Vous êtes sur la page 1sur 278

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

SC No. 1 Residential 600 kWh/month

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

SC No. 1 Residential Heat 80 Therms/month

38.30

79.80

40.68

81.63

2.39

6.2% $

1.83

2.3%

Rate Year 1 Bill


(Monthly)

Rate Year 2 Monthly Bill Impact

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 $

Delivery Bill Total Bill Change


$
Change %

Total Bill
Change %

NYSEG Electric

SC No. 1 Residential 600 kWh/month

38.82

82.20

40.58

83.96

1.76

4.5% $

1.76

2.1%

RG&E Electric

SC No. 1 Residential 600 kWh/month

49.19

96.11

51.58

98.50

2.39

4.9% $

2.39

2.5%

NYSEG Gas

SC No. 1 Residential Heat 80 Therms/month

52.87

97.84

56.88

101.86

4.01

7.6% $

4.01

4.1%

RG&E Gas

SC No. 1 Residential Heat 80 Therms/month

40.68

81.63

42.28

83.23

1.60

3.9% $

1.60

2.0%

Rate Year 2 Bill


(Monthly and
Annual)

Rate Year 3 Monthly Bill Impact

Delivery Bill

Total Bill

Rate Year 3 Bill


(Monthly and
Annual)
Total Bill

Delivery Bill

Rate Year 3 Bill vs. Rate Year 2 Bill


(Monthly and Annual)
Delivery Bill
Change $

Delivery Bill Total Bill Change


$
Change %

Total Bill
Change %

NYSEG Electric

SC No. 1 Residential 600 kWh/month

40.58

83.96

42.37

85.75

1.79

4.4% $

1.79

2.1%

RG&E Electric

SC No. 1 Residential 600 kWh/month

51.58

98.50

54.42

101.35

2.84

5.5% $

2.84

2.9%

NYSEG Gas

SC No. 1 Residential Heat 80 Therms/month

56.88

$ 101.86

61.09

106.07

4.21

7.4% $

4.21

4.1%

RG&E Gas

SC No. 1 Residential Heat 80 Therms/month

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.

NYSEG & RG&E Bill Impacts Summary


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%

SC No. 8 Residential
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

SC No. 9 General Service

300

SC No. 2 General Service


Demand

5,475

SC No. 3 Primary Service


Demand

109,500

SC No. 7-1 Large General


Service Secondary

51,100

SC No. 7-2 Large General


Service Primary

255,500

SC No. 7-3 Large General


Service SubT
SC No. 7-4 Large General
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)

Rate Year 2 Bill Impact


NYSEG Electric Service
Classes

kWh

kW

600

SC No. 1 Residential

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

SC No. 2 General Service


Demand

5,475

SC No. 3 Primary Service


Demand

109,500

SC No. 7-1 Large General


Service Secondary

51,100

SC No. 7-2 Large General


Service Primary

255,500

SC No. 7-3 Large General


Service SubT
SC No. 7-4 Large General
Service Trans

2,737,500

1,168,000

N/A
25
300
100
500
2000
7500

Rate Year 2 Bill


(Monthly)

Rate Year 3 Bill Impact


NYSEG Electric Service
Classes
SC No. 1 Residential

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

SC No. 3 Primary Service


Demand

109,500

SC No. 7-1 Large General


Service Secondary

51,100

SC No. 7-2 Large General


Service Primary

255,500

SC No. 7-3 Large General


Service SubT
SC No. 7-4 Large General
Service Trans

2,737,500

1,168,000

N/A
25
300
100
500
2000
7500

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, 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

SC No. 2 General Service


Demand

Delivery Bill
Change $

N/A
N/A

SC No. 9 General Service

Rate Year 3 Bill vs. Rate Year 2 Bill


(Monthly)

1,500

N/A

2.1%

3,000
300

Total Bill

1.76

42.37

SC No. 12 Residential Time


of Use
SC No. 6 General Service
Small Commercial

Delivery Bill

SC No. 8 Residential
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

SC No. 9 General Service

Delivery Bill
Change $

1,500

N/A

Total Bill

Rate Year 2 Bill vs. Rate Year 1 Bill


(Monthly)

40.58

3,000
300

Delivery Bill

82.20

SC No. 12 Residential Time


of Use

38.82

Total Bill

Rate Year 2 Bill


(Monthly)

SC No. 8 Residential
Day/Night

SC No. 6 General Service


Small Commercial

82.20 $

Delivery Bill
Change %

2.1%

NYSEG & RG&E Bill Impacts Summary


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)

Rate Year 1 Bill Impact


RG&E 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 $

Delivery Bill
Change %

Total Bill
Change $

Total Bill
Change %

SC No. 1 Residential

600

N/A

N/A

48.08 $

96.43 $

49.19 $

96.11

1.10

2.3% $

(0.31)

(0.3%)

SC No. 2 General Service


Small Commercial

300

N/A

N/A

34.30 $

58.82 $

34.79 $

58.60

0.49

1.4% $

(0.22)

(0.4%)

SC No. 3 General Service


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%)

SC No. 7 General Service


Demand

7,300

25

40%

604.89 $

1,156.27 $

617.51 $

1,151.69

12.62

2.1% $

(4.58)

(0.4%)

SC No. 8 Large General


Service Primary

766,500

1500

70%

28,711.83 $

83,424.56 $ 29,181.33 $

82,087.72

469.50

1.6% $

(1,336.84)

(1.6%)

SC No. 8 Large General


Service Secondary

219,000

500

60%

9,865.02 $

25,756.09 $ 10,125.41 $

25,500.38

260.39

2.6% $

(255.71)

(1.0%)

SC No. 8 Large General


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%)

SC No. 8 Large General


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%)

SC No. 8 Large General


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%)

SC No. 8 Large General


Service SubStation
SC No. 9 General Service
Time of Use

219,000
12,775

25

Rate Year 1 Bill


(Monthly)

Rate Year 2 Bill Impact


RG&E Electric Service
Classes

kWh

kW

Load Factor

Delivery Bill

Total Bill

Rate Year 2 Bill


(Monthly)
Delivery Bill

Total Bill

Rate Year 2 Bill vs. Rate Year 1 Bill


(Monthly)
Delivery Bill
Change $

Delivery Bill
Change %

Total Bill
Change $

Total Bill
Change %

SC No. 1 Residential

600

N/A

N/A

49.19 $

96.11 $

51.58 $

98.50

2.39

4.9% $

2.39

2.5%

SC No. 2 General Service


Small Commercial

300

N/A

N/A

34.79 $

58.60 $

35.84 $

59.65

1.05

3.0% $

1.05

1.8%

SC No. 3 General Service


Demand

100,375

275

50%

5,769.21 $

12,986.41 $

6,025.56 $

13,242.75

256.34

4.4% $

256.34

2.0%

SC No. 7 General Service


Demand

7,300

25

40%

617.51 $

1,151.69 $

647.30 $

1,181.48

29.79

4.8% $

29.79

2.6%

SC No. 8 Large General


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%

SC No. 8 Large General


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%

SC No. 8 Large General


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

SC No. 8 Large General


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%

SC No. 8 Large General


Service Transmission

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%

SC No. 8 Large General


Service SubStation
SC No. 9 General Service
Time of Use

219,000
12,775

25

Rate Year 2 Bill


(Monthly)

Rate Year 3 Bill Impact


RG&E Electric Service
Classes

kWh

kW

Load Factor

Delivery Bill

Total Bill

Rate Year 3 Bill


(Monthly)
Delivery Bill

Total Bill

Rate Year 3 Bill vs. Rate Year 2 Bill


(Monthly)
Delivery Bill
Change $

Delivery Bill
Change %

Total Bill
Change $

Total Bill
Change %

SC No. 1 Residential

600

N/A

N/A

51.58 $

98.50 $

54.42 $

101.35

2.84

5.5% $

2.84

2.9%

SC No. 2 General Service


Small Commercial

300

N/A

N/A

35.84 $

59.65 $

37.10 $

60.91

1.26

3.5% $

1.26

2.1%

SC No. 3 General Service


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%

SC No. 7 General Service


Demand

7,300

25

40%

647.30 $

1,181.48 $

682.82 $

1,217.00

35.52

5.5% $

35.52

3.0%

SC No. 8 Large General


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%

SC No. 8 Large General


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%

SC No. 8 Large General


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%

SC No. 8 Large General


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%

SC No. 8 Large General


Service Transmission

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%

SC No. 8 Large General


Service SubStation
SC No. 9 General Service
Time of Use

219,000
12,775

500
25

NYSEG & RG&E Bill Impacts Summary


Page 4 of 5
2/19/2016
Case No 15-G-0824 et al.
New York State Electric & Gas Corporation
Summary of Typical Gas Bill Impacts

Current Bill
(Monthly and Annual)

Rate Year 1 Bill Impact


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

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

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


(Monthly and Annual)

Therms

Delivery Bill

980

Total Bill

578.38

$1,129.35

263.17

Rate Year 2 Bill


(Monthly and Annual)

Delivery Bill

Total Bill

619.39

$1,170.36

0.9% $

Rate Year 2 Bill vs. Rate Year 1 Bill


(Monthly and Annual)
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


(Monthly and Annual)

Rate Year 3 Bill Impact


NYSEG Gas Service Classes

Delivery Bill

30,000

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

Total Bill

Rate Year 1 Bill vs. Current Bill


(Monthly and Annual)

980

Rate Year 2 Bill Impact


NYSEG Gas Service Classes

Delivery Bill

Rate Year 1 Bill


(Monthly and Annual)

Therms

Delivery Bill

980

Total Bill

Rate Year 3 Bill


(Monthly and Annual)

Delivery Bill

619.39

1,170.36

662.44

Total Bill

1,213.41

Rate Year 3 Bill vs. Rate Year 2 Bill


(Monthly and Annual)
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:

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.
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.

NYSEG & RG&E Bill Impacts Summary


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

Current Bill
(Monthly and Annual)

Rate Year 1 Bill Impact


RG&E 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. 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

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. 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

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


(Monthly and Annual)

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


(Monthly and Annual)

Delivery Bill

500.16

42.28

365.23

229.63

6.2%

n/a

n/a

Rate Year 2 Bill vs. Rate Year 1 Bill


(Monthly and Annual)

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


(Monthly and Annual)

Rate Year 3 Bill Impact

SC No. 1 Residential Heat - Annual Bill

Total Bill

200

SC No. 1 Residential Heat - Annual Bill

RG&E Gas Service Classes

Delivery Bill

1,000

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. 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

Total Bill

Rate Year 1 Bill vs. Current Bill


(Monthly and Annual)

949

Rate Year 2 Bill Impact


RG&E Gas Service Classes

Delivery Bill

Rate Year 1 Bill


(Monthly and Annual)

Therms

610.96 $
n/a

Rate Year 3 Bill


(Monthly and Annual)

3.4%

13.75
n/a

2.3%
n/a

Rate Year 3 Bill vs. Rate Year 2 Bill


(Monthly and Annual)
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:

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.
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

New York State Electric & Gas Corporation


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
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
$
$
$
$
$
$
$
$
$
$
$

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

NYSEG Electric Rate Year 1


Page 2 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

increase / (decrease)
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC8
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 1 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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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

NYSEG Electric Rate Year 1


Page 3 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

increase / (decrease)
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 On Peak
kWh Delivery Charge Mid Peak
kWh Delivery Charge Off Peak
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 On Peak
kWh Supply Charge Mid Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC12
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 1 Bill


CC
kWh Delivery Charge On Peak
kWh Delivery Charge Mid Peak
kWh Delivery Charge Off Peak
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 On Peak
kWh Supply Charge Mid Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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

NYSEG Electric Rate Year 1


Page 4 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

increase / (decrease)
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
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
%

SC6
$
$
$
$
$
$
$
$
$
$
$

Rate Year 1 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
%

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%

NYSEG Electric Rate Year 1


Page 5 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

increase / (decrease)
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
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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

NYSEG Electric Rate Year 1


Page 6 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

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

NYSEG Electric Rate Year 1


Page 7 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

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

NYSEG Electric Rate Year 1


Page 8 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 1 Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

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

NYSEG Electric Rate Year 1


Page 9 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

SC3S
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 1 Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

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
-

NYSEG Electric Rate Year 1


Page 10 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-1 - Non Residential Large General Service - Secondary
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1


Page 11 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-1 IHLF - Non Residential Large General Service - Secondary
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1


Page 12 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-2 - Non Residential Large General Service - Primary
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1


Page 13 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-2 IHLF - Non Residential Large General Service - Primary
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1


Page 14 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-3 - Non Residential Large General Service - Sub Transmission
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1


Page 15 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-3 IHLF - Non Residential Large General Service - Sub Transmission
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1


Page 16 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-4 - Non Residential Large General Service - Transmission
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
-

NYSEG Electric Rate Year 1


Page 17 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-4 IHLF - Non Residential Large General Service - Transmission
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
-

NYSEG Electric Rate Year 1


Page 18 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 120 S.C. 1 Residential

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC1
$
$
$
$
$
$
$
$
$

Rate Year 1 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
Billing Charge per Bill
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

NYSEG Electric Rate Year 1


Page 19 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
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
$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

increase / (decrease)
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
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
Transition Charge per kWh
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC8
$
$
$
$
$
$
$
$
$
$

Rate Year 1 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
Transition Charge per kWh
Billing Charge per Bill
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

NYSEG Electric Rate Year 1


Page 20 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

S.C. 12 Residential TOU

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

increase / (decrease)
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
kWh Delivery Charge On Peak
kWh Delivery Charge Mid Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC12
$
$
$
$
$
$
$
$
$
$
$

Rate Year 1 Bill


CC
kWh Delivery Charge On Peak
kWh Delivery Charge Mid Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
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

NYSEG Electric Rate Year 1


Page 21 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
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
$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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC6
$
$
$
$
$
$
$
$
$

Rate Year 1 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
Billing Charge per Bill
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%

NYSEG Electric Rate Year 1


Page 22 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 120

S.C. 9 Non Residential Day/Night


increase / (decrease)

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
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
Transition Charge per kWh
Billing Charge per Bill
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
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
Transition Charge per kWh
Billing Charge per Bill
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

NYSEG Electric Rate Year 1


Page 23 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 120

S.C. 2 - Non Residential Secondary

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
Delivery GRT

UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%

SC2
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 1 Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1


Page 24 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 120

S.C. 2 HLF- Non Residential Secondary

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1


Page 25 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
Delivery GRT

UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%

SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 1 Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
-

NYSEG Electric Rate Year 1


Page 26 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

Kw

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1


Page 27 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1


Page 28 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1


Page 29 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1


Page 30 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1


Page 31 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1


Page 32 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1


Page 33 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1


Page 34 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

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

increase / (decrease)
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%

Rate Year 1 May Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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 Sept Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

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

NYSEG Electric Rate Year 1 Sept HLF Change


Page 2 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

Rate Year 1 May Bill


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

Rate Year 1 Sept Bill


$126.16
$154.27
$182.38
$210.49
$238.60
$266.71
$294.82
$322.92

increase / (decrease)
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%

Rate Year 1 May Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

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%

Rate Year 1 Sept Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

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

NYSEG Electric Rate Year 1 Sept HLF Change


Page 3 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

Rate Year 1 May Bill


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

Rate Year 1 Sept Bill


$179.50
$208.14
$236.78
$265.42
$294.06
$322.71
$351.35
$379.99

increase / (decrease)
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%

Rate Year 1 May Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 1 Sept Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

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

NYSEG Electric Rate Year 1 Sept HLF Change


Page 4 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-1 - Non Residential Large General Service - Secondary
increase / (decrease)

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 May Bill


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

Rate Year 1 Sept Bill


$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

Rate Year 1 May Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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%

Rate Year 1 Sept Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1 Sept HLF Change


Page 5 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-1 IHLF - Non Residential Large General Service - Secondary
increase / (decrease)

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 May Bill


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

Rate Year 1 Sept Bill


$
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

Rate Year 1 May Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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%

Rate Year 1 Sept Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1 Sept HLF Change


Page 6 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-2 - Non Residential Large General Service - Primary
increase / (decrease)

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 May 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

Rate Year 1 Sept 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

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

Rate Year 1 May Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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%

Rate Year 1 Sept Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1 Sept HLF Change


Page 7 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-2 IHLF - Non Residential Large General Service - Primary
increase / (decrease)

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 May Bill


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

Rate Year 1 Sept Bill


$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

Rate Year 1 May Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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%

Rate Year 1 Sept Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1 Sept HLF Change


Page 8 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-3 - Non Residential Large General Service - Sub Transmission
increase / (decrease)

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 May 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

Rate Year 1 Sept 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

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

Rate Year 1 May Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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%

Rate Year 1 Sept Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1 Sept HLF Change


Page 9 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-3 IHLF - Non Residential Large General Service - Sub Transmission
increase / (decrease)

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 May 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

Rate Year 1 Sept 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

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

Rate Year 1 May Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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%

Rate Year 1 Sept Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1 Sept HLF Change


Page 10 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-4 - Non Residential Large General Service - Transmission
increase / (decrease)

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 May 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

Rate Year 1 Sept 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

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
-

Rate Year 1 May Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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%

Rate Year 1 Sept Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
-

NYSEG Electric Rate Year 1 Sept HLF Change


Page 11 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-4 IHLF - Non Residential Large General Service - Transmission
increase / (decrease)

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 May 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

Rate Year 1 Sept 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

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
-

Rate Year 1 May Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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%

Rate Year 1 Sept Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
-

NYSEG Electric Rate Year 1 Sept HLF Change


Page 12 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 120

Kw

S.C. 2 - Non Residential Secondary


increase / (decrease)
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

Rate Year 1 May Bill


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

$
$
$
$
$
$
$
$

Rate Year 1 Sept Bill


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

Rate Year 1 May Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
Delivery GRT

UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%

SC2
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 1 Sept Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1 Sept HLF Change


Page 13 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 120

Kw

S.C. 2 HLF- Non Residential Secondary


increase / (decrease)
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

Rate Year 1 May Bill


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

$
$
$
$
$
$
$
$

Rate Year 1 Sept Bill


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

Rate Year 1 May Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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%

Rate Year 1 Sept Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1 Sept HLF Change


Page 14 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

Kw

increase / (decrease)
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

Rate Year 1 May Bill


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

Rate Year 1 Sept Bill


$
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

Rate Year 1 May Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
Delivery GRT

UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%

SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 1 Sept Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
-

NYSEG Electric Rate Year 1 Sept HLF Change


Page 15 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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%

Rate Year 1 May Bill


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

Rate Year 1 Sept Bill


$
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

Rate Year 1 May Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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%

Rate Year 1 Sept Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1 Sept HLF Change


Page 16 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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%

Rate Year 1 May Bill


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

Rate Year 1 Sept Bill


$
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

Rate Year 1 May Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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%

Rate Year 1 Sept Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1 Sept HLF Change


Page 17 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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%

Rate Year 1 May 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

Rate Year 1 Sept 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

$
$
$
$
$
$
$
$

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%

Rate Year 1 May Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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%

Rate Year 1 Sept Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1 Sept HLF Change


Page 18 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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%

Rate Year 1 May Bill


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

Rate Year 1 Sept Bill


$
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

Rate Year 1 May Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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%

Rate Year 1 Sept Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1 Sept HLF Change


Page 19 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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%

Rate Year 1 May 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

Rate Year 1 Sept 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

$
$
$
$
$
$
$
$

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%

Rate Year 1 May Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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%

Rate Year 1 Sept Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1 Sept HLF Change


Page 20 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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%

Rate Year 1 May 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

Rate Year 1 Sept 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

$
$
$
$
$
$
$
$

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%

Rate Year 1 May Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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%

Rate Year 1 Sept Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1 Sept HLF Change


Page 21 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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%

Rate Year 1 May 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

Rate Year 1 Sept 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

$
$
$
$
$
$
$
$

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%

Rate Year 1 May Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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%

Rate Year 1 Sept Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 1 Sept HLF Change


Page 22 of 22
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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%

Rate Year 1 May 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

Rate Year 1 Sept 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

$
$
$
$
$
$
$
$

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%

Rate Year 1 May Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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%

Rate Year 1 Sept Bill


CC
kW Charge
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
Reactive RkVah
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 2


Page 1 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
Including Supply
PSC No. 120 S.C. 1 Residential
increase / (decrease)
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
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 2 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
$
$
$
$
$
$
$
$
$
$
$

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

NYSEG Electric Rate Year 2


Page 2 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

increase / (decrease)
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
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC8
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 2 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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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

NYSEG Electric Rate Year 2


Page 3 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

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

increase / (decrease)
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
kWh Delivery Charge On Peak
kWh Delivery Charge Mid Peak
kWh Delivery Charge Off Peak
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 On Peak
kWh Supply Charge Mid Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC12
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 2 Bill


CC
kWh Delivery Charge On Peak
kWh Delivery Charge Mid Peak
kWh Delivery Charge Off Peak
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 On Peak
kWh Supply Charge Mid Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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

NYSEG Electric Rate Year 2


Page 4 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

Rate Year 1 Bill Rate Year 2 Bill


$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

increase / (decrease)
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
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
%

SC6
$
$
$
$
$
$
$
$
$
$
$

Rate Year 2 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
%

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%

NYSEG Electric Rate Year 2


Page 5 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

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

increase / (decrease)
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
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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

NYSEG Electric Rate Year 2


Page 6 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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 2 Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

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

NYSEG Electric Rate Year 2


Page 7 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

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

NYSEG Electric Rate Year 2


Page 8 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 2 Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

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

NYSEG Electric Rate Year 2


Page 9 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

SC3S
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 2 Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

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
-

NYSEG Electric Rate Year 2


Page 10 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-1 - Non Residential Large General Service - Secondary
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 2


Page 11 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-1 IHLF - Non Residential Large General Service - Secondary
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 2


Page 12 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-2 - Non Residential Large General Service - Primary
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 2


Page 13 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-2 IHLF - Non Residential Large General Service - Primary
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 2


Page 14 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-3 - Non Residential Large General Service - Sub Transmission
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 2


Page 15 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-3 IHLF - Non Residential Large General Service - Sub Transmission
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 2


Page 16 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-4 - Non Residential Large General Service - Transmission
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
-

NYSEG Electric Rate Year 2


Page 17 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-4 IHLF - Non Residential Large General Service - Transmission
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
-

NYSEG Electric Rate Year 2


Page 18 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 120 S.C. 1 Residential

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC1
$
$
$
$
$
$
$
$
$

Rate Year 2 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
Billing Charge per Bill
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

NYSEG Electric Rate Year 2


Page 19 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
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

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

increase / (decrease)
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
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
Transition Charge per kWh
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC8
$
$
$
$
$
$
$
$
$
$

Rate Year 2 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
Transition Charge per kWh
Billing Charge per Bill
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

NYSEG Electric Rate Year 2


Page 20 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

S.C. 12 Residential TOU

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

increase / (decrease)
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
kWh Delivery Charge On Peak
kWh Delivery Charge Mid Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC12
$
$
$
$
$
$
$
$
$
$
$

Rate Year 2 Bill


CC
kWh Delivery Charge On Peak
kWh Delivery Charge Mid Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
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

NYSEG Electric Rate Year 2


Page 21 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
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

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC6
$
$
$
$
$
$
$
$
$

Rate Year 2 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
Billing Charge per Bill
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%

NYSEG Electric Rate Year 2


Page 22 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 120

S.C. 9 Non Residential Day/Night


increase / (decrease)

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
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
Transition Charge per kWh
Billing Charge per Bill
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
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
Transition Charge per kWh
Billing Charge per Bill
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

NYSEG Electric Rate Year 2


Page 23 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 120

S.C. 2 - Non Residential Secondary

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
Delivery GRT

UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%

SC2
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 2 Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 2


Page 24 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 120

S.C. 2 HLF- Non Residential Secondary

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 2


Page 25 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
Delivery GRT

UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%

SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 2 Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
-

NYSEG Electric Rate Year 2


Page 26 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

Kw

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 2


Page 27 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 2


Page 28 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 2


Page 29 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 2


Page 30 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 2


Page 31 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 2


Page 32 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 2


Page 33 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 2


Page 34 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 3


Page 1 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
Including Supply
PSC No. 120 S.C. 1 Residential
increase / (decrease)
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
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 3 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
$
$
$
$
$
$
$
$
$
$
$

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

NYSEG Electric Rate Year 3


Page 2 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

increase / (decrease)
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
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC8
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 3 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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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

NYSEG Electric Rate Year 3


Page 3 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

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

increase / (decrease)
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
kWh Delivery Charge On Peak
kWh Delivery Charge Mid Peak
kWh Delivery Charge Off Peak
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 On Peak
kWh Supply Charge Mid Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC12
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 3 Bill


CC
kWh Delivery Charge On Peak
kWh Delivery Charge Mid Peak
kWh Delivery Charge Off Peak
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 On Peak
kWh Supply Charge Mid Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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

NYSEG Electric Rate Year 3


Page 4 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

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

increase / (decrease)
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
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
%

SC6
$
$
$
$
$
$
$
$
$
$
$

Rate Year 3 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
%

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%

NYSEG Electric Rate Year 3


Page 5 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

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

increase / (decrease)
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
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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

NYSEG Electric Rate Year 3


Page 6 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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 3 Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

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

NYSEG Electric Rate Year 3


Page 7 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

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

NYSEG Electric Rate Year 3


Page 8 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 3 Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

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

NYSEG Electric Rate Year 3


Page 9 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact
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

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

SC3S
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 3 Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

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
-

NYSEG Electric Rate Year 3


Page 10 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-1 - Non Residential Large General Service - Secondary
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 3


Page 11 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-1 IHLF - Non Residential Large General Service - Secondary
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 3


Page 12 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-2 - Non Residential Large General Service - Primary
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 3


Page 13 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-2 IHLF - Non Residential Large General Service - Primary
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 3


Page 14 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-3 - Non Residential Large General Service - Sub Transmission
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 3


Page 15 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-3 IHLF - Non Residential Large General Service - Sub Transmission
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 3


Page 16 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-4 - Non Residential Large General Service - Transmission
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
-

NYSEG Electric Rate Year 3


Page 17 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 120 S.C. 7-4 IHLF - Non Residential Large General Service - Transmission
increase / (decrease)

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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
-

NYSEG Electric Rate Year 3


Page 18 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 120 S.C. 1 Residential

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC1
$
$
$
$
$
$
$
$
$

Rate Year 3 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
Billing Charge per Bill
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

NYSEG Electric Rate Year 3


Page 19 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
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

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

increase / (decrease)
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
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
Transition Charge per kWh
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC8
$
$
$
$
$
$
$
$
$
$

Rate Year 3 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
Transition Charge per kWh
Billing Charge per Bill
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

NYSEG Electric Rate Year 3


Page 20 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

S.C. 12 Residential TOU

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

increase / (decrease)
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
kWh Delivery Charge On Peak
kWh Delivery Charge Mid Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC12
$
$
$
$
$
$
$
$
$
$
$

Rate Year 3 Bill


CC
kWh Delivery Charge On Peak
kWh Delivery Charge Mid Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
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

NYSEG Electric Rate Year 3


Page 21 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
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

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC6
$
$
$
$
$
$
$
$
$

Rate Year 3 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
Billing Charge per Bill
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%

NYSEG Electric Rate Year 3


Page 22 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 120

S.C. 9 Non Residential Day/Night


increase / (decrease)

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
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
Transition Charge per kWh
Billing Charge per Bill
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
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
Transition Charge per kWh
Billing Charge per Bill
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

NYSEG Electric Rate Year 3


Page 23 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 120

S.C. 2 - Non Residential Secondary

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
Delivery GRT

UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%

SC2
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 3 Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 3


Page 24 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 120

S.C. 2 HLF- Non Residential Secondary

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 3


Page 25 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
Delivery GRT

UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%

SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 3 Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
-

NYSEG Electric Rate Year 3


Page 26 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

Kw

increase / (decrease)
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

Rate Year 2 Bill Rate Year 3 Bill


$
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
RSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 3


Page 27 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 3


Page 28 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 3


Page 29 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 3


Page 30 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 3


Page 31 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 3


Page 32 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 3


Page 33 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

NYSEG Electric Rate Year 3


Page 34 of 34
02/19/2016

New York State Electric & Gas Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact
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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS 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
%

SC01
$
$
$
$
$
$
$
$
$
$
$

Rate Year 1 Bill


CC
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS 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
%

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%

RG&E Electric Rate Year 1


Page 2 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact
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

increase / (decrease)
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
kWh Delivery Charge On Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kWh
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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
kWh Delivery Charge On Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kWh
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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

RG&E Electric Rate Year 1


Page 3 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact
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

increase / (decrease)
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
kWh Delivery Charge On Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kWh
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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
kWh Delivery Charge On Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kWh
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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

RG&E Electric Rate Year 1


Page 4 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact
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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS 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
%

SC02
$
$
$
$
$
$
$
$
$
$
$

Rate Year 1 Bill


CC
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS 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
%

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%

RG&E Electric Rate Year 1


Page 5 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact
Including Supply
PSC No. 19 S.C. 3 General Service Demand
increase / (decrease)
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
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Temporary Ginna RSSS per kW
TSAS per kW
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

RG&E Electric Rate Year 1


Page 6 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact
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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

SC07
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 1 Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

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
-

RG&E Electric Rate Year 1


Page 7 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 19 S.C. 8 Large General Service Primary
increase / (decrease)

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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

RG&E Electric Rate Year 1


Page 8 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact

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

increase / (decrease)
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
-

RG&E Electric Rate Year 1


Page 9 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 19

Kw

S.C. 8 Large General Service SubTransmission Commercial


increase / (decrease)
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

RG&E Electric Rate Year 1


Page 10 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 19

Kw

S.C. 8 Large General Service SubTransmission Industrial


increase / (decrease)
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

RG&E Electric Rate Year 1


Page 11 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 19 S.C. 8 Large General Service Transmission
increase / (decrease)

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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
-

RG&E Electric Rate Year 1


Page 12 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 19 S.C. 8 Large General Service SubStation
increase / (decrease)

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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
-

RG&E Electric Rate Year 1


Page 13 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact
Including Supply
PSC No. 19

S.C. 9 General Service Time-of-Use


increase / (decrease)

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
kWh Delivery Charge On Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
kWh Delivery Charge On Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

RG&E Electric Rate Year 1


Page 14 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 19 S.C. 1 Residential

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC01
$
$
$
$
$
$
$
$
$

Rate Year 1 Bill


CC
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
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%

RG&E Electric Rate Year 1


Page 15 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
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
$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

increase / (decrease)
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
kWh Delivery Charge On Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Delivery GRT

UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC04-I
$
$
$
$
$
$
$
$
$
$
$

Rate Year 1 Bill


CC
Meter Charge
kWh Delivery Charge On Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
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

RG&E Electric Rate Year 1


Page 16 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Delivery Bill Impact

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

increase / (decrease)
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
kWh Delivery Charge On Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
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
kWh Delivery Charge On Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
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

RG&E Electric Rate Year 1


Page 17 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
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
$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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Delivery GRT

UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%

SC02
$
$
$
$
$
$
$
$
$

Rate Year 1 Bill


CC
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kWh
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
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%

RG&E Electric Rate Year 1


Page 18 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 19

Kw

S.C. 3 General Service Demand

$
$
$
$
$
$
$
$

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

increase / (decrease)
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
Temporary Ginna RSSS per kW
TSAS per kW
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Temporary Ginna RSSS per kW
TSAS per kW
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

RG&E Electric Rate Year 1


Page 19 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 19

S.C. 7 General Service Demand


increase / (decrease)

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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

RG&E Electric Rate Year 1


Page 20 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 19 S.C. 8 Large General Service Primary

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

increase / (decrease)
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

RG&E Electric Rate Year 1


Page 21 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 19 S.C. 8 Large General Service Secondary
increase / (decrease)

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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

RG&E Electric Rate Year 1


Page 22 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 19

Kw

S.C. 8 Large General Service SubTransmission Commercial

$8,021.60
$8,279.29
$8,536.98
$8,794.67
$9,052.36
$9,310.05
$9,567.74
$9,825.43

increase / (decrease)
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
-

RG&E Electric Rate Year 1


Page 23 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 19 S.C. 8 Large General Service SubTransmission Industrial
increase / (decrease)

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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

RG&E Electric Rate Year 1


Page 24 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 19 S.C. 8 Large General Service Transmission
increase / (decrease)

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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
-

RG&E Electric Rate Year 1


Page 25 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 19 S.C. 8 Large General Service SubStation

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

increase / (decrease)
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
-

RG&E Electric Rate Year 1


Page 26 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Delivery Bill Impact

Delivery Only
PSC No. 19

S.C. 9 General Service Time-of-Use


increase / (decrease)

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
kWh Delivery Charge On Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
kWh Delivery Charge On Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kW
TSAS per kWh
Transition Charge per kWh
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

RG&E Electric Rate Year 2


Page 1 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact
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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS 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
%

SC01
$
$
$
$
$
$
$
$
$
$
$

Rate Year 2 Bill


CC
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS 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
%

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%

RG&E Electric Rate Year 2


Page 2 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact
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

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

increase / (decrease)
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
kWh Delivery Charge On Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kWh
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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
kWh Delivery Charge On Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kWh
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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

RG&E Electric Rate Year 2


Page 3 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact
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

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

increase / (decrease)
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
kWh Delivery Charge On Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kWh
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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
kWh Delivery Charge On Peak
kWh Delivery Charge Off Peak
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kWh
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
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

RG&E Electric Rate Year 2


Page 4 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact
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

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS 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
%

SC02
$
$
$
$
$
$
$
$
$
$
$

Rate Year 2 Bill


CC
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS 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
%

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%

RG&E Electric Rate Year 2


Page 5 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact
Including Supply
PSC No. 19 S.C. 3 General Service Demand
increase / (decrease)
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
Temporary Ginna RSSS per kW
TSAS per kW
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Temporary Ginna RSSS per kW
TSAS per kW
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

RG&E Electric Rate Year 2


Page 6 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact
Including Supply
PSC No. 19

Kw

kWh

S.C. 7 General Service Demand

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

increase / (decrease)
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
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

SC07
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Rate Year 2 Bill


CC
kW Charge
kWh Delivery Charge All Hours
SBC per kWh
RPS per kWh
EEPS per kWh
Temporary Ginna RSSS per kW
TSAS per kWh
Transition Charge per kWh
MFC per kWh
kWh Supply Charge All Hours
Billing Charge per Bill
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
%

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
-

RG&E Electric Rate Year 2


Page 7 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact

Including Supply
PSC No. 19 S.C. 8 Large General Service Primary
increase / (decrease)

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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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
Temporary Ginna RSSS per kW
Reactive RkVah
TSAS per kW
Transition Charge per kWh
MFC per kWh
kWh Supply Charge On Peak
kWh Supply Charge Off Peak
Billing Charge per Bill
Meter Ownership Charge
Meter Service Charge
Meter Data Service Charge
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

RG&E Electric Rate Year 2


Page 8 of 26
02/19/2016

Rochester Gas and Electric Corporation


Electric Rates
Monthly Total Bill Impact

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

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%
9