4.3%
4.2%
4.1%
4.0%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
9,094.65
9,352.34
9,610.03
9,867.72
10,125.41
10,383.10
10,640.79
10,898.48
$9,521.54
$9,779.23
$10,036.92
$10,294.61
$10,552.30
$10,809.99
$11,067.68
$11,325.37
$426.90
$426.90
$426.90
$426.90
$426.90
$426.90
$426.90
$426.90
4.7%
4.6%
4.4%
4.3%
4.2%
4.1%
4.0%
3.9%
2
7
33
52
57
29
15
4
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
25,662.68
26,435.75
27,208.82
27,981.89
28,754.96
29,528.03
30,301.10
31,074.17
$26,851.64
$27,624.71
$28,397.78
$29,170.85
$29,943.92
$30,716.99
$31,490.06
$32,263.13
$1,188.96
$1,188.96
$1,188.96
$1,188.96
$1,188.96
$1,188.96
$1,188.96
$1,188.96
4.6%
4.5%
4.4%
4.2%
4.1%
4.0%
3.9%
3.8%
1
2
7
19
17
15
12
4
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$
$
$
$
$
$
$
$
33,946.69
34,977.45
36,008.21
37,038.97
38,069.73
39,100.49
40,131.25
41,162.01
$35,516.69
$36,547.45
$37,578.21
$38,608.97
$39,639.73
$40,670.49
$41,701.25
$42,732.01
$1,570.00
$1,570.00
$1,570.00
$1,570.00
$1,570.00
$1,570.00
$1,570.00
$1,570.00
4.6%
4.5%
4.4%
4.2%
4.1%
4.0%
3.9%
3.8%
2
-
Rate Year 2 Bill
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Sec
763.33
13.46
0.000578
0.003228
0.003454
1.43
0.001270
0.65
(0.000200)
0.72
5.69
37.18
3.71
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Sec
809.19
14.22
0.000578
0.003228
0.003454
1.43
0.001270
0.65
(0.000200)
0.72
5.69
37.18
3.71
0.0000%
# of Customers
3
6
20
19
37
11
2
1

Page 22 of 26
02/19/2016

Electric Rates
Delivery Only
PSC No. 19
Kw
$8,390.56
$8,648.25
$8,905.94
$9,163.63
$9,421.32
$9,679.01
$9,936.70
$10,194.39
Amount
Percent
$368.96
4.6%
$368.96
4.5%
$368.96
4.3%
$368.96
4.2%
$368.96
4.1%
$368.96
4.0%
$368.96
3.9%
$368.96
3.8%
20,458.43
21,231.50
22,004.57
22,777.64
23,550.71
24,323.78
25,096.85
25,869.92
$21,359.90
$22,132.97
$22,906.04
$23,679.11
$24,452.18
$25,225.25
$25,998.32
$26,771.39
$901.47
$901.47
$901.47
$901.47
$901.47
$901.47
$901.47
$901.47
4.4%
4.2%
4.1%
4.0%
3.8%
3.7%
3.6%
3.5%
2
9
10
5
1
$
$
$
$
$
$
$
$
57,768.92
60,088.13
62,407.34
64,726.55
67,045.76
69,364.97
71,684.18
74,003.39
$60,267.95
$62,587.16
$64,906.37
$67,225.58
$69,544.79
$71,864.00
$74,183.21
$76,502.42
$2,499.02
$2,499.02
$2,499.02
$2,499.02
$2,499.02
$2,499.02
$2,499.02
$2,499.02
4.3%
4.2%
4.0%
3.9%
3.7%
3.6%
3.5%
3.4%
1
2
2
3
2
1
$
$
$
$
$
$
$
$
76,424.17
79,516.45
82,608.73
85,701.01
88,793.29
91,885.57
94,977.85
98,070.13
$79,721.97
$82,814.25
$85,906.53
$88,998.81
$92,091.09
$95,183.37
$98,275.65
$101,367.93
$3,297.80
$3,297.80
$3,297.80
$3,297.80
$3,297.80
$3,297.80
$3,297.80
$3,297.80
4.3%
4.1%
4.0%
3.8%
3.7%
3.6%
3.5%
3.4%
1
1
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
20%
30%
40%
50%
60%
70%
80%
90%
657,000
985,500
1,314,000
1,642,500
1,971,000
2,299,500
2,628,000
2,956,500
341,640
512,460
683,280
854,100
1,024,920
1,195,740
1,366,560
1,537,380
315,360
473,040
630,720
788,400
946,080
1,103,760
1,261,440
1,419,120
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
20%
30%
40%
50%
60%
70%
80%
90%
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
500
500
500
500
500
500
500
500
Rate Year 1 Bill

$
8,021.60
$
8,279.29
$
8,536.98
$
8,794.67
$
9,052.36
$
9,310.05
$
9,567.74
$
9,825.43
Rate Year 2 Bill
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-C
1,737.63
9.35
0.000578
0.003228
0.003454
1.20
0.001270
0.86
(0.000200)
0.72
8.43
49.39
7.00
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-C
1,840.33
9.88
0.000578
0.003228
0.003454
1.20
0.001270
0.86
(0.000200)
0.72
8.43
49.39
7.00
0.0000%
# of Customers
3
4
3
3
3
-

Page 23 of 26
02/19/2016

Electric Rates
Delivery Only
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
20%
30%
40%
50%
60%
70%
80%
90%
657,000
985,500
1,314,000
1,642,500
1,971,000
2,299,500
2,628,000
2,956,500
341,640
512,460
683,280
854,100
1,024,920
1,195,740
1,366,560
1,537,380
315,360
473,040
630,720
788,400
946,080
1,103,760
1,261,440
1,419,120
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
20%
30%
40%
50%
60%
70%
80%
90%
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
500
500
500
500
500
500
500
500
Rate Year 1 Bill

$
7,766.05
$
8,023.74
$
8,281.43
$
8,539.12
$
8,796.81
$
9,054.50
$
9,312.19
$
9,569.88
$8,120.83
$8,378.52
$8,636.21
$8,893.90
$9,151.59
$9,409.28
$9,666.97
$9,924.66
Amount
$354.78
$354.78
$354.78
$354.78
$354.78
$354.78
$354.78
$354.78
Percent
4.6%
4.4%
4.3%
4.2%
4.0%
3.9%
3.8%
3.7%
19,536.45
20,309.52
21,082.59
21,855.66
22,628.73
23,401.80
24,174.87
24,947.94
$20,384.92
$21,157.99
$21,931.06
$22,704.13
$23,477.20
$24,250.27
$25,023.34
$25,796.41
$848.47
$848.47
$848.47
$848.47
$848.47
$848.47
$848.47
$848.47
4.3%
4.2%
4.0%
3.9%
3.7%
3.6%
3.5%
3.4%
2
3
6
3
2
3
$
$
$
$
$
$
$
$
54,847.67
57,166.88
59,486.09
61,805.30
64,124.51
66,443.72
68,762.93
71,082.14
$57,177.21
$59,496.42
$61,815.63
$64,134.84
$66,454.05
$68,773.26
$71,092.47
$73,411.68
$2,329.54
$2,329.54
$2,329.54
$2,329.54
$2,329.54
$2,329.54
$2,329.54
$2,329.54
4.2%
4.1%
3.9%
3.8%
3.6%
3.5%
3.4%
3.3%
1
1
1
3
3
6
2
$
$
$
$
$
$
$
$
72,503.27
75,595.55
78,687.83
81,780.11
84,872.39
87,964.67
91,056.95
94,149.23
$75,573.35
$78,665.63
$81,757.91
$84,850.19
$87,942.47
$91,034.75
$94,127.03
$97,219.31
$3,070.08
$3,070.08
$3,070.08
$3,070.08
$3,070.08
$3,070.08
$3,070.08
$3,070.08
4.2%
4.1%
3.9%
3.8%
3.6%
3.5%
3.4%
3.3%
1
1
2
1
Rate Year 2 Bill
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-I
1,797.37
8.60
0.000578
0.003228
0.003454
1.49
0.001270
0.65
(0.000200)
0.72
11.28
61.34
10.13
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-I
1,905.31
9.09
0.000578
0.003228
0.003454
1.49
0.001270
0.65
(0.000200)
0.72
11.28
61.34
10.13
0.0000%
# of Customers
1
1
2
3
2
3

Page 24 of 26
02/19/2016

Electric Rates
Delivery Only
Kw
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
Peak kWh
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
Off Peak kWh

420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
Rate Year 1 Bill

$
67,972.00
$
71,064.28
$
74,156.56
$
77,248.84
$
80,341.12
$
83,433.40
$
86,525.68
$
89,617.96
Rate Year 2 Bill

$71,060.99
$74,153.27
$77,245.55
$80,337.83
$83,430.11
$86,522.39
$89,614.67
$92,706.95
Amount
$3,088.99
$3,088.99
$3,088.99
$3,088.99
$3,088.99
$3,088.99
$3,088.99
$3,088.99
Percent
4.5%
4.3%
4.2%
4.0%
3.8%
3.7%
3.6%
3.4%
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
20%
30%
40%
50%
60%
70%
80%
90%
1,022,000
1,533,000
2,044,000
2,555,000
3,066,000
3,577,000
4,088,000
4,599,000
531,440
797,160
1,062,880
1,328,600
1,594,320
1,860,040
2,125,760
2,391,480
490,560
735,840
981,120
1,226,400
1,471,680
1,716,960
1,962,240
2,207,520
$
$
$
$
$
$
$
$
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
20%
30%
40%
50%
60%
70%
80%
90%
1,168,000
1,752,000
2,336,000
2,920,000
3,504,000
4,088,000
4,672,000
5,256,000
607,360
911,040
1,214,720
1,518,400
1,822,080
2,125,760
2,429,440
2,733,120
560,640
840,960
1,121,280
1,401,600
1,681,920
1,962,240
2,242,560
2,522,880
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
20%
30%
40%
50%
60%
70%
80%
90%
1,314,000
1,971,000
2,628,000
3,285,000
3,942,000
4,599,000
5,256,000
5,913,000
683,280
1,024,920
1,366,560
1,708,200
2,049,840
2,391,480
2,733,120
3,074,760
630,720
946,080
1,261,440
1,576,800
1,892,160
2,207,520
2,522,880
2,838,240
78,753.45
82,361.11
85,968.77
89,576.43
93,184.09
96,791.75
100,399.41
104,007.07
$82,325.26
$85,932.92
$89,540.58
$93,148.24
$96,755.90
$100,363.56
$103,971.22
$107,578.88
$3,571.81
$3,571.81
$3,571.81
$3,571.81
$3,571.81
$3,571.81
$3,571.81
$3,571.81
4.5%
4.3%
4.2%
4.0%
3.8%
3.7%
3.6%
3.4%
$
$
$
$
$
$
$
$
89,534.91
93,657.95
97,780.99
101,904.03
106,027.07
110,150.11
114,273.15
118,396.19
$93,589.53
$97,712.57
$101,835.61
$105,958.65
$110,081.69
$114,204.73
$118,327.77
$122,450.81
$4,054.63
$4,054.63
$4,054.63
$4,054.63
$4,054.63
$4,054.63
$4,054.63
$4,054.63
4.5%
4.3%
4.1%
4.0%
3.8%
3.7%
3.5%
3.4%
$
$
$
$
$
$
$
$
100,316.36
104,954.78
109,593.20
114,231.62
118,870.04
123,508.46
128,146.88
132,785.30
$104,853.80
$109,492.22
$114,130.64
$118,769.06
$123,407.48
$128,045.90
$132,684.32
$137,322.74
$4,537.44
$4,537.44
$4,537.44
$4,537.44
$4,537.44
$4,537.44
$4,537.44
$4,537.44
4.5%
4.3%
4.1%
4.0%
3.8%
3.7%
3.5%
3.4%
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Trn
3,151.94
8.25
0.000578
0.003228
0.003454
1.11
0.001270
0.39
(0.000200)
0.72
18.84
93.83
17.95
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Trn
3,344.03
8.73
0.000578
0.003228
0.003454
1.11
0.001270
0.39
(0.000200)
0.72
18.84
93.83
17.95
0.0000%
# of Customers
1
-

Page 25 of 26
02/19/2016

Electric Rates
Delivery Only
Kw
$4,865.54
$4,994.38
$5,123.23
$5,252.07
$5,380.92
$5,509.76
$5,638.61
$5,767.45
Amount
Percent
$221.17
4.8%
$221.17
4.6%
$221.17
4.5%
$221.17
4.4%
$221.17
4.3%
$221.17
4.2%
$221.17
4.1%
$221.17
4.0%
7,537.72
7,795.41
8,053.10
8,310.79
8,568.48
8,826.17
9,083.86
9,341.55
$7,880.05
$8,137.74
$8,395.43
$8,653.12
$8,910.81
$9,168.50
$9,426.19
$9,683.88
$342.33
$342.33
$342.33
$342.33
$342.33
$342.33
$342.33
$342.33
4.5%
4.4%
4.3%
4.1%
4.0%
3.9%
3.8%
3.7%
1
3
6
1
2
1
$
$
$
$
$
$
$
$
24,897.82
25,928.58
26,959.34
27,990.10
29,020.86
30,051.62
31,082.38
32,113.14
$25,967.13
$26,997.89
$28,028.65
$29,059.41
$30,090.17
$31,120.93
$32,151.69
$33,182.45
$1,069.31
$1,069.31
$1,069.31
$1,069.31
$1,069.31
$1,069.31
$1,069.31
$1,069.31
4.3%
4.1%
4.0%
3.8%
3.7%
3.6%
3.4%
3.3%
1
1
3
3
3
1
1
$
$
$
$
$
$
$
$
30,684.52
31,972.97
33,261.42
34,549.87
35,838.32
37,126.77
38,415.22
39,703.67
$31,996.16
$33,284.61
$34,573.06
$35,861.51
$37,149.96
$38,438.41
$39,726.86
$41,015.31
$1,311.64
$1,311.64
$1,311.64
$1,311.64
$1,311.64
$1,311.64
$1,311.64
$1,311.64
4.3%
4.1%
3.9%
3.8%
3.7%
3.5%
3.4%
3.3%
1
1
-
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
Off Peak kWh

17,520
26,280
35,040
43,800
52,560
61,320
70,080
78,840
Rate Year 1 Bill

$
4,644.37
$
4,773.21
$
4,902.06
$
5,030.90
$
5,159.75
$
5,288.59
$
5,417.44
$
5,546.28
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
20%
30%
40%
50%
60%
70%
80%
90%
365,000
547,500
730,000
912,500
1,095,000
1,277,500
1,460,000
1,642,500
189,800
284,700
379,600
474,500
569,400
664,300
759,200
854,100
175,200
262,800
350,400
438,000
525,600
613,200
700,800
788,400
Rate Year 2 Bill
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,703.52
8.48
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.72
5.57
37.49
3.71
0.0000%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,803.53
8.97
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.72
5.57
37.49
3.71
0.0000%
# of Customers
1
1
1
2
1
-

Page 26 of 26
02/19/2016

Electric Rates
Delivery Only
PSC No. 19

Kw
10
10
10
10
10
10
10
10
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
1,460
2,190
2,920
3,650
4,380
5,110
5,840
6,570
Peak kWh
759
1,139
1,518
1,898
2,278
2,657
3,037
3,416
Off Peak kWh

701
1,051
1,402
1,752
2,102
2,453
2,803
3,154
Rate Year 1 Bill

$
234.15
$
251.01
$
267.86
$
284.72
$
301.57
$
318.43
$
335.28
$
352.14
$247.91
$264.77
$281.63
$298.48
$315.34
$332.19
$349.05
$365.90
Amount
$13.76
$13.76
$13.76
$13.76
$13.76
$13.76
$13.76
$13.76
Percent
5.9%
5.5%
5.1%
4.8%
4.6%
4.3%
4.1%
3.9%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
$
$
$
$
$
$
$
$
460.86
503.00
545.14
587.28
629.42
671.56
713.69
755.83
$486.23
$528.37
$570.51
$612.65
$654.79
$696.93
$739.06
$781.20
$25.37
$25.37
$25.37
$25.37
$25.37
$25.37
$25.37
$25.37
5.5%
5.0%
4.7%
4.3%
4.0%
3.8%
3.6%
3.4%
3
8
18
20
30
37
24
14
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$
$
$
$
$
$
$
$
1,594.43
1,762.99
1,931.54
2,100.09
2,268.65
2,437.20
2,605.75
2,774.31
$1,677.83
$1,846.39
$2,014.94
$2,183.49
$2,352.05
$2,520.60
$2,689.15
$2,857.71
$83.40
$83.40
$83.40
$83.40
$83.40
$83.40
$83.40
$83.40
5.2%
4.7%
4.3%
4.0%
3.7%
3.4%
3.2%
3.0%
1
2
12
19
28
24
23
16
200
200
200
200
200
200
200
200
20%
30%
40%
50%
60%
70%
80%
90%
29,200
43,800
58,400
73,000
87,600
102,200
116,800
131,400
15,184
22,776
30,368
37,960
45,552
53,144
60,736
68,328
14,016
21,024
28,032
35,040
42,048
49,056
56,064
63,072
$
$
$
$
$
$
$
$
3,105.86
3,442.97
3,780.07
4,117.18
4,454.29
4,791.39
5,128.50
5,465.61
$3,266.63
$3,603.74
$3,940.85
$4,277.95
$4,615.06
$4,952.17
$5,289.27
$5,626.38
$160.78
$160.78
$160.78
$160.78
$160.78
$160.78
$160.78
$160.78
5.2%
4.7%
4.3%
3.9%
3.6%
3.4%
3.1%
2.9%
1
2
1
2
1
Rate Year 2 Bill
Rate Year 1 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC09
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
53.48
10.56
0.01408
0.01408
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.72
3.08
23.88
1.85
0.0000%
SC09
59.51
11.34
0.01408
0.01408
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.72
3.08
23.88
1.85
0.0000%
# of Customers
3
10
18
23
26
12
10
19

Page 1 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19
kWh
100
200
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
3,000
Rate Year 2 Bill

$35.21
$47.87
$60.53
$73.19
$85.85
$98.50
$111.16
$123.82
$136.48
$149.14
$161.80
$174.46
$212.43
$275.73
$402.32
S.C. 1 Residential
Rate Year 3 Bill

$35.68
$48.82
$61.95
$75.08
$88.21
$101.35
$114.48
$127.61
$140.74
$153.87
$167.01
$180.14
$219.54
$285.20
$416.52
Amount
Percent
$0.47
1.3%
$0.95
2.0%
$1.42
2.3%
$1.89
2.6%
$2.37
2.8%
$2.84
2.9%
$3.31
3.0%
$3.79
3.1%
$4.26
3.1%
$4.73
3.2%
$5.21
3.2%
$5.68
3.3%
$7.10
3.3%
$9.47
3.4%
$14.20
3.5%
# of Customers
7,359
22,349
31,548
35,980
37,459
36,064
32,513
28,397
23,040
17,802
13,344
9,539
15,431
7,773
3,345
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
$
$
21.38
0.04181
0.000578
0.003228
0.003454
0.003019
0.002020
(0.006698)
0.004210
0.074003
0.72
2.0408%
21.38
0.04645
0.000578
0.003228
0.003454
0.003019
0.002020
(0.006698)
0.004210
0.074003
0.72
2.0408%

Page 2 of 26
02/19/2016

Electric Rates
Including Supply
kWh
Peak
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
210
280
350
420
490
560
630
700
1,050
1,400
1,750
2,100
2,800
3,500
4,200
4,900
Off Peak
90
120
150
180
210
240
270
300
450
600
750
900
1,200
1,500
1,800
2,100
Rate Year 2 Bill

$69.15
$83.33
$97.51
$111.69
$125.87
$140.05
$154.23
$168.41
$239.31
$310.21
$381.11
$452.01
$593.81
$735.61
$877.41
$1,019.21
Rate Year 3 Bill

$70.38
$84.97
$99.56
$114.15
$128.74
$143.34
$157.93
$172.52
$245.47
$318.42
$391.37
$464.32
$610.23
$756.13
$902.03
$1,047.94
Amount
Percent
$1.23
1.8%
$1.64
2.0%
$2.05
2.1%
$2.46
2.2%
$2.87
2.3%
$3.28
2.3%
$3.69
2.4%
$4.10
2.4%
$6.16
2.6%
$8.21
2.6%
$10.26
2.7%
$12.31
2.7%
$16.41
2.8%
$20.52
2.8%
$24.62
2.8%
$28.73
2.8%
Rate Year 2 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
$
$
$
21.38
3.98
0.04390
0.04390
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.004210
0.100778
0.052617
0.72
2.0408%
21.38
3.98
0.04792
0.04792
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.004210
0.100778
0.052617
0.72
2.0408%
# of Customers
117
105
139
171
189
225
210
225
844
376
105
42
24
9
11
21

Page 3 of 26
02/19/2016

Electric Rates
Including Supply
kWh
Peak
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
210
280
350
420
490
560
630
700
1,050
1,400
1,750
2,100
2,800
3,500
4,200
4,900
Off Peak
90
120
150
180
210
240
270
300
450
600
750
900
1,200
1,500
1,800
2,100
Rate Year 2 Bill

$75.84
$91.06
$106.29
$121.51
$136.74
$151.96
$167.19
$182.41
$258.53
$334.66
$410.78
$486.90
$639.15
$791.40
$943.65
$1,095.89
Rate Year 3 Bill

$77.09
$92.73
$108.37
$124.01
$139.66
$155.30
$170.94
$186.58
$264.79
$343.00
$421.21
$499.42
$655.84
$812.25
$968.67
$1,125.09
Amount
Percent
$1.25
1.6%
$1.67
1.8%
$2.09
2.0%
$2.50
2.1%
$2.92
2.1%
$3.34
2.2%
$3.75
2.2%
$4.17
2.3%
$6.26
2.4%
$8.34
2.5%
$10.43
2.5%
$12.51
2.6%
$16.68
2.6%
$20.85
2.6%
$25.03
2.7%
$29.20
2.7%
Rate Year 2 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-II
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-II
$
$
$
$
$
$
$
$
$
$
$
$
$
$
24.86
3.98
0.05414
0.05414
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.004210
0.100778
0.052617
0.72
2.0408%
24.86
3.98
0.05823
0.05823
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.004210
0.100778
0.052617
0.72
2.0408%
# of Customers
13
12
19
33
18
36
43
60
293
261
145
95
86
49
27
83

Page 4 of 26
02/19/2016

Electric Rates
Including Supply
kWh
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
Rate Year 2 Bill

$59.65
$72.17
$84.69
$97.21
$109.72
$122.24
$134.76
$147.28
$209.86
$272.45
$335.04
$397.63
$522.80
$647.98
$773.15
$898.33
Rate Year 3 Bill

$60.91
$73.85
$86.78
$99.72
$112.66
$125.60
$138.53
$151.47
$216.15
$280.84
$345.52
$410.21
$539.58
$668.95
$798.32
$927.69
Amount
Percent
$1.26
2.1%
$1.68
2.3%
$2.10
2.5%
$2.52
2.6%
$2.94
2.7%
$3.36
2.7%
$3.77
2.8%
$4.19
2.8%
$6.29
3.0%
$8.39
3.1%
$10.49
3.1%
$12.58
3.2%
$16.78
3.2%
$20.97
3.2%
$25.17
3.3%
$29.36
3.3%
# of Customers
9,779
2,532
2,058
1,897
1,547
1,288
1,165
913
2,985
1,426
688
206
112
46
13
61
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
$
$
21.38
0.03292
0.000578
0.003228
0.003454
0.003747
0.002080
(0.000200)
0.004210
0.075154
0.72
0.0000%
21.38
0.03712
0.000578
0.003228
0.003454
0.003747
0.002080
(0.000200)
0.004210
0.075154
0.72
0.0000%

Page 5 of 26
02/19/2016

Electric Rates
Including Supply
Kw
kWh
7,300
10,950
14,600
18,250
21,900
25,550
29,200
32,850
$1,842.41
$2,130.62
$2,418.83
$2,707.04
$2,995.26
$3,283.47
$3,571.68
$3,859.89
Amount
$70.06
$70.06
$70.06
$70.06
$70.06
$70.06
$70.06
$70.06
Percent
4.0%
3.4%
3.0%
2.7%
2.4%
2.2%
2.0%
1.8%
50
50
50
50
50
50
50
50
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
Rate Year 2 Bill

$1,772.34
$2,060.56
$2,348.77
$2,636.98
$2,925.19
$3,213.41
$3,501.62
$3,789.83
Rate Year 3 Bill
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$3,264.54
$3,840.97
$4,417.39
$4,993.82
$5,570.24
$6,146.67
$6,723.09
$7,299.52
$3,386.96
$3,963.39
$4,539.81
$5,116.24
$5,692.66
$6,269.09
$6,845.51
$7,421.94
$122.42
$122.42
$122.42
$122.42
$122.42
$122.42
$122.42
$122.42
3.7%
3.2%
2.8%
2.5%
2.2%
2.0%
1.8%
1.7%
275
275
275
275
275
275
275
275
20%
30%
40%
50%
60%
70%
80%
90%
40,150
60,225
80,300
100,375
120,450
140,525
160,600
180,675
$8,487.25
$10,072.41
$11,657.58
$13,242.75
$14,827.92
$16,413.09
$17,998.25
$19,583.42
$8,792.91
$10,378.08
$11,963.25
$13,548.42
$15,133.59
$16,718.76
$18,303.92
$19,889.09
$305.67
$305.67
$305.67
$305.67
$305.67
$305.67
$305.67
$305.67
3.6%
3.0%
2.6%
2.3%
2.1%
1.9%
1.7%
1.6%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$9,233.35
$10,962.62
$12,691.89
$14,421.17
$16,150.44
$17,879.72
$19,608.99
$21,338.27
$9,565.19
$11,294.47
$13,023.74
$14,753.02
$16,482.29
$18,211.57
$19,940.84
$21,670.11
$331.85
$331.85
$331.85
$331.85
$331.85
$331.85
$331.85
$331.85
3.6%
3.0%
2.6%
2.3%
2.1%
1.9%
1.7%
1.6%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
278.36
$
17.572652
$
0.000578
$
0.003228
$
0.003454
$
1.13
$
0.66
$
(0.000200)
$
0.002825
$
0.069077
$
0.72
$
2.12
$
14.39
$
2.26
0.0000%
260.66
16.52551
0.000578
0.003228
0.003454
1.13
0.66
(0.000200)
0.002825
0.069077
0.72
2.12
14.39
2.26
0.0000%
# of Customers
9
11
14
13
16
12
7
19
14
21
37
85
100
66
35
34
18
65
107
111
105
72
44
33
1
1
2
3
2
1

Page 6 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19
Kw
kWh
Rate Year 3 Bill
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 2 Bill

$236.50
$269.79
$303.08
$336.37
$369.66
$402.95
$436.24
$469.53
Amount
Percent
$11.91
5.0%
$11.91
4.4%
$11.91
3.9%
$11.91
3.5%
$11.91
3.2%
$11.91
3.0%
$11.91
2.7%
$11.91
2.5%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$848.57
$1,015.03
$1,181.48
$1,347.94
$1,514.39
$1,680.85
$1,847.30
$2,013.76
$884.09
$1,050.54
$1,217.00
$1,383.45
$1,549.91
$1,716.36
$1,882.82
$2,049.27
$35.52
$35.52
$35.52
$35.52
$35.52
$35.52
$35.52
$35.52
4.2%
3.5%
3.0%
2.6%
2.3%
2.1%
1.9%
1.8%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$3,143.86
$3,809.68
$4,475.50
$5,141.32
$5,807.14
$6,472.96
$7,138.78
$7,804.60
$3,267.88
$3,933.70
$4,599.52
$5,265.34
$5,931.16
$6,596.98
$7,262.80
$7,928.62
$124.02
$124.02
$124.02
$124.02
$124.02
$124.02
$124.02
$124.02
3.9%
3.3%
2.8%
2.4%
2.1%
1.9%
1.7%
1.6%
250
250
250
250
250
250
250
250
20%
30%
40%
50%
60%
70%
80%
90%
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
$7,734.43
$9,398.98
$11,063.53
$12,728.08
$14,392.64
$16,057.19
$17,721.74
$19,386.29
$8,035.46
$9,700.02
$11,364.57
$13,029.12
$14,693.67
$16,358.22
$18,022.77
$19,687.32
$301.03
$301.03
$301.03
$301.03
$301.03
$301.03
$301.03
$301.03
3.9%
3.2%
2.7%
2.4%
2.1%
1.9%
1.7%
1.6%
$248.41
$281.70
$314.99
$348.28
$381.57
$414.87
$448.16
$481.45
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC07
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC07
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
71.73
16.24
0.00887
0.000578
0.003228
0.003454
1.05
0.002100
(0.000200)
0.002825
0.070350
0.72
1.10
8.12
1.80
0.0000%
77.75
17.42
0.00887
0.000578
0.003228
0.003454
1.05
0.002100
(0.000200)
0.002825
0.070350
0.72
1.10
8.12
1.80
0.0000%
# of Customers
102
35
43
17
27
24
16
75
584
1,067
1,224
1,126
799
497
199
214
199
326
448
442
425
265
115
41
1
2
2
5
3
2
-

Page 7 of 26
02/19/2016

Electric Rates
Including Supply
Kw
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
Off Peak kWh

17,520
26,280
35,040
43,800
52,560
61,320
70,080
78,840
Rate Year 2 Bill

$7,831.35
$9,219.87
$10,608.39
$11,996.91
$13,385.43
$14,773.95
$16,162.47
$17,550.99
Rate Year 3 Bill
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$8,121.99
$9,510.51
$10,899.03
$12,287.55
$13,676.07
$15,064.59
$16,453.11
$17,841.63
Amount
$290.64
$290.64
$290.64
$290.64
$290.64
$290.64
$290.64
$290.64
Percent
3.7%
3.2%
2.7%
2.4%
2.2%
2.0%
1.8%
1.7%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$14,586.11
$17,363.15
$20,140.19
$22,917.24
$25,694.28
$28,471.32
$31,248.36
$34,025.40
$15,098.39
$17,875.43
$20,652.47
$23,429.51
$26,206.55
$28,983.59
$31,760.64
$34,537.68
$512.27
$512.27
$512.27
$512.27
$512.27
$512.27
$512.27
$512.27
3.5%
3.0%
2.5%
2.2%
2.0%
1.8%
1.6%
1.5%
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$41,605.17
$49,936.30
$58,267.42
$66,598.55
$74,929.67
$83,260.80
$91,591.92
$99,923.05
$43,003.97
$51,335.10
$59,666.22
$67,997.35
$76,328.47
$84,659.60
$92,990.73
$101,321.85
$1,398.80
$1,398.80
$1,398.80
$1,398.80
$1,398.80
$1,398.80
$1,398.80
$1,398.80
3.4%
2.8%
2.4%
2.1%
1.9%
1.7%
1.5%
1.4%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$55,114.70
$66,222.87
$77,331.03
$88,439.20
$99,547.37
$110,655.54
$121,763.70
$132,871.87
$56,956.77
$68,064.93
$79,173.10
$90,281.27
$101,389.44
$112,497.60
$123,605.77
$134,713.94
$1,842.07
$1,842.07
$1,842.07
$1,842.07
$1,842.07
$1,842.07
$1,842.07
$1,842.07
3.3%
2.8%
2.4%
2.1%
1.9%
1.7%
1.5%
1.4%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Pri
1,019.63
13.82
0.000578
0.003228
0.003454
1.41
0.001270
0.68
(0.000200)
0.002825
0.087871
0.042719
0.72
7.21
43.80
5.22
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
Per Bill
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Pri
1,088.64
14.71
0.000578
0.003228
0.003454
1.41
0.001270
0.68
(0.000200)
0.002825
0.087871
0.042719
0.72
7.21
43.80
5.22
0.0000%
# of Customers
1
1
3
7
6
5
2
2
2
6
11
14
19
8
4
2
8
19
20
9
2
4
7
1
1

Page 8 of 26
02/19/2016

Electric Rates
Including Supply
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
Off Peak kWh

17,520
26,280
35,040
43,800
52,560
61,320
70,080
78,840
Rate Year 2 Bill

$7,751.52
$9,161.61
$10,571.70
$11,981.79
$13,391.89
$14,801.98
$16,212.07
$17,622.16
Rate Year 3 Bill
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$8,033.38
$9,443.47
$10,853.57
$12,263.66
$13,673.75
$15,083.84
$16,493.94
$17,904.03
Amount
Percent
$281.87
3.6%
$281.87
3.1%
$281.87
2.7%
$281.87
2.4%
$281.87
2.1%
$281.87
1.9%
$281.87
1.7%
$281.87
1.6%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$14,646.53
$17,466.72
$20,286.90
$23,107.09
$25,927.27
$28,747.46
$31,567.64
$34,387.83
$15,155.58
$17,975.76
$20,795.95
$23,616.13
$26,436.31
$29,256.50
$32,076.68
$34,896.87
$509.04
$509.04
$509.04
$509.04
$509.04
$509.04
$509.04
$509.04
3.5%
2.9%
2.5%
2.2%
2.0%
1.8%
1.6%
1.5%
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$42,226.61
$50,687.17
$59,147.72
$67,608.27
$76,068.83
$84,529.38
$92,989.94
$101,450.49
$43,644.35
$52,104.91
$60,565.46
$69,026.02
$77,486.57
$85,947.13
$94,407.68
$102,868.24
$1,417.74
$1,417.74
$1,417.74
$1,417.74
$1,417.74
$1,417.74
$1,417.74
$1,417.74
3.4%
2.8%
2.4%
2.1%
1.9%
1.7%
1.5%
1.4%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$56,016.65
$67,297.39
$78,578.13
$89,858.87
$101,139.61
$112,420.35
$123,701.09
$134,981.83
$57,888.74
$69,169.48
$80,450.22
$91,730.96
$103,011.70
$114,292.44
$125,573.18
$136,853.92
$1,872.09
$1,872.09
$1,872.09
$1,872.09
$1,872.09
$1,872.09
$1,872.09
$1,872.09
3.3%
2.8%
2.4%
2.1%
1.9%
1.7%
1.5%
1.4%
Kw
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Sec
809.19
14.22
0.000578
0.003228
0.003454
1.43
0.001270
0.65
(0.000200)
0.002825
0.089437
0.043485
0.72
5.69
37.18
3.71
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Sec
863.88
15.13
0.000578
0.003228
0.003454
1.43
0.001270
0.65
(0.000200)
0.002825
0.089437
0.043485
0.72
5.69
37.18
3.71
0.0000%
# of Customers
3
6
20
19
37
11
2
1
2
7
33
52
57
29
15
4
1
2
7
19
17
15
12
4
2
-

Page 9 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19
Kw

Amount
Percent
$439.95
3.3%
$439.95
2.7%
$439.95
2.3%
$439.95
2.0%
$439.95
1.8%
$439.95
1.6%
$439.95
1.4%
$439.95
1.3%
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
Rate Year 2 Bill

$13,501.71
$16,314.97
$19,128.23
$21,941.50
$24,754.76
$27,568.03
$30,381.29
$33,194.56
Rate Year 3 Bill

$13,941.65
$16,754.92
$19,568.18
$22,381.45
$25,194.71
$28,007.97
$30,821.24
$33,634.50
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$36,693.35
$45,133.14
$53,572.94
$62,012.73
$70,452.52
$78,892.32
$87,332.11
$95,771.90
$37,768.27
$46,208.07
$54,647.86
$63,087.65
$71,527.45
$79,967.24
$88,407.03
$96,846.83
$1,074.92
$1,074.92
$1,074.92
$1,074.92
$1,074.92
$1,074.92
$1,074.92
$1,074.92
2.9%
2.4%
2.0%
1.7%
1.5%
1.4%
1.2%
1.1%
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
20%
30%
40%
50%
60%
70%
80%
90%
657,000
985,500
1,314,000
1,642,500
1,971,000
2,299,500
2,628,000
2,956,500
341,640
512,460
683,280
854,100
1,024,920
1,195,740
1,366,560
1,537,380
315,360
473,040
630,720
788,400
946,080
1,103,760
1,261,440
1,419,120
$106,268.29
$131,587.67
$156,907.05
$182,226.43
$207,545.81
$232,865.19
$258,184.57
$283,503.95
$109,248.13
$134,567.51
$159,886.89
$185,206.27
$210,525.65
$235,845.03
$261,164.42
$286,483.80
$2,979.85
$2,979.85
$2,979.85
$2,979.85
$2,979.85
$2,979.85
$2,979.85
$2,979.85
2.8%
2.3%
1.9%
1.6%
1.4%
1.3%
1.2%
1.1%
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
20%
30%
40%
50%
60%
70%
80%
90%
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
$141,055.76
$174,814.93
$208,574.10
$242,333.28
$276,092.45
$309,851.62
$343,610.80
$377,369.97
$144,988.06
$178,747.24
$212,506.41
$246,265.58
$280,024.76
$313,783.93
$347,543.11
$381,302.28
$3,932.31
$3,932.31
$3,932.31
$3,932.31
$3,932.31
$3,932.31
$3,932.31
$3,932.31
2.8%
2.2%
1.9%
1.6%
1.4%
1.3%
1.1%
1.0%
500
500
500
500
500
500
500
500
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-C
1,840.33
9.88
0.000578
0.003228
0.003454
1.20
0.001270
0.86
(0.000200)
0.002825
0.089677
0.042830
0.72
8.43
49.39
7.00
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-C
1,962.79
10.51
0.000578
0.003228
0.003454
1.20
0.001270
0.86
(0.000200)
0.002825
0.089677
0.042830
0.72
8.43
49.39
7.00
0.0000%
# of Customers
3
4
3
3
3
2
9
10
5
1
1
2
2
3
2
1
1
1

Page 10 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19
Kw

Amount
Percent
$423.06
3.2%
$423.06
2.7%
$423.06
2.3%
$423.06
2.0%
$423.06
1.8%
$423.06
1.6%
$423.06
1.4%
$423.06
1.3%
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
Rate Year 2 Bill

$13,031.71
$15,744.84
$18,457.97
$21,171.11
$23,884.24
$26,597.37
$29,310.50
$32,023.63
Rate Year 3 Bill

$13,454.77
$16,167.91
$18,881.04
$21,594.17
$24,307.30
$27,020.43
$29,733.57
$32,446.70
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$35,117.57
$43,256.97
$51,396.36
$59,535.76
$67,675.15
$75,814.55
$83,953.95
$92,093.34
$36,129.35
$44,268.74
$52,408.14
$60,547.53
$68,686.93
$76,826.33
$84,965.72
$93,105.12
$1,011.77
$1,011.77
$1,011.77
$1,011.77
$1,011.77
$1,011.77
$1,011.77
$1,011.77
2.9%
2.3%
2.0%
1.7%
1.5%
1.3%
1.2%
1.1%
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
20%
30%
40%
50%
60%
70%
80%
90%
657,000
985,500
1,314,000
1,642,500
1,971,000
2,299,500
2,628,000
2,956,500
341,640
512,460
683,280
854,100
1,024,920
1,195,740
1,366,560
1,537,380
315,360
473,040
630,720
788,400
946,080
1,103,760
1,261,440
1,419,120
$101,375.16
$125,793.35
$150,211.53
$174,629.72
$199,047.91
$223,466.09
$247,884.28
$272,302.46
$104,153.07
$128,571.25
$152,989.44
$177,407.63
$201,825.81
$226,244.00
$250,662.19
$275,080.37
$2,777.91
$2,777.91
$2,777.91
$2,777.91
$2,777.91
$2,777.91
$2,777.91
$2,777.91
2.7%
2.2%
1.8%
1.6%
1.4%
1.2%
1.1%
1.0%
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
20%
30%
40%
50%
60%
70%
80%
90%
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
$134,503.95
$167,061.53
$199,619.12
$232,176.70
$264,734.28
$297,291.86
$329,849.44
$362,407.03
$138,164.92
$170,722.51
$203,280.09
$235,837.67
$268,395.25
$300,952.84
$333,510.42
$366,068.00
$3,660.97
$3,660.97
$3,660.97
$3,660.97
$3,660.97
$3,660.97
$3,660.97
$3,660.97
2.7%
2.2%
1.8%
1.6%
1.4%
1.2%
1.1%
1.0%
500
500
500
500
500
500
500
500
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-I
1,905.31
9.09
0.000578
0.003228
0.003454
1.49
0.001270
0.65
(0.000200)
0.002825
0.084693
0.042514
0.72
11.28
61.34
10.13
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-I
2,034.02
9.68
0.000578
0.003228
0.003454
1.49
0.001270
0.65
(0.000200)
0.002825
0.084693
0.042514
0.72
11.28
61.34
10.13
0.0000%
# of Customers
1
1
2
3
2
3
2
3
6
3
2
3
1
1
1
3
3
6
2
1
1
2
1

Page 11 of 26
02/19/2016

Electric Rates
Including Supply
Kw
kWh
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
Peak kWh
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
Off Peak kWh

420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
Rate Year 2 Bill

$129,991.60
$162,549.18
$195,106.76
$227,664.34
$260,221.92
$292,779.51
$325,337.09
$357,894.67
Rate Year 3 Bill
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$133,675.31
$166,232.90
$198,790.48
$231,348.06
$263,905.64
$296,463.22
$329,020.81
$361,578.39
Amount
$3,683.72
$3,683.72
$3,683.72
$3,683.72
$3,683.72
$3,683.72
$3,683.72
$3,683.72
Percent
2.8%
2.3%
1.9%
1.6%
1.4%
1.3%
1.1%
1.0%
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
20%
30%
40%
50%
60%
70%
80%
90%
1,022,000
1,533,000
2,044,000
2,555,000
3,066,000
3,577,000
4,088,000
4,599,000
531,440
797,160
1,062,880
1,328,600
1,594,320
1,860,040
2,125,760
2,391,480
490,560
735,840
981,120
1,226,400
1,471,680
1,716,960
1,962,240
2,207,520
$151,077.63
$189,061.48
$227,045.32
$265,029.17
$303,013.02
$340,996.86
$378,980.71
$416,964.55
$155,337.13
$193,320.97
$231,304.82
$269,288.66
$307,272.51
$345,256.35
$383,240.20
$421,224.05
$4,259.49
$4,259.49
$4,259.49
$4,259.49
$4,259.49
$4,259.49
$4,259.49
$4,259.49
2.8%
2.3%
1.9%
1.6%
1.4%
1.2%
1.1%
1.0%
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
20%
30%
40%
50%
60%
70%
80%
90%
1,168,000
1,752,000
2,336,000
2,920,000
3,504,000
4,088,000
4,672,000
5,256,000
607,360
911,040
1,214,720
1,518,400
1,822,080
2,125,760
2,429,440
2,733,120
560,640
840,960
1,121,280
1,401,600
1,681,920
1,962,240
2,242,560
2,522,880
$172,163.67
$215,573.78
$258,983.89
$302,394.00
$345,804.11
$389,214.22
$432,624.33
$476,034.44
$176,998.94
$220,409.05
$263,819.16
$307,229.27
$350,639.37
$394,049.48
$437,459.59
$480,869.70
$4,835.27
$4,835.27
$4,835.27
$4,835.27
$4,835.27
$4,835.27
$4,835.27
$4,835.27
2.8%
2.2%
1.9%
1.6%
1.4%
1.2%
1.1%
1.0%
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
20%
30%
40%
50%
60%
70%
80%
90%
1,314,000
1,971,000
2,628,000
3,285,000
3,942,000
4,599,000
5,256,000
5,913,000
683,280
1,024,920
1,366,560
1,708,200
2,049,840
2,391,480
2,733,120
3,074,760
630,720
946,080
1,261,440
1,576,800
1,892,160
2,207,520
2,522,880
2,838,240
$193,249.71
$242,086.08
$290,922.45
$339,758.83
$388,595.20
$437,431.57
$486,267.95
$535,104.32
$198,660.75
$247,497.12
$296,333.49
$345,169.87
$394,006.24
$442,842.61
$491,678.99
$540,515.36
$5,411.04
$5,411.04
$5,411.04
$5,411.04
$5,411.04
$5,411.04
$5,411.04
$5,411.04
2.8%
2.2%
1.9%
1.6%
1.4%
1.2%
1.1%
1.0%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Trn
3,344.03
8.73
0.000578
0.003228
0.003454
1.11
0.001270
0.39
(0.000200)
0.002825
0.084693
0.042514
0.72
18.84
93.83
17.95
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Trn
3,573.10
9.31
0.000578
0.003228
0.003454
1.11
0.001270
0.39
(0.000200)
0.002825
0.084693
0.042514
0.72
18.84
93.83
17.95
0.0000%
# of Customers
1
-

Page 12 of 26
02/19/2016

Electric Rates
Including Supply
Kw
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
Off Peak kWh

17,520
26,280
35,040
43,800
52,560
61,320
70,080
78,840
Rate Year 2 Bill

$7,427.54
$8,837.39
$10,247.24
$11,657.09
$13,066.94
$14,476.79
$15,886.64
$17,296.48
Rate Year 3 Bill
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$7,691.27
$9,101.12
$10,510.97
$11,920.81
$13,330.66
$14,740.51
$16,150.36
$17,560.21
Amount
$263.72
$263.72
$263.72
$263.72
$263.72
$263.72
$263.72
$263.72
Percent
3.6%
3.0%
2.6%
2.3%
2.0%
1.8%
1.7%
1.5%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$13,004.06
$15,823.76
$18,643.46
$21,463.16
$24,282.85
$27,102.55
$29,922.25
$32,741.94
$13,412.27
$16,231.96
$19,051.66
$21,871.36
$24,691.06
$27,510.75
$30,330.45
$33,150.15
$408.20
$408.20
$408.20
$408.20
$408.20
$408.20
$408.20
$408.20
3.1%
2.6%
2.2%
1.9%
1.7%
1.5%
1.4%
1.2%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$46,463.19
$57,741.98
$69,020.76
$80,299.55
$91,578.34
$102,857.13
$114,135.92
$125,414.71
$47,738.26
$59,017.05
$70,295.84
$81,574.63
$92,853.42
$104,132.21
$115,411.00
$126,689.78
$1,275.07
$1,275.07
$1,275.07
$1,275.07
$1,275.07
$1,275.07
$1,275.07
$1,275.07
2.7%
2.2%
1.8%
1.6%
1.4%
1.2%
1.1%
1.0%
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
20%
30%
40%
50%
60%
70%
80%
90%
365,000
547,500
730,000
912,500
1,095,000
1,277,500
1,460,000
1,642,500
189,800
284,700
379,600
474,500
569,400
664,300
759,200
854,100
175,200
262,800
350,400
438,000
525,600
613,200
700,800
788,400
$57,616.23
$71,714.71
$85,813.20
$99,911.69
$114,010.17
$128,108.66
$142,207.15
$156,305.63
$59,180.26
$73,278.75
$87,377.23
$101,475.72
$115,574.20
$129,672.69
$143,771.18
$157,869.66
$1,564.03
$1,564.03
$1,564.03
$1,564.03
$1,564.03
$1,564.03
$1,564.03
$1,564.03
2.7%
2.2%
1.8%
1.6%
1.4%
1.2%
1.1%
1.0%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,803.53
8.97
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.002825
0.089403
0.043494
0.72
5.57
37.49
3.71
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
Per Bill
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,922.77
9.55
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.002825
0.089403
0.043494
0.72
5.57
37.49
3.71
0.0000%
# of Customers
1
1
1
2
1
1
3
6
1
2
1
1
1
3
3
3
1
1
1
1
-

Page 13 of 26
02/19/2016

Electric Rates
Including Supply
PSC No. 19

Kw

$351.62
$368.03
$420.33
$436.74
$489.04
$505.45
$557.74
$574.16
$626.45
$642.86
$695.16
$711.57
$763.87
$780.28
$832.57
$848.99
Amount
$16.41
$16.41
$16.41
$16.41
$16.41
$16.41
$16.41
$16.41
Percent
4.7%
3.9%
3.4%
2.9%
2.6%
2.4%
2.1%
2.0%
$775.75
$947.52
$1,119.29
$1,291.06
$1,462.83
$1,634.60
$1,806.37
$1,978.13
$30.25
$30.25
$30.25
$30.25
$30.25
$30.25
$30.25
$30.25
4.1%
3.3%
2.8%
2.4%
2.1%
1.9%
1.7%
1.6%
$2,714.88
$3,401.96
$4,089.04
$4,776.12
$5,463.20
$6,150.27
$6,837.35
$7,524.43
$2,814.33
$3,501.40
$4,188.48
$4,875.56
$5,562.64
$6,249.72
$6,936.79
$7,623.87
$99.44
$99.44
$99.44
$99.44
$99.44
$99.44
$99.44
$99.44
3.7%
2.9%
2.4%
2.1%
1.8%
1.6%
1.5%
1.3%
$5,340.73
$6,714.89
$8,089.05
$9,463.20
$10,837.36
$12,211.51
$13,585.67
$14,959.83
$5,532.43
$6,906.59
$8,280.74
$9,654.90
$11,029.06
$12,403.21
$13,777.37
$15,151.52
$191.70
$191.70
$191.70
$191.70
$191.70
$191.70
$191.70
$191.70
3.6%
2.9%
2.4%
2.0%
1.8%
1.6%
1.4%
1.3%
10
10
10
10
10
10
10
10
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
1,460
2,190
2,920
3,650
4,380
5,110
5,840
6,570
Peak kWh
759
1,139
1,518
1,898
2,278
2,657
3,037
3,416
Off Peak kWh

701
1,051
1,402
1,752
2,102
2,453
2,803
3,154
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
$745.50
$917.27
$1,089.04
$1,260.81
$1,432.58
$1,604.34
$1,776.11
$1,947.88
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
200
200
200
200
200
200
200
200
20%
30%
40%
50%
60%
70%
80%
90%
29,200
43,800
58,400
73,000
87,600
102,200
116,800
131,400
15,184
22,776
30,368
37,960
45,552
53,144
60,736
68,328
14,016
21,024
28,032
35,040
42,048
49,056
56,064
63,072
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC09
59.51
11.34
0.01408
0.01408
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.002825
0.090645
0.043896
0.72
3.08
23.88
1.85
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
MFC per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC09
66.69
12.26
0.01408
0.01408
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.002825
0.090645
0.043896
0.72
3.08
23.88
1.85
0.0000%
# of Customers
3
10
18
23
26
12
10
19
3
8
18
20
30
37
24
14
1
2
12
19
28
24
23
16
1
2
1
2
1

Page 14 of 26
02/19/2016

Electric Rates
Delivery Only
kWh
100
200
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
3,000
Rate Year 2 Bill

$27.39
$32.23
$37.06
$41.90
$46.74
$51.58
$56.41
$61.25
$66.09
$70.93
$75.76
$80.60
$95.11
$119.30
$167.68
Rate Year 3 Bill

$27.86
$33.17
$38.48
$43.80
$49.11
$54.42
$59.73
$65.04
$70.35
$75.66
$80.97
$86.28
$102.22
$128.77
$181.88
Amount
Percent
$0.47
1.7%
$0.95
2.9%
$1.42
3.8%
$1.89
4.5%
$2.37
5.1%
$2.84
5.5%
$3.31
5.9%
$3.79
6.2%
$4.26
6.4%
$4.73
6.7%
$5.21
6.9%
$5.68
7.0%
$7.10
7.5%
$9.47
7.9%
$14.20
8.5%
# of Customers
7,359
22,349
31,548
35,980
37,459
36,064
32,513
28,397
23,040
17,802
13,344
9,539
15,431
7,773
3,345
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
21.38
0.04181
0.000578
0.003228
0.003454
0.003019
0.002020
(0.006698)
0.72
2.0408%
21.38
0.04645
0.000578
0.003228
0.003454
0.003019
0.002020
(0.006698)
0.72
2.0408%

Page 15 of 26
02/19/2016

Electric Rates
Delivery Only
kWh
Peak
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
210
280
350
420
490
560
630
700
1,050
1,400
1,750
2,100
2,800
3,500
4,200
4,900
Off Peak
90
120
150
180
210
240
270
300
450
600
750
900
1,200
1,500
1,800
2,100
Rate Year 2 Bill

$41.99
$47.12
$52.24
$57.37
$62.49
$67.62
$72.75
$77.87
$103.50
$129.13
$154.76
$180.39
$231.65
$282.91
$334.17
$385.43
Rate Year 3 Bill

$43.22
$48.76
$54.29
$59.83
$65.37
$70.90
$76.44
$81.98
$109.66
$137.34
$165.02
$192.70
$248.07
$303.43
$358.79
$414.16
Amount
Percent
$1.23
2.9%
$1.64
3.5%
$2.05
3.9%
$2.46
4.3%
$2.87
4.6%
$3.28
4.9%
$3.69
5.1%
$4.10
5.3%
$6.16
5.9%
$8.21
6.4%
$10.26
6.6%
$12.31
6.8%
$16.41
7.1%
$20.52
7.3%
$24.62
7.4%
$28.73
7.5%
Rate Year 2 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
21.38
3.98
0.04390
0.04390
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.72
2.0408%
21.38
3.98
0.04792
0.04792
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.72
2.0408%
# of Customers
117
105
139
171
189
225
210
225
844
376
105
42
24
9
11
21

Page 16 of 26
02/19/2016

Electric Rates
Delivery Only
PSC No. 19
kWh
Peak
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
210
280
350
420
490
560
630
700
1,050
1,400
1,750
2,100
2,800
3,500
4,200
4,900
Off Peak
90
120
150
180
210
240
270
300
450
600
750
900
1,200
1,500
1,800
2,100
Rate Year 2 Bill

$48.68
$54.85
$61.02
$67.19
$73.36
$79.53
$85.70
$91.87
$122.72
$153.58
$184.43
$215.28
$276.99
$338.70
$400.41
$462.11
Rate Year 3 Bill

$49.93
$56.51
$63.10
$69.69
$76.28
$82.87
$89.45
$96.04
$128.98
$161.92
$194.86
$227.80
$293.68
$359.55
$425.43
$491.31
Amount
Percent
$1.25
2.6%
$1.67
3.0%
$2.09
3.4%
$2.50
3.7%
$2.92
4.0%
$3.34
4.2%
$3.75
4.4%
$4.17
4.5%
$6.26
5.1%
$8.34
5.4%
$10.43
5.7%
$12.51
5.8%
$16.68
6.0%
$20.85
6.2%
$25.03
6.3%
$29.20
6.3%
Rate Year 2 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-II
$
24.86
$
3.98
$
0.05414
$
0.05414
$
0.000578
$
0.003228
$
0.003454
$
0.003683
$
0.002090
$ (0.006698)
$
0.72
2.0408%
Rate Year 3 Bill

CC
Meter Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-II
$
24.86
$
3.98
$
0.05823
$
0.05823
$
0.000578
$
0.003228
$
0.003454
$
0.003683
$
0.002090
$ (0.006698)
$
0.72
2.0408%
# of Customers
13
12
19
33
18
36
43
60
293
261
145
95
86
49
27
83

Page 17 of 26
02/19/2016

Electric Rates
Delivery Only
kWh
300
400
500
600
700
800
900
1,000
1,500
2,000
2,500
3,000
4,000
5,000
6,000
7,000
Rate Year 2 Bill

$35.84
$40.42
$45.01
$49.59
$54.17
$58.75
$63.33
$67.91
$90.82
$113.72
$136.63
$159.53
$205.34
$251.15
$296.97
$342.78
Rate Year 3 Bill

$37.10
$42.10
$47.10
$52.10
$57.10
$62.10
$67.10
$72.11
$97.11
$122.11
$147.11
$172.12
$222.12
$272.13
$322.13
$372.14
Amount
$1.26
$1.68
$2.10
$2.52
$2.94
$3.36
$3.77
$4.19
$6.29
$8.39
$10.49
$12.58
$16.78
$20.97
$25.17
$29.36
Percent
3.5%
4.2%
4.7%
5.1%
5.4%
5.7%
6.0%
6.2%
6.9%
7.4%
7.7%
7.9%
8.2%
8.4%
8.5%
8.6%
# of Customers
9,779
2,532
2,058
1,897
1,547
1,288
1,165
913
2,985
1,426
688
206
112
46
13
61
Rate Year 2 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
21.38
0.03292
0.000578
0.003228
0.003454
0.003747
0.002080
(0.000200)
0.72
0.0000%
21.38
0.03712
0.000578
0.003228
0.003454
0.003747
0.002080
(0.000200)
0.72
0.0000%

Page 18 of 26
02/19/2016

Electric Rates
Delivery Only
PSC No. 19
Kw
$
$
$
$
$
$
$
$
Rate Year 2 Bill

1,247.46
1,273.23
1,299.00
1,324.76
1,350.53
1,376.30
1,402.07
1,427.84
$
$
$
$
$
$
$
$
1,317.52
1,343.29
1,369.06
1,394.83
1,420.60
1,446.36
1,472.13
1,497.90
Amount
Percent
$70.06
5.6%
$70.06
5.5%
$70.06
5.4%
$70.06
5.3%
$70.06
5.2%
$70.06
5.1%
$70.06
5.0%
$70.06
4.9%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
2,214.77
2,266.31
2,317.85
2,369.38
2,420.92
2,472.46
2,524.00
2,575.54
$
$
$
$
$
$
$
$
2,337.19
2,388.73
2,440.27
2,491.80
2,543.34
2,594.88
2,646.42
2,697.96
$122.42
$122.42
$122.42
$122.42
$122.42
$122.42
$122.42
$122.42
5.5%
5.4%
5.3%
5.2%
5.1%
5.0%
4.9%
4.8%
14
21
37
85
100
66
35
34
20%
30%
40%
50%
60%
70%
80%
90%
40,150
60,225
80,300
100,375
120,450
140,525
160,600
180,675
$
$
$
$
$
$
$
$
5,600.37
5,742.10
5,883.83
6,025.56
6,167.29
6,309.02
6,450.75
6,592.47
$
$
$
$
$
$
$
$
5,906.04
6,047.77
6,189.50
6,331.23
6,472.96
6,614.68
6,756.41
6,898.14
$305.67
$305.67
$305.67
$305.67
$305.67
$305.67
$305.67
$305.67
5.5%
5.3%
5.2%
5.1%
5.0%
4.8%
4.7%
4.6%
18
65
107
111
105
72
44
33
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
6,084.02
6,238.64
6,393.25
6,547.87
6,702.48
6,857.09
7,011.71
7,166.32
$
$
$
$
$
$
$
$
6,415.87
6,570.49
6,725.10
6,879.71
7,034.33
7,188.94
7,343.56
7,498.17
$331.85
$331.85
$331.85
$331.85
$331.85
$331.85
$331.85
$331.85
5.5%
5.3%
5.2%
5.1%
5.0%
4.8%
4.7%
4.6%
1
1
2
3
2
1
50
50
50
50
50
50
50
50
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
7,300
10,950
14,600
18,250
21,900
25,550
29,200
32,850
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
275
275
275
275
275
275
275
275
300
300
300
300
300
300
300
300
Rate Year 3 Bill
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
$
$
$
$
$
$
$
$
$
$
$
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
$
$
$
$
$
$
$
$
$
$
$
260.66
16.53
0.000578
0.003228
0.003454
1.13
0.66
(0.000200)
0.72
2.12
14.39
2.26
0.0000%
278.36
17.57
0.000578
0.003228
0.003454
1.13
0.66
(0.000200)
0.72
2.12
14.39
2.26
0.0000%
# of Customers
9
11
14
13
16
12
7
19

Page 19 of 26
02/19/2016

Electric Rates
Delivery Only
PSC No. 19

Kw
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Rate Year 2 Bill

$
183.08
$
189.66
$
196.24
$
202.82
$
209.41
$
215.99
$
222.57
$
229.15
194.99
201.57
208.16
214.74
221.32
227.90
234.49
241.07
Amount
$11.91
$11.91
$11.91
$11.91
$11.91
$11.91
$11.91
$11.91
$
$
$
$
$
$
$
$
Percent
6.5%
6.3%
6.1%
5.9%
5.7%
5.5%
5.4%
5.2%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
581.48
614.39
647.30
680.21
713.12
746.03
778.94
811.85
$
$
$
$
$
$
$
$
617.00
649.91
682.82
715.73
748.64
781.55
814.46
847.37
$35.52
$35.52
$35.52
$35.52
$35.52
$35.52
$35.52
$35.52
6.1%
5.8%
5.5%
5.2%
5.0%
4.8%
4.6%
4.4%
584
1,067
1,224
1,126
799
497
199
214
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
2,075.50
2,207.14
2,338.78
2,470.42
2,602.06
2,733.70
2,865.34
2,996.99
$
$
$
$
$
$
$
$
2,199.52
2,331.16
2,462.80
2,594.44
2,726.08
2,857.73
2,989.37
3,121.01
$124.02
$124.02
$124.02
$124.02
$124.02
$124.02
$124.02
$124.02
6.0%
5.6%
5.3%
5.0%
4.8%
4.5%
4.3%
4.1%
199
326
448
442
425
265
115
41
250
250
250
250
250
250
250
250
20%
30%
40%
50%
60%
70%
80%
90%
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
$
$
$
$
$
$
$
$
5,063.53
5,392.63
5,721.74
6,050.84
6,379.94
6,709.04
7,038.15
7,367.25
$
$
$
$
$
$
$
$
5,364.57
5,693.67
6,022.77
6,351.87
6,680.97
7,010.08
7,339.18
7,668.28
$301.03
$301.03
$301.03
$301.03
$301.03
$301.03
$301.03
$301.03
5.9%
5.6%
5.3%
5.0%
4.7%
4.5%
4.3%
4.1%
1
2
2
5
3
2
-
Rate Year 3 Bill
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC07
$
71.73
$
16.24
$
0.00887
$
0.000578
$
0.003228
$
0.003454
$
1.05
$
0.002100
$
(0.000200)
$
0.72
$
1.10
$
8.12
$
1.80
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC07
$
77.75
$
17.42
$
0.00887
$
0.000578
$
0.003228
$
0.003454
$
1.05
$
0.002100
$
(0.000200)
$
0.72
$
1.10
$
8.12
$
1.80
0.0000%
# of Customers
102
35
43
17
27
24
16
75

Page 20 of 26
02/19/2016

Electric Rates
Delivery Only
Kw
Rate Year 2 Bill

$
5,311.99
$
5,440.84
$
5,569.68
$
5,698.53
$
5,827.37
$
5,956.22
$
6,085.06
$
6,213.91
Rate Year 3 Bill

$5,602.64
$5,731.48
$5,860.33
$5,989.17
$6,118.02
$6,246.86
$6,375.71
$6,504.55
Amount
Percent
$290.64
5.5%
$290.64
5.3%
$290.64
5.2%
$290.64
5.1%
$290.64
5.0%
$290.64
4.9%
$290.64
4.8%
$290.64
4.7%
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
Off Peak kWh

17,520
26,280
35,040
43,800
52,560
61,320
70,080
78,840
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
9,547.41
9,805.10
10,062.79
10,320.48
10,578.17
10,835.86
11,093.55
11,351.24
$10,059.68
$10,317.37
$10,575.06
$10,832.75
$11,090.44
$11,348.13
$11,605.82
$11,863.51
$512.27
$512.27
$512.27
$512.27
$512.27
$512.27
$512.27
$512.27
5.4%
5.2%
5.1%
5.0%
4.8%
4.7%
4.6%
4.5%
2
2
6
11
14
19
8
-
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
26,489.06
27,262.13
28,035.20
28,808.27
29,581.34
30,354.41
31,127.48
31,900.55
$27,887.86
$28,660.93
$29,434.00
$30,207.07
$30,980.14
$31,753.21
$32,526.28
$33,299.35
$1,398.80
$1,398.80
$1,398.80
$1,398.80
$1,398.80
$1,398.80
$1,398.80
$1,398.80
5.3%
5.1%
5.0%
4.9%
4.7%
4.6%
4.5%
4.4%
4
2
8
19
20
9
2
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$
$
$
$
$
$
$
$
34,959.88
35,990.64
37,021.40
38,052.16
39,082.92
40,113.68
41,144.44
42,175.20
$36,801.95
$37,832.71
$38,863.47
$39,894.23
$40,924.99
$41,955.75
$42,986.51
$44,017.27
$1,842.07
$1,842.07
$1,842.07
$1,842.07
$1,842.07
$1,842.07
$1,842.07
$1,842.07
5.3%
5.1%
5.0%
4.8%
4.7%
4.6%
4.5%
4.4%
4
7
1
1
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Pri
1,019.63
13.82
0.000578
0.003228
0.003454
1.41
0.001270
0.68
(0.000200)
0.72
7.21
43.80
5.22
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Pri
1,088.64
14.71
0.000578
0.003228
0.003454
1.41
0.001270
0.68
(0.000200)
0.72
7.21
43.80
5.22
0.0000%
# of Customers
1
1
3
7
6
5
2

Page 21 of 26
02/19/2016

Electric Rates
Delivery Only
Kw
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
Off Peak kWh

17,520
26,280
35,040
43,800
52,560
61,320
70,080
78,840
Rate Year 2 Bill

$
5,189.02
$
5,317.87
$
5,446.71
$
5,575.56
$
5,704.40
$
5,833.25
$
5,962.09
$
6,090.94
$5,470.89
$5,599.73
$5,728.58
$5,857.42
$5,986.27
$6,115.11
$6,243.96
$6,372.80
Amount
$281.87
$281.87
$281.87
$281.87
$281.87
$281.87
$281.87
$281.87
Percent
5.4%
5.3%
5.2%
5.1%
4.9%
4.8%
4.7%
4.6%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
9,521.54
9,779.23
10,036.92
10,294.61
10,552.30
10,809.99
11,067.68
11,325.37
$10,030.59
$10,288.28
$10,545.97
$10,803.66
$11,061.35
$11,319.04
$11,576.73
$11,834.42
$509.04
$509.04
$509.04
$509.04
$509.04
$509.04
$509.04
$509.04
5.3%
5.2%
5.1%
4.9%
4.8%
4.7%
4.6%
4.5%
2
7
33
52
57
29
15
4
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
26,851.64
27,624.71
28,397.78
29,170.85
29,943.92
30,716.99
31,490.06
32,263.13
$28,269.38
$29,042.45
$29,815.52
$30,588.59
$31,361.66
$32,134.73
$32,907.80
$33,680.87
$1,417.74
$1,417.74
$1,417.74
$1,417.74
$1,417.74
$1,417.74
$1,417.74
$1,417.74
5.3%
5.1%
5.0%
4.9%
4.7%
4.6%
4.5%
4.4%
1
2
7
19
17
15
12
4
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$
$
$
$
$
$
$
$
35,516.69
36,547.45
37,578.21
38,608.97
39,639.73
40,670.49
41,701.25
42,732.01
$37,388.78
$38,419.54
$39,450.30
$40,481.06
$41,511.82
$42,542.58
$43,573.34
$44,604.10
$1,872.09
$1,872.09
$1,872.09
$1,872.09
$1,872.09
$1,872.09
$1,872.09
$1,872.09
5.3%
5.1%
5.0%
4.8%
4.7%
4.6%
4.5%
4.4%
2
-
Rate Year 3 Bill
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Sec
809.19
14.22
0.000578
0.003228
0.003454
1.43
0.001270
0.65
(0.000200)
0.72
5.69
37.18
3.71
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Sec
863.88
15.13
0.000578
0.003228
0.003454
1.43
0.001270
0.65
(0.000200)
0.72
5.69
37.18
3.71
0.0000%
# of Customers
3
6
20
19
37
11
2
1

Page 22 of 26
02/19/2016

Electric Rates
Delivery Only
PSC No. 19
Kw
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
21,359.90
22,132.97
22,906.04
23,679.11
24,452.18
25,225.25
25,998.32
26,771.39
$22,434.83
$23,207.90
$23,980.97
$24,754.04
$25,527.11
$26,300.18
$27,073.25
$27,846.32
$1,074.92
$1,074.92
$1,074.92
$1,074.92
$1,074.92
$1,074.92
$1,074.92
$1,074.92
5.0%
4.9%
4.7%
4.5%
4.4%
4.3%
4.1%
4.0%
2
9
10
5
1
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
20%
30%
40%
50%
60%
70%
80%
90%
657,000
985,500
1,314,000
1,642,500
1,971,000
2,299,500
2,628,000
2,956,500
341,640
512,460
683,280
854,100
1,024,920
1,195,740
1,366,560
1,537,380
315,360
473,040
630,720
788,400
946,080
1,103,760
1,261,440
1,419,120
$
$
$
$
$
$
$
$
60,267.95
62,587.16
64,906.37
67,225.58
69,544.79
71,864.00
74,183.21
76,502.42
$63,247.79
$65,567.00
$67,886.21
$70,205.42
$72,524.63
$74,843.84
$77,163.05
$79,482.26
$2,979.85
$2,979.85
$2,979.85
$2,979.85
$2,979.85
$2,979.85
$2,979.85
$2,979.85
4.9%
4.8%
4.6%
4.4%
4.3%
4.1%
4.0%
3.9%
1
2
2
3
2
1
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
20%
30%
40%
50%
60%
70%
80%
90%
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
$
$
$
$
$
$
$
$
79,721.97
82,814.25
85,906.53
88,998.81
92,091.09
95,183.37
98,275.65
101,367.93
$83,654.28
$86,746.56
$89,838.84
$92,931.12
$96,023.40
$99,115.68
$102,207.96
$105,300.24
$3,932.31
$3,932.31
$3,932.31
$3,932.31
$3,932.31
$3,932.31
$3,932.31
$3,932.31
4.9%
4.7%
4.6%
4.4%
4.3%
4.1%
4.0%
3.9%
1
1
500
500
500
500
500
500
500
500
Rate Year 2 Bill

$
8,390.56
$
8,648.25
$
8,905.94
$
9,163.63
$
9,421.32
$
9,679.01
$
9,936.70
$
10,194.39
Amount
Percent
$439.95
5.2%
$439.95
5.1%
$439.95
4.9%
$439.95
4.8%
$439.95
4.7%
$439.95
4.5%
$439.95
4.4%
$439.95
4.3%
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
Rate Year 3 Bill
$8,830.50
$9,088.19
$9,345.88
$9,603.57
$9,861.26
$10,118.95
$10,376.64
$10,634.33
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-C
1,840.33
9.88
0.000578
0.003228
0.003454
1.20
0.001270
0.86
(0.000200)
0.72
8.43
49.39
7.00
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-C
1,962.79
10.51
0.000578
0.003228
0.003454
1.20
0.001270
0.86
(0.000200)
0.72
8.43
49.39
7.00
0.0000%
# of Customers
3
4
3
3
3
-

Page 23 of 26
02/19/2016

Electric Rates
Delivery Only
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
Off Peak kWh

35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
20%
30%
40%
50%
60%
70%
80%
90%
657,000
985,500
1,314,000
1,642,500
1,971,000
2,299,500
2,628,000
2,956,500
341,640
512,460
683,280
854,100
1,024,920
1,195,740
1,366,560
1,537,380
315,360
473,040
630,720
788,400
946,080
1,103,760
1,261,440
1,419,120
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
20%
30%
40%
50%
60%
70%
80%
90%
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
500
500
500
500
500
500
500
500
Rate Year 2 Bill

$
8,120.83
$
8,378.52
$
8,636.21
$
8,893.90
$
9,151.59
$
9,409.28
$
9,666.97
$
9,924.66
$8,543.89
$8,801.58
$9,059.27
$9,316.96
$9,574.65
$9,832.34
$10,090.03
$10,347.72
Amount
$423.06
$423.06
$423.06
$423.06
$423.06
$423.06
$423.06
$423.06
Percent
5.2%
5.0%
4.9%
4.8%
4.6%
4.5%
4.4%
4.3%
20,384.92
21,157.99
21,931.06
22,704.13
23,477.20
24,250.27
25,023.34
25,796.41
$21,396.70
$22,169.77
$22,942.84
$23,715.91
$24,488.98
$25,262.05
$26,035.12
$26,808.19
$1,011.77
$1,011.77
$1,011.77
$1,011.77
$1,011.77
$1,011.77
$1,011.77
$1,011.77
5.0%
4.8%
4.6%
4.5%
4.3%
4.2%
4.0%
3.9%
2
3
6
3
2
3
$
$
$
$
$
$
$
$
57,177.21
59,496.42
61,815.63
64,134.84
66,454.05
68,773.26
71,092.47
73,411.68
$59,955.11
$62,274.32
$64,593.53
$66,912.74
$69,231.95
$71,551.16
$73,870.37
$76,189.58
$2,777.91
$2,777.91
$2,777.91
$2,777.91
$2,777.91
$2,777.91
$2,777.91
$2,777.91
4.9%
4.7%
4.5%
4.3%
4.2%
4.0%
3.9%
3.8%
1
1
1
3
3
6
2
$
$
$
$
$
$
$
$
75,573.35
78,665.63
81,757.91
84,850.19
87,942.47
91,034.75
94,127.03
97,219.31
$79,234.32
$82,326.60
$85,418.88
$88,511.16
$91,603.44
$94,695.72
$97,788.00
$100,880.28
$3,660.97
$3,660.97
$3,660.97
$3,660.97
$3,660.97
$3,660.97
$3,660.97
$3,660.97
4.8%
4.7%
4.5%
4.3%
4.2%
4.0%
3.9%
3.8%
1
1
2
1
Rate Year 3 Bill
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-I
1,905.31
9.09
0.000578
0.003228
0.003454
1.49
0.001270
0.65
(0.000200)
0.72
11.28
61.34
10.13
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-I
2,034.02
9.68
0.000578
0.003228
0.003454
1.49
0.001270
0.65
(0.000200)
0.72
11.28
61.34
10.13
0.0000%
# of Customers
1
1
2
3
2
3

Page 24 of 26
02/19/2016

Electric Rates
Delivery Only
Kw
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
Peak kWh
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
Off Peak kWh

420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
Rate Year 2 Bill

$
71,060.99
$
74,153.27
$
77,245.55
$
80,337.83
$
83,430.11
$
86,522.39
$
89,614.67
$
92,706.95
Rate Year 3 Bill

$74,744.71
$77,836.99
$80,929.27
$84,021.55
$87,113.83
$90,206.11
$93,298.39
$96,390.67
Amount
$3,683.72
$3,683.72
$3,683.72
$3,683.72
$3,683.72
$3,683.72
$3,683.72
$3,683.72
Percent
5.2%
5.0%
4.8%
4.6%
4.4%
4.3%
4.1%
4.0%
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
20%
30%
40%
50%
60%
70%
80%
90%
1,022,000
1,533,000
2,044,000
2,555,000
3,066,000
3,577,000
4,088,000
4,599,000
531,440
797,160
1,062,880
1,328,600
1,594,320
1,860,040
2,125,760
2,391,480
490,560
735,840
981,120
1,226,400
1,471,680
1,716,960
1,962,240
2,207,520
$
$
$
$
$
$
$
$
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
20%
30%
40%
50%
60%
70%
80%
90%
1,168,000
1,752,000
2,336,000
2,920,000
3,504,000
4,088,000
4,672,000
5,256,000
607,360
911,040
1,214,720
1,518,400
1,822,080
2,125,760
2,429,440
2,733,120
560,640
840,960
1,121,280
1,401,600
1,681,920
1,962,240
2,242,560
2,522,880
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
20%
30%
40%
50%
60%
70%
80%
90%
1,314,000
1,971,000
2,628,000
3,285,000
3,942,000
4,599,000
5,256,000
5,913,000
683,280
1,024,920
1,366,560
1,708,200
2,049,840
2,391,480
2,733,120
3,074,760
630,720
946,080
1,261,440
1,576,800
1,892,160
2,207,520
2,522,880
2,838,240
82,325.26
85,932.92
89,540.58
93,148.24
96,755.90
100,363.56
103,971.22
107,578.88
$86,584.75
$90,192.41
$93,800.07
$97,407.73
$101,015.39
$104,623.05
$108,230.71
$111,838.37
$4,259.49
$4,259.49
$4,259.49
$4,259.49
$4,259.49
$4,259.49
$4,259.49
$4,259.49
5.2%
5.0%
4.8%
4.6%
4.4%
4.2%
4.1%
4.0%
$
$
$
$
$
$
$
$
93,589.53
97,712.57
101,835.61
105,958.65
110,081.69
114,204.73
118,327.77
122,450.81
$98,424.80
$102,547.84
$106,670.88
$110,793.92
$114,916.96
$119,040.00
$123,163.04
$127,286.08
$4,835.27
$4,835.27
$4,835.27
$4,835.27
$4,835.27
$4,835.27
$4,835.27
$4,835.27
5.2%
4.9%
4.7%
4.6%
4.4%
4.2%
4.1%
3.9%
$
$
$
$
$
$
$
$
104,853.80
109,492.22
114,130.64
118,769.06
123,407.48
128,045.90
132,684.32
137,322.74
$110,264.84
$114,903.26
$119,541.68
$124,180.10
$128,818.52
$133,456.94
$138,095.36
$142,733.78
$5,411.04
$5,411.04
$5,411.04
$5,411.04
$5,411.04
$5,411.04
$5,411.04
$5,411.04
5.2%
4.9%
4.7%
4.6%
4.4%
4.2%
4.1%
3.9%
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Trn
3,344.03
8.73
0.000578
0.003228
0.003454
1.11
0.001270
0.39
(0.000200)
0.72
18.84
93.83
17.95
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Trn
3,573.10
9.31
0.000578
0.003228
0.003454
1.11
0.001270
0.39
(0.000200)
0.72
18.84
93.83
17.95
0.0000%
# of Customers
1
-

Page 25 of 26
02/19/2016

Electric Rates
Delivery Only
Kw
$5,129.26
$5,258.11
$5,386.95
$5,515.80
$5,644.64
$5,773.49
$5,902.33
$6,031.18
Amount
Percent
$263.72
5.4%
$263.72
5.3%
$263.72
5.1%
$263.72
5.0%
$263.72
4.9%
$263.72
4.8%
$263.72
4.7%
$263.72
4.6%
7,880.05
8,137.74
8,395.43
8,653.12
8,910.81
9,168.50
9,426.19
9,683.88
$8,288.25
$8,545.94
$8,803.63
$9,061.32
$9,319.01
$9,576.70
$9,834.39
$10,092.08
$408.20
$408.20
$408.20
$408.20
$408.20
$408.20
$408.20
$408.20
5.2%
5.0%
4.9%
4.7%
4.6%
4.5%
4.3%
4.2%
1
3
6
1
2
1
$
$
$
$
$
$
$
$
25,967.13
26,997.89
28,028.65
29,059.41
30,090.17
31,120.93
32,151.69
33,182.45
$27,242.20
$28,272.96
$29,303.72
$30,334.48
$31,365.24
$32,396.00
$33,426.76
$34,457.52
$1,275.07
$1,275.07
$1,275.07
$1,275.07
$1,275.07
$1,275.07
$1,275.07
$1,275.07
4.9%
4.7%
4.5%
4.4%
4.2%
4.1%
4.0%
3.8%
1
1
3
3
3
1
1
$
$
$
$
$
$
$
$
31,996.16
33,284.61
34,573.06
35,861.51
37,149.96
38,438.41
39,726.86
41,015.31
$33,560.19
$34,848.64
$36,137.09
$37,425.54
$38,713.99
$40,002.44
$41,290.89
$42,579.34
$1,564.03
$1,564.03
$1,564.03
$1,564.03
$1,564.03
$1,564.03
$1,564.03
$1,564.03
4.9%
4.7%
4.5%
4.4%
4.2%
4.1%
3.9%
3.8%
1
1
-
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
Off Peak kWh

17,520
26,280
35,040
43,800
52,560
61,320
70,080
78,840
Rate Year 2 Bill

$
4,865.54
$
4,994.38
$
5,123.23
$
5,252.07
$
5,380.92
$
5,509.76
$
5,638.61
$
5,767.45
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
20%
30%
40%
50%
60%
70%
80%
90%
365,000
547,500
730,000
912,500
1,095,000
1,277,500
1,460,000
1,642,500
189,800
284,700
379,600
474,500
569,400
664,300
759,200
854,100
175,200
262,800
350,400
438,000
525,600
613,200
700,800
788,400
Rate Year 3 Bill
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,803.53
8.97
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.72
5.57
37.49
3.71
0.0000%
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
Reactive RkVah
TSAS per kW
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,922.77
9.55
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.72
5.57
37.49
3.71
0.0000%
# of Customers
1
1
1
2
1
-

Page 26 of 26
02/19/2016

Electric Rates
Delivery Only
PSC No. 19

Kw
10
10
10
10
10
10
10
10
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
1,460
2,190
2,920
3,650
4,380
5,110
5,840
6,570
Peak kWh
759
1,139
1,518
1,898
2,278
2,657
3,037
3,416
Off Peak kWh

701
1,051
1,402
1,752
2,102
2,453
2,803
3,154
Rate Year 2 Bill

$
247.91
$
264.77
$
281.63
$
298.48
$
315.34
$
332.19
$
349.05
$
365.90
$264.33
$281.18
$298.04
$314.89
$331.75
$348.60
$365.46
$382.31
Amount
$16.41
$16.41
$16.41
$16.41
$16.41
$16.41
$16.41
$16.41
Percent
6.6%
6.2%
5.8%
5.5%
5.2%
4.9%
4.7%
4.5%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
$
$
$
$
$
$
$
$
486.23
528.37
570.51
612.65
654.79
696.93
739.06
781.20
$516.49
$558.62
$600.76
$642.90
$685.04
$727.18
$769.32
$811.45
$30.25
$30.25
$30.25
$30.25
$30.25
$30.25
$30.25
$30.25
6.2%
5.7%
5.3%
4.9%
4.6%
4.3%
4.1%
3.9%
3
8
18
20
30
37
24
14
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$
$
$
$
$
$
$
$
1,677.83
1,846.39
2,014.94
2,183.49
2,352.05
2,520.60
2,689.15
2,857.71
$1,777.28
$1,945.83
$2,114.38
$2,282.94
$2,451.49
$2,620.04
$2,788.60
$2,957.15
$99.44
$99.44
$99.44
$99.44
$99.44
$99.44
$99.44
$99.44
5.9%
5.4%
4.9%
4.6%
4.2%
3.9%
3.7%
3.5%
1
2
12
19
28
24
23
16
200
200
200
200
200
200
200
200
20%
30%
40%
50%
60%
70%
80%
90%
29,200
43,800
58,400
73,000
87,600
102,200
116,800
131,400
15,184
22,776
30,368
37,960
45,552
53,144
60,736
68,328
14,016
21,024
28,032
35,040
42,048
49,056
56,064
63,072
$
$
$
$
$
$
$
$
3,266.63
3,603.74
3,940.85
4,277.95
4,615.06
4,952.17
5,289.27
5,626.38
$3,458.33
$3,795.44
$4,132.55
$4,469.65
$4,806.76
$5,143.87
$5,480.97
$5,818.08
$191.70
$191.70
$191.70
$191.70
$191.70
$191.70
$191.70
$191.70
5.9%
5.3%
4.9%
4.5%
4.2%
3.9%
3.6%
3.4%
1
2
1
2
1
Rate Year 3 Bill
Rate Year 2 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC09
Rate Year 3 Bill

CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
TSAS per kWh
Delivery GRT
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
59.51
11.34
0.01408
0.01408
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.72
3.08
23.88
1.85
0.0000%
SC09
66.69
12.26
0.01408
0.01408
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.72
3.08
23.88
1.85
0.0000%
# of Customers
3
10
18
23
26
12
10
19
NYSEG & RG&E Electric Bill Impact Source Data

Page 1 of 1
02/19/2016
NYSEG - RG&E Electric Bill Impact Data Sources

Rates
Customer Charge
kW Charge
kWh Delivery Charge
Reactive RkVah
SBC per kWh
EEPS per kWh
RPS per kWh
RSS per kWh or Kw
Temporary Ginna RSS per kWh or Kw
TSAS per kWh
MFC per kWh- Supply
MFC per kWh- Delivery
MFC per kWh
kWh Supply Charge
Delivery GRT
Customer Count
Source of Current Rate
Source of Proposed
Current Tariff Rates in Effect January 1, 2015

Current Rates in Effect May 1, 2015 NYSEG
Current Rates in Effect September 1, 2015 RG&E
Non Weighted Average of Monthly Transition Charge in 2014 (RG&E is July 2014 through December 2014)
Weighted Average of Monthly Transition Charge in 2014
Weighted Average of Monthly Transition Charge in 2014
Sum of MFC - Commodity and MFC - Delivery
2014 Calendar Year Supply Rate based on West Price Zone Daily Supply Service Prices Posted on the Company Website
Current Rate
Per Appendix X - Customer Charge Component

Per Appendix X
Per Appendix X
Per Appendix X
Same As Current
Same As Current
Same As Current
Same As Current
Same As Current
Same As Current
Same As Current
Updated per Appendix W
Same As Current
Same As Current
Same As Current
2013 Billing info
Note: At NYSEG Electric, The Company has included bill impact statements associated with a Sept 1 2016 Rate Change for Industrial High Load Factor and associated service class customers that illustrates the
completion of the phase in from the 2010 Rate plan.
NYSEG Gas Rate Year 1

Page 1 of 12
2/19/2016

Gas Rates
Monthly Total Bill Impacts
Service Classification 1S -- Residential Heating
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1000
1500
2000
3000
5000
Current
Rates
Bill
RY1
Rates
Bill
$19.25
$27.31
$38.84
$50.36
$61.89
$73.42
$80.89
$88.36
$95.83
$103.30
$110.77
$129.45
$148.13
$166.81
$185.49
$222.85
$260.21
$297.56
$334.92
$409.64
$596.43
$783.22
$1,156.80
$1,530.38
$2,277.54
$3,771.87
$19.28
$27.65
$39.62
$51.58
$63.54
$75.51
$82.95
$90.40
$97.84
$105.29
$112.73
$131.34
$149.96
$168.57
$187.18
$224.40
$261.63
$298.85
$336.08
$410.52
$596.64
$782.76
$1,155.00
$1,527.24
$2,271.72
$3,760.68
RY1
Over Current
Amount
%
$0.03
$0.34
$0.78
$1.22
$1.65
$2.09
$2.07
$2.04
$2.01
$1.99
$1.96
$1.89
$1.82
$1.76
$1.69
$1.56
$1.42
$1.29
$1.15
$0.89
$0.21
-$0.46
-$1.80
-$3.14
-$5.82
-$11.19
0.2%
1.2%
2.0%
2.4%
2.7%
2.9%
2.6%
2.3%
2.1%
1.9%
1.8%
1.5%
1.2%
1.1%
0.9%
0.7%
0.5%
0.4%
0.3%
0.2%
0.0%
-0.1%
-0.2%
-0.2%
-0.3%
-0.3%
Number of Low Income
Number of Customers
January
965
2,017
2,866
3,248
3,514
3,743
4,336
5,191
5,818
6,632
7,731
21,572
22,028
19,732
15,563
20,500
10,656
5,641
3,008
2,691
1,629
299
157
75
41
30
July
12,445
37,311
51,213
31,283
12,910
5,218
2,427
1,418
777
512
365
706
383
220
129
182
94
71
40
27
37
15
2
2
-
Customers
January
119
266
451
474
585
707
850
952
1,081
1,188
1,326
3,849
3,993
3,635
2,942
4,235
2,314
1,220
670
515
250
33
10
2
2
-
July
2,265
7,093
9,390
5,825
2,326
914
430
215
148
93
100
156
83
43
18
32
14
13
17
13
13
9
3
2
-
Notes:
1. Low income customers represent customers who participated in the Company's low income program and received a credit
on their bill each month during calendar year 2014
Billing Determinants
Current
Rates
First 3 therms
Next 47 therms
Over 50 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
RY1
Rates
$16.30
$0.51930
$0.12200
$16.30
$0.57893
$0.13601
$0.730000
$0.001461
$0.036918
$0.013832
$0.015200
$0.534904
$0.018982
0.00%
2.04%
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%

Page 2 of 12
2/19/2016

Gas Rates
Annual Total Bill Impacts
Month
Current
Bill
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
180.0
156.0
139.0
70.0
27.0
20.0
16.0
28.0
27.0
51.0
106.0
160.0
Annual Totals
980
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
RY1
Over Current
Amount
Percent
$170.55
$152.62
$139.91
$88.36
$46.91
$38.84
$34.23
$48.06
$46.91
$74.16
$115.26
$155.60
$172.29
$154.42
$141.77
$90.40
$47.99
$39.62
$34.83
$49.19
$47.99
$76.25
$117.20
$157.40
$1.74
$1.81
$1.85
$2.04
$1.08
$0.78
$0.60
$1.13
$1.08
$2.09
$1.94
$1.80
1.0%
1.2%
1.3%
2.3%
2.3%
2.0%
1.8%
2.3%
2.3%
2.8%
1.7%
1.2%
$1,111.40
$1,129.35
$17.95
1.6%
Current
Rates
First 3 therms
Next 47 therms
Over 50 therms
RY1
Bill
RY1
Rates
$16.30
$0.51930
$0.12200
$16.30
$0.57893
$0.13601
$0.730000
$0.001461
$0.036918
$0.013832
$0.015200
$0.534904
$0.018982
0.00%
2.04%
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%

Page 3 of 12
2/19/2016

Gas Rates
Service Classification 1S -- Residential Non-Heating
Month
Current
Bill
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
42.0
43.0
41.0
37.0
23.0
15.0
10.0
10.0
12.0
13.0
24.0
39.0
Annual Totals
309
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
RY1
Over Current
Amount
Percent
$60.11
$61.27
$58.96
$54.35
$38.22
$28.99
$23.23
$23.23
$25.54
$26.69
$39.37
$56.66
$61.86
$63.05
$60.66
$55.87
$39.12
$29.55
$23.57
$23.57
$25.96
$27.16
$40.32
$58.27
$1.74
$1.79
$1.70
$1.52
$0.91
$0.56
$0.34
$0.34
$0.43
$0.47
$0.95
$1.61
2.9%
2.9%
2.9%
2.8%
2.4%
1.9%
1.5%
1.5%
1.7%
1.8%
2.4%
2.8%
$496.62
$508.96
$12.34
2.5%
Current
Rates
First 3 therms
Next 47 therms
Over 50 therms
RY1
Bill
RY1
Rates
$12.30
$0.51930
$0.12200
$12.30
$0.57893
$0.13601
$0.730000
$0.001461
$0.036918
$0.013832
$0.015200
$0.534904
$0.018982
0.00%
2.04%
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%

Page 4 of 12
2/19/2016

Gas Rates
Service Classification 2S -- General Service
Therms
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Current
Bill
RY1
Bill
$26.16
$32.78
$42.25
$70.66
$118.00
$165.34
$212.68
$260.03
$307.37
$354.71
$402.05
$496.73
$697.64
$898.55
$1,099.46
$1,300.37
$1,702.18
$2,505.82
$4,113.09
$8,131.26
$12,149.43
$15,793.10
$23,080.44
$37,655.12
$55,873.47
$74,091.82
$26.19
$32.90
$42.50
$71.28
$119.25
$167.22
$215.19
$263.17
$311.14
$359.11
$407.08
$503.02
$704.00
$904.98
$1,105.95
$1,306.93
$1,708.88
$2,512.79
$4,120.60
$8,140.13
$12,159.67
$15,772.47
$22,998.09
$37,449.33
$55,513.37
$73,577.41
Current
Rates
First 3 therms
Next 497 therms
Next 14,500 therms
Over 15,000 therms
RY1
Over Current
Amount
%
$0.03
$0.12
$0.24
$0.62
$1.25
$1.88
$2.51
$3.14
$3.77
$4.40
$5.03
$6.29
$6.36
$6.43
$6.49
$6.56
$6.70
$6.97
$7.52
$8.88
$10.24
-$20.62
-$82.35
-$205.79
-$360.10
-$514.40
RY1
Rates
$23.60
$0.33780
$0.19460
$0.11970
$23.60
$0.36687
$0.21134
$0.13000
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.730000
$0.001461
$0.036918
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
$0.534420
$0.010603
0.00%
0.00%
$0.534420
$0.018931
0.00%
0.00%
0.1%
0.4%
0.6%
0.9%
1.1%
1.1%
1.2%
1.2%
1.2%
1.2%
1.3%
1.3%
0.9%
0.7%
0.6%
0.5%
0.4%
0.3%
0.2%
0.1%
0.1%
-0.1%
-0.4%
-0.5%
-0.6%
-0.7%
Number of Customers
January
316
562
487
1,365
2,110
1,847
1,632
1,346
1,100
912
669
1,117
1,542
813
435
286
342
287
214
107
37
12
12
5
1
-
July
1,924
2,798
2,180
2,986
1,372
507
296
219
141
113
89
148
206
87
49
30
24
21
17
8
3
2
1
-

Page 5 of 12
2/19/2016

Gas Rates
Month
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Annual Totals
Current
Bill
529.0
463.0
404.0
225.0
106.0
55.0
60.0
91.0
73.0
154.0
269.0
466.0
2895
$526.34
$467.52
$410.92
$239.18
$125.01
$76.08
$80.88
$110.62
$93.35
$171.06
$281.40
$470.40
$6.30
$5.82
$5.08
$2.83
$1.33
$0.69
$0.75
$1.14
$0.91
$1.93
$3.38
$5.86
1.2%
1.3%
1.3%
1.2%
1.1%
0.9%
0.9%
1.0%
1.0%
1.1%
1.2%
1.3%
$3,016.73
$3,052.75
$36.01
1.2%
RY1
Rates
$23.60
$0.33780
$0.19460
$0.11970
$23.60
$0.36687
$0.21134
$0.13000
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.730000
$0.001461
$0.036918
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
$0.534420
$0.010603
0.00%
0.00%
$0.534420
$0.018931
0.00%
0.00%
Next 14,500 therms

Over 15,000 therms
RY1
Over Current
Amount
Percent
$520.04
$461.70
$405.84
$236.35
$123.68
$75.39
$80.13
$109.48
$92.44
$169.13
$278.01
$464.54
Current
Rates
First 3 therms
Next 497 therms
RY1
Bill

Page 6 of 12
2/19/2016

Gas Rates
Service Classification 9S -- Industrial
Therms
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Current
Bill
RY1
Bill
$550.12
$744.25
$938.38
$1,132.52
$1,326.65
$1,714.92
$2,491.45
$4,044.52
$7,927.19
$11,809.86
$15,465.03
$22,775.37
$37,396.05
$55,671.90
$73,947.75
$602.93
$790.07
$977.20
$1,164.34
$1,351.48
$1,725.75
$2,474.30
$3,971.40
$7,714.15
$11,456.90
$15,029.71
$22,175.33
$36,466.58
$54,330.64
$72,194.70
Current
Rates
First 500 therms
Next 14,500 therms
Over 15,000 therms
RY1
Over Current
Amount
%
$52.81
$45.82
$38.82
$31.82
$24.83
$10.83
-$17.15
-$73.12
-$213.04
-$352.96
-$435.32
-$600.04
-$929.47
-$1,341.26
-$1,753.05
RY1
Rates
$243.87
$0.16550
$0.12000
$304.84
$0.15399
$0.12000
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.730000
$0.001461
$0.036918
$0.013832
$0.013800
$0.810000
$0.001461
$0.012118
$0.013832
$0.013800
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
$0.534420
$0.010603
0.00%
0.00%
$0.534420
$0.018931
0.00%
0.00%
9.6%
6.2%
4.1%
2.8%
1.9%
0.6%
-0.7%
-1.8%
-2.7%
-3.0%
-2.8%
-2.6%
-2.5%
-2.4%
-2.4%
Number of Customers
January
July
0
0
0
1
0
0
1
0
1
0
0
0
0
0
0
0
1
0
0
0
0
1
1
0
0
0
0
0
0
0

Page 7 of 12
2/19/2016

Gas Rates
Monthly Delivery Bill Impacts
Service Classification 1S -- Residential Heating Sales
Service Classification 13T -- Residential Heating Aggregation Transportation
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1,000
1,500
2,000
3,000
5,000
Current
Bill
RY1
Bill
$17.58
$21.77
$27.76
$33.75
$39.74
$45.72
$47.65
$49.59
$51.52
$53.45
$55.39
$60.22
$65.05
$69.88
$74.71
$84.38
$94.04
$103.70
$113.37
$132.70
$181.02
$229.33
$325.97
$422.61
$615.89
$1,002.44
$17.59
$22.03
$28.37
$34.71
$41.06
$47.40
$49.22
$51.04
$52.87
$54.69
$56.51
$61.07
$65.62
$70.18
$74.74
$83.85
$92.96
$102.08
$111.19
$129.42
$174.98
$220.55
$311.68
$402.82
$585.08
$949.61
RY1
Over Current
Amount
%
$0.01
$0.25
$0.61
$0.97
$1.32
$1.68
$1.57
$1.46
$1.35
$1.24
$1.13
$0.85
$0.58
$0.30
$0.02
-$0.53
-$1.08
-$1.63
-$2.18
-$3.28
-$6.03
-$8.78
-$14.29
-$19.79
-$30.81
-$52.83
0.0%
1.2%
2.2%
2.9%
3.3%
3.7%
3.3%
2.9%
2.6%
2.3%
2.0%
1.4%
0.9%
0.4%
0.0%
-0.6%
-1.1%
-1.6%
-1.9%
-2.5%
-3.3%
-3.8%
-4.4%
-4.7%
-5.0%
-5.3%
Number of Customers
January
1,127
2,392
3,446
3,934
4,363
4,585
5,434
6,589
7,503
8,580
10,022
28,302
29,463
26,209
20,914
27,304
14,100
7,436
3,940
3,589
2,125
421
257
135
86
51
July
15,483
48,406
67,396
41,619
17,152
6,930
3,214
1,844
1,020
677
460
947
521
297
169
247
126
92
48
46
48
18
5
3
-
Customers
January
137
321
535
585
751
888
1072
1204
1446
1539
1719
5109
5353
4827
3930
5655
3090
1610
872
671
317
42
14
3
2
0
Notes:
Current
Rates
First 3 therms
Next 47 therms
Over 50 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY1
Rates
$16.30
$0.51930
$0.12200
$16.30
$0.57893
$0.13601
$0.730000
$0.001461
$0.036918
$0.013832
$0.015200
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
2.0408%
2.0408%
July
2,779
9,020
12,117
7,546
3,001
1,182
561
272
190
119
132
204
106
51
29
43
19
18
20
16
20
12
5
4
-

Page 8 of 12
2/19/2016

Gas Rates
Annual Delivery Bill Impacts
Service Classification 13T -- Residential Aggregation Heating
Month
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
180
156
139
70
27
20
16
28
27
51
106
160
Annual Totals
Current
Bill
$
$
$
$
$
$
$
$
$
$
$
$
980
70.85
66.21
62.92
49.59
31.95
27.76
25.37
32.55
31.95
45.92
56.55
66.98
$568.60
Current
Rates
First 3 therms
Next 47 therms
Over 50 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Over Current
Amount
Percent
71.09
66.72
63.62
51.04
32.81
28.37
25.83
33.45
32.81
47.58
57.61
67.45
$0.24
$0.51
$0.70
$1.46
$0.86
$0.61
$0.47
$0.89
$0.86
$1.67
$1.06
$0.47
0.3%
0.8%
1.1%
2.9%
2.7%
2.2%
1.8%
2.7%
2.7%
3.6%
1.9%
0.7%
$578.38
$9.79
1.7%
RY1
Rates
$16.30
$0.51930
$0.12200
$16.30
$0.57893
$0.13601
$0.730000
$0.001461
$0.036918
$0.013832
$0.015200
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
2.0408%
2.0408%

Page 9 of 12
2/19/2016

Gas Rates
Service Classification 2S -- General Sales
Service Classification 14T -- Non-Residential Transportation
Therms
0
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Current
Bill
RY1
Bill
$24.33
$24.52
$27.33
$31.35
$43.41
$63.50
$83.59
$103.68
$123.77
$143.86
$163.95
$184.04
$224.22
$288.87
$353.53
$418.18
$482.83
$612.14
$870.75
$1,387.97
$2,681.02
$3,974.08
$4,892.63
$6,729.74
$10,403.95
$14,996.72
$19,589.49
$24.41
$24.53
$27.37
$31.43
$43.61
$63.92
$84.22
$104.52
$124.83
$145.13
$165.44
$185.74
$226.35
$288.99
$351.63
$414.26
$476.90
$602.18
$852.74
$1,353.85
$2,606.62
$3,859.40
$4,705.45
$6,397.55
$9,781.76
$14,012.03
$18,242.29
Current
Rates
First 3 therms
Next 497 therms
Next 14,500 therms
Over 15,000 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY1
Over Current
Amount
%
$0.08
$0.01
$0.04
$0.08
$0.21
$0.42
$0.63
$0.85
$1.06
$1.27
$1.49
$1.70
$2.13
$0.11
-$1.90
-$3.92
-$5.93
-$9.96
-$18.01
-$34.12
-$74.40
-$114.68
-$187.18
-$332.18
-$622.19
-$984.69
-$1,347.20
RY1
Rates
$23.60
$0.33780
$0.19460
$0.11970
$23.60
$0.36687
$0.21134
$0.13000
$0.730000
$0.001461
$0.036918
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
0.0000%
0.0000%
0.3%
0.0%
0.1%
0.2%
0.5%
0.7%
0.8%
0.8%
0.9%
0.9%
0.9%
0.9%
0.9%
0.0%
-0.5%
-0.9%
-1.2%
-1.6%
-2.1%
-2.5%
-2.8%
-2.9%
-3.8%
-4.9%
-6.0%
-6.6%
-6.9%
Number of Customers
January
416
740
663
1864
3060
2828
2434
2015
1680
1433
1115
1847
2758
1521
902
585
792
726
585
340
100
41
30
17
2
0
July
2946
4503
3473
4849
2447
1028
611
423
288
255
193
359
544
255
148
78
104
85
38
30
8
2
2
1
1
0

Page 10 of 12
2/19/2016

Gas Rates
Service Classification 14T -- Non-Residential Aggregation Transportation
Month
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
529.0
463.0
404.0
225.0
106.0
55.0
60.0
91.0
73.0
154.0
269.0
466.0
Annual Totals
2895
Current
Bill
$
$
$
$
$
$
$
$
$
$
$
$
231.72
209.35
185.65
113.72
65.91
45.42
47.43
59.88
52.65
85.20
131.40
210.56
$1,438.89
Current
Rates
First 3 therms
Next 497 therms
Next 14,500 therms
Over 15,000 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
233.61
211.32
187.36
114.68
66.35
45.64
47.67
60.26
52.95
85.85
132.54
212.54
$1,450.79
RY1
Rates
$23.60
$0.33780
$0.19460
$0.11970
$23.60
$0.36687
$0.21134
$0.13000
$0.730000
$0.001461
$0.036918
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
0.0000%
0.0000%
RY1
Over Current
Amount
Percent
$1.89
$1.97
$1.72
$0.95
$0.44
$0.23
$0.25
$0.38
$0.30
$0.65
$1.14
$1.98
0.8%
0.9%
0.9%
0.8%
0.7%
0.5%
0.5%
0.6%
0.6%
0.8%
0.9%
0.9%
$11.91
0.8%

Page 11 of 12
2/19/2016

Gas Rates
Service Classification 1T -- Large Firm Transportation
Therms
0
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Current
Bill
$1,124.92
$1,149.24
$1,191.05
$1,232.85
$1,274.66
$1,316.47
$1,400.09
$1,567.32
$1,901.79
$2,737.96
$3,574.12
$4,136.79
$5,262.13
$7,512.80
$10,241.14
$12,969.48
RY1
Bill
RY1
Over Current
Amount
%
$1,406.05
$1,417.69
$1,453.45
$1,489.20
$1,524.95
$1,560.70
$1,632.20
$1,775.21
$2,061.22
$2,776.26
$3,491.29
$3,930.25
$4,808.18
$6,564.04
$8,658.87
$10,753.69
$281.13
$268.46
$262.40
$256.34
$250.29
$244.23
$232.12
$207.89
$159.44
$38.30
-$82.83
-$206.54
-$453.94
-$948.76
-$1,582.27
-$2,215.79
Current
Rates
First 500 therms
$1,124.19
Next 14,500 therms
$0.11860
Next 35,000 therms
$0.06390
Over 50,000 therms
$0.06050
RY1
Rates
$1,405.24
$0.11971
$0.06450
$0.06050
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.730000
$0.001461
$0.025341
$0.013832
$0.008000
$0.810000
$0.001461
$0.000000
$0.013832
$0.008000
0.0000%
0.0000%
GRT - Delivery
25.0%
23.4%
22.0%
20.8%
19.6%
18.6%
16.6%
13.3%
8.4%
1.4%
-2.3%
-5.0%
-8.6%
-12.6%
-15.5%
-17.1%
Number of Customers
January
July
0
1
0
1
0
0
0
3
0
1
4
5
20
26
12
4
5
1
2
1
0
2
4
2
10
6
5
15
16
4
5
1

Page 12 of 12
2/19/2016

Gas Rates
Service Classification 5T -- Small Firm Transportation
Therms
500
750
1000
1250
1500
2000
3000
5000
10000
15000
20000
30000
50000
75000
100000
Current
Bill
$269.72
$324.45
$379.18
$433.92
$488.65
$598.12
$817.05
$1,254.92
$2,349.59
$3,444.25
$4,295.42
$5,997.76
$9,402.43
$13,658.27
$17,914.11
RY1
Bill
RY1
Over Current
Amount
%
$318.09
$366.57
$415.04
$463.51
$511.98
$608.92
$802.81
$1,190.58
$2,160.01
$3,129.44
$3,853.91
$5,302.84
$8,200.70
$11,823.02
$15,445.35
$48.38
$42.12
$35.85
$29.59
$23.33
$10.81
-$14.24
-$64.34
-$189.57
-$314.81
-$441.51
-$694.92
-$1,201.73
-$1,835.25
-$2,468.76
Current
Rates
First 500 therms
Next 14,500 therms
Over 15,000 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY1
Rates
$243.87
$0.16870
$0.12000
$304.84
$0.16899
$0.12000
$0.730000
$0.001461
$0.025341
$0.013832
$0.009600
$0.810000
$0.001461
$0.000000
$0.013832
$0.009600
0.0000%
0.0000%
17.9%
13.0%
9.5%
6.8%
4.8%
1.8%
-1.7%
-5.1%
-8.1%
-9.1%
-10.3%
-11.6%
-12.8%
-13.4%
-13.8%
Number of Customers
January
1
2
3
0
1
9
13
46
134
72
43
37
15
1
1
July
174
32
19
11
19
20
23
25
25
9
3
1
3
2
0

Page 1 of 12
2/19/2016

Gas Rates
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1000
1500
2000
3000
5000
RY1
Rates
Bill
RY2
Rates
Bill
$19.28
$27.65
$39.62
$51.58
$63.54
$75.51
$82.95
$90.40
$97.84
$105.29
$112.73
$131.34
$149.96
$168.57
$187.18
$224.40
$261.63
$298.85
$336.08
$410.52
$596.64
$782.76
$1,155.00
$1,527.24
$2,271.72
$3,760.68
$19.28
$28.17
$40.88
$53.58
$66.29
$79.00
$86.62
$94.24
$101.86
$109.48
$117.09
$136.14
$155.19
$174.24
$193.29
$231.38
$269.48
$307.58
$345.67
$421.86
$612.35
$802.83
$1,183.79
$1,564.75
$2,326.67
$3,850.52
RY2
Over RY1
Amount
%
$0.00
$0.52
$1.26
$2.00
$2.75
$3.49
$3.66
$3.84
$4.01
$4.19
$4.36
$4.80
$5.23
$5.67
$6.11
$6.98
$7.85
$8.72
$9.60
$11.34
$15.70
$20.06
$28.78
$37.51
$54.95
$89.84
0.0%
1.9%
3.2%
3.9%
4.3%
4.6%
4.4%
4.2%
4.1%
4.0%
3.9%
3.7%
3.5%
3.4%
3.3%
3.1%
3.0%
2.9%
2.9%
2.8%
2.6%
2.6%
2.5%
2.5%
2.4%
2.4%
Number of Customers
January
965
2,017
2,866
3,248
3,514
3,743
4,336
5,191
5,818
6,632
7,731
21,572
22,028
19,732
15,563
20,500
10,656
5,641
3,008
2,691
1,629
299
157
75
41
30
July
12,445
37,311
51,213
31,283
12,910
5,218
2,427
1,418
777
512
365
706
383
220
129
182
94
71
40
27
37
15
2
2
-
Customers
January
119
266
451
474
585
707
850
952
1,081
1,188
1,326
3,849
3,993
3,635
2,942
4,235
2,314
1,220
670
515
250
33
10
2
2
-
July
2,265
7,093
9,390
5,825
2,326
914
430
215
148
93
100
156
83
43
18
32
14
13
17
13
13
9
3
2
-
Notes:
RY1
Rates
First 3 therms
Next 47 therms
Over 50 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
RY2
Rates
$16.30
$0.57893
$0.13601
$16.30
$0.65170
$0.15310
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%

Page 2 of 12
2/19/2016

Gas Rates
Month
RY1
Bill
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
180.0
156.0
139.0
70.0
27.0
20.0
16.0
28.0
27.0
51.0
106.0
160.0
Annual Totals
980
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
RY2
Over RY1
Amount
Percent
$172.29
$154.42
$141.77
$90.40
$47.99
$39.62
$34.83
$49.19
$47.99
$76.25
$117.20
$157.40
$178.05
$159.76
$146.81
$94.24
$49.77
$40.88
$35.80
$51.04
$49.77
$79.76
$121.67
$162.81
$5.76
$5.34
$5.04
$3.84
$1.78
$1.26
$0.97
$1.86
$1.78
$3.51
$4.47
$5.41
3.3%
3.5%
3.6%
4.2%
3.7%
3.2%
2.8%
3.8%
3.7%
4.6%
3.8%
3.4%
$1,129.35
$1,170.36
$41.01
3.6%
RY1
Rates
First 3 therms
Next 47 therms
Over 50 therms
RY2
Bill
RY2
Rates
$16.30
$0.57893
$0.13601
$16.30
$0.65170
$0.15310
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%

Page 3 of 12
2/19/2016

Gas Rates
Month
RY1
Bill
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
42.0
43.0
41.0
37.0
23.0
15.0
10.0
10.0
12.0
13.0
24.0
39.0
Annual Totals
309
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
RY2
Over RY1
Amount
Percent
$61.86
$63.05
$60.66
$55.87
$39.12
$29.55
$23.57
$23.57
$25.96
$27.16
$40.32
$58.27
$64.75
$66.02
$63.48
$58.40
$40.61
$30.44
$24.09
$24.09
$26.63
$27.90
$41.88
$60.94
$2.90
$2.97
$2.82
$2.52
$1.49
$0.89
$0.52
$0.52
$0.67
$0.74
$1.56
$2.67
4.7%
4.7%
4.7%
4.5%
3.8%
3.0%
2.2%
2.2%
2.6%
2.7%
3.9%
4.6%
$508.96
$529.23
$20.27
4.0%
RY1
Rates
First 3 therms
Next 47 therms
Over 50 therms
RY2
Bill
RY2
Rates
$12.30
$0.57893
$0.13601
$12.30
$0.65170
$0.15310
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%

Page 4 of 12
2/19/2016

Gas Rates
Therms
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
RY1
Bill
RY2
Bill
$26.19
$32.90
$42.50
$71.28
$119.25
$167.22
$215.19
$263.17
$311.14
$359.11
$407.08
$503.02
$704.00
$904.98
$1,105.95
$1,306.93
$1,708.88
$2,512.79
$4,120.60
$8,140.13
$12,159.67
$15,772.47
$22,998.09
$37,449.33
$55,513.37
$73,577.41
$26.19
$33.15
$43.10
$72.95
$122.69
$172.44
$222.19
$271.93
$321.68
$371.42
$421.17
$520.66
$726.75
$932.83
$1,138.92
$1,345.01
$1,757.18
$2,581.53
$4,230.23
$8,351.97
$12,473.72
$16,149.40
$23,500.75
$38,203.47
$56,581.87
$74,960.27
RY1
Rates
First 3 therms
Next 497 therms
Next 14,500 therms
Over 15,000 therms
RY2
Over RY1
Amount
%
$0.00
$0.25
$0.60
$1.67
$3.44
$5.22
$6.99
$8.76
$10.54
$12.31
$14.09
$17.64
$22.75
$27.86
$32.97
$38.08
$48.30
$68.74
$109.63
$211.84
$314.05
$376.92
$502.66
$754.15
$1,068.50
$1,382.86
RY2
Rates
$23.60
$0.36687
$0.21134
$0.13000
$23.60
$0.40235
$0.23179
$0.14257
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
$0.534420
$0.018931
0.00%
0.00%
$0.534420
$0.018931
0.00%
0.00%
0.0%
0.8%
1.4%
2.3%
2.9%
3.1%
3.2%
3.3%
3.4%
3.4%
3.5%
3.5%
3.2%
3.1%
3.0%
2.9%
2.8%
2.7%
2.7%
2.6%
2.6%
2.4%
2.2%
2.0%
1.9%
1.9%
Number of Customers
January
316
562
487
1,365
2,110
1,847
1,632
1,346
1,100
912
669
1,117
1,542
813
435
286
342
287
214
107
37
12
12
5
1
-
July
1,924
2,798
2,180
2,986
1,372
507
296
219
141
113
89
148
206
87
49
30
24
21
17
8
3
2
1
-

Page 5 of 12
2/19/2016

Gas Rates
Month
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Annual Totals
RY1
Bill
529.0
463.0
404.0
225.0
106.0
55.0
60.0
91.0
73.0
154.0
269.0
466.0
2895
$544.57
$483.85
$425.15
$247.06
$128.66
$77.92
$82.90
$113.74
$95.83
$176.42
$290.83
$486.83
$18.23
$16.32
$14.23
$7.88
$3.65
$1.85
$2.02
$3.12
$2.48
$5.36
$9.44
$16.43
3.5%
3.5%
3.5%
3.3%
2.9%
2.4%
2.5%
2.8%
2.7%
3.1%
3.4%
3.5%
$3,052.75
$3,153.76
$101.02
3.3%
RY2
Rates
$23.60
$0.36687
$0.21134
$0.13000
$23.60
$0.40235
$0.23179
$0.14257
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
$0.534420
$0.018931
0.00%
0.00%
$0.534420
$0.018931
0.00%
0.00%
Next 14,500 therms

Over 15,000 therms
RY2
Over RY1
Amount
Percent
$526.34
$467.52
$410.92
$239.18
$125.01
$76.08
$80.88
$110.62
$93.35
$171.06
$281.40
$470.40
RY1
Rates
First 3 therms
Next 497 therms
RY2
Bill

Page 6 of 12
2/19/2016

Gas Rates
Therms
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
RY1
Bill
RY2
Bill
$602.93
$790.07
$977.20
$1,164.34
$1,351.48
$1,725.75
$2,474.30
$3,971.40
$7,714.15
$11,456.90
$15,029.71
$22,175.33
$36,466.58
$54,330.64
$72,194.70
$626.32
$816.41
$1,006.50
$1,196.59
$1,386.68
$1,766.87
$2,527.23
$4,047.96
$7,849.78
$11,651.61
$15,224.42
$22,370.04
$36,661.29
$54,525.36
$72,389.42
RY1
Rates
First 500 therms
Next 14,500 therms
Over 15,000 therms
RY2
Over RY1
Amount
%
$23.39
$26.34
$29.30
$32.25
$35.21
$41.11
$52.93
$76.56
$135.64
$194.71
$194.71
$194.71
$194.71
$194.71
$194.71
RY2
Rates
$304.84
$0.15399
$0.12000
$328.23
$0.16580
$0.12000
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.810000
$0.001461
$0.012118
$0.013832
$0.013800
$0.810000
$0.001461
$0.012118
$0.013832
$0.013800
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
$0.534420
$0.018931
0.00%
0.00%
$0.534420
$0.018931
0.00%
0.00%
3.9%
3.3%
3.0%
2.8%
2.6%
2.4%
2.1%
1.9%
1.8%
1.7%
1.3%
0.9%
0.5%
0.4%
0.3%
Number of Customers
January
July
0
0
0
1
0
0
1
0
1
0
0
0
0
0
0
0
1
0
0
0
0
1
1
0
0
0
0
0
0
0

Page 7 of 12
2/19/2016

Gas Rates
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1,000
1,500
2,000
3,000
5,000
RY1
Bill
RY2
Bill
$17.59
$22.03
$28.37
$34.71
$41.06
$47.40
$49.22
$51.04
$52.87
$54.69
$56.51
$61.07
$65.62
$70.18
$74.74
$83.85
$92.96
$102.08
$111.19
$129.42
$174.98
$220.55
$311.68
$402.82
$585.08
$949.61
$17.59
$22.55
$29.63
$36.72
$43.80
$50.89
$52.89
$54.88
$56.88
$58.88
$60.87
$65.87
$70.86
$75.85
$80.84
$90.83
$100.82
$110.80
$120.79
$140.76
$190.68
$240.61
$340.47
$440.32
$640.03
$1,039.45
RY2
Over RY1
Amount
%
$0.00
$0.52
$1.26
$2.00
$2.75
$3.49
$3.66
$3.84
$4.01
$4.19
$4.36
$4.80
$5.23
$5.67
$6.11
$6.98
$7.85
$8.72
$9.60
$11.34
$15.70
$20.06
$28.78
$37.51
$54.95
$89.84
0.0%
2.4%
4.4%
5.8%
6.7%
7.4%
7.4%
7.5%
7.6%
7.7%
7.7%
7.9%
8.0%
8.1%
8.2%
8.3%
8.4%
8.5%
8.6%
8.8%
9.0%
9.1%
9.2%
9.3%
9.4%
9.5%
Number of Customers
January
1,127
2,392
3,446
3,934
4,363
4,585
5,434
6,589
7,503
8,580
10,022
28,302
29,463
26,209
20,914
27,304
14,100
7,436
3,940
3,589
2,125
421
257
135
86
51
July
15,483
48,406
67,396
41,619
17,152
6,930
3,214
1,844
1,020
677
460
947
521
297
169
247
126
92
48
46
48
18
5
3
-
Customers
January
137
321
535
585
751
888
1072
1204
1446
1539
1719
5109
5353
4827
3930
5655
3090
1610
872
671
317
42
14
3
2
0
Notes:
RY1
Rates
First 3 therms
Next 47 therms
Over 50 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY2
Rates
$16.30
$0.57893
$0.13601
$16.30
$0.65170
$0.15310
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
2.0408%
2.0408%
July
2,779
9,020
12,117
7,546
3,001
1,182
561
272
190
119
132
204
106
51
29
43
19
18
20
16
20
12
5
4
-

Page 8 of 12
2/19/2016

Gas Rates
Month
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
180
156
139
70
27
20
16
28
27
51
106
160
Annual Totals
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
980
71.09
66.72
63.62
51.04
32.81
28.37
25.83
33.45
32.81
47.58
57.61
67.45
$578.38
RY1
Rates
First 3 therms
Next 47 therms
Over 50 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Over RY1
Amount
Percent
76.85
72.06
68.66
54.88
34.59
29.63
26.80
35.30
34.59
51.09
62.07
72.86
$5.76
$5.34
$5.04
$3.84
$1.78
$1.26
$0.97
$1.86
$1.78
$3.51
$4.47
$5.41
8.1%
8.0%
7.9%
7.5%
5.4%
4.4%
3.7%
5.6%
5.4%
7.4%
7.8%
8.0%
$619.39
$41.01
7.1%
RY2
Rates
$16.30
$0.57893
$0.13601
$16.30
$0.65170
$0.15310
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
2.0408%
2.0408%

Page 9 of 12
2/19/2016

Gas Rates
Therms
0
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
RY1
Bill
RY2
Bill
$24.41
$24.53
$27.37
$31.43
$43.61
$63.92
$84.22
$104.52
$124.83
$145.13
$165.44
$185.74
$226.35
$288.99
$351.63
$414.26
$476.90
$602.18
$852.74
$1,353.85
$2,606.62
$3,859.40
$4,705.45
$6,397.55
$9,781.76
$14,012.03
$18,242.29
$24.41
$24.53
$27.62
$32.03
$45.28
$67.36
$89.44
$111.52
$133.59
$155.67
$177.75
$199.83
$243.98
$311.73
$379.48
$447.23
$514.98
$650.48
$921.48
$1,463.47
$2,818.46
$4,173.45
$5,082.37
$6,900.22
$10,535.91
$15,080.53
$19,625.15
RY1
Rates
First 3 therms
Next 497 therms
Next 14,500 therms
Over 15,000 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY2
Over RY1
Amount
%
$0.00
$0.00
$0.25
$0.60
$1.67
$3.44
$5.22
$6.99
$8.76
$10.54
$12.31
$14.09
$17.64
$22.75
$27.86
$32.97
$38.08
$48.30
$68.74
$109.63
$211.84
$314.05
$376.92
$502.66
$754.15
$1,068.50
$1,382.86
RY2
Rates
$23.60
$0.36687
$0.21134
$0.13000
$23.60
$0.40235
$0.23179
$0.14257
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
0.0000%
0.0000%
0.0%
0.0%
0.9%
1.9%
3.8%
5.4%
6.2%
6.7%
7.0%
7.3%
7.4%
7.6%
7.8%
7.9%
7.9%
8.0%
8.0%
8.0%
8.1%
8.1%
8.1%
8.1%
8.0%
7.9%
7.7%
7.6%
7.6%
Number of Customers
January
416
740
663
1864
3060
2828
2434
2015
1680
1433
1115
1847
2758
1521
902
585
792
726
585
340
100
41
30
17
2
0
July
2946
4503
3473
4849
2447
1028
611
423
288
255
193
359
544
255
148
78
104
85
38
30
8
2
2
1
1
0

Page 10 of 12
2/19/2016

Gas Rates
Month
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
529.0
463.0
404.0
225.0
106.0
55.0
60.0
91.0
73.0
154.0
269.0
466.0
Annual Totals
2895
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
233.61
211.32
187.36
114.68
66.35
45.64
47.67
60.26
52.95
85.85
132.54
212.54
$1,450.79
RY1
Rates
First 3 therms
Next 497 therms
Next 14,500 therms
Over 15,000 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
251.84
227.65
201.59
122.55
70.01
47.49
49.70
63.39
55.44
91.20
141.98
228.97
$1,551.81
RY2
Rates
$23.60
$0.36687
$0.21134
$0.13000
$23.60
$0.40235
$0.23179
$0.14257
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
0.0000%
0.0000%
RY2
Over RY1
Amount
Percent
$18.23
$16.32
$14.23
$7.88
$3.65
$1.85
$2.02
$3.12
$2.48
$5.36
$9.44
$16.43
7.8%
7.7%
7.6%
6.9%
5.5%
4.0%
4.2%
5.2%
4.7%
6.2%
7.1%
7.7%
$101.02
7.0%

Page 11 of 12
2/19/2016

Gas Rates
Therms
0
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
RY1
Bill
$1,406.05
$1,417.69
$1,453.45
$1,489.20
$1,524.95
$1,560.70
$1,632.20
$1,775.21
$2,061.22
$2,776.26
$3,491.29
$3,930.25
$4,808.18
$6,564.04
$8,658.87
$10,753.69
RY2
Bill
RY2
Over RY1
Amount
%
$1,561.91
$1,573.56
$1,612.63
$1,651.70
$1,690.77
$1,729.84
$1,807.99
$1,964.27
$2,276.84
$3,058.26
$3,839.69
$4,314.42
$5,263.89
$7,162.84
$9,257.66
$11,352.49
$155.86
$155.86
$159.18
$162.50
$165.82
$169.14
$175.78
$189.06
$215.62
$282.01
$348.40
$384.17
$455.71
$598.79
$598.79
$598.79
RY1
Rates
First 500 therms
$1,405.24
Next 14,500 therms
$0.11971
Next 35,000 therms
$0.06450
Over 50,000 therms
$0.06050
RY2
Rates
$1,561.10
$0.13299
$0.07165
$0.06050
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.810000
$0.001461
$0.000000
$0.013832
$0.008000
$0.810000
$0.001461
$0.000000
$0.013832
$0.008000
0.0000%
0.0000%
GRT - Delivery
11.1%
11.0%
11.0%
10.9%
10.9%
10.8%
10.8%
10.6%
10.5%
10.2%
10.0%
9.8%
9.5%
9.1%
6.9%
5.6%
Number of Customers
January
July
0
1
0
1
0
0
0
3
0
1
4
5
20
26
12
4
5
1
2
1
0
2
4
2
10
6
5
15
16
4
5
1

Page 12 of 12
2/19/2016

Gas Rates
Therms
500
750
1000
1250
1500
2000
3000
5000
10000
15000
20000
30000
50000
75000
100000
RY1
Bill
RY2
Bill
$318.09
$366.57
$415.04
$463.51
$511.98
$608.92
$802.81
$1,190.58
$2,160.01
$3,129.44
$3,853.91
$5,302.84
$8,200.70
$11,823.02
$15,445.35
$343.77
$395.80
$447.83
$499.86
$551.89
$655.95
$864.07
$1,280.31
$2,320.91
$3,361.52
$4,085.98
$5,534.91
$8,432.77
$12,055.10
$15,677.42
RY1
Rates
First 500 therms
Next 14,500 therms
Over 15,000 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY2
Over RY1
Amount
%
$25.68
$29.23
$32.79
$36.35
$39.91
$47.03
$61.26
$89.73
$160.90
$232.07
$232.07
$232.07
$232.07
$232.07
$232.07
RY2
Rates
$304.84
$0.16899
$0.12000
$330.51
$0.18323
$0.12000
$0.810000
$0.001461
$0.000000
$0.013832
$0.009600
$0.810000
$0.001461
$0.000000
$0.013832
$0.009600
0.0000%
0.0000%
8.1%
8.0%
7.9%
7.8%
7.8%
7.7%
7.6%
7.5%
7.4%
7.4%
6.0%
4.4%
2.8%
2.0%
1.5%
Number of Customers
January
1
2
3
0
1
9
13
46
134
72
43
37
15
1
1
July
174
32
19
11
19
20
23
25
25
9
3
1
3
2
0

Page 1 of 12
2/19/2016

Gas Rates
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1000
1500
2000
3000
5000
RY2
Rates
Bill
RY3
Rates
Bill
$19.28
$28.17
$40.88
$53.58
$66.29
$79.00
$86.62
$94.24
$101.86
$109.48
$117.09
$136.14
$155.19
$174.24
$193.29
$231.38
$269.48
$307.58
$345.67
$421.86
$612.35
$802.83
$1,183.79
$1,564.75
$2,326.67
$3,850.52
$19.28
$28.72
$42.20
$55.69
$69.18
$82.66
$90.46
$98.27
$106.07
$113.87
$121.67
$141.18
$160.69
$180.19
$199.70
$238.71
$277.72
$316.73
$355.74
$433.77
$628.83
$823.89
$1,214.00
$1,604.12
$2,384.36
$3,944.83
RY3
Over RY2
Amount
%
$0.00
$0.55
$1.33
$2.10
$2.88
$3.66
$3.85
$4.03
$4.21
$4.40
$4.58
$5.04
$5.49
$5.95
$6.41
$7.33
$8.24
$9.16
$10.07
$11.90
$16.48
$21.06
$30.22
$39.37
$57.68
$94.31
0.0%
1.9%
3.2%
3.9%
4.4%
4.6%
4.4%
4.3%
4.1%
4.0%
3.9%
3.7%
3.5%
3.4%
3.3%
3.2%
3.1%
3.0%
2.9%
2.8%
2.7%
2.6%
2.6%
2.5%
2.5%
2.4%
Number of Customers
January
965
2,017
2,866
3,248
3,514
3,743
4,336
5,191
5,818
6,632
7,731
21,572
22,028
19,732
15,563
20,500
10,656
5,641
3,008
2,691
1,629
299
157
75
41
30
July
12,445
37,311
51,213
31,283
12,910
5,218
2,427
1,418
777
512
365
706
383
220
129
182
94
71
40
27
37
15
2
2
-
Customers
January
119
266
451
474
585
707
850
952
1,081
1,188
1,326
3,849
3,993
3,635
2,942
4,235
2,314
1,220
670
515
250
33
10
2
2
-
July
2,265
7,093
9,390
5,825
2,326
914
430
215
148
93
100
156
83
43
18
32
14
13
17
13
13
9
3
2
-
Notes:
RY2
Rates
First 3 therms
Next 47 therms
Over 50 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
RY3
Rates
$16.30
$0.65170
$0.15310
$16.30
$0.72809
$0.17105
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%

Page 2 of 12
2/19/2016

Gas Rates
Month
RY2
Bill
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
180.0
156.0
139.0
70.0
27.0
20.0
16.0
28.0
27.0
51.0
106.0
160.0
Annual Totals
980
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
RY3
Over RY2
Amount
Percent
$178.05
$159.76
$146.81
$94.24
$49.77
$40.88
$35.80
$51.04
$49.77
$79.76
$121.67
$162.81
$184.09
$165.37
$152.10
$98.27
$51.64
$42.20
$36.81
$52.99
$51.64
$83.44
$126.36
$168.49
$6.04
$5.60
$5.29
$4.03
$1.87
$1.33
$1.01
$1.95
$1.87
$3.68
$4.69
$5.68
3.4%
3.5%
3.6%
4.3%
3.8%
3.2%
2.8%
3.8%
3.8%
4.6%
3.9%
3.5%
$1,170.36
$1,213.41
$43.05
3.7%
RY2
Rates
First 3 therms
Next 47 therms
Over 50 therms
RY3
Bill
RY3
Rates
$16.30
$0.65170
$0.15310
$16.30
$0.72809
$0.17105
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%

Page 3 of 12
2/19/2016

Gas Rates
Month
RY2
Bill
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
42.0
43.0
41.0
37.0
23.0
15.0
10.0
10.0
12.0
13.0
24.0
39.0
Annual Totals
309
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
RY3
Over RY2
Amount
Percent
$64.75
$66.02
$63.48
$58.40
$40.61
$30.44
$24.09
$24.09
$26.63
$27.90
$41.88
$60.94
$67.79
$69.14
$66.44
$61.05
$42.17
$31.38
$24.64
$24.64
$27.33
$28.68
$43.52
$63.75
$3.04
$3.12
$2.96
$2.65
$1.56
$0.94
$0.55
$0.55
$0.70
$0.78
$1.64
$2.81
4.7%
4.7%
4.7%
4.5%
3.8%
3.1%
2.3%
2.3%
2.6%
2.8%
3.9%
4.6%
$529.23
$550.51
$21.28
4.0%
RY2
Rates
First 3 therms
Next 47 therms
Over 50 therms
RY3
Bill
RY3
Rates
$12.30
$0.65170
$0.15310
$12.30
$0.72809
$0.17105
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%

Page 4 of 12
2/19/2016

Gas Rates
Therms
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
RY2
Bill
RY3
Bill
$26.19
$33.15
$43.10
$72.95
$122.69
$172.44
$222.19
$271.93
$321.68
$371.42
$421.17
$520.66
$726.75
$932.83
$1,138.92
$1,345.01
$1,757.18
$2,581.53
$4,230.23
$8,351.97
$12,473.72
$16,149.40
$23,500.75
$38,203.47
$56,581.87
$74,960.27
$26.19
$33.41
$43.73
$74.70
$126.31
$177.91
$229.52
$281.13
$332.73
$384.34
$435.95
$539.16
$750.61
$962.06
$1,173.51
$1,384.96
$1,807.86
$2,653.65
$4,345.25
$8,574.23
$12,803.21
$16,544.85
$24,028.14
$38,994.71
$57,702.92
$76,411.13
RY2
Rates
First 3 therms
Next 497 therms
Next 14,500 therms
Over 15,000 therms
RY3
Over RY2
Amount
%
$0.00
$0.26
$0.63
$1.75
$3.61
$5.47
$7.33
$9.20
$11.06
$12.92
$14.78
$18.50
$23.87
$29.23
$34.59
$39.95
$50.67
$72.12
$115.02
$222.25
$329.49
$395.46
$527.38
$791.23
$1,121.04
$1,450.86
RY3
Rates
$23.60
$0.40235
$0.23179
$0.14257
$23.60
$0.43958
$0.25323
$0.15577
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
$0.534420
$0.018931
0.00%
0.00%
$0.534420
$0.018931
0.00%
0.00%
0.0%
0.8%
1.5%
2.4%
2.9%
3.2%
3.3%
3.4%
3.4%
3.5%
3.5%
3.6%
3.3%
3.1%
3.0%
3.0%
2.9%
2.8%
2.7%
2.7%
2.6%
2.4%
2.2%
2.1%
2.0%
1.9%
Number of Customers
January
316
562
487
1,365
2,110
1,847
1,632
1,346
1,100
912
669
1,117
1,542
813
435
286
342
287
214
107
37
12
12
5
1
-
July
1,924
2,798
2,180
2,986
1,372
507
296
219
141
113
89
148
206
87
49
30
24
21
17
8
3
2
1
-

Page 5 of 12
2/19/2016

Gas Rates
Month
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Annual Totals
RY2
Bill
529.0
463.0
404.0
225.0
106.0
55.0
60.0
91.0
73.0
154.0
269.0
466.0
2895
$563.69
$500.97
$440.08
$255.32
$132.50
$79.86
$85.02
$117.02
$98.44
$182.04
$300.74
$504.07
$19.13
$17.13
$14.93
$8.27
$3.83
$1.94
$2.12
$3.28
$2.61
$5.62
$9.90
$17.24
3.5%
3.5%
3.5%
3.3%
3.0%
2.5%
2.6%
2.9%
2.7%
3.2%
3.4%
3.5%
$3,153.76
$3,259.74
$105.98
3.4%
RY3
Rates
$23.60
$0.40235
$0.23179
$0.14257
$23.60
$0.43958
$0.25323
$0.15577
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
$0.534420
$0.018931
0.00%
0.00%
$0.534420
$0.018931
0.00%
0.00%
Next 14,500 therms

Over 15,000 therms
RY3
Over RY2
Amount
Percent
$544.57
$483.85
$425.15
$247.06
$128.66
$77.92
$82.90
$113.74
$95.83
$176.42
$290.83
$486.83
RY2
Rates
First 3 therms
Next 497 therms
RY3
Bill

Page 6 of 12
2/19/2016

Gas Rates
Therms
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
RY2
Bill
RY3
Bill
$626.32
$816.41
$1,006.50
$1,196.59
$1,386.68
$1,766.87
$2,527.23
$4,047.96
$7,849.78
$11,651.61
$15,224.42
$22,370.04
$36,661.29
$54,525.36
$72,389.42
$650.87
$844.06
$1,037.25
$1,230.44
$1,423.63
$1,810.01
$2,582.78
$4,128.31
$7,992.13
$11,855.95
$15,428.76
$22,574.39
$36,865.64
$54,729.70
$72,593.76
RY2
Rates
First 500 therms
Next 14,500 therms
Over 15,000 therms
RY3
Over RY2
Amount
%
$24.55
$27.65
$30.75
$33.85
$36.95
$43.15
$55.55
$80.35
$142.34
$204.34
$204.34
$204.34
$204.34
$204.34
$204.34
RY3
Rates
$328.23
$0.16580
$0.12000
$352.77
$0.17820
$0.12000
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.810000
$0.001461
$0.012118
$0.013832
$0.013800
$0.810000
$0.001461
$0.012118
$0.013832
$0.013800
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
$0.534420
$0.018931
0.00%
0.00%
$0.534420
$0.018931
0.00%
0.00%
3.9%
3.4%
3.1%
2.8%
2.7%
2.4%
2.2%
2.0%
1.8%
1.8%
1.3%
0.9%
0.6%
0.4%
0.3%
Number of Customers
January
July
0
0
0
1
0
0
1
0
1
0
0
0
0
0
0
0
1
0
0
0
0
1
1
0
0
0
0
0
0
0

Page 7 of 12
2/19/2016

Gas Rates
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1,000
1,500
2,000
3,000
5,000
RY2
Bill
RY3
Bill
$17.59
$22.55
$29.63
$36.72
$43.80
$50.89
$52.89
$54.88
$56.88
$58.88
$60.87
$65.87
$70.86
$75.85
$80.84
$90.83
$100.82
$110.80
$120.79
$140.76
$190.68
$240.61
$340.47
$440.32
$640.03
$1,039.45
$17.59
$23.09
$30.96
$38.82
$46.69
$54.55
$56.73
$58.91
$61.09
$63.27
$65.45
$70.90
$76.35
$81.80
$87.25
$98.16
$109.06
$119.96
$130.86
$152.66
$207.17
$261.67
$370.68
$479.69
$697.72
$1,133.76
RY3
Over RY2
Amount
%
$0.00
$0.55
$1.33
$2.10
$2.88
$3.66
$3.85
$4.03
$4.21
$4.40
$4.58
$5.04
$5.49
$5.95
$6.41
$7.33
$8.24
$9.16
$10.07
$11.90
$16.48
$21.06
$30.22
$39.37
$57.68
$94.31
0.0%
2.4%
4.5%
5.7%
6.6%
7.2%
7.3%
7.3%
7.4%
7.5%
7.5%
7.6%
7.8%
7.8%
7.9%
8.1%
8.2%
8.3%
8.3%
8.5%
8.6%
8.8%
8.9%
8.9%
9.0%
9.1%
Number of Customers
January
1,127
2,392
3,446
3,934
4,363
4,585
5,434
6,589
7,503
8,580
10,022
28,302
29,463
26,209
20,914
27,304
14,100
7,436
3,940
3,589
2,125
421
257
135
86
51
July
15,483
48,406
67,396
41,619
17,152
6,930
3,214
1,844
1,020
677
460
947
521
297
169
247
126
92
48
46
48
18
5
3
-
Customers
January
137
321
535
585
751
888
1072
1204
1446
1539
1719
5109
5353
4827
3930
5655
3090
1610
872
671
317
42
14
3
2
0
Notes:
RY2
Rates
First 3 therms
Next 47 therms
Over 50 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY3
Rates
$16.30
$0.65170
$0.15310
$16.30
$0.72809
$0.17105
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
2.0408%
2.0408%
July
2,779
9,020
12,117
7,546
3,001
1,182
561
272
190
119
132
204
106
51
29
43
19
18
20
16
20
12
5
4
-

Page 8 of 12
2/19/2016

Gas Rates
Month
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
180
156
139
70
27
20
16
28
27
51
106
160
Annual Totals
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
980
76.85
72.06
68.66
54.88
34.59
29.63
26.80
35.30
34.59
51.09
62.07
72.86
$619.39
RY2
Rates
First 3 therms
Next 47 therms
Over 50 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
RY3
Over RY2
Amount
Percent
82.89
77.66
73.96
58.91
36.46
30.96
27.81
37.25
36.46
54.77
66.76
78.53
$6.04
$5.60
$5.29
$4.03
$1.87
$1.33
$1.01
$1.95
$1.87
$3.68
$4.69
$5.68
7.9%
7.8%
7.7%
7.3%
5.4%
4.5%
3.8%
5.5%
5.4%
7.2%
7.6%
7.8%
$662.44
$43.05
7.0%
RY3
Rates
$16.30
$0.65170
$0.15310
$16.30
$0.72809
$0.17105
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
2.0408%
2.0408%

Page 9 of 12
2/19/2016

Gas Rates
Therms
0
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
RY2
Bill
RY3
Bill
$24.41
$24.53
$27.62
$32.03
$45.28
$67.36
$89.44
$111.52
$133.59
$155.67
$177.75
$199.83
$243.98
$311.73
$379.48
$447.23
$514.98
$650.48
$921.48
$1,463.47
$2,818.46
$4,173.45
$5,082.37
$6,900.22
$10,535.91
$15,080.53
$19,625.15
$24.41
$24.53
$27.88
$32.67
$47.03
$70.97
$94.91
$118.85
$142.79
$166.73
$190.67
$214.61
$262.49
$335.60
$408.71
$481.82
$554.93
$701.15
$993.60
$1,578.49
$3,040.71
$4,502.94
$5,477.83
$7,427.60
$11,327.14
$16,201.58
$21,076.01
RY2
Rates
First 3 therms
Next 497 therms
Next 14,500 therms
Over 15,000 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY3
Over RY2
Amount
%
$0.00
$0.00
$0.26
$0.63
$1.75
$3.61
$5.47
$7.33
$9.20
$11.06
$12.92
$14.78
$18.50
$23.87
$29.23
$34.59
$39.95
$50.67
$72.12
$115.02
$222.25
$329.49
$395.46
$527.38
$791.23
$1,121.04
$1,450.86
RY3
Rates
$23.60
$0.40235
$0.23179
$0.14257
$23.60
$0.43958
$0.25323
$0.15577
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
0.0000%
0.0000%
0.0%
0.0%
0.9%
2.0%
3.9%
5.4%
6.1%
6.6%
6.9%
7.1%
7.3%
7.4%
7.6%
7.7%
7.7%
7.7%
7.8%
7.8%
7.8%
7.9%
7.9%
7.9%
7.8%
7.6%
7.5%
7.4%
7.4%
Number of Customers
January
416
740
663
1864
3060
2828
2434
2015
1680
1433
1115
1847
2758
1521
902
585
792
726
585
340
100
41
30
17
2
0
July
2946
4503
3473
4849
2447
1028
611
423
288
255
193
359
544
255
148
78
104
85
38
30
8
2
2
1
1
0

Page 10 of 12
2/19/2016

Gas Rates
Month
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
529.0
463.0
404.0
225.0
106.0
55.0
60.0
91.0
73.0
154.0
269.0
466.0
Annual Totals
2895
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
251.84
227.65
201.59
122.55
70.01
47.49
49.70
63.39
55.44
91.20
141.98
228.97
$1,551.81
RY2
Rates
First 3 therms
Next 497 therms
Next 14,500 therms
Over 15,000 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
270.97
244.77
216.52
130.82
73.84
49.42
51.82
66.66
58.04
96.83
151.89
246.21
$1,657.79
RY3
Rates
$23.60
$0.40235
$0.23179
$0.14257
$23.60
$0.43958
$0.25323
$0.15577
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
0.0000%
0.0000%
RY3
Over RY2
Amount
Percent
$19.13
$17.13
$14.93
$8.27
$3.83
$1.94
$2.12
$3.28
$2.61
$5.62
$9.90
$17.24
7.6%
7.5%
7.4%
6.7%
5.5%
4.1%
4.3%
5.2%
4.7%
6.2%
7.0%
7.5%
$105.98
6.8%

Page 11 of 12
2/19/2016

Gas Rates
Therms
0
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
RY2
Bill
$1,561.91
$1,573.56
$1,612.63
$1,651.70
$1,690.77
$1,729.84
$1,807.99
$1,964.27
$2,276.84
$3,058.26
$3,839.69
$4,314.42
$5,263.89
$7,162.84
$9,257.66
$11,352.49
RY3
Bill
RY3
Over RY2
Amount
%
$1,724.36
$1,736.01
$1,778.54
$1,821.07
$1,863.60
$1,906.13
$1,991.19
$2,161.32
$2,501.57
$3,352.19
$4,202.81
$4,714.82
$5,738.86
$7,786.93
$9,881.75
$11,976.58
$162.45
$162.45
$165.91
$169.37
$172.83
$176.29
$183.21
$197.05
$224.73
$293.92
$363.12
$400.40
$474.96
$624.09
$624.09
$624.09
RY2
Rates
First 500 therms
$1,561.10
Next 14,500 therms
$0.13299
Next 35,000 therms
$0.07165
Over 50,000 therms
$0.06050
RY3
Rates
$1,723.55
$0.14683
$0.07911
$0.06050
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.810000
$0.001461
$0.000000
$0.013832
$0.008000
$0.810000
$0.001461
$0.000000
$0.013832
$0.008000
0.0000%
0.0000%
GRT - Delivery
10.4%
10.3%
10.3%
10.3%
10.2%
10.2%
10.1%
10.0%
9.9%
9.6%
9.5%
9.3%
9.0%
8.7%
6.7%
5.5%
Number of Customers
January
July
0
1
0
1
0
0
0
3
0
1
4
5
20
26
12
4
5
1
2
1
0
2
4
2
10
6
5
15
16
4
5
1

Page 12 of 12
2/19/2016

Gas Rates
Therms
500
750
1000
1250
1500
2000
3000
5000
10000
15000
20000
30000
50000
75000
100000
RY2
Bill
RY3
Bill
$343.77
$395.80
$447.83
$499.86
$551.89
$655.95
$864.07
$1,280.31
$2,320.91
$3,361.52
$4,085.98
$5,534.91
$8,432.77
$12,055.10
$15,677.42
$370.65
$426.41
$482.16
$537.92
$593.67
$705.18
$928.20
$1,374.25
$2,489.36
$3,604.47
$4,328.93
$5,777.86
$8,675.72
$12,298.05
$15,920.37
RY2
Rates
First 500 therms
Next 14,500 therms
Over 15,000 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY3
Over RY2
Amount
%
$26.88
$30.61
$34.33
$38.06
$41.78
$49.23
$64.13
$93.94
$168.44
$242.95
$242.95
$242.95
$242.95
$242.95
$242.95
RY3
Rates
$330.51
$0.18323
$0.12000
$357.39
$0.19813
$0.12000
$0.810000
$0.001461
$0.000000
$0.013832
$0.009600
$0.810000
$0.001461
$0.000000
$0.013832
$0.009600
0.0000%
0.0000%
7.8%
7.7%
7.7%
7.6%
7.6%
7.5%
7.4%
7.3%
7.3%
7.2%
5.9%
4.4%
2.9%
2.0%
1.5%
Number of Customers
January
1
2
3
0
1
9
13
46
134
72
43
37
15
1
1
July
174
32
19
11
19
20
23
25
25
9
3
1
3
2
0
RG&E Gas Rate Year 1

Page 1 of 11
2/19/2016

Gas Rates
Service Classification 1
Residential
Current
Bill
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1,000
1,500
2,000
3,000
5,000
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
19.25
24.76
32.62
40.49
48.35
56.21
64.08
71.94
79.80
87.67
95.53
114.79
134.05
153.31
172.58
211.10
249.62
288.14
326.66
403.71
589.95
776.19
1,106.93
1,437.67
2,099.15
3,422.10
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
19.00
24.69
32.83
40.96
49.09
57.23
65.36
73.50
81.63
89.76
97.90
117.78
137.66
157.54
177.42
217.17
256.93
296.69
336.45
415.97
607.48
798.98
1,126.22
1,453.45
2,107.91
3,416.84
RY1
Over Current
Amount
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
(0.26)
(0.07)
0.20
0.47
0.74
1.01
1.29
1.56
1.83
2.10
2.37
2.99
3.60
4.22
4.84
6.08
7.31
8.55
9.79
12.26
17.53
22.79
19.28
15.78
8.77
(5.26)
-1.3%
-0.3%
0.6%
1.2%
1.5%
1.8%
2.0%
2.2%
2.3%
2.4%
2.5%
2.6%
2.7%
2.8%
2.8%
2.9%
2.9%
3.0%
3.0%
3.0%
3.0%
2.9%
1.7%
1.1%
0.4%
-0.2%
Number of Customers
January
2,059
3,023
3,610
3,842
4,137
4,126
5,352
6,544
8,078
9,234
11,810
32,930
32,998
27,241
18,380
20,685
9,518
4,455
2,414
2,127
1,136
169
112
36
24
20
July
14,855
52,372
72,716
37,680
13,288
4,563
2,468
1,294
888
557
503
894
556
329
234
282
177
110
78
96
99
37
21
2
2
1
Notes:
1. Low income customers represent customers who participated in the Company's low income program and received a credi
Current
Rates
Customer Charge
$16.30
BIPP Charge
$0.95
Volumetric Charge
4-100 Therms
$0.23097
101-500 Therms
$0.21538
501-1000 Therms
$0.19041
1001+ Therms
$0.10859
$0.26434
$0.24650
$0.21792
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
$0.01252
$0.01867
$0.48349
$0.03535
2.0408%
0.0000%
RY1
Rates
$16.30
$0.72

Page 2 of 11
2/19/2016

Gas Rates
Residential
Residential Spaceheating
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
155
161
145
106
65
35
18
18
21
30
75
120
949
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
137.90
142.53
130.20
100.15
68.01
44.42
31.05
31.05
33.41
40.49
75.87
110.94
$946.02
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
141.63
146.40
133.68
102.67
69.43
45.03
31.20
31.20
33.64
40.96
77.56
113.80
$967.20
RY1
Over Current
Amount
%
$3.73
2.7%
$3.88
2.7%
$3.48
2.7%
$2.52
2.5%
$1.42
2.1%
$0.61
1.4%
$0.15
0.5%
$0.15
0.5%
$0.23
0.7%
$0.47
1.2%
$1.69
2.2%
$2.86
2.6%
$21.19
2.2%
Residential Non-spaceheating
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
80
82
74
55
38
24
14
13
16
18
42
63
519
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
79.80
81.38
75.09
60.14
46.78
35.77
27.90
27.12
29.48
31.05
49.92
66.44
$610.86
Current
Rates
Customer Charge
$16.30
BIPP Charge
$0.95
Volumetric Charge
4-100 Therms
$0.23097
101-500 Therms
$0.21538
501-1000 Therms
$0.19041
1001+ Therms
$0.10859
$0.26434
$0.24650
$0.21792
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
$0.01252
$0.01867
$0.48349
$0.03535
2.0408%
0.0000%
RY1
Rates
$16.30
$0.72
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
81.63
83.26
76.75
61.29
47.47
36.08
27.95
27.13
29.57
31.20
50.72
67.80
$620.85
RY1
Over Current
Amount
%
$1.83
2.3%
$1.88
2.3%
$1.66
2.2%
$1.15
1.9%
$0.69
1.5%
$0.31
0.9%
$0.04
0.1%
$0.01
0.1%
$0.10
0.3%
$0.15
0.5%
$0.80
1.6%
$1.37
2.1%
$9.99
1.6%

Page 3 of 11
2/19/2016

Gas Rates
Non-Residential
Current
Bill
Therms
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Customer Charge
BIPP Charge
Volumetric Charge
4-100 Therms
101-500 Therms
501-1000 Therms
1001+ Therms
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del.
GRT - Comm.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
18.88
24.29
32.02
55.22
93.88
131.77
169.65
207.54
245.42
283.31
321.19
396.96
580.14
763.32
926.04
1,088.76
1,414.21
2,065.10
3,366.89
6,621.36
9,875.83
13,130.31
19,639.25
32,657.13
48,929.49
65,201.84
Current
Rates
$16.30
$0.95
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
RY1
Over Current
Amount
%
18.63
24.22
32.22
56.21
96.19
135.28
174.37
213.46
252.55
291.64
330.73
408.90
597.21
785.51
946.48
1,107.45
1,429.39
2,073.27
3,361.04
6,580.44
9,799.85
13,019.26
19,458.08
32,335.71
48,432.75
64,529.79
($0.25)
($0.07)
$0.20
$0.99
$2.31
$3.51
$4.72
$5.92
$7.13
$8.33
$9.54
$11.95
$17.07
$22.19
$20.44
$18.69
$15.18
$8.17
($5.86)
($40.92)
($75.98)
($111.04)
($181.17)
($321.42)
($496.74)
($672.05)
RY1
Rates
$16.30
$0.72
$0.23097
$0.21538
$0.19041
$0.10859
$0.26434
$0.24650
$0.21792
$0.10859
$0.01252
$0.01867
$0.48349
$0.02762
0.0000%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
-1.3%
-0.3%
0.6%
1.8%
2.5%
2.7%
2.8%
2.9%
2.9%
2.9%
3.0%
3.0%
2.9%
2.9%
2.2%
1.7%
1.1%
0.4%
-0.2%
-0.6%
-0.8%
-0.8%
-0.9%
-1.0%
-1.0%
-1.0%
Number of Customers
January
266
538
533
1,292
1,931
1,415
1,123
824
632
571
455
636
939
533
352
213
243
239
120
78
13
8
7
4
2
-
July
1,586
2,350
1,423
1,791
951
411
226
179
116
89
85
104
197
60
42
19
30
11
14
6
3
-

Page 4 of 11
2/19/2016

Gas Rates
Non-Residential
Commercial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
393
404
369
268
173
87
46
50
61
87
194
311
2,443
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
315.89
324.22
297.70
221.18
149.20
83.83
52.13
55.22
63.73
83.83
165.11
253.76
$2,065.78
325.25
333.85
306.49
227.53
153.26
85.79
53.01
56.21
65.00
85.79
169.68
261.15
$2,123.03
RY1
Over Current
Amount
%
$9.37
3.0%
$9.63
3.0%
$8.79
3.0%
$6.35
2.9%
$4.06
2.7%
$1.96
2.3%
$0.88
1.7%
$0.99
1.8%
$1.28
2.0%
$1.96
2.3%
$4.57
2.8%
$7.39
2.9%
$57.24
2.8%
RY1
Bill
1,429.39
1,541.43
1,460.30
720.73
553.52
232.22
140.75
104.01
116.52
143.10
611.52
1,106.81
8,160.29
RY1
Over
Current
Amount
%
$15.18
1.1%
$13.96
0.9%
$14.85
1.0%
$20.43
2.9%
$15.88
3.0%
$6.50
2.9%
$3.68
2.7%
$2.55
2.5%
$2.93
2.6%
$3.75
2.7%
$17.46
2.9%
$18.70
1.7%
$135.87
1.7%
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
Industrial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
2,000
2,174
2,048
914
692
274
157
110
126
160
769
1,499
10,923
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
1,414.21
1,527.47
1,445.45
700.30
537.64
225.72
137.07
101.46
113.58
139.35
594.06
1,088.11
$8,024.42
$
$
$
$
$
$
$
$
$
$
$
$
$
Municipal
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
1,324
1,366
1,240
905
586
266
169
159
195
271
641
971
8,093
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
974.21
1,001.54
919.53
693.71
459.97
219.66
146.16
138.59
165.86
223.45
500.27
742.07
$6,185.02
Current
Rates
Customer Charge
$16.30
BIPP Charge
$0.95
Volumetric Charge
4-100 Therms
$0.23097
101-500 Therms
$0.21538
501-1000 Therms
$0.19041
1001+ Therms
$0.10859
$0.26434
$0.24650
$0.21792
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02762
0.0000%
0.0000%
RY1
Rates
$16.30
$0.72
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
994.13
1,021.17
940.04
713.95
473.68
225.97
150.13
142.32
170.46
229.88
515.11
763.67
$6,340.50
RY1
Over Current
Amount
%
$19.92
2.0%
$19.63
2.0%
$20.51
2.2%
$20.25
2.9%
$13.71
3.0%
$6.31
2.9%
$3.97
2.7%
$3.73
2.7%
$4.60
2.8%
$6.43
2.9%
$14.84
3.0%
$21.60
2.9%
$155.48
2.5%

Page 5 of 11
2/19/2016

Gas Rates
Service Classification 1 and 5
Residential
Current
Bill
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1,000
1,500
2,000
3,000
5,000
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.70
19.57
22.25
24.92
27.60
30.27
32.95
35.62
38.30
40.97
43.65
49.94
56.23
62.52
68.81
81.39
93.97
106.55
119.13
144.29
200.82
257.35
328.66
399.98
542.61
827.87
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.46
19.57
22.59
25.60
28.62
31.64
34.65
37.67
40.68
43.70
46.71
53.80
60.88
67.97
75.05
89.22
103.38
117.55
131.72
160.05
223.60
287.15
358.47
429.78
572.41
857.68
RY1
Over Current
Amount
%
($0.23)
$0.00
$0.34
$0.68
$1.03
$1.37
$1.71
$2.05
$2.39
$2.73
$3.07
$3.86
$4.66
$5.45
$6.24
$7.83
$9.42
$11.01
$12.59
$15.77
$22.79
$29.80
$29.80
$29.80
$29.80
$29.80
-1.3%
0.0%
1.5%
2.7%
3.7%
4.5%
5.2%
5.7%
6.2%
6.7%
7.0%
7.7%
8.3%
8.7%
9.1%
9.6%
10.0%
10.3%
10.6%
10.9%
11.3%
11.6%
9.1%
7.5%
5.5%
3.6%
Number of Customers
January
2,342
3,551
4,402
4,754
5,070
5,063
6,684
8,341
10,291
11,987
15,516
43,816
44,013
36,340
24,587
27,787
12,938
6,088
3,250
2,934
1,661
259
197
76
78
45
July
18,250
67,725
96,640
50,812
17,816
6,158
3,342
1,765
1,150
750
691
1,212
765
445
322
401
244
153
104
135
136
49
33
6
2
2

Customers
January
July
238
418
454
516
542
608
802
886
1099
1120
1359
4014
4550
4374
3611
5516
3240
1830
1009
819
429
55
20
4
1
1
1594
5961
10254
7259
3284
1281
705
416
247
178
140
227
156
82
49
82
50
28
27
24
48
22
16
6
2
5
Notes:
Current
Rates
Customer Charge
$16.30
BIPP Charge
$0.95
Volumetric Charge
4-100 Therms
$0.23097
101-500 Therms
$0.21538
501-1000 Therms
$0.19041
1001+ Therms
$0.10859
$0.26434
$0.24650
$0.21792
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
RY1
Rates
$16.30
$0.72

Page 6 of 11
2/19/2016

Gas Rates
Residential
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
155
161
145
106
65
35
18
18
21
30
75
120
949
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
57.48
58.99
54.97
45.16
34.28
26.26
21.71
21.71
22.51
24.92
36.96
48.68
$453.63
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
62.30
64.00
59.46
48.41
36.16
27.11
21.99
21.99
22.89
25.60
39.18
52.38
$481.47
RY1
Over Current
Amount
%
$4.81
8.4%
$5.00
8.5%
$4.50
8.2%
$3.26
7.2%
$1.88
5.5%
$0.85
3.3%
$0.28
1.3%
$0.28
1.3%
$0.38
1.7%
$0.68
2.7%
$2.22
6.0%
$3.70
7.6%
$27.84
6.1%
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
80
82
74
55
38
24
14
13
16
18
42
63
519
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
38.30
38.83
36.69
31.61
27.06
23.32
20.64
20.37
21.18
21.71
28.13
33.75
$341.58
Current
Rates
Customer Charge
$16.30
BIPP Charge
$0.95
Volumetric Charge
4-100 Therms
$0.23097
101-500 Therms
$0.21538
501-1000 Therms
$0.19041
1001+ Therms
$0.10859
$0.26434
$0.24650
$0.21792
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
RY1
Rates
$16.30
$0.72
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
40.68
41.29
38.87
33.14
28.02
23.80
20.78
20.48
21.38
21.99
29.22
35.56
$355.21
RY1
Over Current
Amount
%
$2.39
6.2%
$2.46
6.3%
$2.18
5.9%
$1.54
4.9%
$0.96
3.5%
$0.48
2.1%
$0.14
0.7%
$0.11
0.5%
$0.21
1.0%
$0.28
1.3%
$1.09
3.9%
$1.81
5.4%
$13.63
4.0%

Page 7 of 11
2/19/2016

Gas Rates
Non-Residential
Current
Bill
Therms
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Customer Charge
BIPP Charge
Volumetric Charge
4-100 Therms
101-500 Therms
501-1000 Therms
1001+ Therms
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.34
19.18
21.80
29.67
42.77
55.10
67.43
79.76
92.09
104.42
116.74
141.40
196.80
252.20
287.14
322.09
391.98
531.76
811.32
1,510.21
2,209.11
2,908.00
4,305.79
7,101.37
10,595.85
14,090.32
Current
Rates
$16.30
$0.95
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.11
19.18
22.14
31.00
45.78
59.66
73.55
87.43
101.32
115.20
129.09
156.85
219.13
281.41
316.35
351.30
421.19
560.97
840.52
1,539.42
2,238.31
2,937.21
4,335.00
7,130.58
10,625.05
14,119.53
RY1
Rates
$16.30
$0.72
$0.23097
$0.21538
$0.19041
$0.10859
$0.26434
$0.24650
$0.21792
$0.10859
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
RY1
Over Current
Amount
%
($0.23)
$0.00
$0.34
$1.34
$3.01
$4.56
$6.12
$7.67
$9.23
$10.79
$12.34
$15.45
$22.33
$29.21
$29.21
$29.21
$29.21
$29.21
$29.21
$29.21
$29.21
$29.21
$29.21
$29.21
$29.21
$29.21
-1.3%
0.0%
1.5%
4.5%
7.0%
8.3%
9.1%
9.6%
10.0%
10.3%
10.6%
10.9%
11.3%
11.6%
10.2%
9.1%
7.5%
5.5%
3.6%
1.9%
1.3%
1.0%
0.7%
0.4%
0.3%
0.2%
Number of Customers
January
361
688
654
1721
2680
2088
1746
1382
1148
1086
901
1297
1889
1193
770
516
603
672
484
386
75
38
20
6
2
0
July
2382
3586
2267
3057
1817
888
528
396
279
231
216
318
551
225
128
79
100
69
50
20
2
0
1
3
0
0

Page 8 of 11
2/19/2016
Gas Rates
Non-Residential
Commercial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
393
404
369
268
173
87
46
50
61
87
194
311
2,443
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
115.02
117.73
109.10
84.20
60.77
39.36
28.62
29.67
32.55
39.36
65.95
94.80
$817.13
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
127.14
130.20
120.48
92.43
66.05
41.94
29.82
31.00
34.25
41.94
71.88
104.37
$891.50
RY1
Over Current
Amount
%
$12.12
10.5%
$12.47
10.6%
$11.38
10.4%
$8.23
9.8%
$5.28
8.7%
$2.57
6.5%
$1.20
4.2%
$1.34
4.5%
$1.71
5.2%
$2.57
6.5%
$5.93
9.0%
$9.57
10.1%
$74.38
9.1%
Industrial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
2,000
2,174
2,048
914
692
274
157
110
126
160
769
1,499
10,923
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
391.98
416.30
398.69
233.14
183.95
85.68
56.83
45.24
49.18
57.57
201.01
321.95
$2,441.51
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
421.19
445.51
427.90
259.98
204.68
94.10
61.61
48.56
53.00
62.44
223.86
351.16
$2,653.98
RY1
Over Current
Amount
%
$29.21
7.5%
$29.21
7.0%
$29.21
7.3%
$26.84
11.5%
$20.73
11.3%
$8.42
9.8%
$4.78
8.4%
$3.32
7.3%
$3.82
7.8%
$4.87
8.5%
$22.85
11.4%
$29.21
9.1%
$212.47
8.7%
Municipal
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
1,324
1,366
1,240
905
586
266
169
159
195
271
641
971
8,093
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
297.49
303.36
285.75
231.15
160.46
83.70
59.79
57.32
66.20
84.94
172.65
245.77
$2,048.56
Current
Rates
Customer Charge
$16.30
BIPP Charge
$0.95
Volumetric Charge
4-100 Therms
$0.23097
101-500 Therms
$0.21538
501-1000 Therms
$0.19041
1001+ Therms
$0.10859
$0.26434
$0.24650
$0.21792
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
RY1
Rates
$16.30
$0.72
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
326.70
332.57
314.95
257.74
178.28
91.88
64.94
62.16
72.16
93.26
191.98
274.18
$2,260.80
RY1
Over Current
Amount
%
$29.21
9.8%
$29.21
9.6%
$29.21
10.2%
$26.59
11.5%
$17.82
11.1%
$8.17
9.8%
$5.15
8.6%
$4.84
8.4%
$5.96
9.0%
$8.33
9.8%
$19.33
11.2%
$28.41
11.6%
$212.23
10.4%

Page 9 of 11
2/19/2016

Gas Rates
Non-Residential
Current
Bill
Therms
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,094.76
1,101.66
1,108.57
1,130.72
1,152.87
1,197.17
1,285.76
1,462.96
1,905.95
2,348.94
2,791.93
3,677.92
5,196.68
7,095.14
8,993.59
Current
Rates
Customer Charge
$1,080.00
BIPP Charge
$0.95
Volumetric Charge
1K-30K Therms
$0.06098
30K-100K Therms
$0.04832
100K-1M Therms
$0.01869
1M+ Therms
$0.00964
TSAS Rate
EEPS Rate
TGRA Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,364.53
1,371.43
1,378.34
1,400.14
1,421.95
1,465.55
1,552.77
1,727.20
2,163.27
2,599.34
3,035.41
3,907.55
5,404.38
7,275.42
9,146.46
RY1
Rates
$1,350.00
$0.72
$0.05960
$0.04722
$0.01827
$0.00964
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
RY1
Over Current
Amount
%
$269.77
$269.77
$269.77
$269.42
$269.08
$268.39
$267.00
$264.23
$257.31
$250.39
$243.47
$229.63
$207.70
$180.28
$152.86
24.6%
24.5%
24.3%
23.8%
23.3%
22.4%
20.8%
18.1%
13.5%
10.7%
8.7%
6.2%
4.0%
2.5%
1.7%
Number of Customers
January
0
0
0
0
0
1
2
13
76
56
54
54
41
17
8
July
74
12
13
7
9
20
31
40
31
15
14
14
14
5
7

Page 10 of 11
2/19/2016
Gas Rates
Non-Residential
Commercial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Current
Bill
4,262
4,277
4,186
3,657
3,234
3,019
3,306
3,171
3,170
3,008
3,978
4,492
$43,759.30
Therms
37,692
37,887
36,696
29,763
24,992
22,558
25,802
24,282
24,264
22,436
33,948
40,718
361,038
RY1
Bill
4,483
4,498
4,409
3,887
3,471
3,259
3,541
3,409
3,407
3,248
4,203
4,710
$46,524.07
RY1
Over Current
Amount
%
$221.20
5.2%
$220.98
5.2%
$222.29
5.3%
$229.96
6.3%
$236.56
7.3%
$239.93
7.9%
$235.44
7.1%
$237.55
7.5%
$237.57
7.5%
$240.10
8.0%
$225.30
5.7%
$217.88
4.9%
$2,764.77
6.3%
RY1
Bill
7,750.81
7,253.71
7,283.88
6,224.42
5,172.52
4,982.05
4,763.89
5,285.68
5,266.82
5,895.27
6,687.01
7,666.99
$74,233.05
RY1
Over Current
Amount
%
$173.31
2.3%
$180.60
2.6%
$180.16
2.5%
$195.68
3.2%
$211.10
4.3%
$213.89
4.5%
$217.08
4.8%
$209.44
4.1%
$209.71
4.1%
$200.51
3.5%
$188.90
2.9%
$174.54
2.3%
$2,354.92
3.3%
RY1
Bill
3,654.72
3,564.89
3,447.58
2,717.34
2,006.98
1,822.96
1,911.04
1,873.63
1,937.38
2,496.16
2,945.23
4,014.42
$32,392.32
RY1
Over Current
Amount
%
$233.64
6.8%
$235.07
7.1%
$236.93
7.4%
$248.52
10.1%
$259.79
14.9%
$262.71
16.8%
$261.32
15.8%
$261.91
16.3%
$260.90
15.6%
$252.03
11.2%
$244.90
9.1%
$228.07
6.0%
$2,985.80
10.2%
Industrial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
81,352
74,710
75,113
60,957
46,902
44,357
41,442
48,414
48,162
56,559
67,138
80,232
725,338
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
7,577.50
7,073.12
7,103.72
6,028.74
4,961.43
4,768.16
4,546.80
5,076.24
5,057.11
5,694.76
6,498.11
7,492.45
$71,878.13
$
$
$
$
$
$
$
$
$
$
$
$
Municipal
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
27,101
26,071
24,726
16,353
8,208
6,098
7,108
6,679
7,410
13,817
18,966
31,428
193,965
Current
Rates
Customer Charge
$1,080.00
BIPP Charge
$0.95
Volumetric Charge
1K-30K Therms
$0.06098
30K-100K Therms
$0.04832
100K-1M Therms
$0.01869
1M+ Therms
$0.00964
TSAS Rate
EEPS Rate
TGRA Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
3,421.07
3,329.81
3,210.65
2,468.82
1,747.18
1,560.24
1,649.73
1,611.72
1,676.48
2,244.13
2,700.32
3,786.36
$29,406.52
RY1
Rates
$1,350.00
$0.72
$0.05960
$0.04722
$0.01827
$0.00964
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
$
$
$
$
$
$
$
$
$
$
$
$

Page 11 of 11
2/19/2016

Gas Rates
Service Classification 3 - High Pressure Option
Non-Residential
Current
Bill
Therms
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Customer Charge
BIPP Charge
Volumetric Charge
1K-30K Therms
30K-100K Therms
100K-1M Therms
1M+ Therms
TSAS Rate
EEPS Rate
TGRA Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,564.76
1,571.66
1,578.57
1,593.30
1,608.02
1,637.48
1,696.38
1,814.20
2,108.74
2,403.28
2,697.82
3,286.91
4,465.07
5,937.78
7,410.48
Current
Rates
$1,550.00
$0.95
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,564.53
1,571.43
1,578.34
1,593.94
1,609.55
1,640.76
1,703.18
1,828.02
2,140.13
2,452.24
2,764.35
3,388.57
4,637.00
6,197.54
7,758.08
RY1
Rates
$1,550.00
$0.72
$0.03129
$0.03129
$0.03129
$0.00964
$0.03480
$0.03480
$0.03480
$0.00964
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
RY1
Over Current
Amount
%
($0.23)
($0.23)
($0.23)
$0.65
$1.53
$3.28
$6.80
$13.82
$31.39
$48.96
$66.53
$101.66
$171.93
$259.76
$347.60
0.0%
0.0%
0.0%
0.0%
0.1%
0.2%
0.4%
0.8%
1.5%
2.0%
2.5%
3.1%
3.9%
4.4%
4.7%

Page 1 of 11
2/19/2016

Gas Rates
Residential
RY1
Bill
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1,000
1,500
2,000
3,000
5,000
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
19.00
24.69
32.83
40.96
49.09
57.23
65.36
73.50
81.63
89.76
97.90
117.78
137.66
157.54
177.42
217.17
256.93
296.69
336.45
415.97
607.48
798.98
1,126.22
1,453.45
2,107.91
3,416.84
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
19.00
24.84
33.18
41.52
49.86
58.20
66.54
74.89
83.23
91.57
99.91
120.27
140.64
161.00
181.36
222.09
262.82
303.55
344.27
425.73
621.51
817.29
1,144.53
1,471.76
2,126.22
3,435.15
RY2
Over
RY1
Amount
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
0.15
0.35
0.56
0.77
0.98
1.18
1.39
1.60
1.81
2.01
2.50
2.98
3.47
3.95
4.92
5.88
6.85
7.82
9.76
14.03
18.31
18.31
18.31
18.31
18.31
0.0%
0.6%
1.1%
1.4%
1.6%
1.7%
1.8%
1.9%
2.0%
2.0%
2.1%
2.1%
2.2%
2.2%
2.2%
2.3%
2.3%
2.3%
2.3%
2.3%
2.3%
2.3%
1.6%
1.3%
0.9%
0.5%
Number of Customers
January
2,059
3,023
3,610
3,842
4,137
4,126
5,352
6,544
8,078
9,234
11,810
32,930
32,998
27,241
18,380
20,685
9,518
4,455
2,414
2,127
1,136
169
112
36
24
20
July
14,855
52,372
72,716
37,680
13,288
4,563
2,468
1,294
888
557
503
894
556
329
234
282
177
110
78
96
99
37
21
2
2
1
Notes:
RY1
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.26434
101-500 Therms
$0.24650
501-1000 Therms
$0.21792
1001+ Therms
$0.10859
$0.28468
$0.26546
$0.23469
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
RY2
Rates
$16.30
$0.72

Page 2 of 11
2/19/2016

Gas Rates
Residential
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
155
161
145
106
65
35
18
18
21
30
75
120
949
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
141.63
146.40
133.68
102.67
69.43
45.03
31.20
31.20
33.64
40.96
77.56
113.80
$967.20
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
144.71
149.60
136.56
104.80
70.72
45.69
31.51
31.51
34.01
41.52
79.06
116.20
$985.89
RY2
Over RY1
Amount
%
$3.08
2.2%
$3.19
2.2%
$2.88
2.2%
$2.13
2.1%
$1.29
1.9%
$0.66
1.5%
$0.31
1.0%
$0.31
1.0%
$0.37
1.1%
$0.56
1.4%
$1.49
1.9%
$2.40
2.1%
$18.69
1.9%
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
80
82
74
55
38
24
14
13
16
18
42
63
519
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
81.63
83.26
76.75
61.29
47.47
36.08
27.95
27.13
29.57
31.20
50.72
67.80
$620.85
RY1
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.26434
101-500 Therms
$0.24650
501-1000 Therms
$0.21792
1001+ Therms
$0.10859
$0.28468
$0.26546
$0.23469
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
RY2
Rates
$16.30
$0.72
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
83.23
84.90
78.22
62.37
48.19
36.52
28.17
27.34
29.84
31.51
51.53
69.05
$630.87
RY2
Over RY1
Amount
%
$1.60
2.0%
$1.64
2.0%
$1.47
1.9%
$1.08
1.8%
$0.73
1.5%
$0.44
1.2%
$0.23
0.8%
$0.21
0.8%
$0.27
0.9%
$0.31
1.0%
$0.81
1.6%
$1.25
1.8%
$10.03
1.6%

Page 3 of 11
2/19/2016

Gas Rates
Non-Residential
RY1
Bill
Therms
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Customer Charge
BIPP Charge
Volumetric Charge
4-100 Therms
101-500 Therms
501-1000 Therms
1001+ Therms
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del.
GRT - Comm.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
18.63
24.22
32.22
56.21
96.19
135.28
174.37
213.46
252.55
291.64
330.73
408.90
597.21
785.51
946.48
1,107.45
1,429.39
2,073.27
3,361.04
6,580.44
9,799.85
13,019.26
19,458.08
32,335.71
48,432.75
64,529.79
RY1
Rates
$16.30
$0.72
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
18.63
24.37
32.57
57.16
98.16
138.20
178.24
218.28
258.31
298.35
338.39
418.47
610.96
803.46
964.43
1,125.40
1,447.34
2,091.22
3,378.98
6,598.39
9,817.80
13,037.21
19,476.02
32,353.65
48,450.69
64,547.74
RY2
Rates
$16.30
$0.72
$0.26434
$0.24650
$0.21792
$0.10859
$0.28468
$0.26546
$0.23469
$0.10859
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
RY2
Over RY1
Amount
%
$0.00
$0.14
$0.35
$0.96
$1.97
$2.92
$3.87
$4.82
$5.77
$6.72
$7.66
$9.56
$13.75
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
0.0%
0.6%
1.1%
1.7%
2.1%
2.2%
2.2%
2.3%
2.3%
2.3%
2.3%
2.3%
2.3%
2.3%
1.9%
1.6%
1.3%
0.9%
0.5%
0.3%
0.2%
0.1%
0.1%
0.1%
0.0%
0.0%
Number of Customers
January
266
538
533
1,292
1,931
1,415
1,123
824
632
571
455
636
939
533
352
213
243
239
120
78
13
8
7
4
2
-
July
1,586
2,350
1,423
1,791
951
411
226
179
116
89
85
104
197
60
42
19
30
11
14
6
3
-

Page 4 of 11
2/19/2016

Gas Rates
Non-Residential
Commercial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
393
404
369
268
173
87
46
50
61
87
194
311
2,443
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
325.25
333.85
306.49
227.53
153.26
85.79
53.01
56.21
65.00
85.79
169.68
261.15
$2,123.03
332.78
341.59
313.57
232.69
156.62
87.50
53.88
57.16
66.18
87.50
173.43
267.12
$2,170.05
RY2
Over RY1
Amount
%
$7.53
2.3%
$7.74
2.3%
$7.08
2.3%
$5.16
2.3%
$3.36
2.2%
$1.71
2.0%
$0.87
1.7%
$0.96
1.7%
$1.18
1.8%
$1.71
2.0%
$3.76
2.2%
$5.98
2.3%
$47.02
2.2%
RY2
Bill
1,447.34
1,559.37
1,478.24
737.24
566.30
237.49
143.81
106.17
118.98
146.21
625.59
1,124.75
8,291.50
RY2
Over
RY1
Amount
%
$17.95
1.3%
$17.95
1.2%
$17.95
1.2%
$16.50
2.3%
$12.78
2.3%
$5.27
2.3%
$3.05
2.2%
$2.16
2.1%
$2.47
2.1%
$3.11
2.2%
$14.07
2.3%
$17.95
1.6%
$131.20
1.6%
RY2
Bill
1,012.07
1,039.12
957.99
730.31
484.68
231.09
153.42
145.41
174.23
235.09
527.03
781.13
$6,471.56
RY2
Over RY1
Amount
%
$17.95
1.8%
$17.95
1.8%
$17.95
1.9%
$16.35
2.3%
$11.00
2.3%
$5.12
2.3%
$3.28
2.2%
$3.09
2.2%
$3.78
2.2%
$5.22
2.3%
$11.93
2.3%
$17.46
2.3%
$131.06
2.1%
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
Industrial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
2,000
2,174
2,048
914
692
274
157
110
126
160
769
1,499
10,923
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
1,429.39
1,541.43
1,460.30
720.73
553.52
232.22
140.75
104.01
116.52
143.10
611.52
1,106.81
$8,160.29
$
$
$
$
$
$
$
$
$
$
$
$
$
Municipal
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
1,324
1,366
1,240
905
586
266
169
159
195
271
641
971
8,093
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
994.13
1,021.17
940.04
713.95
473.68
225.97
150.13
142.32
170.46
229.88
515.11
763.67
$6,340.50
RY1
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.26434
101-500 Therms
$0.24650
501-1000 Therms
$0.21792
1001+ Therms
$0.10859
$0.28468
$0.26546
$0.23469
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
RY2
Rates
$16.30
$0.72
$
$
$
$
$
$
$
$
$
$
$
$

Page 5 of 11
2/19/2016

Gas Rates
Residential
RY1
Bill
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1,000
1,500
2,000
3,000
5,000
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.46
19.57
22.59
25.60
28.62
31.64
34.65
37.67
40.68
43.70
46.71
53.80
60.88
67.97
75.05
89.22
103.38
117.55
131.72
160.05
223.60
287.15
358.47
429.78
572.41
857.68
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.46
19.72
22.94
26.17
29.39
32.61
35.83
39.06
42.28
45.50
48.73
56.30
63.86
71.43
79.00
94.13
109.27
124.40
139.54
169.81
237.64
305.46
376.78
448.09
590.72
875.99
RY2
Over RY1
Amount
%
$0.00
$0.15
$0.35
$0.56
$0.77
$0.98
$1.18
$1.39
$1.60
$1.81
$2.01
$2.50
$2.98
$3.47
$3.95
$4.92
$5.88
$6.85
$7.82
$9.76
$14.03
$18.31
$18.31
$18.31
$18.31
$18.31
0.0%
0.7%
1.6%
2.2%
2.7%
3.1%
3.4%
3.7%
3.9%
4.1%
4.3%
4.6%
4.9%
5.1%
5.3%
5.5%
5.7%
5.8%
5.9%
6.1%
6.3%
6.4%
5.1%
4.3%
3.2%
2.1%
Number of Customers
January
2,342
3,551
4,402
4,754
5,070
5,063
6,684
8,341
10,291
11,987
15,516
43,816
44,013
36,340
24,587
27,787
12,938
6,088
3,250
2,934
1,661
259
197
76
78
45
July
18,250
67,725
96,640
50,812
17,816
6,158
3,342
1,765
1,150
750
691
1,212
765
445
322
401
244
153
104
135
136
49
33
6
2
2

Customers
January
July
238
418
454
516
542
608
802
886
1099
1120
1359
4014
4550
4374
3611
5516
3240
1830
1009
819
429
55
20
4
1
1
1594
5961
10254
7259
3284
1281
705
416
247
178
140
227
156
82
49
82
50
28
27
24
48
22
16
6
2
5
Notes:
RY1
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.26434
101-500 Therms
$0.24650
501-1000 Therms
$0.21792
1001+ Therms
$0.10859
$0.28468
$0.26546
$0.23469
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
RY2
Rates
$16.30
$0.72

Page 6 of 11
2/19/2016

Gas Rates
Residential
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
155
161
145
106
65
35
18
18
21
30
75
120
949
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
62.30
64.00
59.46
48.41
36.16
27.11
21.99
21.99
22.89
25.60
39.18
52.38
$481.47
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
65.38
67.19
62.35
50.54
37.45
27.78
22.30
22.30
23.26
26.17
40.67
54.78
$500.16
RY2
Over RY1
Amount
%
$3.08
4.9%
$3.19
5.0%
$2.88
4.9%
$2.13
4.4%
$1.29
3.6%
$0.66
2.4%
$0.31
1.4%
$0.31
1.4%
$0.37
1.6%
$0.56
2.2%
$1.49
3.8%
$2.40
4.6%
$18.69
3.9%
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
80
82
74
55
38
24
14
13
16
18
42
63
519
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
40.68
41.29
38.87
33.14
28.02
23.80
20.78
20.48
21.38
21.99
29.22
35.56
$355.21
RY1
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.26434
101-500 Therms
$0.24650
501-1000 Therms
$0.21792
1001+ Therms
$0.10859
$0.28468
$0.26546
$0.23469
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
RY2
Rates
$16.30
$0.72
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
42.28
42.93
40.35
34.22
28.74
24.23
21.01
20.69
21.65
22.30
30.03
36.80
$365.23
RY2
Over RY1
Amount
%
$1.60
3.9%
$1.64
4.0%
$1.47
3.8%
$1.08
3.3%
$0.73
2.6%
$0.44
1.8%
$0.23
1.1%
$0.21
1.0%
$0.27
1.3%
$0.31
1.4%
$0.81
2.8%
$1.25
3.5%
$10.03
2.8%

Page 7 of 11
2/19/2016

Gas Rates
Non-Residential
RY1
Bill
Therms
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Customer Charge
BIPP Charge
Volumetric Charge
4-100 Therms
101-500 Therms
501-1000 Therms
1001+ Therms
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.11
19.18
22.14
31.00
45.78
59.66
73.55
87.43
101.32
115.20
129.09
156.85
219.13
281.41
316.35
351.30
421.19
560.97
840.52
1,539.42
2,238.31
2,937.21
4,335.00
7,130.58
10,625.05
14,119.53
RY1
Rates
$16.30
$0.72
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.11
19.32
22.48
31.96
47.75
62.59
77.42
92.25
107.08
121.92
136.75
166.41
232.88
299.35
334.30
369.24
439.13
578.91
858.47
1,557.36
2,256.26
2,955.15
4,352.94
7,148.52
10,643.00
14,137.47
RY2
Rates
$16.30
$0.72
$0.26434
$0.24650
$0.21792
$0.10859
$0.28468
$0.26546
$0.23469
$0.10859
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
RY2
Over RY1
Amount
%
$0.00
$0.14
$0.35
$0.96
$1.97
$2.92
$3.87
$4.82
$5.77
$6.72
$7.66
$9.56
$13.75
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
0.0%
0.7%
1.6%
3.1%
4.3%
4.9%
5.3%
5.5%
5.7%
5.8%
5.9%
6.1%
6.3%
6.4%
5.7%
5.1%
4.3%
3.2%
2.1%
1.2%
0.8%
0.6%
0.4%
0.3%
0.2%
0.1%
Number of Customers
January
361
688
654
1721
2680
2088
1746
1382
1148
1086
901
1297
1889
1193
770
516
603
672
484
386
75
38
20
6
2
0
July
2382
3586
2267
3057
1817
888
528
396
279
231
216
318
551
225
128
79
100
69
50
20
2
0
1
3
0
0

Page 8 of 11
2/19/2016
Gas Rates
Non-Residential
Commercial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
393
404
369
268
173
87
46
50
61
87
194
311
2,443
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
127.14
130.20
120.48
92.43
66.05
41.94
29.82
31.00
34.25
41.94
71.88
104.37
$891.50
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
134.67
137.94
127.55
97.59
69.41
43.65
30.70
31.96
35.43
43.65
75.64
110.35
$938.53
RY2
Over RY1
Amount
%
$7.53
5.9%
$7.74
5.9%
$7.08
5.9%
$5.16
5.6%
$3.36
5.1%
$1.71
4.1%
$0.87
2.9%
$0.96
3.1%
$1.18
3.4%
$1.71
4.1%
$3.76
5.2%
$5.98
5.7%
$47.02
5.3%
Industrial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
2,000
2,174
2,048
914
692
274
157
110
126
160
769
1,499
10,923
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
421.19
445.51
427.90
259.98
204.68
94.10
61.61
48.56
53.00
62.44
223.86
351.16
$2,653.98
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
439.13
463.45
445.84
276.49
217.46
99.37
64.66
50.72
55.47
65.55
237.94
369.10
$2,785.18
RY2
Over RY1
Amount
%
$17.95
4.3%
$17.95
4.0%
$17.95
4.2%
$16.50
6.3%
$12.78
6.2%
$5.27
5.6%
$3.05
5.0%
$2.16
4.5%
$2.47
4.7%
$3.11
5.0%
$14.07
6.3%
$17.95
5.1%
$131.20
4.9%
Municipal
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
1,324
1,366
1,240
905
586
266
169
159
195
271
641
971
8,093
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
326.70
332.57
314.95
257.74
178.28
91.88
64.94
62.16
72.16
93.26
191.98
274.18
$2,260.80
RY1
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.26434
101-500 Therms
$0.24650
501-1000 Therms
$0.21792
1001+ Therms
$0.10859
$0.28468
$0.26546
$0.23469
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
RY2
Rates
$16.30
$0.72
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
344.64
350.51
332.90
274.09
189.28
97.00
68.22
65.26
75.93
98.48
203.90
291.64
$2,391.86
RY2
Over RY1
Amount
%
$17.95
5.5%
$17.95
5.4%
$17.95
5.7%
$16.35
6.3%
$11.00
6.2%
$5.12
5.6%
$3.28
5.1%
$3.09
5.0%
$3.78
5.2%
$5.22
5.6%
$11.93
6.2%
$17.46
6.4%
$131.06
5.8%

Page 9 of 11
2/19/2016

Gas Rates
Non-Residential
RY1
Bill
Therms
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,364.53
1,371.43
1,378.34
1,400.14
1,421.95
1,465.55
1,552.77
1,727.20
2,163.27
2,599.34
3,035.41
3,907.55
5,404.38
7,275.42
9,146.46
RY1
Rates
Customer Charge
$1,350.00
BIPP Charge
$0.72
Volumetric Charge
1K-30K Therms
$0.05960
30K-100K Therms
$0.04722
100K-1M Therms
$0.01827
1M+ Therms
$0.00964
TSAS Rate
EEPS Rate
TGRA Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,422.93
1,429.84
1,436.74
1,459.19
1,481.64
1,526.53
1,616.33
1,795.91
2,244.87
2,693.84
3,142.80
4,040.72
5,578.41
7,500.52
9,422.64
RY2
Rates
$1,408.40
$0.72
$0.06217
$0.04927
$0.01906
$0.00964
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
RY2
Over RY1
Amount
%
$58.40
$58.40
$58.40
$59.05
$59.69
$60.98
$63.56
$68.72
$81.61
$94.50
$107.39
$133.17
$174.03
$225.10
$276.18
4.3%
4.3%
4.2%
4.2%
4.2%
4.2%
4.1%
4.0%
3.8%
3.6%
3.5%
3.4%
3.2%
3.1%
3.0%
Number of Customers
January
0
0
0
0
0
1
2
13
76
56
54
54
41
17
8
July
74
12
13
7
9
20
31
40
31
15
14
14
14
5
7

Page 10 of 11
2/19/2016
Gas Rates
Non-Residential
Commercial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
RY1
Bill
4,483
4,498
4,409
3,887
3,471
3,259
3,541
3,409
3,407
3,248
4,203
4,710
$46,524.07
Therms
37,692
37,887
36,696
29,763
24,992
22,558
25,802
24,282
24,264
22,436
33,948
40,718
361,038
RY2
Bill
4,632
4,647
4,556
4,019
3,591
3,372
3,664
3,527
3,526
3,362
4,344
4,865
$48,105.03
RY2
Over RY1
Amount
%
$148.89
3.3%
$149.28
3.3%
$146.85
3.3%
$132.56
3.4%
$120.26
3.5%
$113.98
3.5%
$122.35
3.5%
$118.43
3.5%
$118.38
3.5%
$113.67
3.5%
$141.24
3.4%
$155.07
3.3%
$1,580.96
3.4%
RY2
Bill
7,988.89
7,478.23
7,509.21
6,420.83
5,340.22
5,144.55
4,920.43
5,456.47
5,437.10
6,082.70
6,896.06
7,902.78
$76,577.48
RY2
Over RY1
Amount
%
$238.08
3.1%
$224.51
3.1%
$225.34
3.1%
$196.42
3.2%
$167.70
3.2%
$162.50
3.3%
$156.55
3.3%
$170.79
3.2%
$170.28
3.2%
$187.43
3.2%
$209.04
3.1%
$235.79
3.1%
$2,344.42
3.2%
RY2
Bill
3,780.41
3,687.93
3,567.16
2,815.32
2,083.97
1,894.50
1,985.19
1,946.67
2,012.31
2,587.61
3,049.95
4,150.51
$33,561.54
RY2
Over RY1
Amount
%
$125.70
3.4%
$123.04
3.5%
$119.57
3.5%
$97.99
3.6%
$76.99
3.8%
$71.55
3.9%
$74.15
3.9%
$73.04
3.9%
$74.93
3.9%
$91.45
3.7%
$104.72
3.6%
$136.09
3.4%
$1,169.22
3.6%
Industrial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
81,352
74,710
75,113
60,957
46,902
44,357
41,442
48,414
48,162
56,559
67,138
80,232
725,338
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
7,750.81
7,253.71
7,283.88
6,224.42
5,172.52
4,982.05
4,763.89
5,285.68
5,266.82
5,895.27
6,687.01
7,666.99
$74,233.05
$
$
$
$
$
$
$
$
$
$
$
$
Municipal
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
27,101
26,071
24,726
16,353
8,208
6,098
7,108
6,679
7,410
13,817
18,966
31,428
193,965
RY1
Rates
Customer Charge
$1,350.00
BIPP Charge
$0.72
Volumetric Charge
1K-30K Therms
$0.05960
30K-100K Therms
$0.04722
100K-1M Therms
$0.01827
1M+ Therms
$0.00964
TSAS Rate
EEPS Rate
TGRA Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
3,654.72
3,564.89
3,447.58
2,717.34
2,006.98
1,822.96
1,911.04
1,873.63
1,937.38
2,496.16
2,945.23
4,014.42
$32,392.32
RY2
Rates
$1,408.40
$0.72
$0.06217
$0.04927
$0.01906
$0.00964
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
$
$
$
$
$
$
$
$
$
$
$
$

Page 11 of 11
2/19/2016

Gas Rates
Non-Residential
RY1
Bill
Therms
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Customer Charge
BIPP Charge
Volumetric Charge
1K-30K Therms
30K-100K Therms
100K-1M Therms
1M+ Therms
TSAS Rate
EEPS Rate
TGRA Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,564.53
1,571.43
1,578.34
1,593.94
1,609.55
1,640.76
1,703.18
1,828.02
2,140.13
2,452.24
2,764.35
3,388.57
4,637.00
6,197.54
7,758.08
RY1
Rates
$1,550.00
$0.72
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,564.53
1,571.43
1,578.34
1,594.48
1,610.62
1,642.90
1,707.46
1,836.59
2,159.41
2,482.22
2,805.04
3,450.67
4,741.93
6,356.00
7,970.08
RY2
Rates
$1,550.00
$0.72
$0.03480
$0.03480
$0.03480
$0.00964
$0.03694
$0.03694
$0.03694
$0.00964
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
RY2
Over RY1
Amount
%
$0.00
$0.00
$0.00
$0.54
$1.07
$2.14
$4.28
$8.57
$19.27
$29.98
$40.69
$62.10
$104.93
$158.46
$211.99
0.0%
0.0%
0.0%
0.0%
0.1%
0.1%
0.3%
0.5%
0.9%
1.2%
1.5%
1.8%
2.3%
2.6%
2.7%

Page 1 of 11
2/19/2016

Gas Rates
Residential
RY2
Bill
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1,000
1,500
2,000
3,000
5,000
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
19.00
24.84
33.18
41.52
49.86
58.20
66.54
74.89
83.23
91.57
99.91
120.27
140.64
161.00
181.36
222.09
262.82
303.55
344.27
425.73
621.51
817.29
1,144.53
1,471.76
2,126.22
3,435.15
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
19.00
25.01
33.61
42.20
50.80
59.39
67.99
76.58
85.17
93.77
102.36
123.32
144.27
165.22
186.17
228.08
269.99
311.89
353.80
437.61
638.60
839.60
1,166.83
1,494.06
2,148.53
3,457.46
RY3
Over
RY2
Amount
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
0.18
0.43
0.68
0.94
1.19
1.44
1.69
1.95
2.20
2.45
3.04
3.63
4.22
4.81
5.99
7.17
8.35
9.53
11.88
17.09
22.30
22.30
22.30
22.30
22.30
0.0%
0.7%
1.3%
1.6%
1.9%
2.0%
2.2%
2.3%
2.3%
2.4%
2.5%
2.5%
2.6%
2.6%
2.7%
2.7%
2.7%
2.7%
2.8%
2.8%
2.8%
2.7%
1.9%
1.5%
1.0%
0.6%
Number of Customers
January
2,059
3,023
3,610
3,842
4,137
4,126
5,352
6,544
8,078
9,234
11,810
32,930
32,998
27,241
18,380
20,685
9,518
4,455
2,414
2,127
1,136
169
112
36
24
20
July
14,855
52,372
72,716
37,680
13,288
4,563
2,468
1,294
888
557
503
894
556
329
234
282
177
110
78
96
99
37
21
2
2
1
Notes:
RY2
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.28468
101-500 Therms
$0.26546
501-1000 Therms
$0.23469
1001+ Therms
$0.10859
$0.30946
$0.28857
$0.25511
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
RY3
Rates
$16.30
$0.72

Page 2 of 11
2/19/2016

Gas Rates
Residential
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
155
161
145
106
65
35
18
18
21
30
75
120
949
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
144.71
149.60
136.56
104.80
70.72
45.69
31.51
31.51
34.01
41.52
79.06
116.20
$985.89
$
$
$
$
$
$
$
$
$
$
$
$
RY3
Bill
148.46
153.49
140.08
107.39
72.28
46.50
31.89
31.89
34.47
42.20
80.88
119.13
$1,008.65
RY3
Over RY2
Amount
%
$3.75
2.6%
$3.89
2.6%
$3.51
2.6%
$2.59
2.5%
$1.57
2.2%
$0.81
1.8%
$0.38
1.2%
$0.38
1.2%
$0.46
1.3%
$0.68
1.6%
$1.82
2.3%
$2.92
2.5%
$22.76
2.3%
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
80
82
74
55
38
24
14
13
16
18
42
63
519
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
83.23
84.90
78.22
62.37
48.19
36.52
28.17
27.34
29.84
31.51
51.53
69.05
$630.87
RY2
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.28468
101-500 Therms
$0.26546
501-1000 Therms
$0.23469
1001+ Therms
$0.10859
$0.30946
$0.28857
$0.25511
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
RY3
Rates
$16.30
$0.72
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
85.17
86.89
80.02
63.69
49.08
37.05
28.45
27.59
30.17
31.89
52.52
70.56
$643.08
RY3
Over RY2
Amount
%
$1.95
2.3%
$2.00
2.4%
$1.80
2.3%
$1.31
2.1%
$0.88
1.8%
$0.53
1.5%
$0.28
1.0%
$0.25
0.9%
$0.33
1.1%
$0.38
1.2%
$0.99
1.9%
$1.52
2.2%
$12.21
1.9%

Page 3 of 11
2/19/2016

Gas Rates
Non-Residential
RY2
Bill
Therms
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Customer Charge
BIPP Charge
Volumetric Charge
4-100 Therms
101-500 Therms
501-1000 Therms
1001+ Therms
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del.
GRT - Comm.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
18.63
24.37
32.57
57.16
98.16
138.20
178.24
218.28
258.31
298.35
338.39
418.47
610.96
803.46
964.43
1,125.40
1,447.34
2,091.22
3,378.98
6,598.39
9,817.80
13,037.21
19,476.02
32,353.65
48,450.69
64,547.74
RY2
Rates
$16.30
$0.72
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
18.63
24.54
32.99
58.33
100.57
141.76
182.95
224.15
265.34
306.53
347.72
430.11
627.71
825.31
986.28
1,147.25
1,469.19
2,113.08
3,400.84
6,620.25
9,839.66
13,059.06
19,497.88
32,375.51
48,472.55
64,569.59
RY3
Rates
$16.30
$0.72
$0.28468
$0.26546
$0.23469
$0.10859
$0.30946
$0.28857
$0.25511
$0.10859
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
RY3
Over RY2
Amount
%
$0.00
$0.17
$0.42
$1.16
$2.40
$3.56
$4.71
$5.87
$7.02
$8.18
$9.33
$11.65
$16.75
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
0.0%
0.7%
1.3%
2.0%
2.4%
2.6%
2.6%
2.7%
2.7%
2.7%
2.8%
2.8%
2.7%
2.7%
2.3%
1.9%
1.5%
1.0%
0.6%
0.3%
0.2%
0.2%
0.1%
0.1%
0.0%
0.0%
Number of Customers
January
266
538
533
1,292
1,931
1,415
1,123
824
632
571
455
636
939
533
352
213
243
239
120
78
13
8
7
4
2
-
July
1,586
2,350
1,423
1,791
951
411
226
179
116
89
85
104
197
60
42
19
30
11
14
6
3
-

Page 4 of 11
2/19/2016

Gas Rates
Non-Residential
Commercial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
393
404
369
268
173
87
46
50
61
87
194
311
2,443
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
332.78
341.59
313.57
232.69
156.62
87.50
53.88
57.16
66.18
87.50
173.43
267.12
$2,170.05
341.96
351.02
322.18
238.98
160.71
89.58
54.95
58.33
67.62
89.58
178.01
274.40
$2,227.33
RY3
Over RY2
Amount
%
$9.17
2.8%
$9.43
2.8%
$8.62
2.7%
$6.28
2.7%
$4.09
2.6%
$2.08
2.4%
$1.07
2.0%
$1.16
2.0%
$1.44
2.2%
$2.08
2.4%
$4.58
2.6%
$7.28
2.7%
$57.28
2.6%
RY3
Bill
1,469.19
1,581.23
1,500.10
757.34
581.87
243.92
147.53
108.81
121.99
150.00
642.73
1,146.61
8,451.31
RY3
Over
RY2
Amount
%
$21.86
1.5%
$21.86
1.4%
$21.86
1.5%
$20.10
2.7%
$15.57
2.7%
$6.42
2.7%
$3.72
2.6%
$2.63
2.5%
$3.00
2.5%
$3.79
2.6%
$17.14
2.7%
$21.86
1.9%
$159.81
1.9%
RY3
Bill
1,033.93
1,060.97
979.84
750.22
498.09
237.33
157.41
149.17
178.83
241.45
541.56
802.39
$6,631.20
RY3
Over RY2
Amount
%
$21.86
2.2%
$21.86
2.1%
$21.86
2.3%
$19.92
2.7%
$13.40
2.8%
$6.24
2.7%
$4.00
2.6%
$3.77
2.6%
$4.60
2.6%
$6.35
2.7%
$14.53
2.8%
$21.27
2.7%
$159.64
2.5%
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
Industrial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
2,000
2,174
2,048
914
692
274
157
110
126
160
769
1,499
10,923
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
1,447.34
1,559.37
1,478.24
737.24
566.30
237.49
143.81
106.17
118.98
146.21
625.59
1,124.75
$8,291.50
$
$
$
$
$
$
$
$
$
$
$
$
$
Municipal
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
1,324
1,366
1,240
905
586
266
169
159
195
271
641
971
8,093
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
1,012.07
1,039.12
957.99
730.31
484.68
231.09
153.42
145.41
174.23
235.09
527.03
781.13
$6,471.56
RY2
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.28468
101-500 Therms
$0.26546
501-1000 Therms
$0.23469
1001+ Therms
$0.10859
$0.30946
$0.28857
$0.25511
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
RY3
Rates
$16.30
$0.72
$
$
$
$
$
$
$
$
$
$
$
$

Page 5 of 11
2/19/2016

Gas Rates
Residential
RY2
Bill
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1,000
1,500
2,000
3,000
5,000
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.46
19.72
22.94
26.17
29.39
32.61
35.83
39.06
42.28
45.50
48.73
56.30
63.86
71.43
79.00
94.13
109.27
124.40
139.54
169.81
237.64
305.46
376.78
448.09
590.72
875.99
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.46
19.90
23.37
26.85
30.32
33.80
37.28
40.75
44.23
47.70
51.18
59.34
67.49
75.65
83.81
100.12
116.44
132.75
149.06
181.69
254.73
327.77
399.08
470.40
613.03
898.29
RY3
Over RY2
Amount
%
$0.00
$0.18
$0.43
$0.68
$0.94
$1.19
$1.44
$1.69
$1.95
$2.20
$2.45
$3.04
$3.63
$4.22
$4.81
$5.99
$7.17
$8.35
$9.53
$11.88
$17.09
$22.30
$22.30
$22.30
$22.30
$22.30
0.0%
0.9%
1.9%
2.6%
3.2%
3.6%
4.0%
4.3%
4.6%
4.8%
5.0%
5.4%
5.7%
5.9%
6.1%
6.4%
6.6%
6.7%
6.8%
7.0%
7.2%
7.3%
5.9%
5.0%
3.8%
2.5%
Number of Customers
January
2,342
3,551
4,402
4,754
5,070
5,063
6,684
8,341
10,291
11,987
15,516
43,816
44,013
36,340
24,587
27,787
12,938
6,088
3,250
2,934
1,661
259
197
76
78
45
July
18,250
67,725
96,640
50,812
17,816
6,158
3,342
1,765
1,150
750
691
1,212
765
445
322
401
244
153
104
135
136
49
33
6
2
2

Customers
January
July
238
418
454
516
542
608
802
886
1099
1120
1359
4014
4550
4374
3611
5516
3240
1830
1009
819
429
55
20
4
1
1
1594
5961
10254
7259
3284
1281
705
416
247
178
140
227
156
82
49
82
50
28
27
24
48
22
16
6
2
5
Notes:
RY2
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.28468
101-500 Therms
$0.26546
501-1000 Therms
$0.23469
1001+ Therms
$0.10859
$0.30946
$0.28857
$0.25511
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
RY3
Rates
$16.30
$0.72

Page 6 of 11
2/19/2016

Gas Rates
Residential
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
155
161
145
106
65
35
18
18
21
30
75
120
949
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
65.38
67.19
62.35
50.54
37.45
27.78
22.30
22.30
23.26
26.17
40.67
54.78
$500.16
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
69.13
71.08
65.86
53.14
39.01
28.59
22.68
22.68
23.72
26.85
42.49
57.71
$522.92
RY3
Over RY2
Amount
%
$3.75
5.7%
$3.89
5.8%
$3.51
5.6%
$2.59
5.1%
$1.57
4.2%
$0.81
2.9%
$0.38
1.7%
$0.38
1.7%
$0.46
2.0%
$0.68
2.6%
$1.82
4.5%
$2.92
5.3%
$22.76
4.6%
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
80
82
74
55
38
24
14
13
16
18
42
63
519
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
42.28
42.93
40.35
34.22
28.74
24.23
21.01
20.69
21.65
22.30
30.03
36.80
$365.23
RY2
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.28468
101-500 Therms
$0.26546
501-1000 Therms
$0.23469
1001+ Therms
$0.10859
$0.30946
$0.28857
$0.25511
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
RY3
Rates
$16.30
$0.72
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
44.23
44.92
42.14
35.54
29.63
24.76
21.29
20.94
21.98
22.68
31.02
38.32
$377.44
RY3
Over RY2
Amount
%
$1.95
4.6%
$2.00
4.7%
$1.80
4.4%
$1.31
3.8%
$0.88
3.1%
$0.53
2.2%
$0.28
1.3%
$0.25
1.2%
$0.33
1.5%
$0.38
1.7%
$0.99
3.3%
$1.52
4.1%
$12.21
3.3%

Page 7 of 11
2/19/2016

Gas Rates
Non-Residential
RY2
Bill
Therms
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Customer Charge
BIPP Charge
Volumetric Charge
4-100 Therms
101-500 Therms
501-1000 Therms
1001+ Therms
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.11
19.32
22.48
31.96
47.75
62.59
77.42
92.25
107.08
121.92
136.75
166.41
232.88
299.35
334.30
369.24
439.13
578.91
858.47
1,557.36
2,256.26
2,955.15
4,352.94
7,148.52
10,643.00
14,137.47
RY2
Rates
$16.30
$0.72
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.11
19.50
22.90
33.12
50.16
66.14
82.13
98.12
114.11
130.10
146.08
178.06
249.64
321.21
356.16
391.10
460.99
600.77
880.33
1,579.22
2,278.12
2,977.01
4,374.80
7,170.38
10,664.86
14,159.33
RY3
Rates
$16.30
$0.72
$0.28468
$0.26546
$0.23469
$0.10859
$0.30946
$0.28857
$0.25511
$0.10859
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
RY3
Over RY2
Amount
%
$0.00
$0.17
$0.42
$1.16
$2.40
$3.56
$4.71
$5.87
$7.02
$8.18
$9.33
$11.65
$16.75
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
0.0%
0.9%
1.9%
3.6%
5.0%
5.7%
6.1%
6.4%
6.6%
6.7%
6.8%
7.0%
7.2%
7.3%
6.5%
5.9%
5.0%
3.8%
2.5%
1.4%
1.0%
0.7%
0.5%
0.3%
0.2%
0.2%
Number of Customers
January
361
688
654
1721
2680
2088
1746
1382
1148
1086
901
1297
1889
1193
770
516
603
672
484
386
75
38
20
6
2
0
July
2382
3586
2267
3057
1817
888
528
396
279
231
216
318
551
225
128
79
100
69
50
20
2
0
1
3
0
0

Page 8 of 11
2/19/2016
Gas Rates
Non-Residential
Commercial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
393
404
369
268
173
87
46
50
61
87
194
311
2,443
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
134.67
137.94
127.55
97.59
69.41
43.65
30.70
31.96
35.43
43.65
75.64
110.35
$938.53
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
143.85
147.36
136.17
103.88
73.50
45.73
31.76
33.12
36.87
45.73
80.21
117.63
$995.80
RY3
Over RY2
Amount
%
$9.17
6.8%
$9.43
6.8%
$8.62
6.8%
$6.28
6.4%
$4.09
5.9%
$2.08
4.8%
$1.07
3.5%
$1.16
3.6%
$1.44
4.1%
$2.08
4.8%
$4.58
6.0%
$7.28
6.6%
$57.28
6.1%
Industrial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
2,000
2,174
2,048
914
692
274
157
110
126
160
769
1,499
10,923
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
439.13
463.45
445.84
276.49
217.46
99.37
64.66
50.72
55.47
65.55
237.94
369.10
$2,785.18
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
460.99
485.31
467.70
296.59
233.03
105.79
68.38
53.35
58.47
69.34
255.07
390.96
$2,945.00
RY3
Over RY2
Amount
%
$21.86
5.0%
$21.86
4.7%
$21.86
4.9%
$20.10
7.3%
$15.57
7.2%
$6.42
6.5%
$3.72
5.8%
$2.63
5.2%
$3.00
5.4%
$3.79
5.8%
$17.14
7.2%
$21.86
5.9%
$159.81
5.7%
Municipal
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
1,324
1,366
1,240
905
586
266
169
159
195
271
641
971
8,093
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
344.64
350.51
332.90
274.09
189.28
97.00
68.22
65.26
75.93
98.48
203.90
291.64
$2,391.86
RY2
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.28468
101-500 Therms
$0.26546
501-1000 Therms
$0.23469
1001+ Therms
$0.10859
$0.30946
$0.28857
$0.25511
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
RY3
Rates
$16.30
$0.72
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
366.50
372.37
354.76
294.01
202.68
103.24
72.22
69.02
80.53
104.83
218.43
312.91
$2,551.50
RY3
Over RY2
Amount
%
$21.86
6.3%
$21.86
6.2%
$21.86
6.6%
$19.92
7.3%
$13.40
7.1%
$6.24
6.4%
$4.00
5.9%
$3.77
5.8%
$4.60
6.1%
$6.35
6.5%
$14.53
7.1%
$21.27
7.3%
$159.64
6.7%

Page 9 of 11
2/19/2016

Gas Rates
Non-Residential
RY2
Bill
Therms
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,422.93
1,429.84
1,436.74
1,459.19
1,481.64
1,526.53
1,616.33
1,795.91
2,244.87
2,693.84
3,142.80
4,040.72
5,578.41
7,500.52
9,422.64
RY2
Rates
Customer Charge
$1,408.40
BIPP Charge
$0.72
Volumetric Charge
1K-30K Therms
$0.06217
30K-100K Therms
$0.04927
100K-1M Therms
$0.01906
1M+ Therms
$0.00964
TSAS Rate
EEPS Rate
TGRA Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,494.06
1,500.96
1,507.87
1,531.10
1,554.33
1,600.80
1,693.73
1,879.60
2,344.26
2,808.92
3,273.58
4,202.91
5,790.36
7,774.67
9,758.98
RY3
Rates
$1,479.53
$0.72
$0.06531
$0.05175
$0.02002
$0.00964
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
RY3
Over RY2
Amount
%
$71.13
$71.13
$71.13
$71.91
$72.70
$74.27
$77.41
$83.69
$99.39
$115.09
$130.79
$162.19
$211.95
$274.15
$336.35
5.0%
5.0%
5.0%
4.9%
4.9%
4.9%
4.8%
4.7%
4.4%
4.3%
4.2%
4.0%
3.8%
3.7%
3.6%
Number of Customers
January
0
0
0
0
0
1
2
13
76
56
54
54
41
17
8
July
74
12
13
7
9
20
31
40
31
15
14
14
14
5
7

Page 10 of 11
2/19/2016
Gas Rates
Non-Residential
Commercial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
RY2
Bill
4,632
4,647
4,556
4,019
3,591
3,372
3,664
3,527
3,526
3,362
4,344
4,865
$48,105.03
Therms
37,692
37,887
36,696
29,763
24,992
22,558
25,802
24,282
24,264
22,436
33,948
40,718
361,038
RY3
Bill
4,813
4,829
4,734
4,181
3,738
3,511
3,813
3,672
3,670
3,500
4,516
5,054
$50,030.43
RY3
Over RY2
Amount
%
$181.32
3.9%
$181.81
3.9%
$178.85
3.9%
$161.44
4.0%
$146.46
4.1%
$138.82
4.1%
$149.00
4.1%
$144.23
4.1%
$144.17
4.1%
$138.43
4.1%
$172.01
4.0%
$188.85
3.9%
$1,925.40
4.0%
RY3
Bill
8,278.84
7,751.65
7,783.64
6,660.04
5,544.46
5,342.46
5,111.09
5,664.47
5,644.47
6,310.96
7,150.64
8,189.95
$79,432.68
RY3
Over RY2
Amount
%
$289.95
3.6%
$273.43
3.7%
$274.43
3.7%
$239.21
3.7%
$204.24
3.8%
$197.91
3.8%
$190.65
3.9%
$208.00
3.8%
$207.37
3.8%
$228.27
3.8%
$254.59
3.7%
$287.16
3.6%
$2,855.20
3.7%
RY3
Bill
3,933.50
3,837.78
3,712.78
2,934.66
2,177.72
1,981.64
2,075.50
2,035.63
2,103.56
2,698.98
3,177.49
4,316.25
$34,985.49
RY3
Over RY2
Amount
%
$153.08
4.0%
$149.85
4.1%
$145.63
4.1%
$119.33
4.2%
$93.76
4.5%
$87.13
4.6%
$90.31
4.5%
$88.96
4.6%
$91.25
4.5%
$111.37
4.3%
$127.54
4.2%
$165.74
4.0%
$1,423.95
4.2%
Industrial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
81,352
74,710
75,113
60,957
46,902
44,357
41,442
48,414
48,162
56,559
67,138
80,232
725,338
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
7,988.89
7,478.23
7,509.21
6,420.83
5,340.22
5,144.55
4,920.43
5,456.47
5,437.10
6,082.70
6,896.06
7,902.78
$76,577.48
$
$
$
$
$
$
$
$
$
$
$
$
Municipal
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
27,101
26,071
24,726
16,353
8,208
6,098
7,108
6,679
7,410
13,817
18,966
31,428
193,965
RY2
Rates
Customer Charge
$1,408.40
BIPP Charge
$0.72
Volumetric Charge
1K-30K Therms
$0.06217
30K-100K Therms
$0.04927
100K-1M Therms
$0.01906
1M+ Therms
$0.00964
TSAS Rate
EEPS Rate
TGRA Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
3,780.41
3,687.93
3,567.16
2,815.32
2,083.97
1,894.50
1,985.19
1,946.67
2,012.31
2,587.61
3,049.95
4,150.51
$33,561.54
RY3
Rates
$1,479.53
$0.72
$0.06531
$0.05175
$0.02002
$0.00964
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
$
$
$
$
$
$
$
$
$
$
$
$

Page 11 of 11
2/19/2016

Gas Rates
Non-Residential
RY2
Bill
Therms
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Customer Charge
BIPP Charge
Volumetric Charge
1K-30K Therms
30K-100K Therms
100K-1M Therms
1M+ Therms
TSAS Rate
EEPS Rate
TGRA Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,564.53
1,571.43
1,578.34
1,594.48
1,610.62
1,642.90
1,707.46
1,836.59
2,159.41
2,482.22
2,805.04
3,450.67
4,741.93
6,356.00
7,970.08
RY2
Rates
$1,550.00
$0.72
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,564.53
1,571.43
1,578.34
1,595.13
1,611.92
1,645.51
1,712.68
1,847.02
2,182.88
2,518.73
2,854.59
3,526.29
4,869.71
6,548.98
8,228.26
RY3
Rates
$1,550.00
$0.72
$0.03694
$0.03694
$0.03694
$0.00964
$0.03955
$0.03955
$0.03955
$0.00964
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
RY3
Over RY2
Amount
%
$0.00
$0.00
$0.00
$0.65
$1.30
$2.61
$5.22
$10.43
$23.47
$36.51
$49.55
$75.63
$127.79
$192.98
$258.18
0.0%
0.0%
0.0%
0.0%
0.1%
0.2%
0.3%
0.6%
1.1%
1.5%
1.8%
2.2%
2.7%
3.0%
3.2%
NYSEG - RG&E Gas Bill Impact Data Sources

Page 1 of 1
02/19/16
NYSEG - RG&E Gas Bill Impact Data Sources

NYSEG Gas
Source of Proposed Rates
Base Delivery Rates

R&D Charge
Transition Surch. - 1S, 2S, 5S &9S
Transition Surch. - 1T &5T
Transition Surch. - 13T & 14T
EEPS
TSAS
Gas Cost
MFC - Residential
MFC - Non Residential
GRT - Delivery
BIPP
Current Tariff Rates in Effect January 1, 2015 - (Last Updated 09/01/2012)

Rate in Effect January 1, 2015
Per Appendix X
Same as Current
Weighted Average of Monthly Transition Surcharge for twelve months ending February 2016
Weighted Average of Reliability Surcharge only for twelve months ending February 2016

Rate in Effect July 1, 2014
Weighted Average of Monthly GSC in 2014
Weighted Average of Monthly MFC in 2014
Rate in Effect November 1, 2014
Same as Current
Same as Current
Same as Current
Same as Current
RG&E Gas
Source of Proposed Rates
Base Delivery Rates

Transport Rate Adj.- SC 5 (includes R&D)
Transport Rate Adj.- SC 3 (includes R&D)
EEPS
TSAS
Gas Cost (includes R&D)
MFC - Residential
MFC - Non Residential
GRT - Delivery
BIPP

Weighted Average of Monthly/Transportation Rate Adjustment in 2014
Weighted Average of Monthly/Transportation Rate Adjustment in 2014
Weighted Average of Monthly GSC in 2014
Rate in Effect July 1, 2005
Per Appendix X
Same as Current
Same as Current
Same as Current
Same as Current
Same as Current
Same as Current
Set to zero per Settlement

Weighted Average of Reliability Surcharge only for twelve months ending February 2016

RGE-NYSEG Rate Increase Detail, 2016

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

RGE-NYSEG Rate Increase Detail, 2016

Diunggah oleh

Hak Cipta:

Format Tersedia

NYSEG & RG&E Bill Impacts Summary

Case Nos 15-E-0283, 15-E-0284, 15-E-0285, 15-E-0286 et al.

Rate Year 1 Monthly Bill Impact

Rate Year 1 Bill

Rate Year 1 Bill vs. Current Bill (Monthly)

Delivery Bill Total Bill Change

SC No. 1 Residential 600 kWh/month

SC No. 1 Residential 600 kWh/month

SC No. 1 Residential Heat 80 Therms/month

SC No. 1 Residential Heat 80 Therms/month

Rate Year 1 Bill

Rate Year 2 Monthly Bill Impact

Rate Year 2 Bill

Rate Year 2 Bill vs. Rate Year 1 Bill

Delivery Bill Total Bill Change

SC No. 1 Residential 600 kWh/month

SC No. 1 Residential 600 kWh/month

SC No. 1 Residential Heat 80 Therms/month

SC No. 1 Residential Heat 80 Therms/month

Rate Year 2 Bill

Rate Year 3 Monthly Bill Impact

Rate Year 3 Bill

Rate Year 3 Bill vs. Rate Year 2 Bill

Delivery Bill Total Bill Change

SC No. 1 Residential 600 kWh/month

SC No. 1 Residential 600 kWh/month

SC No. 1 Residential Heat 80 Therms/month

SC No. 1 Residential Heat 80 Therms/month

1. Based on number of "Customers" with similar usage characteristics.

NYSEG & RG&E Bill Impacts Summary

Case No 15-E-0283 et al.

Rate Year 1 Bill Impact

Rate Year 1 Bill

Rate Year 1 Bill vs. Current Bill

SC No. 12 Residential Time

SC No. 6 General Service

SC No. 9 General Service

SC No. 2 General Service

SC No. 3 Primary Service

SC No. 7-1 Large General

SC No. 7-2 Large General

SC No. 7-3 Large General

Rate Year 1 Bill

Rate Year 2 Bill Impact

SC No. 2 General Service

SC No. 3 Primary Service

SC No. 7-1 Large General

SC No. 7-2 Large General

SC No. 7-3 Large General

Rate Year 2 Bill

Rate Year 3 Bill Impact

SC No. 3 Primary Service

SC No. 7-1 Large General

SC No. 7-2 Large General

SC No. 7-3 Large General

1. Based on number of "Customers" with similar usage characteristics.

SC No. 2 General Service

SC No. 9 General Service

Rate Year 3 Bill vs. Rate Year 2 Bill

SC No. 12 Residential Time

Rate Year 3 Bill

SC No. 9 General Service

Rate Year 2 Bill vs. Rate Year 1 Bill