Professional Documents
Culture Documents
RGE-NYSEG Rate Increase Detail, 2016
RGE-NYSEG Rate Increase Detail, 2016
Page 1 of 5
2/19/2016
Current Bill
(Monthly)
Delivery Bill
Total Bill
Delivery Bill
Total Bill
Change %
NYSEG Electric
36.62
80.56
38.82
82.20
2.20
6.0% $
1.64
2.0%
RG&E Electric
48.08
96.43
49.19
96.11
1.10
2.3% $
(0.31)
(0.3%)
NYSEG Gas
51.52
95.83
52.87
97.84
1.35
2.6% $
2.01
2.1%
RG&E Gas
38.30
79.80
40.68
81.63
2.39
6.2% $
1.83
2.3%
Delivery Bill
Total Bill
Delivery Bill
Total Bill
Change %
NYSEG Electric
38.82
82.20
40.58
83.96
1.76
4.5% $
1.76
2.1%
RG&E Electric
49.19
96.11
51.58
98.50
2.39
4.9% $
2.39
2.5%
NYSEG Gas
52.87
97.84
56.88
101.86
4.01
7.6% $
4.01
4.1%
RG&E Gas
40.68
81.63
42.28
83.23
1.60
3.9% $
1.60
2.0%
Delivery Bill
Total Bill
Delivery Bill
Total Bill
Change %
NYSEG Electric
40.58
83.96
42.37
85.75
1.79
4.4% $
1.79
2.1%
RG&E Electric
51.58
98.50
54.42
101.35
2.84
5.5% $
2.84
2.9%
NYSEG Gas
56.88
$ 101.86
61.09
106.07
4.21
7.4% $
4.21
4.1%
RG&E Gas
42.28
44.23
85.17
1.95
4.6% $
1.95
2.3%
83.23
Notes:
Current Bill
(Monthly)
kWh
kW
Load Factor
Delivery Bill
Total Bill
Delivery Bill
Total Bill
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%
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%
300
300
5,475
109,500
51,100
255,500
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%)
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
5,475
109,500
51,100
255,500
2,737,500
1,168,000
N/A
25
300
100
500
2000
7500
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
109,500
51,100
255,500
2,737,500
1,168,000
N/A
25
300
100
500
2000
7500
Notes:
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
Delivery Bill
Change $
N/A
N/A
1,500
N/A
2.1%
3,000
300
Total Bill
1.76
42.37
Delivery Bill
SC No. 8 Residential
Day/Night
40.58
Total Bill
4.5% $
Total Bill
Change %
141.65
$
$
1.76
Total Bill
Change $
N/A
N/A
83.96 $
Delivery Bill
Change %
N/A
N/A
Delivery Bill
Change $
1,500
N/A
Total Bill
40.58
3,000
300
Delivery Bill
82.20
38.82
Total Bill
SC No. 8 Residential
Day/Night
82.20 $
Delivery Bill
Change %
2.1%
Current Bill
(Monthly)
kWh
kW
Load Factor
Delivery Bill
Total Bill
Delivery Bill
Total Bill
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%)
300
N/A
N/A
34.30 $
58.82 $
34.79 $
58.60
0.49
1.4% $
(0.22)
(0.4%)
100,375
275
50%
5,728.26 $
13,182.00 $
5,769.21 $
12,986.41
40.96
0.7% $
(195.59)
(1.5%)
7,300
25
40%
604.89 $
1,156.27 $
617.51 $
1,151.69
12.62
2.1% $
(4.58)
(0.4%)
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%)
219,000
500
60%
9,865.02 $
25,756.09 $ 10,125.41 $
25,500.38
260.39
2.6% $
(255.71)
(1.0%)
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%)
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%)
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%)
219,000
12,775
25
kWh
kW
Load Factor
Delivery Bill
Total Bill
Total Bill
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%
300
N/A
N/A
34.79 $
58.60 $
35.84 $
59.65
1.05
3.0% $
1.05
1.8%
100,375
275
50%
5,769.21 $
12,986.41 $
6,025.56 $
13,242.75
256.34
4.4% $
256.34
2.0%
7,300
25
40%
617.51 $
1,151.69 $
647.30 $
1,181.48
29.79
4.8% $
29.79
2.6%
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%
219,000
500
60%
10,125.41 $
25,500.38 $ 10,552.30 $
25,927.27
426.90
4.2% $
426.90
1.7%
70%
24,323.78 $
77,990.84 $ 25,225.25 $
78,892.32
901.47
3.7% $
901.47
1.2%
766,500
1500
657,000
1,500
60%
22,628.73 $
66,826.69 $ 23,477.20 $
67,675.15
848.47
3.7% $
848.47
1.3%
2,190,000
6000
50%
77,248.84 $
224,575.35 $ 80,337.83 $
227,664.34
3,088.99
4.0% $
3,088.99
1.4%
500
60%
8,568.48 $
23,940.52 $
8,910.81 $
24,282.85
342.33
4.0% $
342.33
1.4%
70%
671.56 $
1,578.97 $
696.93 $
1,604.34
25.37
3.8% $
25.37
1.6%
219,000
12,775
25
kWh
kW
Load Factor
Delivery Bill
Total Bill
Total Bill
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%
300
N/A
N/A
35.84 $
59.65 $
37.10 $
60.91
1.26
3.5% $
1.26
2.1%
100,375
275
50%
6,025.56 $
13,242.75 $
6,331.23 $
13,548.42
305.67
5.1% $
305.67
2.3%
7,300
25
40%
647.30 $
1,181.48 $
682.82 $
1,217.00
35.52
5.5% $
35.52
3.0%
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%
219,000
500
60%
10,552.30 $
25,927.27 $ 11,061.35 $
26,436.31
509.04
4.8% $
509.04
2.0%
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%
657,000
1,500
60%
23,477.20 $
67,675.15 $ 24,488.98 $
68,686.93
1,011.77
4.3% $
1,011.77
1.5%
2,190,000
6000
50%
80,337.83 $
227,664.34 $ 84,021.55 $
231,348.06
3,683.72
4.6% $
3,683.72
1.6%
60%
8,910.81 $
24,282.85 $
9,319.01 $
24,691.06
408.20
4.6% $
408.20
1.7%
70%
696.93 $
1,604.34 $
727.18 $
1,634.60
30.25
4.3% $
30.25
1.9%
219,000
12,775
500
25
Current Bill
(Monthly and Annual)
Therms
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
Therms
Delivery Bill
980
Total Bill
578.38
$1,129.35
263.17
Delivery Bill
Total Bill
619.39
$1,170.36
0.9% $
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
Delivery Bill
30,000
Total Bill
980
Delivery Bill
Therms
Delivery Bill
980
Total Bill
Delivery Bill
619.39
1,170.36
662.44
Total Bill
1,213.41
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:
Current Bill
(Monthly and Annual)
Therms
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
Therms
Delivery Bill
949
481.47
80
40.68
519
355.21
Total Bill
$967.20
$
81.63
$620.85
n/a
Delivery Bill
500.16
42.28
365.23
229.63
6.2%
n/a
n/a
Total Bill
Delivery Bill
Change $
$985.89
18.69
3.9% $
18.69
1.9%
83.23 $
1.60
3.9% $
1.60
2.0%
10.03
2.8% $
10.03
1.6%
$630.87
Delivery Bill
Change %
Total Bill
Change $
Total Bill
Change %
40
28.62
49.09
29.39
49.86 $
0.77
2.7% $
0.77
1.6%
200
73.55
174.37
77.42
178.24 $
3.87
5.3% $
3.87
2.2%
1,000
281.41
785.51
299.35
803.46 $
17.95
6.4% $
17.95
2.3%
597.21
232.88
13.75
6.3% $
750
219.13
30,000
3,907.55
n/a
$ 4,040.72
Total Bill
200
Delivery Bill
1,000
Total Bill
949
Delivery Bill
Therms
610.96 $
n/a
3.4%
13.75
n/a
2.3%
n/a
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:
n/a
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
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
$
$
$
$
$
$
$
$
$
$
$
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
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
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
$
$
$
$
$
$
$
$
$
$
$
$
$
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
kWh
1,000
2,000
3,000
4,000
5,000
6,000
7,000
8,000
9,000
10,000
15,000
20,000
30,000
40,000
50,000
Peak
140
280
420
560
700
840
980
1,120
1,260
1,400
2,100
2,800
4,200
5,600
7,000
Mid Peak
570
1,140
1,710
2,280
2,850
3,420
3,990
4,560
5,130
5,700
8,550
11,400
17,100
22,800
28,500
Off Peak
290
580
870
1,160
1,450
1,740
2,030
2,320
2,610
2,900
4,350
5,800
8,700
11,600
14,500
Present Bill
$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%
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
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
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
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
$
$
$
$
$
$
$
$
$
$
$
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%
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
$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
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%
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
Kw
kWh
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
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
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
Kw
kWh
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
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%
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
Kw
kWh
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
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
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
Kw
kWh
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
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
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
-
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
Present Bill
$624.18
$767.47
$910.76
$1,054.05
$1,197.35
$1,340.64
$1,483.93
$1,627.23
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%
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
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
Present Bill
$610.26
$753.47
$896.68
$1,039.89
$1,183.10
$1,326.30
$1,469.51
$1,612.72
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%
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
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
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
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%
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
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
Present Bill
$852.95
$990.63
$1,128.30
$1,265.98
$1,403.66
$1,541.34
$1,679.02
$1,816.70
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%
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
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
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
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%
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
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
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
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%
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
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
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
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%
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
-
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
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
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%
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
-
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
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
$
$
$
$
$
$
$
$
$
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
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
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
$
$
$
$
$
$
$
$
$
$
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
Delivery Only
PSC No. 120
kWh
1,000
2,000
3,000
4,000
5,000
6,000
7,000
8,000
9,000
10,000
15,000
20,000
30,000
40,000
50,000
Peak
140
280
420
560
700
840
980
1,120
1,260
1,400
2,100
2,800
4,200
5,600
7,000
Mid Peak
570
1,140
1,710
2,280
2,850
3,420
3,990
4,560
5,130
5,700
8,550
11,400
17,100
22,800
28,500
Off Peak
290
580
870
1,160
1,450
1,740
2,030
2,320
2,610
2,900
4,350
5,800
8,700
11,600
14,500
Present Bill
$60.12
$94.89
$129.66
$164.44
$199.21
$233.98
$268.75
$303.53
$338.30
$373.07
$546.93
$720.80
$1,068.52
$1,416.24
$1,763.97
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%
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
$
$
$
$
$
$
$
$
$
$
$
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
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
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
$
$
$
$
$
$
$
$
$
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%
Delivery Only
PSC No. 120
kWh
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
2,500
3,000
3,500
5,000
Peak
180
240
300
360
420
480
540
600
660
720
900
1,200
1,500
1,800
2,100
3,000
Off Peak
120
160
200
240
280
320
360
400
440
480
600
800
1,000
1,200
1,400
2,000
Present Bill
$32.78
$36.66
$40.54
$44.42
$48.30
$52.18
$56.05
$59.93
$63.81
$67.69
$79.33
$98.73
$118.13
$137.52
$156.92
$215.11
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%
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
Delivery Only
PSC No. 120
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Present Bill
$
69.12
$
72.38
$
75.65
$
78.91
$
82.18
$
85.44
$
88.70
$
91.97
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
$
$
$
$
$
$
$
$
$
$
$
$
$
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
Delivery Only
PSC No. 120
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
Present Bill
$
64.53
$
67.66
$
70.78
$
73.90
$
77.02
$
80.14
$
83.26
$
86.39
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%
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
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
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
$
$
$
$
$
$
$
$
$
$
$
$
$
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
-
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
$
$
$
$
$
$
$
$
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%
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
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
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
$
$
$
$
$
$
$
$
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%
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
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
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
$
$
$
$
$
$
$
$
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%
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
Delivery Only
PSC No. 120
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
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
$
$
$
$
$
$
$
$
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%
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
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
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
$
$
$
$
$
$
$
$
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%
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
Delivery Only
PSC No. 120
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
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
$
$
$
$
$
$
$
$
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%
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
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
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
$
$
$
$
$
$
$
$
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%
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
Delivery Only
PSC No. 120
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
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
$
$
$
$
$
$
$
$
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%
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
Delivery Only
PSC No. 120
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
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
$
$
$
$
$
$
$
$
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%
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
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
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%
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
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%
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%
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
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
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%
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
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
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
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%
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
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
$
$
$
$
$
$
$
$
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
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%
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
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
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
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%
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
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
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
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%
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
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
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
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%
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
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
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
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%
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
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
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
-
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%
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
-
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
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
-
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%
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
-
Delivery Only
PSC No. 120
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
$
$
$
$
$
$
$
$
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
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
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
Delivery Only
PSC No. 120
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
$
$
$
$
$
$
$
$
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
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%
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
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
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
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
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
-
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
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%
$
$
$
$
$
$
$
$
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
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%
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
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
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%
$
$
$
$
$
$
$
$
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
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%
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
Delivery Only
PSC No. 120
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
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%
$
$
$
$
$
$
$
$
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%
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%
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
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
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%
$
$
$
$
$
$
$
$
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
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%
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
Delivery Only
PSC No. 120
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
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%
$
$
$
$
$
$
$
$
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%
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%
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
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
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%
$
$
$
$
$
$
$
$
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%
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%
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
Delivery Only
PSC No. 120
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
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%
$
$
$
$
$
$
$
$
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%
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%
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
Delivery Only
PSC No. 120
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
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%
$
$
$
$
$
$
$
$
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%
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%
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
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%
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC1
$
$
$
$
$
$
$
$
$
$
$
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
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
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%
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC8
$
$
$
$
$
$
$
$
$
$
$
$
$
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
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
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%
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC12
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
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
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
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC6
$
$
$
$
$
$
$
$
$
$
$
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%
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
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%
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%
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
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
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%
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
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%
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%
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
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
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%
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
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%
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3S
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
-
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
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
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%
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
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
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
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%
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
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
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
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%
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
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
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
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%
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
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
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
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%
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
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
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
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%
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
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
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
-
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%
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
-
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
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
-
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%
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
-
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
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%
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC1
$
$
$
$
$
$
$
$
$
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
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
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%
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC8
$
$
$
$
$
$
$
$
$
$
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
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
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%
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC12
$
$
$
$
$
$
$
$
$
$
$
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
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
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
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC6
$
$
$
$
$
$
$
$
$
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%
Delivery Only
PSC No. 120
kWh
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
2,500
3,000
3,500
5,000
Peak
180
240
300
360
420
480
540
600
660
720
900
1,200
1,500
1,800
2,100
3,000
Off Peak
120
160
200
240
280
320
360
400
440
480
600
800
1,000
1,200
1,400
2,000
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
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%
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
Delivery Only
PSC No. 120
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
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
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
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
Delivery Only
PSC No. 120
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
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
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%
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
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
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
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
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
-
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
$
$
$
$
$
$
$
$
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
-
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%
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
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
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%
$
$
$
$
$
$
$
$
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
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%
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
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
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%
$
$
$
$
$
$
$
$
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
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%
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
Delivery Only
PSC No. 120
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
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%
$
$
$
$
$
$
$
$
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%
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%
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
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
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%
$
$
$
$
$
$
$
$
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
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%
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
Delivery Only
PSC No. 120
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
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%
$
$
$
$
$
$
$
$
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%
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%
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
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
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%
$
$
$
$
$
$
$
$
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%
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%
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
Delivery Only
PSC No. 120
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
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%
$
$
$
$
$
$
$
$
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%
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%
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
Delivery Only
PSC No. 120
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
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%
$
$
$
$
$
$
$
$
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%
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%
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
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%
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC1
$
$
$
$
$
$
$
$
$
$
$
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
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
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%
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC8
$
$
$
$
$
$
$
$
$
$
$
$
$
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
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
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%
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC12
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
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
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
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC6
$
$
$
$
$
$
$
$
$
$
$
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%
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
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%
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%
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
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
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%
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
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%
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%
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
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
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%
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
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%
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3S
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
-
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
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
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%
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
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
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
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%
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
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
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
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%
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
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
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
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%
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
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
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
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%
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
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
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
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%
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
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
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
-
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%
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
-
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
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
-
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%
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
-
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
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%
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC1
$
$
$
$
$
$
$
$
$
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
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
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%
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC8
$
$
$
$
$
$
$
$
$
$
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
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
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%
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC12
$
$
$
$
$
$
$
$
$
$
$
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
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
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
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC6
$
$
$
$
$
$
$
$
$
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%
Delivery Only
PSC No. 120
kWh
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
2,500
3,000
3,500
5,000
Peak
180
240
300
360
420
480
540
600
660
720
900
1,200
1,500
1,800
2,100
3,000
Off Peak
120
160
200
240
280
320
360
400
440
480
600
800
1,000
1,200
1,400
2,000
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
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%
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
Delivery Only
PSC No. 120
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
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
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC2
$
$
$
$
$
$
$
$
$
$
$
$
$
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
Delivery Only
PSC No. 120
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
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
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%
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
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
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
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC3P
$
$
$
$
$
$
$
$
$
$
$
$
$
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
-
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
$
$
$
$
$
$
$
$
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
-
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%
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
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
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
$
$
$
$
$
$
$
$
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
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%
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
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
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
$
$
$
$
$
$
$
$
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
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%
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
Delivery Only
PSC No. 120
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
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
$
$
$
$
$
$
$
$
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%
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%
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
Delivery Only
PSC No. 120
Kw
25
25
25
25
25
25
25
25
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
Peak kWh
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
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
$
$
$
$
$
$
$
$
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
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%
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
Delivery Only
PSC No. 120
Kw
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
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
$
$
$
$
$
$
$
$
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%
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%
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
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
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
$
$
$
$
$
$
$
$
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%
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%
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
Delivery Only
PSC No. 120
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
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
$
$
$
$
$
$
$
$
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%
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%
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
Delivery Only
PSC No. 120
Kw
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
146,000
219,000
292,000
365,000
438,000
511,000
584,000
657,000
Peak kWh
75,920
113,880
151,840
189,800
227,760
265,720
303,680
341,640
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
$
$
$
$
$
$
$
$
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%
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%
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
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
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
$
$
$
$
$
$
$
$
$
$
$
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%
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
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
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
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
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
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
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
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
$
$
$
$
$
$
$
$
$
$
$
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%
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
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
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
Kw
kWh
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
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
-
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
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
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%
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
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
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
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%
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
-
Including Supply
PSC No. 19
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
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
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%
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
Including Supply
PSC No. 19
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
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
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%
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
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
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
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%
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
-
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
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
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%
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
-
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
Present Bill
$323.47
$394.61
$465.76
$536.90
$608.04
$679.19
$750.33
$821.48
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%
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
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
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
$
$
$
$
$
$
$
$
$
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%
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
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
$
$
$
$
$
$
$
$
$
$
$
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
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
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
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%
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
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
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
$
$
$
$
$
$
$
$
$
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%
Delivery Only
PSC No. 19
Kw
$
$
$
$
$
$
$
$
Present Bill
1,138.15
1,163.92
1,189.69
1,215.46
1,241.22
1,266.99
1,292.76
1,318.53
$
$
$
$
$
$
$
$
1,188.70
1,214.47
1,240.24
1,266.01
1,291.78
1,317.55
1,343.31
1,369.08
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
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
$
$
$
$
$
$
$
$
$
$
$
$
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
Delivery Only
PSC No. 19
Kw
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
$
$
$
$
$
$
$
$
Present Bill
156.95
164.21
171.47
178.74
186.00
193.26
200.53
207.79
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
100
100
100
100
100
100
100
100
250
250
250
250
250
250
250
250
173.08
179.67
186.25
192.83
199.41
206.00
212.58
219.16
Amount
$16.14
$15.46
$14.77
$14.09
$13.41
$12.73
$12.05
$11.37
$
$
$
$
$
$
$
$
Percent
10.3%
9.4%
8.6%
7.9%
7.2%
6.6%
6.0%
5.5%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
532.26
568.57
604.89
641.21
677.53
713.84
750.16
786.48
$
$
$
$
$
$
$
$
551.69
584.60
617.51
650.42
683.34
716.25
749.16
782.07
$19.44
$16.03
$12.62
$9.22
$5.81
$2.40
($1.00)
($4.41)
3.7%
2.8%
2.1%
1.4%
0.9%
0.3%
-0.1%
-0.6%
584
1,067
1,224
1,126
799
497
199
214
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
1,939.66
2,084.93
2,230.20
2,375.47
2,520.74
2,666.01
2,811.28
2,956.55
$
$
$
$
$
$
$
$
1,971.48
2,103.12
2,234.76
2,366.40
2,498.04
2,629.68
2,761.33
2,892.97
$31.82
$18.19
$4.56
($9.07)
($22.70)
($36.33)
($49.95)
($63.58)
1.6%
0.9%
0.2%
-0.4%
-0.9%
-1.4%
-1.8%
-2.2%
199
326
448
442
425
265
115
41
20%
30%
40%
50%
60%
70%
80%
90%
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
$
$
$
$
$
$
$
$
4,754.47
5,117.65
5,480.82
5,844.00
6,207.17
6,570.35
6,933.52
7,296.70
$
$
$
$
$
$
$
$
4,811.05
5,140.15
5,469.25
5,798.36
6,127.46
6,456.56
6,785.66
7,114.77
$56.58
$22.51
($11.57)
($45.64)
($79.71)
($113.78)
($147.86)
($181.93)
1.2%
0.4%
-0.2%
-0.8%
-1.3%
-1.7%
-2.1%
-2.5%
1
2
2
5
3
2
-
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%
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
Delivery Only
PSC No. 19 S.C. 8 Large General Service Primary
Kw
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
$
$
$
$
$
$
$
$
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
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
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
$
$
$
$
$
$
$
$
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
-
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%
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
Delivery Only
PSC No. 19
Kw
$8,021.60
$8,279.29
$8,536.98
$8,794.67
$9,052.36
$9,310.05
$9,567.74
$9,825.43
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
$
$
$
$
$
$
$
$
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
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%
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
-
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
$
$
$
$
$
$
$
$
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
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%
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
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
$
$
$
$
$
$
$
$
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
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%
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
-
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
$
$
$
$
$
$
$
$
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
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%
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
-
Delivery Only
PSC No. 19
Kw
10
10
10
10
10
10
10
10
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
1,460
2,190
2,920
3,650
4,380
5,110
5,840
6,570
Peak kWh
759
1,139
1,518
1,898
2,278
2,657
3,037
3,416
$
$
$
$
$
$
$
$
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
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
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
kWh
100
200
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
3,000
S.C. 1 Residential
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
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
$
$
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%
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
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%
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
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
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%
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-II
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
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
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
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
$
$
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%
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%
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%
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
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
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC07
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
-
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
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%
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%
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
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
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$7,751.52
$9,161.61
$10,571.70
$11,981.79
$13,391.89
$14,801.98
$16,212.07
$17,622.16
increase / (decrease)
Amount
Percent
$236.38
3.1%
$236.38
2.6%
$236.38
2.3%
$236.38
2.0%
$236.38
1.8%
$236.38
1.6%
$236.38
1.5%
$236.38
1.4%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$14,219.64
$17,039.82
$19,860.01
$22,680.19
$25,500.38
$28,320.56
$31,140.75
$33,960.93
$14,646.53
$17,466.72
$20,286.90
$23,107.09
$25,927.27
$28,747.46
$31,567.64
$34,387.83
$426.90
$426.90
$426.90
$426.90
$426.90
$426.90
$426.90
$426.90
3.0%
2.5%
2.1%
1.9%
1.7%
1.5%
1.4%
1.3%
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$41,037.65
$49,498.20
$57,958.76
$66,419.31
$74,879.87
$83,340.42
$91,800.98
$100,261.53
$42,226.61
$50,687.17
$59,147.72
$67,608.27
$76,068.83
$84,529.38
$92,989.94
$101,450.49
$1,188.96
$1,188.96
$1,188.96
$1,188.96
$1,188.96
$1,188.96
$1,188.96
$1,188.96
2.9%
2.4%
2.1%
1.8%
1.6%
1.4%
1.3%
1.2%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$54,446.65
$65,727.39
$77,008.13
$88,288.87
$99,569.61
$110,850.35
$122,131.09
$133,411.83
$56,016.65
$67,297.39
$78,578.13
$89,858.87
$101,139.61
$112,420.35
$123,701.09
$134,981.83
$1,570.00
$1,570.00
$1,570.00
$1,570.00
$1,570.00
$1,570.00
$1,570.00
$1,570.00
2.9%
2.4%
2.0%
1.8%
1.6%
1.4%
1.3%
1.2%
Kw
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%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Sec
809.19
14.22
0.000578
0.003228
0.003454
1.43
0.001270
0.65
(0.000200)
0.002825
0.089437
0.043485
0.72
5.69
37.18
3.71
0.0000%
# of Customers
3
6
20
19
37
11
2
1
2
7
33
52
57
29
15
4
1
2
7
19
17
15
12
4
2
-
Including Supply
PSC No. 19
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
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$35,791.88
$44,231.67
$52,671.46
$61,111.26
$69,551.05
$77,990.84
$86,430.64
$94,870.43
$36,693.35
$45,133.14
$53,572.94
$62,012.73
$70,452.52
$78,892.32
$87,332.11
$95,771.90
$901.47
$901.47
$901.47
$901.47
$901.47
$901.47
$901.47
$901.47
2.5%
2.0%
1.7%
1.5%
1.3%
1.2%
1.0%
1.0%
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
20%
30%
40%
50%
60%
70%
80%
90%
657,000
985,500
1,314,000
1,642,500
1,971,000
2,299,500
2,628,000
2,956,500
341,640
512,460
683,280
854,100
1,024,920
1,195,740
1,366,560
1,537,380
315,360
473,040
630,720
788,400
946,080
1,103,760
1,261,440
1,419,120
$103,769.27
$129,088.65
$154,408.03
$179,727.41
$205,046.79
$230,366.17
$255,685.55
$281,004.93
$106,268.29
$131,587.67
$156,907.05
$182,226.43
$207,545.81
$232,865.19
$258,184.57
$283,503.95
$2,499.02
$2,499.02
$2,499.02
$2,499.02
$2,499.02
$2,499.02
$2,499.02
$2,499.02
2.4%
1.9%
1.6%
1.4%
1.2%
1.1%
1.0%
0.9%
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
20%
30%
40%
50%
60%
70%
80%
90%
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
$137,757.96
$171,517.13
$205,276.31
$239,035.48
$272,794.65
$306,553.83
$340,313.00
$374,072.18
$141,055.76
$174,814.93
$208,574.10
$242,333.28
$276,092.45
$309,851.62
$343,610.80
$377,369.97
$3,297.80
$3,297.80
$3,297.80
$3,297.80
$3,297.80
$3,297.80
$3,297.80
$3,297.80
2.4%
1.9%
1.6%
1.4%
1.2%
1.1%
1.0%
0.9%
500
500
500
500
500
500
500
500
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%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-C
1,840.33
9.88
0.000578
0.003228
0.003454
1.20
0.001270
0.86
(0.000200)
0.002825
0.089677
0.042830
0.72
8.43
49.39
7.00
0.0000%
# of Customers
3
4
3
3
3
2
9
10
5
1
1
2
2
3
2
1
1
1
Including Supply
PSC No. 19
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
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$34,269.10
$42,408.50
$50,547.89
$58,687.29
$66,826.69
$74,966.08
$83,105.48
$91,244.87
$35,117.57
$43,256.97
$51,396.36
$59,535.76
$67,675.15
$75,814.55
$83,953.95
$92,093.34
$848.47
$848.47
$848.47
$848.47
$848.47
$848.47
$848.47
$848.47
2.5%
2.0%
1.7%
1.4%
1.3%
1.1%
1.0%
0.9%
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
20%
30%
40%
50%
60%
70%
80%
90%
657,000
985,500
1,314,000
1,642,500
1,971,000
2,299,500
2,628,000
2,956,500
341,640
512,460
683,280
854,100
1,024,920
1,195,740
1,366,560
1,537,380
315,360
473,040
630,720
788,400
946,080
1,103,760
1,261,440
1,419,120
$99,045.62
$123,463.81
$147,881.99
$172,300.18
$196,718.37
$221,136.55
$245,554.74
$269,972.93
$101,375.16
$125,793.35
$150,211.53
$174,629.72
$199,047.91
$223,466.09
$247,884.28
$272,302.46
$2,329.54
$2,329.54
$2,329.54
$2,329.54
$2,329.54
$2,329.54
$2,329.54
$2,329.54
2.4%
1.9%
1.6%
1.4%
1.2%
1.1%
0.9%
0.9%
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
20%
30%
40%
50%
60%
70%
80%
90%
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
$131,433.88
$163,991.46
$196,549.04
$229,106.62
$261,664.21
$294,221.79
$326,779.37
$359,336.95
$134,503.95
$167,061.53
$199,619.12
$232,176.70
$264,734.28
$297,291.86
$329,849.44
$362,407.03
$3,070.08
$3,070.08
$3,070.08
$3,070.08
$3,070.08
$3,070.08
$3,070.08
$3,070.08
2.3%
1.9%
1.6%
1.3%
1.2%
1.0%
0.9%
0.9%
500
500
500
500
500
500
500
500
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%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-I
1,905.31
9.09
0.000578
0.003228
0.003454
1.49
0.001270
0.65
(0.000200)
0.002825
0.084693
0.042514
0.72
11.28
61.34
10.13
0.0000%
# of Customers
1
1
2
3
2
3
2
3
6
3
2
3
1
1
1
3
3
6
2
1
1
2
1
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
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$129,991.60
$162,549.18
$195,106.76
$227,664.34
$260,221.92
$292,779.51
$325,337.09
$357,894.67
Amount
$3,088.99
$3,088.99
$3,088.99
$3,088.99
$3,088.99
$3,088.99
$3,088.99
$3,088.99
Percent
2.4%
1.9%
1.6%
1.4%
1.2%
1.1%
1.0%
0.9%
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
20%
30%
40%
50%
60%
70%
80%
90%
1,022,000
1,533,000
2,044,000
2,555,000
3,066,000
3,577,000
4,088,000
4,599,000
531,440
797,160
1,062,880
1,328,600
1,594,320
1,860,040
2,125,760
2,391,480
490,560
735,840
981,120
1,226,400
1,471,680
1,716,960
1,962,240
2,207,520
$147,505.82
$185,489.67
$223,473.52
$261,457.36
$299,441.21
$337,425.05
$375,408.90
$413,392.75
$151,077.63
$189,061.48
$227,045.32
$265,029.17
$303,013.02
$340,996.86
$378,980.71
$416,964.55
$3,571.81
$3,571.81
$3,571.81
$3,571.81
$3,571.81
$3,571.81
$3,571.81
$3,571.81
2.4%
1.9%
1.6%
1.4%
1.2%
1.1%
1.0%
0.9%
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
20%
30%
40%
50%
60%
70%
80%
90%
1,168,000
1,752,000
2,336,000
2,920,000
3,504,000
4,088,000
4,672,000
5,256,000
607,360
911,040
1,214,720
1,518,400
1,822,080
2,125,760
2,429,440
2,733,120
560,640
840,960
1,121,280
1,401,600
1,681,920
1,962,240
2,242,560
2,522,880
$168,109.04
$211,519.15
$254,929.26
$298,339.37
$341,749.48
$385,159.59
$428,569.70
$471,979.81
$172,163.67
$215,573.78
$258,983.89
$302,394.00
$345,804.11
$389,214.22
$432,624.33
$476,034.44
$4,054.63
$4,054.63
$4,054.63
$4,054.63
$4,054.63
$4,054.63
$4,054.63
$4,054.63
2.4%
1.9%
1.6%
1.4%
1.2%
1.1%
0.9%
0.9%
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
20%
30%
40%
50%
60%
70%
80%
90%
1,314,000
1,971,000
2,628,000
3,285,000
3,942,000
4,599,000
5,256,000
5,913,000
683,280
1,024,920
1,366,560
1,708,200
2,049,840
2,391,480
2,733,120
3,074,760
630,720
946,080
1,261,440
1,576,800
1,892,160
2,207,520
2,522,880
2,838,240
$188,712.26
$237,548.64
$286,385.01
$335,221.38
$384,057.76
$432,894.13
$481,730.50
$530,566.88
$193,249.71
$242,086.08
$290,922.45
$339,758.83
$388,595.20
$437,431.57
$486,267.95
$535,104.32
$4,537.44
$4,537.44
$4,537.44
$4,537.44
$4,537.44
$4,537.44
$4,537.44
$4,537.44
2.4%
1.9%
1.6%
1.4%
1.2%
1.0%
0.9%
0.9%
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%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Trn
3,344.03
8.73
0.000578
0.003228
0.003454
1.11
0.001270
0.39
(0.000200)
0.002825
0.084693
0.042514
0.72
18.84
93.83
17.95
0.0000%
# of Customers
1
-
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
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$7,427.54
$8,837.39
$10,247.24
$11,657.09
$13,066.94
$14,476.79
$15,886.64
$17,296.48
Amount
$221.17
$221.17
$221.17
$221.17
$221.17
$221.17
$221.17
$221.17
Percent
3.1%
2.6%
2.2%
1.9%
1.7%
1.6%
1.4%
1.3%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$12,661.73
$15,481.43
$18,301.13
$21,120.83
$23,940.52
$26,760.22
$29,579.92
$32,399.61
$13,004.06
$15,823.76
$18,643.46
$21,463.16
$24,282.85
$27,102.55
$29,922.25
$32,741.94
$342.33
$342.33
$342.33
$342.33
$342.33
$342.33
$342.33
$342.33
2.7%
2.2%
1.9%
1.6%
1.4%
1.3%
1.2%
1.1%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$45,393.88
$56,672.66
$67,951.45
$79,230.24
$90,509.03
$101,787.82
$113,066.61
$124,345.40
$46,463.19
$57,741.98
$69,020.76
$80,299.55
$91,578.34
$102,857.13
$114,135.92
$125,414.71
$1,069.31
$1,069.31
$1,069.31
$1,069.31
$1,069.31
$1,069.31
$1,069.31
$1,069.31
2.4%
1.9%
1.6%
1.3%
1.2%
1.1%
0.9%
0.9%
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
20%
30%
40%
50%
60%
70%
80%
90%
365,000
547,500
730,000
912,500
1,095,000
1,277,500
1,460,000
1,642,500
189,800
284,700
379,600
474,500
569,400
664,300
759,200
854,100
175,200
262,800
350,400
438,000
525,600
613,200
700,800
788,400
$56,304.59
$70,403.08
$84,501.56
$98,600.05
$112,698.53
$126,797.02
$140,895.51
$154,993.99
$57,616.23
$71,714.71
$85,813.20
$99,911.69
$114,010.17
$128,108.66
$142,207.15
$156,305.63
$1,311.64
$1,311.64
$1,311.64
$1,311.64
$1,311.64
$1,311.64
$1,311.64
$1,311.64
2.3%
1.9%
1.6%
1.3%
1.2%
1.0%
0.9%
0.8%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,703.52
8.48
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.002825
0.089403
0.043494
0.72
5.57
37.49
3.71
0.0000%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
Per Bill
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,803.53
8.97
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.002825
0.089403
0.043494
0.72
5.57
37.49
3.71
0.0000%
# of Customers
1
1
1
2
1
1
3
6
1
2
1
1
1
3
3
3
1
1
1
1
-
Kw
Amount
$13.76
$13.76
$13.76
$13.76
$13.76
$13.76
$13.76
$13.76
Percent
4.1%
3.4%
2.9%
2.5%
2.2%
2.0%
1.8%
1.7%
$745.50
$917.27
$1,089.04
$1,260.81
$1,432.58
$1,604.34
$1,776.11
$1,947.88
$25.37
$25.37
$25.37
$25.37
$25.37
$25.37
$25.37
$25.37
3.5%
2.8%
2.4%
2.1%
1.8%
1.6%
1.4%
1.3%
$2,631.48
$3,318.56
$4,005.64
$4,692.72
$5,379.79
$6,066.87
$6,753.95
$7,441.03
$2,714.88
$3,401.96
$4,089.04
$4,776.12
$5,463.20
$6,150.27
$6,837.35
$7,524.43
$83.40
$83.40
$83.40
$83.40
$83.40
$83.40
$83.40
$83.40
3.2%
2.5%
2.1%
1.8%
1.6%
1.4%
1.2%
1.1%
$5,179.96
$6,554.11
$7,928.27
$9,302.43
$10,676.58
$12,050.74
$13,424.89
$14,799.05
$5,340.73
$6,714.89
$8,089.05
$9,463.20
$10,837.36
$12,211.51
$13,585.67
$14,959.83
$160.78
$160.78
$160.78
$160.78
$160.78
$160.78
$160.78
$160.78
3.1%
2.5%
2.0%
1.7%
1.5%
1.3%
1.2%
1.1%
10
10
10
10
10
10
10
10
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
1,460
2,190
2,920
3,650
4,380
5,110
5,840
6,570
Peak kWh
759
1,139
1,518
1,898
2,278
2,657
3,037
3,416
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
$720.13
$891.90
$1,063.67
$1,235.43
$1,407.20
$1,578.97
$1,750.74
$1,922.51
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
200
200
200
200
200
200
200
200
20%
30%
40%
50%
60%
70%
80%
90%
29,200
43,800
58,400
73,000
87,600
102,200
116,800
131,400
15,184
22,776
30,368
37,960
45,552
53,144
60,736
68,328
14,016
21,024
28,032
35,040
42,048
49,056
56,064
63,072
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%
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC09
59.51
11.34
0.01408
0.01408
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.002825
0.090645
0.043896
0.72
3.08
23.88
1.85
0.0000%
# of Customers
3
10
18
23
26
12
10
19
3
8
18
20
30
37
24
14
1
2
12
19
28
24
23
16
1
2
1
2
1
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
increase / (decrease)
Amount
Percent
$0.40
1.5%
$0.80
2.5%
$1.19
3.3%
$1.59
4.0%
$1.99
4.5%
$2.39
4.9%
$2.79
5.2%
$3.19
5.5%
$3.58
5.7%
$3.98
5.9%
$4.38
6.1%
$4.78
6.3%
$5.97
6.7%
$7.97
7.2%
$11.95
7.7%
# of Customers
7,359
22,349
31,548
35,980
37,459
36,064
32,513
28,397
23,040
17,802
13,344
9,539
15,431
7,773
3,345
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
21.38
0.03790
0.000578
0.003228
0.003454
0.003019
0.002020
(0.006698)
0.72
2.0408%
21.38
0.04181
0.000578
0.003228
0.003454
0.003019
0.002020
(0.006698)
0.72
2.0408%
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
increase / (decrease)
Amount
Percent
$1.03
2.5%
$1.38
3.0%
$1.72
3.4%
$2.07
3.7%
$2.41
4.0%
$2.76
4.3%
$3.10
4.5%
$3.45
4.6%
$5.17
5.3%
$6.90
5.6%
$8.62
5.9%
$10.35
6.1%
$13.80
6.3%
$17.24
6.5%
$20.69
6.6%
$24.14
6.7%
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
21.38
3.98
0.04052
0.04052
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.72
2.0408%
21.38
3.98
0.04390
0.04390
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.72
2.0408%
# of Customers
117
105
139
171
189
225
210
225
844
376
105
42
24
9
11
21
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
increase / (decrease)
Amount
Percent
$1.05
2.2%
$1.40
2.6%
$1.75
3.0%
$2.10
3.2%
$2.45
3.5%
$2.80
3.7%
$3.15
3.8%
$3.50
4.0%
$5.25
4.5%
$7.00
4.8%
$8.75
5.0%
$10.51
5.1%
$14.01
5.3%
$17.51
5.5%
$21.01
5.5%
$24.51
5.6%
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%
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-II
$
24.86
$
3.98
$
0.05414
$
0.05414
$
0.000578
$
0.003228
$
0.003454
$
0.003683
$
0.002090
$ (0.006698)
$
0.72
2.0408%
# of Customers
13
12
19
33
18
36
43
60
293
261
145
95
86
49
27
83
Delivery Only
PSC No. 19 S.C. 2 General Service Non Demand
increase / (decrease)
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
Amount
$1.05
$1.40
$1.75
$2.11
$2.46
$2.81
$3.16
$3.51
$5.26
$7.02
$8.77
$10.53
$14.04
$17.55
$21.06
$24.57
Percent
3.0%
3.6%
4.1%
4.4%
4.8%
5.0%
5.2%
5.4%
6.2%
6.6%
6.9%
7.1%
7.3%
7.5%
7.6%
7.7%
# of Customers
9,779
2,532
2,058
1,897
1,547
1,288
1,165
913
2,985
1,426
688
206
112
46
13
61
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
21.38
0.02941
0.000578
0.003228
0.003454
0.003747
0.002080
(0.000200)
0.72
0.0000%
21.38
0.03292
0.000578
0.003228
0.003454
0.003747
0.002080
(0.000200)
0.72
0.0000%
Delivery Only
PSC No. 19
Kw
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,247.46
1,273.23
1,299.00
1,324.76
1,350.53
1,376.30
1,402.07
1,427.84
increase / (decrease)
Amount
Percent
$58.76
4.9%
$58.76
4.8%
$58.76
4.7%
$58.76
4.6%
$58.76
4.5%
$58.76
4.5%
$58.76
4.4%
$58.76
4.3%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
2,112.11
2,163.64
2,215.18
2,266.72
2,318.26
2,369.80
2,421.33
2,472.87
$
$
$
$
$
$
$
$
2,214.77
2,266.31
2,317.85
2,369.38
2,420.92
2,472.46
2,524.00
2,575.54
$102.66
$102.66
$102.66
$102.66
$102.66
$102.66
$102.66
$102.66
4.9%
4.7%
4.6%
4.5%
4.4%
4.3%
4.2%
4.2%
14
21
37
85
100
66
35
34
20%
30%
40%
50%
60%
70%
80%
90%
40,150
60,225
80,300
100,375
120,450
140,525
160,600
180,675
$
$
$
$
$
$
$
$
5,344.03
5,485.76
5,627.48
5,769.21
5,910.94
6,052.67
6,194.40
6,336.13
$
$
$
$
$
$
$
$
5,600.37
5,742.10
5,883.83
6,025.56
6,167.29
6,309.02
6,450.75
6,592.47
$256.34
$256.34
$256.34
$256.34
$256.34
$256.34
$256.34
$256.34
4.8%
4.7%
4.6%
4.4%
4.3%
4.2%
4.1%
4.0%
18
65
107
111
105
72
44
33
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
5,805.73
5,960.34
6,114.96
6,269.57
6,424.18
6,578.80
6,733.41
6,888.03
$
$
$
$
$
$
$
$
6,084.02
6,238.64
6,393.25
6,547.87
6,702.48
6,857.09
7,011.71
7,166.32
$278.30
$278.30
$278.30
$278.30
$278.30
$278.30
$278.30
$278.30
4.8%
4.7%
4.6%
4.4%
4.3%
4.2%
4.1%
4.0%
1
1
2
3
2
1
50
50
50
50
50
50
50
50
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
7,300
10,950
14,600
18,250
21,900
25,550
29,200
32,850
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
275
275
275
275
275
275
275
275
300
300
300
300
300
300
300
300
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
$
$
$
$
$
$
$
$
$
$
$
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
$
$
$
$
$
$
$
$
$
$
$
245.81
15.65
0.000578
0.003228
0.003454
1.13
0.66
(0.000200)
0.72
2.12
14.39
2.26
0.0000%
260.66
16.53
0.000578
0.003228
0.003454
1.13
0.66
(0.000200)
0.72
2.12
14.39
2.26
0.0000%
# of Customers
9
11
14
13
16
12
7
19
Delivery Only
PSC No. 19
Kw
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
183.08
189.66
196.24
202.82
209.41
215.99
222.57
229.15
Amount
$9.99
$9.99
$9.99
$9.99
$9.99
$9.99
$9.99
$9.99
$
$
$
$
$
$
$
$
Percent
5.8%
5.6%
5.4%
5.2%
5.0%
4.9%
4.7%
4.6%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
551.69
584.60
617.51
650.42
683.34
716.25
749.16
782.07
$
$
$
$
$
$
$
$
581.48
614.39
647.30
680.21
713.12
746.03
778.94
811.85
$29.79
$29.79
$29.79
$29.79
$29.79
$29.79
$29.79
$29.79
5.4%
5.1%
4.8%
4.6%
4.4%
4.2%
4.0%
3.8%
584
1,067
1,224
1,126
799
497
199
214
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
1,971.48
2,103.12
2,234.76
2,366.40
2,498.04
2,629.68
2,761.33
2,892.97
$
$
$
$
$
$
$
$
2,075.50
2,207.14
2,338.78
2,470.42
2,602.06
2,733.70
2,865.34
2,996.99
$104.02
$104.02
$104.02
$104.02
$104.02
$104.02
$104.02
$104.02
5.3%
4.9%
4.7%
4.4%
4.2%
4.0%
3.8%
3.6%
199
326
448
442
425
265
115
41
250
250
250
250
250
250
250
250
20%
30%
40%
50%
60%
70%
80%
90%
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
$
$
$
$
$
$
$
$
4,811.05
5,140.15
5,469.25
5,798.36
6,127.46
6,456.56
6,785.66
7,114.77
$
$
$
$
$
$
$
$
5,063.53
5,392.63
5,721.74
6,050.84
6,379.94
6,709.04
7,038.15
7,367.25
$252.48
$252.48
$252.48
$252.48
$252.48
$252.48
$252.48
$252.48
5.2%
4.9%
4.6%
4.4%
4.1%
3.9%
3.7%
3.5%
1
2
2
5
3
2
-
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%
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC07
$
71.73
$
16.24
$
0.00887
$
0.000578
$
0.003228
$
0.003454
$
1.05
$
0.002100
$
(0.000200)
$
0.72
$
1.10
$
8.12
$
1.80
0.0000%
# of Customers
102
35
43
17
27
24
16
75
Delivery Only
PSC No. 19 S.C. 8 Large General Service Primary
Kw
increase / (decrease)
Amount
Percent
$243.74
4.8%
$243.74
4.7%
$243.74
4.6%
$243.74
4.5%
$243.74
4.4%
$243.74
4.3%
$243.74
4.2%
$243.74
4.1%
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
9,117.80
9,375.49
9,633.18
9,890.87
10,148.56
10,406.25
10,663.94
10,921.63
$9,547.41
$9,805.10
$10,062.79
$10,320.48
$10,578.17
$10,835.86
$11,093.55
$11,351.24
$429.61
$429.61
$429.61
$429.61
$429.61
$429.61
$429.61
$429.61
4.7%
4.6%
4.5%
4.3%
4.2%
4.1%
4.0%
3.9%
2
2
6
11
14
19
8
-
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
25,315.98
26,089.05
26,862.12
27,635.19
28,408.26
29,181.33
29,954.40
30,727.47
$26,489.06
$27,262.13
$28,035.20
$28,808.27
$29,581.34
$30,354.41
$31,127.48
$31,900.55
$1,173.08
$1,173.08
$1,173.08
$1,173.08
$1,173.08
$1,173.08
$1,173.08
$1,173.08
4.6%
4.5%
4.4%
4.2%
4.1%
4.0%
3.9%
3.8%
4
2
8
19
20
9
2
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$
$
$
$
$
$
$
$
33,415.07
34,445.83
35,476.59
36,507.35
37,538.11
38,568.87
39,599.63
40,630.39
$34,959.88
$35,990.64
$37,021.40
$38,052.16
$39,082.92
$40,113.68
$41,144.44
$42,175.20
$1,544.81
$1,544.81
$1,544.81
$1,544.81
$1,544.81
$1,544.81
$1,544.81
$1,544.81
4.6%
4.5%
4.4%
4.2%
4.1%
4.0%
3.9%
3.8%
4
7
1
1
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Pri
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
961.76
13.08
0.000578
0.003228
0.003454
1.41
0.001270
0.68
(0.000200)
0.72
7.21
43.80
5.22
0.0000%
SC08Pri
1,019.63
13.82
0.000578
0.003228
0.003454
1.41
0.001270
0.68
(0.000200)
0.72
7.21
43.80
5.22
0.0000%
# of Customers
1
1
3
7
6
5
2
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
$5,189.02
$5,317.87
$5,446.71
$5,575.56
$5,704.40
$5,833.25
$5,962.09
$6,090.94
Amount
$236.38
$236.38
$236.38
$236.38
$236.38
$236.38
$236.38
$236.38
Percent
4.8%
4.7%
4.5%
4.4%
4.3%
4.2%
4.1%
4.0%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
9,094.65
9,352.34
9,610.03
9,867.72
10,125.41
10,383.10
10,640.79
10,898.48
$9,521.54
$9,779.23
$10,036.92
$10,294.61
$10,552.30
$10,809.99
$11,067.68
$11,325.37
$426.90
$426.90
$426.90
$426.90
$426.90
$426.90
$426.90
$426.90
4.7%
4.6%
4.4%
4.3%
4.2%
4.1%
4.0%
3.9%
2
7
33
52
57
29
15
4
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
25,662.68
26,435.75
27,208.82
27,981.89
28,754.96
29,528.03
30,301.10
31,074.17
$26,851.64
$27,624.71
$28,397.78
$29,170.85
$29,943.92
$30,716.99
$31,490.06
$32,263.13
$1,188.96
$1,188.96
$1,188.96
$1,188.96
$1,188.96
$1,188.96
$1,188.96
$1,188.96
4.6%
4.5%
4.4%
4.2%
4.1%
4.0%
3.9%
3.8%
1
2
7
19
17
15
12
4
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$
$
$
$
$
$
$
$
33,946.69
34,977.45
36,008.21
37,038.97
38,069.73
39,100.49
40,131.25
41,162.01
$35,516.69
$36,547.45
$37,578.21
$38,608.97
$39,639.73
$40,670.49
$41,701.25
$42,732.01
$1,570.00
$1,570.00
$1,570.00
$1,570.00
$1,570.00
$1,570.00
$1,570.00
$1,570.00
4.6%
4.5%
4.4%
4.2%
4.1%
4.0%
3.9%
3.8%
2
-
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%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Sec
809.19
14.22
0.000578
0.003228
0.003454
1.43
0.001270
0.65
(0.000200)
0.72
5.69
37.18
3.71
0.0000%
# of Customers
3
6
20
19
37
11
2
1
Delivery Only
PSC No. 19
Kw
$8,390.56
$8,648.25
$8,905.94
$9,163.63
$9,421.32
$9,679.01
$9,936.70
$10,194.39
increase / (decrease)
Amount
Percent
$368.96
4.6%
$368.96
4.5%
$368.96
4.3%
$368.96
4.2%
$368.96
4.1%
$368.96
4.0%
$368.96
3.9%
$368.96
3.8%
20,458.43
21,231.50
22,004.57
22,777.64
23,550.71
24,323.78
25,096.85
25,869.92
$21,359.90
$22,132.97
$22,906.04
$23,679.11
$24,452.18
$25,225.25
$25,998.32
$26,771.39
$901.47
$901.47
$901.47
$901.47
$901.47
$901.47
$901.47
$901.47
4.4%
4.2%
4.1%
4.0%
3.8%
3.7%
3.6%
3.5%
2
9
10
5
1
$
$
$
$
$
$
$
$
57,768.92
60,088.13
62,407.34
64,726.55
67,045.76
69,364.97
71,684.18
74,003.39
$60,267.95
$62,587.16
$64,906.37
$67,225.58
$69,544.79
$71,864.00
$74,183.21
$76,502.42
$2,499.02
$2,499.02
$2,499.02
$2,499.02
$2,499.02
$2,499.02
$2,499.02
$2,499.02
4.3%
4.2%
4.0%
3.9%
3.7%
3.6%
3.5%
3.4%
1
2
2
3
2
1
$
$
$
$
$
$
$
$
76,424.17
79,516.45
82,608.73
85,701.01
88,793.29
91,885.57
94,977.85
98,070.13
$79,721.97
$82,814.25
$85,906.53
$88,998.81
$92,091.09
$95,183.37
$98,275.65
$101,367.93
$3,297.80
$3,297.80
$3,297.80
$3,297.80
$3,297.80
$3,297.80
$3,297.80
$3,297.80
4.3%
4.1%
4.0%
3.8%
3.7%
3.6%
3.5%
3.4%
1
1
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
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
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%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-C
1,840.33
9.88
0.000578
0.003228
0.003454
1.20
0.001270
0.86
(0.000200)
0.72
8.43
49.39
7.00
0.0000%
# of Customers
3
4
3
3
3
-
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
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
$8,120.83
$8,378.52
$8,636.21
$8,893.90
$9,151.59
$9,409.28
$9,666.97
$9,924.66
Amount
$354.78
$354.78
$354.78
$354.78
$354.78
$354.78
$354.78
$354.78
Percent
4.6%
4.4%
4.3%
4.2%
4.0%
3.9%
3.8%
3.7%
19,536.45
20,309.52
21,082.59
21,855.66
22,628.73
23,401.80
24,174.87
24,947.94
$20,384.92
$21,157.99
$21,931.06
$22,704.13
$23,477.20
$24,250.27
$25,023.34
$25,796.41
$848.47
$848.47
$848.47
$848.47
$848.47
$848.47
$848.47
$848.47
4.3%
4.2%
4.0%
3.9%
3.7%
3.6%
3.5%
3.4%
2
3
6
3
2
3
$
$
$
$
$
$
$
$
54,847.67
57,166.88
59,486.09
61,805.30
64,124.51
66,443.72
68,762.93
71,082.14
$57,177.21
$59,496.42
$61,815.63
$64,134.84
$66,454.05
$68,773.26
$71,092.47
$73,411.68
$2,329.54
$2,329.54
$2,329.54
$2,329.54
$2,329.54
$2,329.54
$2,329.54
$2,329.54
4.2%
4.1%
3.9%
3.8%
3.6%
3.5%
3.4%
3.3%
1
1
1
3
3
6
2
$
$
$
$
$
$
$
$
72,503.27
75,595.55
78,687.83
81,780.11
84,872.39
87,964.67
91,056.95
94,149.23
$75,573.35
$78,665.63
$81,757.91
$84,850.19
$87,942.47
$91,034.75
$94,127.03
$97,219.31
$3,070.08
$3,070.08
$3,070.08
$3,070.08
$3,070.08
$3,070.08
$3,070.08
$3,070.08
4.2%
4.1%
3.9%
3.8%
3.6%
3.5%
3.4%
3.3%
1
1
2
1
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%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-I
1,905.31
9.09
0.000578
0.003228
0.003454
1.49
0.001270
0.65
(0.000200)
0.72
11.28
61.34
10.13
0.0000%
# of Customers
1
1
2
3
2
3
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
Amount
$3,088.99
$3,088.99
$3,088.99
$3,088.99
$3,088.99
$3,088.99
$3,088.99
$3,088.99
Percent
4.5%
4.3%
4.2%
4.0%
3.8%
3.7%
3.6%
3.4%
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
20%
30%
40%
50%
60%
70%
80%
90%
1,022,000
1,533,000
2,044,000
2,555,000
3,066,000
3,577,000
4,088,000
4,599,000
531,440
797,160
1,062,880
1,328,600
1,594,320
1,860,040
2,125,760
2,391,480
490,560
735,840
981,120
1,226,400
1,471,680
1,716,960
1,962,240
2,207,520
$
$
$
$
$
$
$
$
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
20%
30%
40%
50%
60%
70%
80%
90%
1,168,000
1,752,000
2,336,000
2,920,000
3,504,000
4,088,000
4,672,000
5,256,000
607,360
911,040
1,214,720
1,518,400
1,822,080
2,125,760
2,429,440
2,733,120
560,640
840,960
1,121,280
1,401,600
1,681,920
1,962,240
2,242,560
2,522,880
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
20%
30%
40%
50%
60%
70%
80%
90%
1,314,000
1,971,000
2,628,000
3,285,000
3,942,000
4,599,000
5,256,000
5,913,000
683,280
1,024,920
1,366,560
1,708,200
2,049,840
2,391,480
2,733,120
3,074,760
630,720
946,080
1,261,440
1,576,800
1,892,160
2,207,520
2,522,880
2,838,240
78,753.45
82,361.11
85,968.77
89,576.43
93,184.09
96,791.75
100,399.41
104,007.07
$82,325.26
$85,932.92
$89,540.58
$93,148.24
$96,755.90
$100,363.56
$103,971.22
$107,578.88
$3,571.81
$3,571.81
$3,571.81
$3,571.81
$3,571.81
$3,571.81
$3,571.81
$3,571.81
4.5%
4.3%
4.2%
4.0%
3.8%
3.7%
3.6%
3.4%
$
$
$
$
$
$
$
$
89,534.91
93,657.95
97,780.99
101,904.03
106,027.07
110,150.11
114,273.15
118,396.19
$93,589.53
$97,712.57
$101,835.61
$105,958.65
$110,081.69
$114,204.73
$118,327.77
$122,450.81
$4,054.63
$4,054.63
$4,054.63
$4,054.63
$4,054.63
$4,054.63
$4,054.63
$4,054.63
4.5%
4.3%
4.1%
4.0%
3.8%
3.7%
3.5%
3.4%
$
$
$
$
$
$
$
$
100,316.36
104,954.78
109,593.20
114,231.62
118,870.04
123,508.46
128,146.88
132,785.30
$104,853.80
$109,492.22
$114,130.64
$118,769.06
$123,407.48
$128,045.90
$132,684.32
$137,322.74
$4,537.44
$4,537.44
$4,537.44
$4,537.44
$4,537.44
$4,537.44
$4,537.44
$4,537.44
4.5%
4.3%
4.1%
4.0%
3.8%
3.7%
3.5%
3.4%
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%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Trn
3,344.03
8.73
0.000578
0.003228
0.003454
1.11
0.001270
0.39
(0.000200)
0.72
18.84
93.83
17.95
0.0000%
# of Customers
1
-
Delivery Only
PSC No. 19 S.C. 8 Large General Service SubStation
Kw
$4,865.54
$4,994.38
$5,123.23
$5,252.07
$5,380.92
$5,509.76
$5,638.61
$5,767.45
increase / (decrease)
Amount
Percent
$221.17
4.8%
$221.17
4.6%
$221.17
4.5%
$221.17
4.4%
$221.17
4.3%
$221.17
4.2%
$221.17
4.1%
$221.17
4.0%
7,537.72
7,795.41
8,053.10
8,310.79
8,568.48
8,826.17
9,083.86
9,341.55
$7,880.05
$8,137.74
$8,395.43
$8,653.12
$8,910.81
$9,168.50
$9,426.19
$9,683.88
$342.33
$342.33
$342.33
$342.33
$342.33
$342.33
$342.33
$342.33
4.5%
4.4%
4.3%
4.1%
4.0%
3.9%
3.8%
3.7%
1
3
6
1
2
1
$
$
$
$
$
$
$
$
24,897.82
25,928.58
26,959.34
27,990.10
29,020.86
30,051.62
31,082.38
32,113.14
$25,967.13
$26,997.89
$28,028.65
$29,059.41
$30,090.17
$31,120.93
$32,151.69
$33,182.45
$1,069.31
$1,069.31
$1,069.31
$1,069.31
$1,069.31
$1,069.31
$1,069.31
$1,069.31
4.3%
4.1%
4.0%
3.8%
3.7%
3.6%
3.4%
3.3%
1
1
3
3
3
1
1
$
$
$
$
$
$
$
$
30,684.52
31,972.97
33,261.42
34,549.87
35,838.32
37,126.77
38,415.22
39,703.67
$31,996.16
$33,284.61
$34,573.06
$35,861.51
$37,149.96
$38,438.41
$39,726.86
$41,015.31
$1,311.64
$1,311.64
$1,311.64
$1,311.64
$1,311.64
$1,311.64
$1,311.64
$1,311.64
4.3%
4.1%
3.9%
3.8%
3.7%
3.5%
3.4%
3.3%
1
1
-
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
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
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%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,803.53
8.97
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.72
5.57
37.49
3.71
0.0000%
# of Customers
1
1
1
2
1
-
Delivery Only
PSC No. 19
Kw
10
10
10
10
10
10
10
10
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
1,460
2,190
2,920
3,650
4,380
5,110
5,840
6,570
Peak kWh
759
1,139
1,518
1,898
2,278
2,657
3,037
3,416
$247.91
$264.77
$281.63
$298.48
$315.34
$332.19
$349.05
$365.90
Amount
$13.76
$13.76
$13.76
$13.76
$13.76
$13.76
$13.76
$13.76
Percent
5.9%
5.5%
5.1%
4.8%
4.6%
4.3%
4.1%
3.9%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
$
$
$
$
$
$
$
$
460.86
503.00
545.14
587.28
629.42
671.56
713.69
755.83
$486.23
$528.37
$570.51
$612.65
$654.79
$696.93
$739.06
$781.20
$25.37
$25.37
$25.37
$25.37
$25.37
$25.37
$25.37
$25.37
5.5%
5.0%
4.7%
4.3%
4.0%
3.8%
3.6%
3.4%
3
8
18
20
30
37
24
14
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$
$
$
$
$
$
$
$
1,594.43
1,762.99
1,931.54
2,100.09
2,268.65
2,437.20
2,605.75
2,774.31
$1,677.83
$1,846.39
$2,014.94
$2,183.49
$2,352.05
$2,520.60
$2,689.15
$2,857.71
$83.40
$83.40
$83.40
$83.40
$83.40
$83.40
$83.40
$83.40
5.2%
4.7%
4.3%
4.0%
3.7%
3.4%
3.2%
3.0%
1
2
12
19
28
24
23
16
200
200
200
200
200
200
200
200
20%
30%
40%
50%
60%
70%
80%
90%
29,200
43,800
58,400
73,000
87,600
102,200
116,800
131,400
15,184
22,776
30,368
37,960
45,552
53,144
60,736
68,328
14,016
21,024
28,032
35,040
42,048
49,056
56,064
63,072
$
$
$
$
$
$
$
$
3,105.86
3,442.97
3,780.07
4,117.18
4,454.29
4,791.39
5,128.50
5,465.61
$3,266.63
$3,603.74
$3,940.85
$4,277.95
$4,615.06
$4,952.17
$5,289.27
$5,626.38
$160.78
$160.78
$160.78
$160.78
$160.78
$160.78
$160.78
$160.78
5.2%
4.7%
4.3%
3.9%
3.6%
3.4%
3.1%
2.9%
1
2
1
2
1
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC09
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
53.48
10.56
0.01408
0.01408
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.72
3.08
23.88
1.85
0.0000%
SC09
59.51
11.34
0.01408
0.01408
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.72
3.08
23.88
1.85
0.0000%
# of Customers
3
10
18
23
26
12
10
19
kWh
100
200
300
400
500
600
700
800
900
1,000
1,100
1,200
1,500
2,000
3,000
S.C. 1 Residential
increase / (decrease)
Amount
Percent
$0.47
1.3%
$0.95
2.0%
$1.42
2.3%
$1.89
2.6%
$2.37
2.8%
$2.84
2.9%
$3.31
3.0%
$3.79
3.1%
$4.26
3.1%
$4.73
3.2%
$5.21
3.2%
$5.68
3.3%
$7.10
3.3%
$9.47
3.4%
$14.20
3.5%
# of Customers
7,359
22,349
31,548
35,980
37,459
36,064
32,513
28,397
23,040
17,802
13,344
9,539
15,431
7,773
3,345
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
$
$
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
$
$
21.38
0.04181
0.000578
0.003228
0.003454
0.003019
0.002020
(0.006698)
0.004210
0.074003
0.72
2.0408%
21.38
0.04645
0.000578
0.003228
0.003454
0.003019
0.002020
(0.006698)
0.004210
0.074003
0.72
2.0408%
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
increase / (decrease)
Amount
Percent
$1.23
1.8%
$1.64
2.0%
$2.05
2.1%
$2.46
2.2%
$2.87
2.3%
$3.28
2.3%
$3.69
2.4%
$4.10
2.4%
$6.16
2.6%
$8.21
2.6%
$10.26
2.7%
$12.31
2.7%
$16.41
2.8%
$20.52
2.8%
$24.62
2.8%
$28.73
2.8%
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
$
$
$
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
$
$
$
21.38
3.98
0.04390
0.04390
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.004210
0.100778
0.052617
0.72
2.0408%
21.38
3.98
0.04792
0.04792
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.004210
0.100778
0.052617
0.72
2.0408%
# of Customers
117
105
139
171
189
225
210
225
844
376
105
42
24
9
11
21
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
increase / (decrease)
Amount
Percent
$1.25
1.6%
$1.67
1.8%
$2.09
2.0%
$2.50
2.1%
$2.92
2.1%
$3.34
2.2%
$3.75
2.2%
$4.17
2.3%
$6.26
2.4%
$8.34
2.5%
$10.43
2.5%
$12.51
2.6%
$16.68
2.6%
$20.85
2.6%
$25.03
2.7%
$29.20
2.7%
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-II
$
$
$
$
$
$
$
$
$
$
$
$
$
$
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-II
$
$
$
$
$
$
$
$
$
$
$
$
$
$
24.86
3.98
0.05414
0.05414
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.004210
0.100778
0.052617
0.72
2.0408%
24.86
3.98
0.05823
0.05823
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.004210
0.100778
0.052617
0.72
2.0408%
# of Customers
13
12
19
33
18
36
43
60
293
261
145
95
86
49
27
83
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
increase / (decrease)
Amount
Percent
$1.26
2.1%
$1.68
2.3%
$2.10
2.5%
$2.52
2.6%
$2.94
2.7%
$3.36
2.7%
$3.77
2.8%
$4.19
2.8%
$6.29
3.0%
$8.39
3.1%
$10.49
3.1%
$12.58
3.2%
$16.78
3.2%
$20.97
3.2%
$25.17
3.3%
$29.36
3.3%
# of Customers
9,779
2,532
2,058
1,897
1,547
1,288
1,165
913
2,985
1,426
688
206
112
46
13
61
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
$
$
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
$
$
21.38
0.03292
0.000578
0.003228
0.003454
0.003747
0.002080
(0.000200)
0.004210
0.075154
0.72
0.0000%
21.38
0.03712
0.000578
0.003228
0.003454
0.003747
0.002080
(0.000200)
0.004210
0.075154
0.72
0.0000%
kWh
7,300
10,950
14,600
18,250
21,900
25,550
29,200
32,850
$1,842.41
$2,130.62
$2,418.83
$2,707.04
$2,995.26
$3,283.47
$3,571.68
$3,859.89
Amount
$70.06
$70.06
$70.06
$70.06
$70.06
$70.06
$70.06
$70.06
Percent
4.0%
3.4%
3.0%
2.7%
2.4%
2.2%
2.0%
1.8%
50
50
50
50
50
50
50
50
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$3,264.54
$3,840.97
$4,417.39
$4,993.82
$5,570.24
$6,146.67
$6,723.09
$7,299.52
$3,386.96
$3,963.39
$4,539.81
$5,116.24
$5,692.66
$6,269.09
$6,845.51
$7,421.94
$122.42
$122.42
$122.42
$122.42
$122.42
$122.42
$122.42
$122.42
3.7%
3.2%
2.8%
2.5%
2.2%
2.0%
1.8%
1.7%
275
275
275
275
275
275
275
275
20%
30%
40%
50%
60%
70%
80%
90%
40,150
60,225
80,300
100,375
120,450
140,525
160,600
180,675
$8,487.25
$10,072.41
$11,657.58
$13,242.75
$14,827.92
$16,413.09
$17,998.25
$19,583.42
$8,792.91
$10,378.08
$11,963.25
$13,548.42
$15,133.59
$16,718.76
$18,303.92
$19,889.09
$305.67
$305.67
$305.67
$305.67
$305.67
$305.67
$305.67
$305.67
3.6%
3.0%
2.6%
2.3%
2.1%
1.9%
1.7%
1.6%
300
300
300
300
300
300
300
300
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$9,233.35
$10,962.62
$12,691.89
$14,421.17
$16,150.44
$17,879.72
$19,608.99
$21,338.27
$9,565.19
$11,294.47
$13,023.74
$14,753.02
$16,482.29
$18,211.57
$19,940.84
$21,670.11
$331.85
$331.85
$331.85
$331.85
$331.85
$331.85
$331.85
$331.85
3.6%
3.0%
2.6%
2.3%
2.1%
1.9%
1.7%
1.6%
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
$
$
$
$
$
$
$
$
$
$
$
$
$
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
278.36
$
17.572652
$
0.000578
$
0.003228
$
0.003454
$
1.13
$
0.66
$
(0.000200)
$
0.002825
$
0.069077
$
0.72
$
2.12
$
14.39
$
2.26
0.0000%
260.66
16.52551
0.000578
0.003228
0.003454
1.13
0.66
(0.000200)
0.002825
0.069077
0.72
2.12
14.39
2.26
0.0000%
# of Customers
9
11
14
13
16
12
7
19
14
21
37
85
100
66
35
34
18
65
107
111
105
72
44
33
1
1
2
3
2
1
Kw
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
increase / (decrease)
Amount
Percent
$11.91
5.0%
$11.91
4.4%
$11.91
3.9%
$11.91
3.5%
$11.91
3.2%
$11.91
3.0%
$11.91
2.7%
$11.91
2.5%
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$848.57
$1,015.03
$1,181.48
$1,347.94
$1,514.39
$1,680.85
$1,847.30
$2,013.76
$884.09
$1,050.54
$1,217.00
$1,383.45
$1,549.91
$1,716.36
$1,882.82
$2,049.27
$35.52
$35.52
$35.52
$35.52
$35.52
$35.52
$35.52
$35.52
4.2%
3.5%
3.0%
2.6%
2.3%
2.1%
1.9%
1.8%
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$3,143.86
$3,809.68
$4,475.50
$5,141.32
$5,807.14
$6,472.96
$7,138.78
$7,804.60
$3,267.88
$3,933.70
$4,599.52
$5,265.34
$5,931.16
$6,596.98
$7,262.80
$7,928.62
$124.02
$124.02
$124.02
$124.02
$124.02
$124.02
$124.02
$124.02
3.9%
3.3%
2.8%
2.4%
2.1%
1.9%
1.7%
1.6%
250
250
250
250
250
250
250
250
20%
30%
40%
50%
60%
70%
80%
90%
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
$7,734.43
$9,398.98
$11,063.53
$12,728.08
$14,392.64
$16,057.19
$17,721.74
$19,386.29
$8,035.46
$9,700.02
$11,364.57
$13,029.12
$14,693.67
$16,358.22
$18,022.77
$19,687.32
$301.03
$301.03
$301.03
$301.03
$301.03
$301.03
$301.03
$301.03
3.9%
3.2%
2.7%
2.4%
2.1%
1.9%
1.7%
1.6%
$248.41
$281.70
$314.99
$348.28
$381.57
$414.87
$448.16
$481.45
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC07
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC07
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
71.73
16.24
0.00887
0.000578
0.003228
0.003454
1.05
0.002100
(0.000200)
0.002825
0.070350
0.72
1.10
8.12
1.80
0.0000%
77.75
17.42
0.00887
0.000578
0.003228
0.003454
1.05
0.002100
(0.000200)
0.002825
0.070350
0.72
1.10
8.12
1.80
0.0000%
# of Customers
102
35
43
17
27
24
16
75
584
1,067
1,224
1,126
799
497
199
214
199
326
448
442
425
265
115
41
1
2
2
5
3
2
-
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
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$8,121.99
$9,510.51
$10,899.03
$12,287.55
$13,676.07
$15,064.59
$16,453.11
$17,841.63
Amount
$290.64
$290.64
$290.64
$290.64
$290.64
$290.64
$290.64
$290.64
Percent
3.7%
3.2%
2.7%
2.4%
2.2%
2.0%
1.8%
1.7%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$14,586.11
$17,363.15
$20,140.19
$22,917.24
$25,694.28
$28,471.32
$31,248.36
$34,025.40
$15,098.39
$17,875.43
$20,652.47
$23,429.51
$26,206.55
$28,983.59
$31,760.64
$34,537.68
$512.27
$512.27
$512.27
$512.27
$512.27
$512.27
$512.27
$512.27
3.5%
3.0%
2.5%
2.2%
2.0%
1.8%
1.6%
1.5%
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$41,605.17
$49,936.30
$58,267.42
$66,598.55
$74,929.67
$83,260.80
$91,591.92
$99,923.05
$43,003.97
$51,335.10
$59,666.22
$67,997.35
$76,328.47
$84,659.60
$92,990.73
$101,321.85
$1,398.80
$1,398.80
$1,398.80
$1,398.80
$1,398.80
$1,398.80
$1,398.80
$1,398.80
3.4%
2.8%
2.4%
2.1%
1.9%
1.7%
1.5%
1.4%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$55,114.70
$66,222.87
$77,331.03
$88,439.20
$99,547.37
$110,655.54
$121,763.70
$132,871.87
$56,956.77
$68,064.93
$79,173.10
$90,281.27
$101,389.44
$112,497.60
$123,605.77
$134,713.94
$1,842.07
$1,842.07
$1,842.07
$1,842.07
$1,842.07
$1,842.07
$1,842.07
$1,842.07
3.3%
2.8%
2.4%
2.1%
1.9%
1.7%
1.5%
1.4%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Pri
1,019.63
13.82
0.000578
0.003228
0.003454
1.41
0.001270
0.68
(0.000200)
0.002825
0.087871
0.042719
0.72
7.21
43.80
5.22
0.0000%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
Per Bill
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Pri
1,088.64
14.71
0.000578
0.003228
0.003454
1.41
0.001270
0.68
(0.000200)
0.002825
0.087871
0.042719
0.72
7.21
43.80
5.22
0.0000%
# of Customers
1
1
3
7
6
5
2
2
2
6
11
14
19
8
4
2
8
19
20
9
2
4
7
1
1
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
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$8,033.38
$9,443.47
$10,853.57
$12,263.66
$13,673.75
$15,083.84
$16,493.94
$17,904.03
increase / (decrease)
Amount
Percent
$281.87
3.6%
$281.87
3.1%
$281.87
2.7%
$281.87
2.4%
$281.87
2.1%
$281.87
1.9%
$281.87
1.7%
$281.87
1.6%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$14,646.53
$17,466.72
$20,286.90
$23,107.09
$25,927.27
$28,747.46
$31,567.64
$34,387.83
$15,155.58
$17,975.76
$20,795.95
$23,616.13
$26,436.31
$29,256.50
$32,076.68
$34,896.87
$509.04
$509.04
$509.04
$509.04
$509.04
$509.04
$509.04
$509.04
3.5%
2.9%
2.5%
2.2%
2.0%
1.8%
1.6%
1.5%
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$42,226.61
$50,687.17
$59,147.72
$67,608.27
$76,068.83
$84,529.38
$92,989.94
$101,450.49
$43,644.35
$52,104.91
$60,565.46
$69,026.02
$77,486.57
$85,947.13
$94,407.68
$102,868.24
$1,417.74
$1,417.74
$1,417.74
$1,417.74
$1,417.74
$1,417.74
$1,417.74
$1,417.74
3.4%
2.8%
2.4%
2.1%
1.9%
1.7%
1.5%
1.4%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$56,016.65
$67,297.39
$78,578.13
$89,858.87
$101,139.61
$112,420.35
$123,701.09
$134,981.83
$57,888.74
$69,169.48
$80,450.22
$91,730.96
$103,011.70
$114,292.44
$125,573.18
$136,853.92
$1,872.09
$1,872.09
$1,872.09
$1,872.09
$1,872.09
$1,872.09
$1,872.09
$1,872.09
3.3%
2.8%
2.4%
2.1%
1.9%
1.7%
1.5%
1.4%
Kw
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Sec
809.19
14.22
0.000578
0.003228
0.003454
1.43
0.001270
0.65
(0.000200)
0.002825
0.089437
0.043485
0.72
5.69
37.18
3.71
0.0000%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Sec
863.88
15.13
0.000578
0.003228
0.003454
1.43
0.001270
0.65
(0.000200)
0.002825
0.089437
0.043485
0.72
5.69
37.18
3.71
0.0000%
# of Customers
3
6
20
19
37
11
2
1
2
7
33
52
57
29
15
4
1
2
7
19
17
15
12
4
2
-
Including Supply
PSC No. 19
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
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$36,693.35
$45,133.14
$53,572.94
$62,012.73
$70,452.52
$78,892.32
$87,332.11
$95,771.90
$37,768.27
$46,208.07
$54,647.86
$63,087.65
$71,527.45
$79,967.24
$88,407.03
$96,846.83
$1,074.92
$1,074.92
$1,074.92
$1,074.92
$1,074.92
$1,074.92
$1,074.92
$1,074.92
2.9%
2.4%
2.0%
1.7%
1.5%
1.4%
1.2%
1.1%
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
20%
30%
40%
50%
60%
70%
80%
90%
657,000
985,500
1,314,000
1,642,500
1,971,000
2,299,500
2,628,000
2,956,500
341,640
512,460
683,280
854,100
1,024,920
1,195,740
1,366,560
1,537,380
315,360
473,040
630,720
788,400
946,080
1,103,760
1,261,440
1,419,120
$106,268.29
$131,587.67
$156,907.05
$182,226.43
$207,545.81
$232,865.19
$258,184.57
$283,503.95
$109,248.13
$134,567.51
$159,886.89
$185,206.27
$210,525.65
$235,845.03
$261,164.42
$286,483.80
$2,979.85
$2,979.85
$2,979.85
$2,979.85
$2,979.85
$2,979.85
$2,979.85
$2,979.85
2.8%
2.3%
1.9%
1.6%
1.4%
1.3%
1.2%
1.1%
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
20%
30%
40%
50%
60%
70%
80%
90%
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
$141,055.76
$174,814.93
$208,574.10
$242,333.28
$276,092.45
$309,851.62
$343,610.80
$377,369.97
$144,988.06
$178,747.24
$212,506.41
$246,265.58
$280,024.76
$313,783.93
$347,543.11
$381,302.28
$3,932.31
$3,932.31
$3,932.31
$3,932.31
$3,932.31
$3,932.31
$3,932.31
$3,932.31
2.8%
2.2%
1.9%
1.6%
1.4%
1.3%
1.1%
1.0%
500
500
500
500
500
500
500
500
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-C
1,840.33
9.88
0.000578
0.003228
0.003454
1.20
0.001270
0.86
(0.000200)
0.002825
0.089677
0.042830
0.72
8.43
49.39
7.00
0.0000%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-C
1,962.79
10.51
0.000578
0.003228
0.003454
1.20
0.001270
0.86
(0.000200)
0.002825
0.089677
0.042830
0.72
8.43
49.39
7.00
0.0000%
# of Customers
3
4
3
3
3
2
9
10
5
1
1
2
2
3
2
1
1
1
Including Supply
PSC No. 19
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
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$35,117.57
$43,256.97
$51,396.36
$59,535.76
$67,675.15
$75,814.55
$83,953.95
$92,093.34
$36,129.35
$44,268.74
$52,408.14
$60,547.53
$68,686.93
$76,826.33
$84,965.72
$93,105.12
$1,011.77
$1,011.77
$1,011.77
$1,011.77
$1,011.77
$1,011.77
$1,011.77
$1,011.77
2.9%
2.3%
2.0%
1.7%
1.5%
1.3%
1.2%
1.1%
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
20%
30%
40%
50%
60%
70%
80%
90%
657,000
985,500
1,314,000
1,642,500
1,971,000
2,299,500
2,628,000
2,956,500
341,640
512,460
683,280
854,100
1,024,920
1,195,740
1,366,560
1,537,380
315,360
473,040
630,720
788,400
946,080
1,103,760
1,261,440
1,419,120
$101,375.16
$125,793.35
$150,211.53
$174,629.72
$199,047.91
$223,466.09
$247,884.28
$272,302.46
$104,153.07
$128,571.25
$152,989.44
$177,407.63
$201,825.81
$226,244.00
$250,662.19
$275,080.37
$2,777.91
$2,777.91
$2,777.91
$2,777.91
$2,777.91
$2,777.91
$2,777.91
$2,777.91
2.7%
2.2%
1.8%
1.6%
1.4%
1.2%
1.1%
1.0%
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
20%
30%
40%
50%
60%
70%
80%
90%
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
$134,503.95
$167,061.53
$199,619.12
$232,176.70
$264,734.28
$297,291.86
$329,849.44
$362,407.03
$138,164.92
$170,722.51
$203,280.09
$235,837.67
$268,395.25
$300,952.84
$333,510.42
$366,068.00
$3,660.97
$3,660.97
$3,660.97
$3,660.97
$3,660.97
$3,660.97
$3,660.97
$3,660.97
2.7%
2.2%
1.8%
1.6%
1.4%
1.2%
1.1%
1.0%
500
500
500
500
500
500
500
500
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-I
1,905.31
9.09
0.000578
0.003228
0.003454
1.49
0.001270
0.65
(0.000200)
0.002825
0.084693
0.042514
0.72
11.28
61.34
10.13
0.0000%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-I
2,034.02
9.68
0.000578
0.003228
0.003454
1.49
0.001270
0.65
(0.000200)
0.002825
0.084693
0.042514
0.72
11.28
61.34
10.13
0.0000%
# of Customers
1
1
2
3
2
3
2
3
6
3
2
3
1
1
1
3
3
6
2
1
1
2
1
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
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$133,675.31
$166,232.90
$198,790.48
$231,348.06
$263,905.64
$296,463.22
$329,020.81
$361,578.39
Amount
$3,683.72
$3,683.72
$3,683.72
$3,683.72
$3,683.72
$3,683.72
$3,683.72
$3,683.72
Percent
2.8%
2.3%
1.9%
1.6%
1.4%
1.3%
1.1%
1.0%
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
20%
30%
40%
50%
60%
70%
80%
90%
1,022,000
1,533,000
2,044,000
2,555,000
3,066,000
3,577,000
4,088,000
4,599,000
531,440
797,160
1,062,880
1,328,600
1,594,320
1,860,040
2,125,760
2,391,480
490,560
735,840
981,120
1,226,400
1,471,680
1,716,960
1,962,240
2,207,520
$151,077.63
$189,061.48
$227,045.32
$265,029.17
$303,013.02
$340,996.86
$378,980.71
$416,964.55
$155,337.13
$193,320.97
$231,304.82
$269,288.66
$307,272.51
$345,256.35
$383,240.20
$421,224.05
$4,259.49
$4,259.49
$4,259.49
$4,259.49
$4,259.49
$4,259.49
$4,259.49
$4,259.49
2.8%
2.3%
1.9%
1.6%
1.4%
1.2%
1.1%
1.0%
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
20%
30%
40%
50%
60%
70%
80%
90%
1,168,000
1,752,000
2,336,000
2,920,000
3,504,000
4,088,000
4,672,000
5,256,000
607,360
911,040
1,214,720
1,518,400
1,822,080
2,125,760
2,429,440
2,733,120
560,640
840,960
1,121,280
1,401,600
1,681,920
1,962,240
2,242,560
2,522,880
$172,163.67
$215,573.78
$258,983.89
$302,394.00
$345,804.11
$389,214.22
$432,624.33
$476,034.44
$176,998.94
$220,409.05
$263,819.16
$307,229.27
$350,639.37
$394,049.48
$437,459.59
$480,869.70
$4,835.27
$4,835.27
$4,835.27
$4,835.27
$4,835.27
$4,835.27
$4,835.27
$4,835.27
2.8%
2.2%
1.9%
1.6%
1.4%
1.2%
1.1%
1.0%
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
20%
30%
40%
50%
60%
70%
80%
90%
1,314,000
1,971,000
2,628,000
3,285,000
3,942,000
4,599,000
5,256,000
5,913,000
683,280
1,024,920
1,366,560
1,708,200
2,049,840
2,391,480
2,733,120
3,074,760
630,720
946,080
1,261,440
1,576,800
1,892,160
2,207,520
2,522,880
2,838,240
$193,249.71
$242,086.08
$290,922.45
$339,758.83
$388,595.20
$437,431.57
$486,267.95
$535,104.32
$198,660.75
$247,497.12
$296,333.49
$345,169.87
$394,006.24
$442,842.61
$491,678.99
$540,515.36
$5,411.04
$5,411.04
$5,411.04
$5,411.04
$5,411.04
$5,411.04
$5,411.04
$5,411.04
2.8%
2.2%
1.9%
1.6%
1.4%
1.2%
1.1%
1.0%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Trn
3,344.03
8.73
0.000578
0.003228
0.003454
1.11
0.001270
0.39
(0.000200)
0.002825
0.084693
0.042514
0.72
18.84
93.83
17.95
0.0000%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Trn
3,573.10
9.31
0.000578
0.003228
0.003454
1.11
0.001270
0.39
(0.000200)
0.002825
0.084693
0.042514
0.72
18.84
93.83
17.95
0.0000%
# of Customers
1
-
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
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$7,691.27
$9,101.12
$10,510.97
$11,920.81
$13,330.66
$14,740.51
$16,150.36
$17,560.21
Amount
$263.72
$263.72
$263.72
$263.72
$263.72
$263.72
$263.72
$263.72
Percent
3.6%
3.0%
2.6%
2.3%
2.0%
1.8%
1.7%
1.5%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$13,004.06
$15,823.76
$18,643.46
$21,463.16
$24,282.85
$27,102.55
$29,922.25
$32,741.94
$13,412.27
$16,231.96
$19,051.66
$21,871.36
$24,691.06
$27,510.75
$30,330.45
$33,150.15
$408.20
$408.20
$408.20
$408.20
$408.20
$408.20
$408.20
$408.20
3.1%
2.6%
2.2%
1.9%
1.7%
1.5%
1.4%
1.2%
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$46,463.19
$57,741.98
$69,020.76
$80,299.55
$91,578.34
$102,857.13
$114,135.92
$125,414.71
$47,738.26
$59,017.05
$70,295.84
$81,574.63
$92,853.42
$104,132.21
$115,411.00
$126,689.78
$1,275.07
$1,275.07
$1,275.07
$1,275.07
$1,275.07
$1,275.07
$1,275.07
$1,275.07
2.7%
2.2%
1.8%
1.6%
1.4%
1.2%
1.1%
1.0%
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
20%
30%
40%
50%
60%
70%
80%
90%
365,000
547,500
730,000
912,500
1,095,000
1,277,500
1,460,000
1,642,500
189,800
284,700
379,600
474,500
569,400
664,300
759,200
854,100
175,200
262,800
350,400
438,000
525,600
613,200
700,800
788,400
$57,616.23
$71,714.71
$85,813.20
$99,911.69
$114,010.17
$128,108.66
$142,207.15
$156,305.63
$59,180.26
$73,278.75
$87,377.23
$101,475.72
$115,574.20
$129,672.69
$143,771.18
$157,869.66
$1,564.03
$1,564.03
$1,564.03
$1,564.03
$1,564.03
$1,564.03
$1,564.03
$1,564.03
2.7%
2.2%
1.8%
1.6%
1.4%
1.2%
1.1%
1.0%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,803.53
8.97
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.002825
0.089403
0.043494
0.72
5.57
37.49
3.71
0.0000%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
kWh
kWh
Per Bill
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,922.77
9.55
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.002825
0.089403
0.043494
0.72
5.57
37.49
3.71
0.0000%
# of Customers
1
1
1
2
1
1
3
6
1
2
1
1
1
3
3
3
1
1
1
1
-
Kw
Amount
$16.41
$16.41
$16.41
$16.41
$16.41
$16.41
$16.41
$16.41
Percent
4.7%
3.9%
3.4%
2.9%
2.6%
2.4%
2.1%
2.0%
$775.75
$947.52
$1,119.29
$1,291.06
$1,462.83
$1,634.60
$1,806.37
$1,978.13
$30.25
$30.25
$30.25
$30.25
$30.25
$30.25
$30.25
$30.25
4.1%
3.3%
2.8%
2.4%
2.1%
1.9%
1.7%
1.6%
$2,714.88
$3,401.96
$4,089.04
$4,776.12
$5,463.20
$6,150.27
$6,837.35
$7,524.43
$2,814.33
$3,501.40
$4,188.48
$4,875.56
$5,562.64
$6,249.72
$6,936.79
$7,623.87
$99.44
$99.44
$99.44
$99.44
$99.44
$99.44
$99.44
$99.44
3.7%
2.9%
2.4%
2.1%
1.8%
1.6%
1.5%
1.3%
$5,340.73
$6,714.89
$8,089.05
$9,463.20
$10,837.36
$12,211.51
$13,585.67
$14,959.83
$5,532.43
$6,906.59
$8,280.74
$9,654.90
$11,029.06
$12,403.21
$13,777.37
$15,151.52
$191.70
$191.70
$191.70
$191.70
$191.70
$191.70
$191.70
$191.70
3.6%
2.9%
2.4%
2.0%
1.8%
1.6%
1.4%
1.3%
10
10
10
10
10
10
10
10
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
1,460
2,190
2,920
3,650
4,380
5,110
5,840
6,570
Peak kWh
759
1,139
1,518
1,898
2,278
2,657
3,037
3,416
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
$745.50
$917.27
$1,089.04
$1,260.81
$1,432.58
$1,604.34
$1,776.11
$1,947.88
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
200
200
200
200
200
200
200
200
20%
30%
40%
50%
60%
70%
80%
90%
29,200
43,800
58,400
73,000
87,600
102,200
116,800
131,400
15,184
22,776
30,368
37,960
45,552
53,144
60,736
68,328
14,016
21,024
28,032
35,040
42,048
49,056
56,064
63,072
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC09
59.51
11.34
0.01408
0.01408
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.002825
0.090645
0.043896
0.72
3.08
23.88
1.85
0.0000%
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
kWh
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC09
66.69
12.26
0.01408
0.01408
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.002825
0.090645
0.043896
0.72
3.08
23.88
1.85
0.0000%
# of Customers
3
10
18
23
26
12
10
19
3
8
18
20
30
37
24
14
1
2
12
19
28
24
23
16
1
2
1
2
1
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
increase / (decrease)
Amount
Percent
$0.47
1.7%
$0.95
2.9%
$1.42
3.8%
$1.89
4.5%
$2.37
5.1%
$2.84
5.5%
$3.31
5.9%
$3.79
6.2%
$4.26
6.4%
$4.73
6.7%
$5.21
6.9%
$5.68
7.0%
$7.10
7.5%
$9.47
7.9%
$14.20
8.5%
# of Customers
7,359
22,349
31,548
35,980
37,459
36,064
32,513
28,397
23,040
17,802
13,344
9,539
15,431
7,773
3,345
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC01
$
$
$
$
$
$
$
$
$
21.38
0.04181
0.000578
0.003228
0.003454
0.003019
0.002020
(0.006698)
0.72
2.0408%
21.38
0.04645
0.000578
0.003228
0.003454
0.003019
0.002020
(0.006698)
0.72
2.0408%
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
increase / (decrease)
Amount
Percent
$1.23
2.9%
$1.64
3.5%
$2.05
3.9%
$2.46
4.3%
$2.87
4.6%
$3.28
4.9%
$3.69
5.1%
$4.10
5.3%
$6.16
5.9%
$8.21
6.4%
$10.26
6.6%
$12.31
6.8%
$16.41
7.1%
$20.52
7.3%
$24.62
7.4%
$28.73
7.5%
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-I
$
$
$
$
$
$
$
$
$
$
$
21.38
3.98
0.04390
0.04390
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.72
2.0408%
21.38
3.98
0.04792
0.04792
0.000578
0.003228
0.003454
0.003683
0.002090
(0.006698)
0.72
2.0408%
# of Customers
117
105
139
171
189
225
210
225
844
376
105
42
24
9
11
21
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
increase / (decrease)
Amount
Percent
$1.25
2.6%
$1.67
3.0%
$2.09
3.4%
$2.50
3.7%
$2.92
4.0%
$3.34
4.2%
$3.75
4.4%
$4.17
4.5%
$6.26
5.1%
$8.34
5.4%
$10.43
5.7%
$12.51
5.8%
$16.68
6.0%
$20.85
6.2%
$25.03
6.3%
$29.20
6.3%
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-II
$
24.86
$
3.98
$
0.05414
$
0.05414
$
0.000578
$
0.003228
$
0.003454
$
0.003683
$
0.002090
$ (0.006698)
$
0.72
2.0408%
UOM
Monthly
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC04-II
$
24.86
$
3.98
$
0.05823
$
0.05823
$
0.000578
$
0.003228
$
0.003454
$
0.003683
$
0.002090
$ (0.006698)
$
0.72
2.0408%
# of Customers
13
12
19
33
18
36
43
60
293
261
145
95
86
49
27
83
Delivery Only
PSC No. 19 S.C. 2 General Service Non Demand
increase / (decrease)
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
Amount
$1.26
$1.68
$2.10
$2.52
$2.94
$3.36
$3.77
$4.19
$6.29
$8.39
$10.49
$12.58
$16.78
$20.97
$25.17
$29.36
Percent
3.5%
4.2%
4.7%
5.1%
5.4%
5.7%
6.0%
6.2%
6.9%
7.4%
7.7%
7.9%
8.2%
8.4%
8.5%
8.6%
# of Customers
9,779
2,532
2,058
1,897
1,547
1,288
1,165
913
2,985
1,426
688
206
112
46
13
61
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
UOM
Monthly
kWh
kWh
kWh
kWh
kWh
kWh
kWh
Monthly
%
SC02
$
$
$
$
$
$
$
$
$
21.38
0.03292
0.000578
0.003228
0.003454
0.003747
0.002080
(0.000200)
0.72
0.0000%
21.38
0.03712
0.000578
0.003228
0.003454
0.003747
0.002080
(0.000200)
0.72
0.0000%
Delivery Only
PSC No. 19
Kw
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,317.52
1,343.29
1,369.06
1,394.83
1,420.60
1,446.36
1,472.13
1,497.90
increase / (decrease)
Amount
Percent
$70.06
5.6%
$70.06
5.5%
$70.06
5.4%
$70.06
5.3%
$70.06
5.2%
$70.06
5.1%
$70.06
5.0%
$70.06
4.9%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
2,214.77
2,266.31
2,317.85
2,369.38
2,420.92
2,472.46
2,524.00
2,575.54
$
$
$
$
$
$
$
$
2,337.19
2,388.73
2,440.27
2,491.80
2,543.34
2,594.88
2,646.42
2,697.96
$122.42
$122.42
$122.42
$122.42
$122.42
$122.42
$122.42
$122.42
5.5%
5.4%
5.3%
5.2%
5.1%
5.0%
4.9%
4.8%
14
21
37
85
100
66
35
34
20%
30%
40%
50%
60%
70%
80%
90%
40,150
60,225
80,300
100,375
120,450
140,525
160,600
180,675
$
$
$
$
$
$
$
$
5,600.37
5,742.10
5,883.83
6,025.56
6,167.29
6,309.02
6,450.75
6,592.47
$
$
$
$
$
$
$
$
5,906.04
6,047.77
6,189.50
6,331.23
6,472.96
6,614.68
6,756.41
6,898.14
$305.67
$305.67
$305.67
$305.67
$305.67
$305.67
$305.67
$305.67
5.5%
5.3%
5.2%
5.1%
5.0%
4.8%
4.7%
4.6%
18
65
107
111
105
72
44
33
20%
30%
40%
50%
60%
70%
80%
90%
43,800
65,700
87,600
109,500
131,400
153,300
175,200
197,100
$
$
$
$
$
$
$
$
6,084.02
6,238.64
6,393.25
6,547.87
6,702.48
6,857.09
7,011.71
7,166.32
$
$
$
$
$
$
$
$
6,415.87
6,570.49
6,725.10
6,879.71
7,034.33
7,188.94
7,343.56
7,498.17
$331.85
$331.85
$331.85
$331.85
$331.85
$331.85
$331.85
$331.85
5.5%
5.3%
5.2%
5.1%
5.0%
4.8%
4.7%
4.6%
1
1
2
3
2
1
50
50
50
50
50
50
50
50
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
7,300
10,950
14,600
18,250
21,900
25,550
29,200
32,850
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
275
275
275
275
275
275
275
275
300
300
300
300
300
300
300
300
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
$
$
$
$
$
$
$
$
$
$
$
UOM
Monthly
kW
kWh
kWh
kWh
kW
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
SC03
$
$
$
$
$
$
$
$
$
$
$
$
260.66
16.53
0.000578
0.003228
0.003454
1.13
0.66
(0.000200)
0.72
2.12
14.39
2.26
0.0000%
278.36
17.57
0.000578
0.003228
0.003454
1.13
0.66
(0.000200)
0.72
2.12
14.39
2.26
0.0000%
# of Customers
9
11
14
13
16
12
7
19
Delivery Only
PSC No. 19
Kw
5
5
5
5
5
5
5
5
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
730
1,095
1,460
1,825
2,190
2,555
2,920
3,285
194.99
201.57
208.16
214.74
221.32
227.90
234.49
241.07
Amount
$11.91
$11.91
$11.91
$11.91
$11.91
$11.91
$11.91
$11.91
$
$
$
$
$
$
$
$
Percent
6.5%
6.3%
6.1%
5.9%
5.7%
5.5%
5.4%
5.2%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
$
$
$
$
$
$
$
$
581.48
614.39
647.30
680.21
713.12
746.03
778.94
811.85
$
$
$
$
$
$
$
$
617.00
649.91
682.82
715.73
748.64
781.55
814.46
847.37
$35.52
$35.52
$35.52
$35.52
$35.52
$35.52
$35.52
$35.52
6.1%
5.8%
5.5%
5.2%
5.0%
4.8%
4.6%
4.4%
584
1,067
1,224
1,126
799
497
199
214
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
$
$
$
$
$
$
$
$
2,075.50
2,207.14
2,338.78
2,470.42
2,602.06
2,733.70
2,865.34
2,996.99
$
$
$
$
$
$
$
$
2,199.52
2,331.16
2,462.80
2,594.44
2,726.08
2,857.73
2,989.37
3,121.01
$124.02
$124.02
$124.02
$124.02
$124.02
$124.02
$124.02
$124.02
6.0%
5.6%
5.3%
5.0%
4.8%
4.5%
4.3%
4.1%
199
326
448
442
425
265
115
41
250
250
250
250
250
250
250
250
20%
30%
40%
50%
60%
70%
80%
90%
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
$
$
$
$
$
$
$
$
5,063.53
5,392.63
5,721.74
6,050.84
6,379.94
6,709.04
7,038.15
7,367.25
$
$
$
$
$
$
$
$
5,364.57
5,693.67
6,022.77
6,351.87
6,680.97
7,010.08
7,339.18
7,668.28
$301.03
$301.03
$301.03
$301.03
$301.03
$301.03
$301.03
$301.03
5.9%
5.6%
5.3%
5.0%
4.7%
4.5%
4.3%
4.1%
1
2
2
5
3
2
-
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC07
$
71.73
$
16.24
$
0.00887
$
0.000578
$
0.003228
$
0.003454
$
1.05
$
0.002100
$
(0.000200)
$
0.72
$
1.10
$
8.12
$
1.80
0.0000%
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
SC07
$
77.75
$
17.42
$
0.00887
$
0.000578
$
0.003228
$
0.003454
$
1.05
$
0.002100
$
(0.000200)
$
0.72
$
1.10
$
8.12
$
1.80
0.0000%
# of Customers
102
35
43
17
27
24
16
75
Delivery Only
PSC No. 19 S.C. 8 Large General Service Primary
Kw
increase / (decrease)
Amount
Percent
$290.64
5.5%
$290.64
5.3%
$290.64
5.2%
$290.64
5.1%
$290.64
5.0%
$290.64
4.9%
$290.64
4.8%
$290.64
4.7%
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
9,547.41
9,805.10
10,062.79
10,320.48
10,578.17
10,835.86
11,093.55
11,351.24
$10,059.68
$10,317.37
$10,575.06
$10,832.75
$11,090.44
$11,348.13
$11,605.82
$11,863.51
$512.27
$512.27
$512.27
$512.27
$512.27
$512.27
$512.27
$512.27
5.4%
5.2%
5.1%
5.0%
4.8%
4.7%
4.6%
4.5%
2
2
6
11
14
19
8
-
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
26,489.06
27,262.13
28,035.20
28,808.27
29,581.34
30,354.41
31,127.48
31,900.55
$27,887.86
$28,660.93
$29,434.00
$30,207.07
$30,980.14
$31,753.21
$32,526.28
$33,299.35
$1,398.80
$1,398.80
$1,398.80
$1,398.80
$1,398.80
$1,398.80
$1,398.80
$1,398.80
5.3%
5.1%
5.0%
4.9%
4.7%
4.6%
4.5%
4.4%
4
2
8
19
20
9
2
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$
$
$
$
$
$
$
$
34,959.88
35,990.64
37,021.40
38,052.16
39,082.92
40,113.68
41,144.44
42,175.20
$36,801.95
$37,832.71
$38,863.47
$39,894.23
$40,924.99
$41,955.75
$42,986.51
$44,017.27
$1,842.07
$1,842.07
$1,842.07
$1,842.07
$1,842.07
$1,842.07
$1,842.07
$1,842.07
5.3%
5.1%
5.0%
4.8%
4.7%
4.6%
4.5%
4.4%
4
7
1
1
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Pri
1,019.63
13.82
0.000578
0.003228
0.003454
1.41
0.001270
0.68
(0.000200)
0.72
7.21
43.80
5.22
0.0000%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Pri
1,088.64
14.71
0.000578
0.003228
0.003454
1.41
0.001270
0.68
(0.000200)
0.72
7.21
43.80
5.22
0.0000%
# of Customers
1
1
3
7
6
5
2
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
$5,470.89
$5,599.73
$5,728.58
$5,857.42
$5,986.27
$6,115.11
$6,243.96
$6,372.80
Amount
$281.87
$281.87
$281.87
$281.87
$281.87
$281.87
$281.87
$281.87
Percent
5.4%
5.3%
5.2%
5.1%
4.9%
4.8%
4.7%
4.6%
500
500
500
500
500
500
500
500
20%
30%
40%
50%
60%
70%
80%
90%
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
35,040
52,560
70,080
87,600
105,120
122,640
140,160
157,680
$
$
$
$
$
$
$
$
9,521.54
9,779.23
10,036.92
10,294.61
10,552.30
10,809.99
11,067.68
11,325.37
$10,030.59
$10,288.28
$10,545.97
$10,803.66
$11,061.35
$11,319.04
$11,576.73
$11,834.42
$509.04
$509.04
$509.04
$509.04
$509.04
$509.04
$509.04
$509.04
5.3%
5.2%
5.1%
4.9%
4.8%
4.7%
4.6%
4.5%
2
7
33
52
57
29
15
4
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
26,851.64
27,624.71
28,397.78
29,170.85
29,943.92
30,716.99
31,490.06
32,263.13
$28,269.38
$29,042.45
$29,815.52
$30,588.59
$31,361.66
$32,134.73
$32,907.80
$33,680.87
$1,417.74
$1,417.74
$1,417.74
$1,417.74
$1,417.74
$1,417.74
$1,417.74
$1,417.74
5.3%
5.1%
5.0%
4.9%
4.7%
4.6%
4.5%
4.4%
1
2
7
19
17
15
12
4
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
20%
30%
40%
50%
60%
70%
80%
90%
292,000
438,000
584,000
730,000
876,000
1,022,000
1,168,000
1,314,000
151,840
227,760
303,680
379,600
455,520
531,440
607,360
683,280
140,160
210,240
280,320
350,400
420,480
490,560
560,640
630,720
$
$
$
$
$
$
$
$
35,516.69
36,547.45
37,578.21
38,608.97
39,639.73
40,670.49
41,701.25
42,732.01
$37,388.78
$38,419.54
$39,450.30
$40,481.06
$41,511.82
$42,542.58
$43,573.34
$44,604.10
$1,872.09
$1,872.09
$1,872.09
$1,872.09
$1,872.09
$1,872.09
$1,872.09
$1,872.09
5.3%
5.1%
5.0%
4.8%
4.7%
4.6%
4.5%
4.4%
2
-
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Sec
809.19
14.22
0.000578
0.003228
0.003454
1.43
0.001270
0.65
(0.000200)
0.72
5.69
37.18
3.71
0.0000%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Sec
863.88
15.13
0.000578
0.003228
0.003454
1.43
0.001270
0.65
(0.000200)
0.72
5.69
37.18
3.71
0.0000%
# of Customers
3
6
20
19
37
11
2
1
Delivery Only
PSC No. 19
Kw
kWh
73,000
109,500
146,000
182,500
219,000
255,500
292,000
328,500
Peak kWh
37,960
56,940
75,920
94,900
113,880
132,860
151,840
170,820
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
20%
30%
40%
50%
60%
70%
80%
90%
219,000
328,500
438,000
547,500
657,000
766,500
876,000
985,500
113,880
170,820
227,760
284,700
341,640
398,580
455,520
512,460
105,120
157,680
210,240
262,800
315,360
367,920
420,480
473,040
$
$
$
$
$
$
$
$
21,359.90
22,132.97
22,906.04
23,679.11
24,452.18
25,225.25
25,998.32
26,771.39
$22,434.83
$23,207.90
$23,980.97
$24,754.04
$25,527.11
$26,300.18
$27,073.25
$27,846.32
$1,074.92
$1,074.92
$1,074.92
$1,074.92
$1,074.92
$1,074.92
$1,074.92
$1,074.92
5.0%
4.9%
4.7%
4.5%
4.4%
4.3%
4.1%
4.0%
2
9
10
5
1
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
20%
30%
40%
50%
60%
70%
80%
90%
657,000
985,500
1,314,000
1,642,500
1,971,000
2,299,500
2,628,000
2,956,500
341,640
512,460
683,280
854,100
1,024,920
1,195,740
1,366,560
1,537,380
315,360
473,040
630,720
788,400
946,080
1,103,760
1,261,440
1,419,120
$
$
$
$
$
$
$
$
60,267.95
62,587.16
64,906.37
67,225.58
69,544.79
71,864.00
74,183.21
76,502.42
$63,247.79
$65,567.00
$67,886.21
$70,205.42
$72,524.63
$74,843.84
$77,163.05
$79,482.26
$2,979.85
$2,979.85
$2,979.85
$2,979.85
$2,979.85
$2,979.85
$2,979.85
$2,979.85
4.9%
4.8%
4.6%
4.4%
4.3%
4.1%
4.0%
3.9%
1
2
2
3
2
1
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
20%
30%
40%
50%
60%
70%
80%
90%
876,000
1,314,000
1,752,000
2,190,000
2,628,000
3,066,000
3,504,000
3,942,000
455,520
683,280
911,040
1,138,800
1,366,560
1,594,320
1,822,080
2,049,840
420,480
630,720
840,960
1,051,200
1,261,440
1,471,680
1,681,920
1,892,160
$
$
$
$
$
$
$
$
79,721.97
82,814.25
85,906.53
88,998.81
92,091.09
95,183.37
98,275.65
101,367.93
$83,654.28
$86,746.56
$89,838.84
$92,931.12
$96,023.40
$99,115.68
$102,207.96
$105,300.24
$3,932.31
$3,932.31
$3,932.31
$3,932.31
$3,932.31
$3,932.31
$3,932.31
$3,932.31
4.9%
4.7%
4.6%
4.4%
4.3%
4.1%
4.0%
3.9%
1
1
500
500
500
500
500
500
500
500
increase / (decrease)
Amount
Percent
$439.95
5.2%
$439.95
5.1%
$439.95
4.9%
$439.95
4.8%
$439.95
4.7%
$439.95
4.5%
$439.95
4.4%
$439.95
4.3%
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
$8,830.50
$9,088.19
$9,345.88
$9,603.57
$9,861.26
$10,118.95
$10,376.64
$10,634.33
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-C
1,840.33
9.88
0.000578
0.003228
0.003454
1.20
0.001270
0.86
(0.000200)
0.72
8.43
49.39
7.00
0.0000%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-C
1,962.79
10.51
0.000578
0.003228
0.003454
1.20
0.001270
0.86
(0.000200)
0.72
8.43
49.39
7.00
0.0000%
# of Customers
3
4
3
3
3
-
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
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
$8,543.89
$8,801.58
$9,059.27
$9,316.96
$9,574.65
$9,832.34
$10,090.03
$10,347.72
Amount
$423.06
$423.06
$423.06
$423.06
$423.06
$423.06
$423.06
$423.06
Percent
5.2%
5.0%
4.9%
4.8%
4.6%
4.5%
4.4%
4.3%
20,384.92
21,157.99
21,931.06
22,704.13
23,477.20
24,250.27
25,023.34
25,796.41
$21,396.70
$22,169.77
$22,942.84
$23,715.91
$24,488.98
$25,262.05
$26,035.12
$26,808.19
$1,011.77
$1,011.77
$1,011.77
$1,011.77
$1,011.77
$1,011.77
$1,011.77
$1,011.77
5.0%
4.8%
4.6%
4.5%
4.3%
4.2%
4.0%
3.9%
2
3
6
3
2
3
$
$
$
$
$
$
$
$
57,177.21
59,496.42
61,815.63
64,134.84
66,454.05
68,773.26
71,092.47
73,411.68
$59,955.11
$62,274.32
$64,593.53
$66,912.74
$69,231.95
$71,551.16
$73,870.37
$76,189.58
$2,777.91
$2,777.91
$2,777.91
$2,777.91
$2,777.91
$2,777.91
$2,777.91
$2,777.91
4.9%
4.7%
4.5%
4.3%
4.2%
4.0%
3.9%
3.8%
1
1
1
3
3
6
2
$
$
$
$
$
$
$
$
75,573.35
78,665.63
81,757.91
84,850.19
87,942.47
91,034.75
94,127.03
97,219.31
$79,234.32
$82,326.60
$85,418.88
$88,511.16
$91,603.44
$94,695.72
$97,788.00
$100,880.28
$3,660.97
$3,660.97
$3,660.97
$3,660.97
$3,660.97
$3,660.97
$3,660.97
$3,660.97
4.8%
4.7%
4.5%
4.3%
4.2%
4.0%
3.9%
3.8%
1
1
2
1
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-I
1,905.31
9.09
0.000578
0.003228
0.003454
1.49
0.001270
0.65
(0.000200)
0.72
11.28
61.34
10.13
0.0000%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubTrn-I
2,034.02
9.68
0.000578
0.003228
0.003454
1.49
0.001270
0.65
(0.000200)
0.72
11.28
61.34
10.13
0.0000%
# of Customers
1
1
2
3
2
3
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
Amount
$3,683.72
$3,683.72
$3,683.72
$3,683.72
$3,683.72
$3,683.72
$3,683.72
$3,683.72
Percent
5.2%
5.0%
4.8%
4.6%
4.4%
4.3%
4.1%
4.0%
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
20%
30%
40%
50%
60%
70%
80%
90%
1,022,000
1,533,000
2,044,000
2,555,000
3,066,000
3,577,000
4,088,000
4,599,000
531,440
797,160
1,062,880
1,328,600
1,594,320
1,860,040
2,125,760
2,391,480
490,560
735,840
981,120
1,226,400
1,471,680
1,716,960
1,962,240
2,207,520
$
$
$
$
$
$
$
$
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
20%
30%
40%
50%
60%
70%
80%
90%
1,168,000
1,752,000
2,336,000
2,920,000
3,504,000
4,088,000
4,672,000
5,256,000
607,360
911,040
1,214,720
1,518,400
1,822,080
2,125,760
2,429,440
2,733,120
560,640
840,960
1,121,280
1,401,600
1,681,920
1,962,240
2,242,560
2,522,880
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
20%
30%
40%
50%
60%
70%
80%
90%
1,314,000
1,971,000
2,628,000
3,285,000
3,942,000
4,599,000
5,256,000
5,913,000
683,280
1,024,920
1,366,560
1,708,200
2,049,840
2,391,480
2,733,120
3,074,760
630,720
946,080
1,261,440
1,576,800
1,892,160
2,207,520
2,522,880
2,838,240
82,325.26
85,932.92
89,540.58
93,148.24
96,755.90
100,363.56
103,971.22
107,578.88
$86,584.75
$90,192.41
$93,800.07
$97,407.73
$101,015.39
$104,623.05
$108,230.71
$111,838.37
$4,259.49
$4,259.49
$4,259.49
$4,259.49
$4,259.49
$4,259.49
$4,259.49
$4,259.49
5.2%
5.0%
4.8%
4.6%
4.4%
4.2%
4.1%
4.0%
$
$
$
$
$
$
$
$
93,589.53
97,712.57
101,835.61
105,958.65
110,081.69
114,204.73
118,327.77
122,450.81
$98,424.80
$102,547.84
$106,670.88
$110,793.92
$114,916.96
$119,040.00
$123,163.04
$127,286.08
$4,835.27
$4,835.27
$4,835.27
$4,835.27
$4,835.27
$4,835.27
$4,835.27
$4,835.27
5.2%
4.9%
4.7%
4.6%
4.4%
4.2%
4.1%
3.9%
$
$
$
$
$
$
$
$
104,853.80
109,492.22
114,130.64
118,769.06
123,407.48
128,045.90
132,684.32
137,322.74
$110,264.84
$114,903.26
$119,541.68
$124,180.10
$128,818.52
$133,456.94
$138,095.36
$142,733.78
$5,411.04
$5,411.04
$5,411.04
$5,411.04
$5,411.04
$5,411.04
$5,411.04
$5,411.04
5.2%
4.9%
4.7%
4.6%
4.4%
4.2%
4.1%
3.9%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Trn
3,344.03
8.73
0.000578
0.003228
0.003454
1.11
0.001270
0.39
(0.000200)
0.72
18.84
93.83
17.95
0.0000%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08Trn
3,573.10
9.31
0.000578
0.003228
0.003454
1.11
0.001270
0.39
(0.000200)
0.72
18.84
93.83
17.95
0.0000%
# of Customers
1
-
Delivery Only
PSC No. 19 S.C. 8 Large General Service SubStation
Kw
$5,129.26
$5,258.11
$5,386.95
$5,515.80
$5,644.64
$5,773.49
$5,902.33
$6,031.18
increase / (decrease)
Amount
Percent
$263.72
5.4%
$263.72
5.3%
$263.72
5.1%
$263.72
5.0%
$263.72
4.9%
$263.72
4.8%
$263.72
4.7%
$263.72
4.6%
7,880.05
8,137.74
8,395.43
8,653.12
8,910.81
9,168.50
9,426.19
9,683.88
$8,288.25
$8,545.94
$8,803.63
$9,061.32
$9,319.01
$9,576.70
$9,834.39
$10,092.08
$408.20
$408.20
$408.20
$408.20
$408.20
$408.20
$408.20
$408.20
5.2%
5.0%
4.9%
4.7%
4.6%
4.5%
4.3%
4.2%
1
3
6
1
2
1
$
$
$
$
$
$
$
$
25,967.13
26,997.89
28,028.65
29,059.41
30,090.17
31,120.93
32,151.69
33,182.45
$27,242.20
$28,272.96
$29,303.72
$30,334.48
$31,365.24
$32,396.00
$33,426.76
$34,457.52
$1,275.07
$1,275.07
$1,275.07
$1,275.07
$1,275.07
$1,275.07
$1,275.07
$1,275.07
4.9%
4.7%
4.5%
4.4%
4.2%
4.1%
4.0%
3.8%
1
1
3
3
3
1
1
$
$
$
$
$
$
$
$
31,996.16
33,284.61
34,573.06
35,861.51
37,149.96
38,438.41
39,726.86
41,015.31
$33,560.19
$34,848.64
$36,137.09
$37,425.54
$38,713.99
$40,002.44
$41,290.89
$42,579.34
$1,564.03
$1,564.03
$1,564.03
$1,564.03
$1,564.03
$1,564.03
$1,564.03
$1,564.03
4.9%
4.7%
4.5%
4.4%
4.2%
4.1%
3.9%
3.8%
1
1
-
250
250
250
250
250
250
250
250
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
36,500
54,750
73,000
91,250
109,500
127,750
146,000
164,250
Peak kWh
18,980
28,470
37,960
47,450
56,940
66,430
75,920
85,410
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
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,803.53
8.97
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.72
5.57
37.49
3.71
0.0000%
UOM
Monthly
kW
kWh
kWh
kWh
kW
RkVah
kW
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
SC08SubSta
1,922.77
9.55
0.000578
0.003228
0.003454
1.40
0.001270
0.66
(0.000200)
0.72
5.57
37.49
3.71
0.0000%
# of Customers
1
1
1
2
1
-
Delivery Only
PSC No. 19
Kw
10
10
10
10
10
10
10
10
Load Factor
20%
30%
40%
50%
60%
70%
80%
90%
kWh
1,460
2,190
2,920
3,650
4,380
5,110
5,840
6,570
Peak kWh
759
1,139
1,518
1,898
2,278
2,657
3,037
3,416
$264.33
$281.18
$298.04
$314.89
$331.75
$348.60
$365.46
$382.31
Amount
$16.41
$16.41
$16.41
$16.41
$16.41
$16.41
$16.41
$16.41
Percent
6.6%
6.2%
5.8%
5.5%
5.2%
4.9%
4.7%
4.5%
25
25
25
25
25
25
25
25
20%
30%
40%
50%
60%
70%
80%
90%
3,650
5,475
7,300
9,125
10,950
12,775
14,600
16,425
1,898
2,847
3,796
4,745
5,694
6,643
7,592
8,541
1,752
2,628
3,504
4,380
5,256
6,132
7,008
7,884
$
$
$
$
$
$
$
$
486.23
528.37
570.51
612.65
654.79
696.93
739.06
781.20
$516.49
$558.62
$600.76
$642.90
$685.04
$727.18
$769.32
$811.45
$30.25
$30.25
$30.25
$30.25
$30.25
$30.25
$30.25
$30.25
6.2%
5.7%
5.3%
4.9%
4.6%
4.3%
4.1%
3.9%
3
8
18
20
30
37
24
14
100
100
100
100
100
100
100
100
20%
30%
40%
50%
60%
70%
80%
90%
14,600
21,900
29,200
36,500
43,800
51,100
58,400
65,700
7,592
11,388
15,184
18,980
22,776
26,572
30,368
34,164
7,008
10,512
14,016
17,520
21,024
24,528
28,032
31,536
$
$
$
$
$
$
$
$
1,677.83
1,846.39
2,014.94
2,183.49
2,352.05
2,520.60
2,689.15
2,857.71
$1,777.28
$1,945.83
$2,114.38
$2,282.94
$2,451.49
$2,620.04
$2,788.60
$2,957.15
$99.44
$99.44
$99.44
$99.44
$99.44
$99.44
$99.44
$99.44
5.9%
5.4%
4.9%
4.6%
4.2%
3.9%
3.7%
3.5%
1
2
12
19
28
24
23
16
200
200
200
200
200
200
200
200
20%
30%
40%
50%
60%
70%
80%
90%
29,200
43,800
58,400
73,000
87,600
102,200
116,800
131,400
15,184
22,776
30,368
37,960
45,552
53,144
60,736
68,328
14,016
21,024
28,032
35,040
42,048
49,056
56,064
63,072
$
$
$
$
$
$
$
$
3,266.63
3,603.74
3,940.85
4,277.95
4,615.06
4,952.17
5,289.27
5,626.38
$3,458.33
$3,795.44
$4,132.55
$4,469.65
$4,806.76
$5,143.87
$5,480.97
$5,818.08
$191.70
$191.70
$191.70
$191.70
$191.70
$191.70
$191.70
$191.70
5.9%
5.3%
4.9%
4.5%
4.2%
3.9%
3.6%
3.4%
1
2
1
2
1
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SC09
UOM
Monthly
kW
kWh
kWh
kWh
kWh
kWh
kW
kWh
kWh
Monthly
Monthly
Monthly
Monthly
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
59.51
11.34
0.01408
0.01408
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.72
3.08
23.88
1.85
0.0000%
SC09
66.69
12.26
0.01408
0.01408
0.000578
0.003228
0.003454
1.18
0.001950
(0.000200)
0.72
3.08
23.88
1.85
0.0000%
# of Customers
3
10
18
23
26
12
10
19
Source of Proposed
Note: At NYSEG Electric, The Company has included bill impact statements associated with a Sept 1 2016 Rate Change for Industrial High Load Factor and associated service class customers that illustrates the
completion of the phase in from the 2010 Rate plan.
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1000
1500
2000
3000
5000
Current
Rates
Bill
RY1
Rates
Bill
$19.25
$27.31
$38.84
$50.36
$61.89
$73.42
$80.89
$88.36
$95.83
$103.30
$110.77
$129.45
$148.13
$166.81
$185.49
$222.85
$260.21
$297.56
$334.92
$409.64
$596.43
$783.22
$1,156.80
$1,530.38
$2,277.54
$3,771.87
$19.28
$27.65
$39.62
$51.58
$63.54
$75.51
$82.95
$90.40
$97.84
$105.29
$112.73
$131.34
$149.96
$168.57
$187.18
$224.40
$261.63
$298.85
$336.08
$410.52
$596.64
$782.76
$1,155.00
$1,527.24
$2,271.72
$3,760.68
RY1
Over Current
Amount
%
$0.03
$0.34
$0.78
$1.22
$1.65
$2.09
$2.07
$2.04
$2.01
$1.99
$1.96
$1.89
$1.82
$1.76
$1.69
$1.56
$1.42
$1.29
$1.15
$0.89
$0.21
-$0.46
-$1.80
-$3.14
-$5.82
-$11.19
0.2%
1.2%
2.0%
2.4%
2.7%
2.9%
2.6%
2.3%
2.1%
1.9%
1.8%
1.5%
1.2%
1.1%
0.9%
0.7%
0.5%
0.4%
0.3%
0.2%
0.0%
-0.1%
-0.2%
-0.2%
-0.3%
-0.3%
Number of Customers
January
965
2,017
2,866
3,248
3,514
3,743
4,336
5,191
5,818
6,632
7,731
21,572
22,028
19,732
15,563
20,500
10,656
5,641
3,008
2,691
1,629
299
157
75
41
30
July
12,445
37,311
51,213
31,283
12,910
5,218
2,427
1,418
777
512
365
706
383
220
129
182
94
71
40
27
37
15
2
2
-
Customers
January
119
266
451
474
585
707
850
952
1,081
1,188
1,326
3,849
3,993
3,635
2,942
4,235
2,314
1,220
670
515
250
33
10
2
2
-
July
2,265
7,093
9,390
5,825
2,326
914
430
215
148
93
100
156
83
43
18
32
14
13
17
13
13
9
3
2
-
Notes:
1. Low income customers represent customers who participated in the Company's low income program and received a credit
on their bill each month during calendar year 2014
Billing Determinants
Current
Rates
First 3 therms
Next 47 therms
Over 50 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
RY1
Rates
$16.30
$0.51930
$0.12200
$16.30
$0.57893
$0.13601
$0.730000
$0.001461
$0.036918
$0.013832
$0.015200
$0.534904
$0.018982
0.00%
2.04%
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
Month
Current
Bill
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
180.0
156.0
139.0
70.0
27.0
20.0
16.0
28.0
27.0
51.0
106.0
160.0
Annual Totals
980
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
RY1
Over Current
Amount
Percent
$170.55
$152.62
$139.91
$88.36
$46.91
$38.84
$34.23
$48.06
$46.91
$74.16
$115.26
$155.60
$172.29
$154.42
$141.77
$90.40
$47.99
$39.62
$34.83
$49.19
$47.99
$76.25
$117.20
$157.40
$1.74
$1.81
$1.85
$2.04
$1.08
$0.78
$0.60
$1.13
$1.08
$2.09
$1.94
$1.80
1.0%
1.2%
1.3%
2.3%
2.3%
2.0%
1.8%
2.3%
2.3%
2.8%
1.7%
1.2%
$1,111.40
$1,129.35
$17.95
1.6%
Billing Determinants
Current
Rates
First 3 therms
Next 47 therms
Over 50 therms
RY1
Bill
RY1
Rates
$16.30
$0.51930
$0.12200
$16.30
$0.57893
$0.13601
$0.730000
$0.001461
$0.036918
$0.013832
$0.015200
$0.534904
$0.018982
0.00%
2.04%
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
Month
Current
Bill
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
42.0
43.0
41.0
37.0
23.0
15.0
10.0
10.0
12.0
13.0
24.0
39.0
Annual Totals
309
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
RY1
Over Current
Amount
Percent
$60.11
$61.27
$58.96
$54.35
$38.22
$28.99
$23.23
$23.23
$25.54
$26.69
$39.37
$56.66
$61.86
$63.05
$60.66
$55.87
$39.12
$29.55
$23.57
$23.57
$25.96
$27.16
$40.32
$58.27
$1.74
$1.79
$1.70
$1.52
$0.91
$0.56
$0.34
$0.34
$0.43
$0.47
$0.95
$1.61
2.9%
2.9%
2.9%
2.8%
2.4%
1.9%
1.5%
1.5%
1.7%
1.8%
2.4%
2.8%
$496.62
$508.96
$12.34
2.5%
Billing Determinants
Current
Rates
First 3 therms
Next 47 therms
Over 50 therms
RY1
Bill
RY1
Rates
$12.30
$0.51930
$0.12200
$12.30
$0.57893
$0.13601
$0.730000
$0.001461
$0.036918
$0.013832
$0.015200
$0.534904
$0.018982
0.00%
2.04%
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
Therms
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Current
Bill
RY1
Bill
$26.16
$32.78
$42.25
$70.66
$118.00
$165.34
$212.68
$260.03
$307.37
$354.71
$402.05
$496.73
$697.64
$898.55
$1,099.46
$1,300.37
$1,702.18
$2,505.82
$4,113.09
$8,131.26
$12,149.43
$15,793.10
$23,080.44
$37,655.12
$55,873.47
$74,091.82
$26.19
$32.90
$42.50
$71.28
$119.25
$167.22
$215.19
$263.17
$311.14
$359.11
$407.08
$503.02
$704.00
$904.98
$1,105.95
$1,306.93
$1,708.88
$2,512.79
$4,120.60
$8,140.13
$12,159.67
$15,772.47
$22,998.09
$37,449.33
$55,513.37
$73,577.41
Billing Determinants
Current
Rates
First 3 therms
Next 497 therms
Next 14,500 therms
Over 15,000 therms
RY1
Over Current
Amount
%
$0.03
$0.12
$0.24
$0.62
$1.25
$1.88
$2.51
$3.14
$3.77
$4.40
$5.03
$6.29
$6.36
$6.43
$6.49
$6.56
$6.70
$6.97
$7.52
$8.88
$10.24
-$20.62
-$82.35
-$205.79
-$360.10
-$514.40
RY1
Rates
$23.60
$0.33780
$0.19460
$0.11970
$23.60
$0.36687
$0.21134
$0.13000
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.730000
$0.001461
$0.036918
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
$0.534420
$0.010603
0.00%
0.00%
$0.534420
$0.018931
0.00%
0.00%
0.1%
0.4%
0.6%
0.9%
1.1%
1.1%
1.2%
1.2%
1.2%
1.2%
1.3%
1.3%
0.9%
0.7%
0.6%
0.5%
0.4%
0.3%
0.2%
0.1%
0.1%
-0.1%
-0.4%
-0.5%
-0.6%
-0.7%
Number of Customers
January
316
562
487
1,365
2,110
1,847
1,632
1,346
1,100
912
669
1,117
1,542
813
435
286
342
287
214
107
37
12
12
5
1
-
July
1,924
2,798
2,180
2,986
1,372
507
296
219
141
113
89
148
206
87
49
30
24
21
17
8
3
2
1
-
Month
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Annual Totals
Current
Bill
529.0
463.0
404.0
225.0
106.0
55.0
60.0
91.0
73.0
154.0
269.0
466.0
2895
$526.34
$467.52
$410.92
$239.18
$125.01
$76.08
$80.88
$110.62
$93.35
$171.06
$281.40
$470.40
$6.30
$5.82
$5.08
$2.83
$1.33
$0.69
$0.75
$1.14
$0.91
$1.93
$3.38
$5.86
1.2%
1.3%
1.3%
1.2%
1.1%
0.9%
0.9%
1.0%
1.0%
1.1%
1.2%
1.3%
$3,016.73
$3,052.75
$36.01
1.2%
RY1
Rates
$23.60
$0.33780
$0.19460
$0.11970
$23.60
$0.36687
$0.21134
$0.13000
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.730000
$0.001461
$0.036918
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
$0.534420
$0.010603
0.00%
0.00%
$0.534420
$0.018931
0.00%
0.00%
RY1
Over Current
Amount
Percent
$520.04
$461.70
$405.84
$236.35
$123.68
$75.39
$80.13
$109.48
$92.44
$169.13
$278.01
$464.54
Billing Determinants
Current
Rates
First 3 therms
Next 497 therms
RY1
Bill
Therms
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Current
Bill
RY1
Bill
$550.12
$744.25
$938.38
$1,132.52
$1,326.65
$1,714.92
$2,491.45
$4,044.52
$7,927.19
$11,809.86
$15,465.03
$22,775.37
$37,396.05
$55,671.90
$73,947.75
$602.93
$790.07
$977.20
$1,164.34
$1,351.48
$1,725.75
$2,474.30
$3,971.40
$7,714.15
$11,456.90
$15,029.71
$22,175.33
$36,466.58
$54,330.64
$72,194.70
Billing Determinants
Current
Rates
First 500 therms
Next 14,500 therms
Over 15,000 therms
RY1
Over Current
Amount
%
$52.81
$45.82
$38.82
$31.82
$24.83
$10.83
-$17.15
-$73.12
-$213.04
-$352.96
-$435.32
-$600.04
-$929.47
-$1,341.26
-$1,753.05
RY1
Rates
$243.87
$0.16550
$0.12000
$304.84
$0.15399
$0.12000
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.730000
$0.001461
$0.036918
$0.013832
$0.013800
$0.810000
$0.001461
$0.012118
$0.013832
$0.013800
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
$0.534420
$0.010603
0.00%
0.00%
$0.534420
$0.018931
0.00%
0.00%
9.6%
6.2%
4.1%
2.8%
1.9%
0.6%
-0.7%
-1.8%
-2.7%
-3.0%
-2.8%
-2.6%
-2.5%
-2.4%
-2.4%
Number of Customers
January
July
0
0
0
1
0
0
1
0
1
0
0
0
0
0
0
0
1
0
0
0
0
1
1
0
0
0
0
0
0
0
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1,000
1,500
2,000
3,000
5,000
Current
Bill
RY1
Bill
$17.58
$21.77
$27.76
$33.75
$39.74
$45.72
$47.65
$49.59
$51.52
$53.45
$55.39
$60.22
$65.05
$69.88
$74.71
$84.38
$94.04
$103.70
$113.37
$132.70
$181.02
$229.33
$325.97
$422.61
$615.89
$1,002.44
$17.59
$22.03
$28.37
$34.71
$41.06
$47.40
$49.22
$51.04
$52.87
$54.69
$56.51
$61.07
$65.62
$70.18
$74.74
$83.85
$92.96
$102.08
$111.19
$129.42
$174.98
$220.55
$311.68
$402.82
$585.08
$949.61
RY1
Over Current
Amount
%
$0.01
$0.25
$0.61
$0.97
$1.32
$1.68
$1.57
$1.46
$1.35
$1.24
$1.13
$0.85
$0.58
$0.30
$0.02
-$0.53
-$1.08
-$1.63
-$2.18
-$3.28
-$6.03
-$8.78
-$14.29
-$19.79
-$30.81
-$52.83
0.0%
1.2%
2.2%
2.9%
3.3%
3.7%
3.3%
2.9%
2.6%
2.3%
2.0%
1.4%
0.9%
0.4%
0.0%
-0.6%
-1.1%
-1.6%
-1.9%
-2.5%
-3.3%
-3.8%
-4.4%
-4.7%
-5.0%
-5.3%
Number of Customers
January
1,127
2,392
3,446
3,934
4,363
4,585
5,434
6,589
7,503
8,580
10,022
28,302
29,463
26,209
20,914
27,304
14,100
7,436
3,940
3,589
2,125
421
257
135
86
51
July
15,483
48,406
67,396
41,619
17,152
6,930
3,214
1,844
1,020
677
460
947
521
297
169
247
126
92
48
46
48
18
5
3
-
Customers
January
137
321
535
585
751
888
1072
1204
1446
1539
1719
5109
5353
4827
3930
5655
3090
1610
872
671
317
42
14
3
2
0
Notes:
1. Low income customers represent customers who participated in the Company's low income program and received a credit
on their bill each month during calendar year 2014
Billing Determinants
Current
Rates
First 3 therms
Next 47 therms
Over 50 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY1
Rates
$16.30
$0.51930
$0.12200
$16.30
$0.57893
$0.13601
$0.730000
$0.001461
$0.036918
$0.013832
$0.015200
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
2.0408%
2.0408%
July
2,779
9,020
12,117
7,546
3,001
1,182
561
272
190
119
132
204
106
51
29
43
19
18
20
16
20
12
5
4
-
Month
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
180
156
139
70
27
20
16
28
27
51
106
160
Annual Totals
Current
Bill
$
$
$
$
$
$
$
$
$
$
$
$
980
70.85
66.21
62.92
49.59
31.95
27.76
25.37
32.55
31.95
45.92
56.55
66.98
$568.60
Billing Determinants
Current
Rates
First 3 therms
Next 47 therms
Over 50 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Over Current
Amount
Percent
71.09
66.72
63.62
51.04
32.81
28.37
25.83
33.45
32.81
47.58
57.61
67.45
$0.24
$0.51
$0.70
$1.46
$0.86
$0.61
$0.47
$0.89
$0.86
$1.67
$1.06
$0.47
0.3%
0.8%
1.1%
2.9%
2.7%
2.2%
1.8%
2.7%
2.7%
3.6%
1.9%
0.7%
$578.38
$9.79
1.7%
RY1
Rates
$16.30
$0.51930
$0.12200
$16.30
$0.57893
$0.13601
$0.730000
$0.001461
$0.036918
$0.013832
$0.015200
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
2.0408%
2.0408%
Therms
0
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Current
Bill
RY1
Bill
$24.33
$24.52
$27.33
$31.35
$43.41
$63.50
$83.59
$103.68
$123.77
$143.86
$163.95
$184.04
$224.22
$288.87
$353.53
$418.18
$482.83
$612.14
$870.75
$1,387.97
$2,681.02
$3,974.08
$4,892.63
$6,729.74
$10,403.95
$14,996.72
$19,589.49
$24.41
$24.53
$27.37
$31.43
$43.61
$63.92
$84.22
$104.52
$124.83
$145.13
$165.44
$185.74
$226.35
$288.99
$351.63
$414.26
$476.90
$602.18
$852.74
$1,353.85
$2,606.62
$3,859.40
$4,705.45
$6,397.55
$9,781.76
$14,012.03
$18,242.29
Billing Determinants
Current
Rates
First 3 therms
Next 497 therms
Next 14,500 therms
Over 15,000 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY1
Over Current
Amount
%
$0.08
$0.01
$0.04
$0.08
$0.21
$0.42
$0.63
$0.85
$1.06
$1.27
$1.49
$1.70
$2.13
$0.11
-$1.90
-$3.92
-$5.93
-$9.96
-$18.01
-$34.12
-$74.40
-$114.68
-$187.18
-$332.18
-$622.19
-$984.69
-$1,347.20
RY1
Rates
$23.60
$0.33780
$0.19460
$0.11970
$23.60
$0.36687
$0.21134
$0.13000
$0.730000
$0.001461
$0.036918
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
0.0000%
0.0000%
0.3%
0.0%
0.1%
0.2%
0.5%
0.7%
0.8%
0.8%
0.9%
0.9%
0.9%
0.9%
0.9%
0.0%
-0.5%
-0.9%
-1.2%
-1.6%
-2.1%
-2.5%
-2.8%
-2.9%
-3.8%
-4.9%
-6.0%
-6.6%
-6.9%
Number of Customers
January
416
740
663
1864
3060
2828
2434
2015
1680
1433
1115
1847
2758
1521
902
585
792
726
585
340
100
41
30
17
2
0
July
2946
4503
3473
4849
2447
1028
611
423
288
255
193
359
544
255
148
78
104
85
38
30
8
2
2
1
1
0
Month
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
529.0
463.0
404.0
225.0
106.0
55.0
60.0
91.0
73.0
154.0
269.0
466.0
Annual Totals
2895
Current
Bill
$
$
$
$
$
$
$
$
$
$
$
$
231.72
209.35
185.65
113.72
65.91
45.42
47.43
59.88
52.65
85.20
131.40
210.56
$1,438.89
Billing Determinants
Current
Rates
First 3 therms
Next 497 therms
Next 14,500 therms
Over 15,000 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
233.61
211.32
187.36
114.68
66.35
45.64
47.67
60.26
52.95
85.85
132.54
212.54
$1,450.79
RY1
Rates
$23.60
$0.33780
$0.19460
$0.11970
$23.60
$0.36687
$0.21134
$0.13000
$0.730000
$0.001461
$0.036918
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
0.0000%
0.0000%
RY1
Over Current
Amount
Percent
$1.89
$1.97
$1.72
$0.95
$0.44
$0.23
$0.25
$0.38
$0.30
$0.65
$1.14
$1.98
0.8%
0.9%
0.9%
0.8%
0.7%
0.5%
0.5%
0.6%
0.6%
0.8%
0.9%
0.9%
$11.91
0.8%
Therms
0
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Current
Bill
$1,124.92
$1,149.24
$1,191.05
$1,232.85
$1,274.66
$1,316.47
$1,400.09
$1,567.32
$1,901.79
$2,737.96
$3,574.12
$4,136.79
$5,262.13
$7,512.80
$10,241.14
$12,969.48
RY1
Bill
RY1
Over Current
Amount
%
$1,406.05
$1,417.69
$1,453.45
$1,489.20
$1,524.95
$1,560.70
$1,632.20
$1,775.21
$2,061.22
$2,776.26
$3,491.29
$3,930.25
$4,808.18
$6,564.04
$8,658.87
$10,753.69
$281.13
$268.46
$262.40
$256.34
$250.29
$244.23
$232.12
$207.89
$159.44
$38.30
-$82.83
-$206.54
-$453.94
-$948.76
-$1,582.27
-$2,215.79
Billing Determinants
Current
Rates
First 500 therms
$1,124.19
Next 14,500 therms
$0.11860
Next 35,000 therms
$0.06390
Over 50,000 therms
$0.06050
RY1
Rates
$1,405.24
$0.11971
$0.06450
$0.06050
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.730000
$0.001461
$0.025341
$0.013832
$0.008000
$0.810000
$0.001461
$0.000000
$0.013832
$0.008000
0.0000%
0.0000%
GRT - Delivery
25.0%
23.4%
22.0%
20.8%
19.6%
18.6%
16.6%
13.3%
8.4%
1.4%
-2.3%
-5.0%
-8.6%
-12.6%
-15.5%
-17.1%
Number of Customers
January
July
0
1
0
1
0
0
0
3
0
1
4
5
20
26
12
4
5
1
2
1
0
2
4
2
10
6
5
15
16
4
5
1
Therms
500
750
1000
1250
1500
2000
3000
5000
10000
15000
20000
30000
50000
75000
100000
Current
Bill
$269.72
$324.45
$379.18
$433.92
$488.65
$598.12
$817.05
$1,254.92
$2,349.59
$3,444.25
$4,295.42
$5,997.76
$9,402.43
$13,658.27
$17,914.11
RY1
Bill
RY1
Over Current
Amount
%
$318.09
$366.57
$415.04
$463.51
$511.98
$608.92
$802.81
$1,190.58
$2,160.01
$3,129.44
$3,853.91
$5,302.84
$8,200.70
$11,823.02
$15,445.35
$48.38
$42.12
$35.85
$29.59
$23.33
$10.81
-$14.24
-$64.34
-$189.57
-$314.81
-$441.51
-$694.92
-$1,201.73
-$1,835.25
-$2,468.76
Billing Determinants
Current
Rates
First 500 therms
Next 14,500 therms
Over 15,000 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY1
Rates
$243.87
$0.16870
$0.12000
$304.84
$0.16899
$0.12000
$0.730000
$0.001461
$0.025341
$0.013832
$0.009600
$0.810000
$0.001461
$0.000000
$0.013832
$0.009600
0.0000%
0.0000%
17.9%
13.0%
9.5%
6.8%
4.8%
1.8%
-1.7%
-5.1%
-8.1%
-9.1%
-10.3%
-11.6%
-12.8%
-13.4%
-13.8%
Number of Customers
January
1
2
3
0
1
9
13
46
134
72
43
37
15
1
1
July
174
32
19
11
19
20
23
25
25
9
3
1
3
2
0
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1000
1500
2000
3000
5000
RY1
Rates
Bill
RY2
Rates
Bill
$19.28
$27.65
$39.62
$51.58
$63.54
$75.51
$82.95
$90.40
$97.84
$105.29
$112.73
$131.34
$149.96
$168.57
$187.18
$224.40
$261.63
$298.85
$336.08
$410.52
$596.64
$782.76
$1,155.00
$1,527.24
$2,271.72
$3,760.68
$19.28
$28.17
$40.88
$53.58
$66.29
$79.00
$86.62
$94.24
$101.86
$109.48
$117.09
$136.14
$155.19
$174.24
$193.29
$231.38
$269.48
$307.58
$345.67
$421.86
$612.35
$802.83
$1,183.79
$1,564.75
$2,326.67
$3,850.52
RY2
Over RY1
Amount
%
$0.00
$0.52
$1.26
$2.00
$2.75
$3.49
$3.66
$3.84
$4.01
$4.19
$4.36
$4.80
$5.23
$5.67
$6.11
$6.98
$7.85
$8.72
$9.60
$11.34
$15.70
$20.06
$28.78
$37.51
$54.95
$89.84
0.0%
1.9%
3.2%
3.9%
4.3%
4.6%
4.4%
4.2%
4.1%
4.0%
3.9%
3.7%
3.5%
3.4%
3.3%
3.1%
3.0%
2.9%
2.9%
2.8%
2.6%
2.6%
2.5%
2.5%
2.4%
2.4%
Number of Customers
January
965
2,017
2,866
3,248
3,514
3,743
4,336
5,191
5,818
6,632
7,731
21,572
22,028
19,732
15,563
20,500
10,656
5,641
3,008
2,691
1,629
299
157
75
41
30
July
12,445
37,311
51,213
31,283
12,910
5,218
2,427
1,418
777
512
365
706
383
220
129
182
94
71
40
27
37
15
2
2
-
Customers
January
119
266
451
474
585
707
850
952
1,081
1,188
1,326
3,849
3,993
3,635
2,942
4,235
2,314
1,220
670
515
250
33
10
2
2
-
July
2,265
7,093
9,390
5,825
2,326
914
430
215
148
93
100
156
83
43
18
32
14
13
17
13
13
9
3
2
-
Notes:
1. Low income customers represent customers who participated in the Company's low income program and received a credit
on their bill each month during calendar year 2014
Billing Determinants
RY1
Rates
First 3 therms
Next 47 therms
Over 50 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
RY2
Rates
$16.30
$0.57893
$0.13601
$16.30
$0.65170
$0.15310
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
Month
RY1
Bill
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
180.0
156.0
139.0
70.0
27.0
20.0
16.0
28.0
27.0
51.0
106.0
160.0
Annual Totals
980
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
RY2
Over RY1
Amount
Percent
$172.29
$154.42
$141.77
$90.40
$47.99
$39.62
$34.83
$49.19
$47.99
$76.25
$117.20
$157.40
$178.05
$159.76
$146.81
$94.24
$49.77
$40.88
$35.80
$51.04
$49.77
$79.76
$121.67
$162.81
$5.76
$5.34
$5.04
$3.84
$1.78
$1.26
$0.97
$1.86
$1.78
$3.51
$4.47
$5.41
3.3%
3.5%
3.6%
4.2%
3.7%
3.2%
2.8%
3.8%
3.7%
4.6%
3.8%
3.4%
$1,129.35
$1,170.36
$41.01
3.6%
Billing Determinants
RY1
Rates
First 3 therms
Next 47 therms
Over 50 therms
RY2
Bill
RY2
Rates
$16.30
$0.57893
$0.13601
$16.30
$0.65170
$0.15310
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
Month
RY1
Bill
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
42.0
43.0
41.0
37.0
23.0
15.0
10.0
10.0
12.0
13.0
24.0
39.0
Annual Totals
309
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
RY2
Over RY1
Amount
Percent
$61.86
$63.05
$60.66
$55.87
$39.12
$29.55
$23.57
$23.57
$25.96
$27.16
$40.32
$58.27
$64.75
$66.02
$63.48
$58.40
$40.61
$30.44
$24.09
$24.09
$26.63
$27.90
$41.88
$60.94
$2.90
$2.97
$2.82
$2.52
$1.49
$0.89
$0.52
$0.52
$0.67
$0.74
$1.56
$2.67
4.7%
4.7%
4.7%
4.5%
3.8%
3.0%
2.2%
2.2%
2.6%
2.7%
3.9%
4.6%
$508.96
$529.23
$20.27
4.0%
Billing Determinants
RY1
Rates
First 3 therms
Next 47 therms
Over 50 therms
RY2
Bill
RY2
Rates
$12.30
$0.57893
$0.13601
$12.30
$0.65170
$0.15310
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
Therms
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
RY1
Bill
RY2
Bill
$26.19
$32.90
$42.50
$71.28
$119.25
$167.22
$215.19
$263.17
$311.14
$359.11
$407.08
$503.02
$704.00
$904.98
$1,105.95
$1,306.93
$1,708.88
$2,512.79
$4,120.60
$8,140.13
$12,159.67
$15,772.47
$22,998.09
$37,449.33
$55,513.37
$73,577.41
$26.19
$33.15
$43.10
$72.95
$122.69
$172.44
$222.19
$271.93
$321.68
$371.42
$421.17
$520.66
$726.75
$932.83
$1,138.92
$1,345.01
$1,757.18
$2,581.53
$4,230.23
$8,351.97
$12,473.72
$16,149.40
$23,500.75
$38,203.47
$56,581.87
$74,960.27
Billing Determinants
RY1
Rates
First 3 therms
Next 497 therms
Next 14,500 therms
Over 15,000 therms
RY2
Over RY1
Amount
%
$0.00
$0.25
$0.60
$1.67
$3.44
$5.22
$6.99
$8.76
$10.54
$12.31
$14.09
$17.64
$22.75
$27.86
$32.97
$38.08
$48.30
$68.74
$109.63
$211.84
$314.05
$376.92
$502.66
$754.15
$1,068.50
$1,382.86
RY2
Rates
$23.60
$0.36687
$0.21134
$0.13000
$23.60
$0.40235
$0.23179
$0.14257
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
$0.534420
$0.018931
0.00%
0.00%
$0.534420
$0.018931
0.00%
0.00%
0.0%
0.8%
1.4%
2.3%
2.9%
3.1%
3.2%
3.3%
3.4%
3.4%
3.5%
3.5%
3.2%
3.1%
3.0%
2.9%
2.8%
2.7%
2.7%
2.6%
2.6%
2.4%
2.2%
2.0%
1.9%
1.9%
Number of Customers
January
316
562
487
1,365
2,110
1,847
1,632
1,346
1,100
912
669
1,117
1,542
813
435
286
342
287
214
107
37
12
12
5
1
-
July
1,924
2,798
2,180
2,986
1,372
507
296
219
141
113
89
148
206
87
49
30
24
21
17
8
3
2
1
-
Month
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Annual Totals
RY1
Bill
529.0
463.0
404.0
225.0
106.0
55.0
60.0
91.0
73.0
154.0
269.0
466.0
2895
$544.57
$483.85
$425.15
$247.06
$128.66
$77.92
$82.90
$113.74
$95.83
$176.42
$290.83
$486.83
$18.23
$16.32
$14.23
$7.88
$3.65
$1.85
$2.02
$3.12
$2.48
$5.36
$9.44
$16.43
3.5%
3.5%
3.5%
3.3%
2.9%
2.4%
2.5%
2.8%
2.7%
3.1%
3.4%
3.5%
$3,052.75
$3,153.76
$101.02
3.3%
RY2
Rates
$23.60
$0.36687
$0.21134
$0.13000
$23.60
$0.40235
$0.23179
$0.14257
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
$0.534420
$0.018931
0.00%
0.00%
$0.534420
$0.018931
0.00%
0.00%
RY2
Over RY1
Amount
Percent
$526.34
$467.52
$410.92
$239.18
$125.01
$76.08
$80.88
$110.62
$93.35
$171.06
$281.40
$470.40
Billing Determinants
RY1
Rates
First 3 therms
Next 497 therms
RY2
Bill
Therms
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
RY1
Bill
RY2
Bill
$602.93
$790.07
$977.20
$1,164.34
$1,351.48
$1,725.75
$2,474.30
$3,971.40
$7,714.15
$11,456.90
$15,029.71
$22,175.33
$36,466.58
$54,330.64
$72,194.70
$626.32
$816.41
$1,006.50
$1,196.59
$1,386.68
$1,766.87
$2,527.23
$4,047.96
$7,849.78
$11,651.61
$15,224.42
$22,370.04
$36,661.29
$54,525.36
$72,389.42
Billing Determinants
RY1
Rates
First 500 therms
Next 14,500 therms
Over 15,000 therms
RY2
Over RY1
Amount
%
$23.39
$26.34
$29.30
$32.25
$35.21
$41.11
$52.93
$76.56
$135.64
$194.71
$194.71
$194.71
$194.71
$194.71
$194.71
RY2
Rates
$304.84
$0.15399
$0.12000
$328.23
$0.16580
$0.12000
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.810000
$0.001461
$0.012118
$0.013832
$0.013800
$0.810000
$0.001461
$0.012118
$0.013832
$0.013800
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
$0.534420
$0.018931
0.00%
0.00%
$0.534420
$0.018931
0.00%
0.00%
3.9%
3.3%
3.0%
2.8%
2.6%
2.4%
2.1%
1.9%
1.8%
1.7%
1.3%
0.9%
0.5%
0.4%
0.3%
Number of Customers
January
July
0
0
0
1
0
0
1
0
1
0
0
0
0
0
0
0
1
0
0
0
0
1
1
0
0
0
0
0
0
0
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1,000
1,500
2,000
3,000
5,000
RY1
Bill
RY2
Bill
$17.59
$22.03
$28.37
$34.71
$41.06
$47.40
$49.22
$51.04
$52.87
$54.69
$56.51
$61.07
$65.62
$70.18
$74.74
$83.85
$92.96
$102.08
$111.19
$129.42
$174.98
$220.55
$311.68
$402.82
$585.08
$949.61
$17.59
$22.55
$29.63
$36.72
$43.80
$50.89
$52.89
$54.88
$56.88
$58.88
$60.87
$65.87
$70.86
$75.85
$80.84
$90.83
$100.82
$110.80
$120.79
$140.76
$190.68
$240.61
$340.47
$440.32
$640.03
$1,039.45
RY2
Over RY1
Amount
%
$0.00
$0.52
$1.26
$2.00
$2.75
$3.49
$3.66
$3.84
$4.01
$4.19
$4.36
$4.80
$5.23
$5.67
$6.11
$6.98
$7.85
$8.72
$9.60
$11.34
$15.70
$20.06
$28.78
$37.51
$54.95
$89.84
0.0%
2.4%
4.4%
5.8%
6.7%
7.4%
7.4%
7.5%
7.6%
7.7%
7.7%
7.9%
8.0%
8.1%
8.2%
8.3%
8.4%
8.5%
8.6%
8.8%
9.0%
9.1%
9.2%
9.3%
9.4%
9.5%
Number of Customers
January
1,127
2,392
3,446
3,934
4,363
4,585
5,434
6,589
7,503
8,580
10,022
28,302
29,463
26,209
20,914
27,304
14,100
7,436
3,940
3,589
2,125
421
257
135
86
51
July
15,483
48,406
67,396
41,619
17,152
6,930
3,214
1,844
1,020
677
460
947
521
297
169
247
126
92
48
46
48
18
5
3
-
Customers
January
137
321
535
585
751
888
1072
1204
1446
1539
1719
5109
5353
4827
3930
5655
3090
1610
872
671
317
42
14
3
2
0
Notes:
1. Low income customers represent customers who participated in the Company's low income program and received a credit
on their bill each month during calendar year 2014
Billing Determinants
RY1
Rates
First 3 therms
Next 47 therms
Over 50 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY2
Rates
$16.30
$0.57893
$0.13601
$16.30
$0.65170
$0.15310
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
2.0408%
2.0408%
July
2,779
9,020
12,117
7,546
3,001
1,182
561
272
190
119
132
204
106
51
29
43
19
18
20
16
20
12
5
4
-
Month
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
180
156
139
70
27
20
16
28
27
51
106
160
Annual Totals
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
980
71.09
66.72
63.62
51.04
32.81
28.37
25.83
33.45
32.81
47.58
57.61
67.45
$578.38
Billing Determinants
RY1
Rates
First 3 therms
Next 47 therms
Over 50 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Over RY1
Amount
Percent
76.85
72.06
68.66
54.88
34.59
29.63
26.80
35.30
34.59
51.09
62.07
72.86
$5.76
$5.34
$5.04
$3.84
$1.78
$1.26
$0.97
$1.86
$1.78
$3.51
$4.47
$5.41
8.1%
8.0%
7.9%
7.5%
5.4%
4.4%
3.7%
5.6%
5.4%
7.4%
7.8%
8.0%
$619.39
$41.01
7.1%
RY2
Rates
$16.30
$0.57893
$0.13601
$16.30
$0.65170
$0.15310
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
2.0408%
2.0408%
Therms
0
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
RY1
Bill
RY2
Bill
$24.41
$24.53
$27.37
$31.43
$43.61
$63.92
$84.22
$104.52
$124.83
$145.13
$165.44
$185.74
$226.35
$288.99
$351.63
$414.26
$476.90
$602.18
$852.74
$1,353.85
$2,606.62
$3,859.40
$4,705.45
$6,397.55
$9,781.76
$14,012.03
$18,242.29
$24.41
$24.53
$27.62
$32.03
$45.28
$67.36
$89.44
$111.52
$133.59
$155.67
$177.75
$199.83
$243.98
$311.73
$379.48
$447.23
$514.98
$650.48
$921.48
$1,463.47
$2,818.46
$4,173.45
$5,082.37
$6,900.22
$10,535.91
$15,080.53
$19,625.15
Billing Determinants
RY1
Rates
First 3 therms
Next 497 therms
Next 14,500 therms
Over 15,000 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY2
Over RY1
Amount
%
$0.00
$0.00
$0.25
$0.60
$1.67
$3.44
$5.22
$6.99
$8.76
$10.54
$12.31
$14.09
$17.64
$22.75
$27.86
$32.97
$38.08
$48.30
$68.74
$109.63
$211.84
$314.05
$376.92
$502.66
$754.15
$1,068.50
$1,382.86
RY2
Rates
$23.60
$0.36687
$0.21134
$0.13000
$23.60
$0.40235
$0.23179
$0.14257
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
0.0000%
0.0000%
0.0%
0.0%
0.9%
1.9%
3.8%
5.4%
6.2%
6.7%
7.0%
7.3%
7.4%
7.6%
7.8%
7.9%
7.9%
8.0%
8.0%
8.0%
8.1%
8.1%
8.1%
8.1%
8.0%
7.9%
7.7%
7.6%
7.6%
Number of Customers
January
416
740
663
1864
3060
2828
2434
2015
1680
1433
1115
1847
2758
1521
902
585
792
726
585
340
100
41
30
17
2
0
July
2946
4503
3473
4849
2447
1028
611
423
288
255
193
359
544
255
148
78
104
85
38
30
8
2
2
1
1
0
Month
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
529.0
463.0
404.0
225.0
106.0
55.0
60.0
91.0
73.0
154.0
269.0
466.0
Annual Totals
2895
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
233.61
211.32
187.36
114.68
66.35
45.64
47.67
60.26
52.95
85.85
132.54
212.54
$1,450.79
Billing Determinants
RY1
Rates
First 3 therms
Next 497 therms
Next 14,500 therms
Over 15,000 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
251.84
227.65
201.59
122.55
70.01
47.49
49.70
63.39
55.44
91.20
141.98
228.97
$1,551.81
RY2
Rates
$23.60
$0.36687
$0.21134
$0.13000
$23.60
$0.40235
$0.23179
$0.14257
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
0.0000%
0.0000%
RY2
Over RY1
Amount
Percent
$18.23
$16.32
$14.23
$7.88
$3.65
$1.85
$2.02
$3.12
$2.48
$5.36
$9.44
$16.43
7.8%
7.7%
7.6%
6.9%
5.5%
4.0%
4.2%
5.2%
4.7%
6.2%
7.1%
7.7%
$101.02
7.0%
Therms
0
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
RY1
Bill
$1,406.05
$1,417.69
$1,453.45
$1,489.20
$1,524.95
$1,560.70
$1,632.20
$1,775.21
$2,061.22
$2,776.26
$3,491.29
$3,930.25
$4,808.18
$6,564.04
$8,658.87
$10,753.69
RY2
Bill
RY2
Over RY1
Amount
%
$1,561.91
$1,573.56
$1,612.63
$1,651.70
$1,690.77
$1,729.84
$1,807.99
$1,964.27
$2,276.84
$3,058.26
$3,839.69
$4,314.42
$5,263.89
$7,162.84
$9,257.66
$11,352.49
$155.86
$155.86
$159.18
$162.50
$165.82
$169.14
$175.78
$189.06
$215.62
$282.01
$348.40
$384.17
$455.71
$598.79
$598.79
$598.79
Billing Determinants
RY1
Rates
First 500 therms
$1,405.24
Next 14,500 therms
$0.11971
Next 35,000 therms
$0.06450
Over 50,000 therms
$0.06050
RY2
Rates
$1,561.10
$0.13299
$0.07165
$0.06050
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.810000
$0.001461
$0.000000
$0.013832
$0.008000
$0.810000
$0.001461
$0.000000
$0.013832
$0.008000
0.0000%
0.0000%
GRT - Delivery
11.1%
11.0%
11.0%
10.9%
10.9%
10.8%
10.8%
10.6%
10.5%
10.2%
10.0%
9.8%
9.5%
9.1%
6.9%
5.6%
Number of Customers
January
July
0
1
0
1
0
0
0
3
0
1
4
5
20
26
12
4
5
1
2
1
0
2
4
2
10
6
5
15
16
4
5
1
Therms
500
750
1000
1250
1500
2000
3000
5000
10000
15000
20000
30000
50000
75000
100000
RY1
Bill
RY2
Bill
$318.09
$366.57
$415.04
$463.51
$511.98
$608.92
$802.81
$1,190.58
$2,160.01
$3,129.44
$3,853.91
$5,302.84
$8,200.70
$11,823.02
$15,445.35
$343.77
$395.80
$447.83
$499.86
$551.89
$655.95
$864.07
$1,280.31
$2,320.91
$3,361.52
$4,085.98
$5,534.91
$8,432.77
$12,055.10
$15,677.42
Billing Determinants
RY1
Rates
First 500 therms
Next 14,500 therms
Over 15,000 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY2
Over RY1
Amount
%
$25.68
$29.23
$32.79
$36.35
$39.91
$47.03
$61.26
$89.73
$160.90
$232.07
$232.07
$232.07
$232.07
$232.07
$232.07
RY2
Rates
$304.84
$0.16899
$0.12000
$330.51
$0.18323
$0.12000
$0.810000
$0.001461
$0.000000
$0.013832
$0.009600
$0.810000
$0.001461
$0.000000
$0.013832
$0.009600
0.0000%
0.0000%
8.1%
8.0%
7.9%
7.8%
7.8%
7.7%
7.6%
7.5%
7.4%
7.4%
6.0%
4.4%
2.8%
2.0%
1.5%
Number of Customers
January
1
2
3
0
1
9
13
46
134
72
43
37
15
1
1
July
174
32
19
11
19
20
23
25
25
9
3
1
3
2
0
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1000
1500
2000
3000
5000
RY2
Rates
Bill
RY3
Rates
Bill
$19.28
$28.17
$40.88
$53.58
$66.29
$79.00
$86.62
$94.24
$101.86
$109.48
$117.09
$136.14
$155.19
$174.24
$193.29
$231.38
$269.48
$307.58
$345.67
$421.86
$612.35
$802.83
$1,183.79
$1,564.75
$2,326.67
$3,850.52
$19.28
$28.72
$42.20
$55.69
$69.18
$82.66
$90.46
$98.27
$106.07
$113.87
$121.67
$141.18
$160.69
$180.19
$199.70
$238.71
$277.72
$316.73
$355.74
$433.77
$628.83
$823.89
$1,214.00
$1,604.12
$2,384.36
$3,944.83
RY3
Over RY2
Amount
%
$0.00
$0.55
$1.33
$2.10
$2.88
$3.66
$3.85
$4.03
$4.21
$4.40
$4.58
$5.04
$5.49
$5.95
$6.41
$7.33
$8.24
$9.16
$10.07
$11.90
$16.48
$21.06
$30.22
$39.37
$57.68
$94.31
0.0%
1.9%
3.2%
3.9%
4.4%
4.6%
4.4%
4.3%
4.1%
4.0%
3.9%
3.7%
3.5%
3.4%
3.3%
3.2%
3.1%
3.0%
2.9%
2.8%
2.7%
2.6%
2.6%
2.5%
2.5%
2.4%
Number of Customers
January
965
2,017
2,866
3,248
3,514
3,743
4,336
5,191
5,818
6,632
7,731
21,572
22,028
19,732
15,563
20,500
10,656
5,641
3,008
2,691
1,629
299
157
75
41
30
July
12,445
37,311
51,213
31,283
12,910
5,218
2,427
1,418
777
512
365
706
383
220
129
182
94
71
40
27
37
15
2
2
-
Customers
January
119
266
451
474
585
707
850
952
1,081
1,188
1,326
3,849
3,993
3,635
2,942
4,235
2,314
1,220
670
515
250
33
10
2
2
-
July
2,265
7,093
9,390
5,825
2,326
914
430
215
148
93
100
156
83
43
18
32
14
13
17
13
13
9
3
2
-
Notes:
1. Low income customers represent customers who participated in the Company's low income program and received a credit
on their bill each month during calendar year 2014
Billing Determinants
RY2
Rates
First 3 therms
Next 47 therms
Over 50 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
RY3
Rates
$16.30
$0.65170
$0.15310
$16.30
$0.72809
$0.17105
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
Month
RY2
Bill
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
180.0
156.0
139.0
70.0
27.0
20.0
16.0
28.0
27.0
51.0
106.0
160.0
Annual Totals
980
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
RY3
Over RY2
Amount
Percent
$178.05
$159.76
$146.81
$94.24
$49.77
$40.88
$35.80
$51.04
$49.77
$79.76
$121.67
$162.81
$184.09
$165.37
$152.10
$98.27
$51.64
$42.20
$36.81
$52.99
$51.64
$83.44
$126.36
$168.49
$6.04
$5.60
$5.29
$4.03
$1.87
$1.33
$1.01
$1.95
$1.87
$3.68
$4.69
$5.68
3.4%
3.5%
3.6%
4.3%
3.8%
3.2%
2.8%
3.8%
3.8%
4.6%
3.9%
3.5%
$1,170.36
$1,213.41
$43.05
3.7%
Billing Determinants
RY2
Rates
First 3 therms
Next 47 therms
Over 50 therms
RY3
Bill
RY3
Rates
$16.30
$0.65170
$0.15310
$16.30
$0.72809
$0.17105
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
Month
RY2
Bill
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
42.0
43.0
41.0
37.0
23.0
15.0
10.0
10.0
12.0
13.0
24.0
39.0
Annual Totals
309
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
RY3
Over RY2
Amount
Percent
$64.75
$66.02
$63.48
$58.40
$40.61
$30.44
$24.09
$24.09
$26.63
$27.90
$41.88
$60.94
$67.79
$69.14
$66.44
$61.05
$42.17
$31.38
$24.64
$24.64
$27.33
$28.68
$43.52
$63.75
$3.04
$3.12
$2.96
$2.65
$1.56
$0.94
$0.55
$0.55
$0.70
$0.78
$1.64
$2.81
4.7%
4.7%
4.7%
4.5%
3.8%
3.1%
2.3%
2.3%
2.6%
2.8%
3.9%
4.6%
$529.23
$550.51
$21.28
4.0%
Billing Determinants
RY2
Rates
First 3 therms
Next 47 therms
Over 50 therms
RY3
Bill
RY3
Rates
$12.30
$0.65170
$0.15310
$12.30
$0.72809
$0.17105
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.534904
$0.027310
0.00%
2.04%
Therms
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
RY2
Bill
RY3
Bill
$26.19
$33.15
$43.10
$72.95
$122.69
$172.44
$222.19
$271.93
$321.68
$371.42
$421.17
$520.66
$726.75
$932.83
$1,138.92
$1,345.01
$1,757.18
$2,581.53
$4,230.23
$8,351.97
$12,473.72
$16,149.40
$23,500.75
$38,203.47
$56,581.87
$74,960.27
$26.19
$33.41
$43.73
$74.70
$126.31
$177.91
$229.52
$281.13
$332.73
$384.34
$435.95
$539.16
$750.61
$962.06
$1,173.51
$1,384.96
$1,807.86
$2,653.65
$4,345.25
$8,574.23
$12,803.21
$16,544.85
$24,028.14
$38,994.71
$57,702.92
$76,411.13
Billing Determinants
RY2
Rates
First 3 therms
Next 497 therms
Next 14,500 therms
Over 15,000 therms
RY3
Over RY2
Amount
%
$0.00
$0.26
$0.63
$1.75
$3.61
$5.47
$7.33
$9.20
$11.06
$12.92
$14.78
$18.50
$23.87
$29.23
$34.59
$39.95
$50.67
$72.12
$115.02
$222.25
$329.49
$395.46
$527.38
$791.23
$1,121.04
$1,450.86
RY3
Rates
$23.60
$0.40235
$0.23179
$0.14257
$23.60
$0.43958
$0.25323
$0.15577
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
$0.534420
$0.018931
0.00%
0.00%
$0.534420
$0.018931
0.00%
0.00%
0.0%
0.8%
1.5%
2.4%
2.9%
3.2%
3.3%
3.4%
3.4%
3.5%
3.5%
3.6%
3.3%
3.1%
3.0%
3.0%
2.9%
2.8%
2.7%
2.7%
2.6%
2.4%
2.2%
2.1%
2.0%
1.9%
Number of Customers
January
316
562
487
1,365
2,110
1,847
1,632
1,346
1,100
912
669
1,117
1,542
813
435
286
342
287
214
107
37
12
12
5
1
-
July
1,924
2,798
2,180
2,986
1,372
507
296
219
141
113
89
148
206
87
49
30
24
21
17
8
3
2
1
-
Month
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Annual Totals
RY2
Bill
529.0
463.0
404.0
225.0
106.0
55.0
60.0
91.0
73.0
154.0
269.0
466.0
2895
$563.69
$500.97
$440.08
$255.32
$132.50
$79.86
$85.02
$117.02
$98.44
$182.04
$300.74
$504.07
$19.13
$17.13
$14.93
$8.27
$3.83
$1.94
$2.12
$3.28
$2.61
$5.62
$9.90
$17.24
3.5%
3.5%
3.5%
3.3%
3.0%
2.5%
2.6%
2.9%
2.7%
3.2%
3.4%
3.5%
$3,153.76
$3,259.74
$105.98
3.4%
RY3
Rates
$23.60
$0.40235
$0.23179
$0.14257
$23.60
$0.43958
$0.25323
$0.15577
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
$0.534420
$0.018931
0.00%
0.00%
$0.534420
$0.018931
0.00%
0.00%
RY3
Over RY2
Amount
Percent
$544.57
$483.85
$425.15
$247.06
$128.66
$77.92
$82.90
$113.74
$95.83
$176.42
$290.83
$486.83
Billing Determinants
RY2
Rates
First 3 therms
Next 497 therms
RY3
Bill
Therms
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
RY2
Bill
RY3
Bill
$626.32
$816.41
$1,006.50
$1,196.59
$1,386.68
$1,766.87
$2,527.23
$4,047.96
$7,849.78
$11,651.61
$15,224.42
$22,370.04
$36,661.29
$54,525.36
$72,389.42
$650.87
$844.06
$1,037.25
$1,230.44
$1,423.63
$1,810.01
$2,582.78
$4,128.31
$7,992.13
$11,855.95
$15,428.76
$22,574.39
$36,865.64
$54,729.70
$72,593.76
Billing Determinants
RY2
Rates
First 500 therms
Next 14,500 therms
Over 15,000 therms
RY3
Over RY2
Amount
%
$24.55
$27.65
$30.75
$33.85
$36.95
$43.15
$55.55
$80.35
$142.34
$204.34
$204.34
$204.34
$204.34
$204.34
$204.34
RY3
Rates
$328.23
$0.16580
$0.12000
$352.77
$0.17820
$0.12000
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.810000
$0.001461
$0.012118
$0.013832
$0.013800
$0.810000
$0.001461
$0.012118
$0.013832
$0.013800
Gas Cost
MFC
GRT - Commodity
GRT - Delivery
$0.534420
$0.018931
0.00%
0.00%
$0.534420
$0.018931
0.00%
0.00%
3.9%
3.4%
3.1%
2.8%
2.7%
2.4%
2.2%
2.0%
1.8%
1.8%
1.3%
0.9%
0.6%
0.4%
0.3%
Number of Customers
January
July
0
0
0
1
0
0
1
0
1
0
0
0
0
0
0
0
1
0
0
0
0
1
1
0
0
0
0
0
0
0
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1,000
1,500
2,000
3,000
5,000
RY2
Bill
RY3
Bill
$17.59
$22.55
$29.63
$36.72
$43.80
$50.89
$52.89
$54.88
$56.88
$58.88
$60.87
$65.87
$70.86
$75.85
$80.84
$90.83
$100.82
$110.80
$120.79
$140.76
$190.68
$240.61
$340.47
$440.32
$640.03
$1,039.45
$17.59
$23.09
$30.96
$38.82
$46.69
$54.55
$56.73
$58.91
$61.09
$63.27
$65.45
$70.90
$76.35
$81.80
$87.25
$98.16
$109.06
$119.96
$130.86
$152.66
$207.17
$261.67
$370.68
$479.69
$697.72
$1,133.76
RY3
Over RY2
Amount
%
$0.00
$0.55
$1.33
$2.10
$2.88
$3.66
$3.85
$4.03
$4.21
$4.40
$4.58
$5.04
$5.49
$5.95
$6.41
$7.33
$8.24
$9.16
$10.07
$11.90
$16.48
$21.06
$30.22
$39.37
$57.68
$94.31
0.0%
2.4%
4.5%
5.7%
6.6%
7.2%
7.3%
7.3%
7.4%
7.5%
7.5%
7.6%
7.8%
7.8%
7.9%
8.1%
8.2%
8.3%
8.3%
8.5%
8.6%
8.8%
8.9%
8.9%
9.0%
9.1%
Number of Customers
January
1,127
2,392
3,446
3,934
4,363
4,585
5,434
6,589
7,503
8,580
10,022
28,302
29,463
26,209
20,914
27,304
14,100
7,436
3,940
3,589
2,125
421
257
135
86
51
July
15,483
48,406
67,396
41,619
17,152
6,930
3,214
1,844
1,020
677
460
947
521
297
169
247
126
92
48
46
48
18
5
3
-
Customers
January
137
321
535
585
751
888
1072
1204
1446
1539
1719
5109
5353
4827
3930
5655
3090
1610
872
671
317
42
14
3
2
0
Notes:
1. Low income customers represent customers who participated in the Company's low income program and received a credit
on their bill each month during calendar year 2014
Billing Determinants
RY2
Rates
First 3 therms
Next 47 therms
Over 50 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY3
Rates
$16.30
$0.65170
$0.15310
$16.30
$0.72809
$0.17105
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
2.0408%
2.0408%
July
2,779
9,020
12,117
7,546
3,001
1,182
561
272
190
119
132
204
106
51
29
43
19
18
20
16
20
12
5
4
-
Month
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
180
156
139
70
27
20
16
28
27
51
106
160
Annual Totals
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
980
76.85
72.06
68.66
54.88
34.59
29.63
26.80
35.30
34.59
51.09
62.07
72.86
$619.39
Billing Determinants
RY2
Rates
First 3 therms
Next 47 therms
Over 50 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
RY3
Over RY2
Amount
Percent
82.89
77.66
73.96
58.91
36.46
30.96
27.81
37.25
36.46
54.77
66.76
78.53
$6.04
$5.60
$5.29
$4.03
$1.87
$1.33
$1.01
$1.95
$1.87
$3.68
$4.69
$5.68
7.9%
7.8%
7.7%
7.3%
5.4%
4.5%
3.8%
5.5%
5.4%
7.2%
7.6%
7.8%
$662.44
$43.05
7.0%
RY3
Rates
$16.30
$0.65170
$0.15310
$16.30
$0.72809
$0.17105
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
$0.810000
$0.001461
$0.012118
$0.013832
$0.015200
2.0408%
2.0408%
Therms
0
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
RY2
Bill
RY3
Bill
$24.41
$24.53
$27.62
$32.03
$45.28
$67.36
$89.44
$111.52
$133.59
$155.67
$177.75
$199.83
$243.98
$311.73
$379.48
$447.23
$514.98
$650.48
$921.48
$1,463.47
$2,818.46
$4,173.45
$5,082.37
$6,900.22
$10,535.91
$15,080.53
$19,625.15
$24.41
$24.53
$27.88
$32.67
$47.03
$70.97
$94.91
$118.85
$142.79
$166.73
$190.67
$214.61
$262.49
$335.60
$408.71
$481.82
$554.93
$701.15
$993.60
$1,578.49
$3,040.71
$4,502.94
$5,477.83
$7,427.60
$11,327.14
$16,201.58
$21,076.01
Billing Determinants
RY2
Rates
First 3 therms
Next 497 therms
Next 14,500 therms
Over 15,000 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY3
Over RY2
Amount
%
$0.00
$0.00
$0.26
$0.63
$1.75
$3.61
$5.47
$7.33
$9.20
$11.06
$12.92
$14.78
$18.50
$23.87
$29.23
$34.59
$39.95
$50.67
$72.12
$115.02
$222.25
$329.49
$395.46
$527.38
$791.23
$1,121.04
$1,450.86
RY3
Rates
$23.60
$0.40235
$0.23179
$0.14257
$23.60
$0.43958
$0.25323
$0.15577
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
0.0000%
0.0000%
0.0%
0.0%
0.9%
2.0%
3.9%
5.4%
6.1%
6.6%
6.9%
7.1%
7.3%
7.4%
7.6%
7.7%
7.7%
7.7%
7.8%
7.8%
7.8%
7.9%
7.9%
7.9%
7.8%
7.6%
7.5%
7.4%
7.4%
Number of Customers
January
416
740
663
1864
3060
2828
2434
2015
1680
1433
1115
1847
2758
1521
902
585
792
726
585
340
100
41
30
17
2
0
July
2946
4503
3473
4849
2447
1028
611
423
288
255
193
359
544
255
148
78
104
85
38
30
8
2
2
1
1
0
Month
Therms
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
529.0
463.0
404.0
225.0
106.0
55.0
60.0
91.0
73.0
154.0
269.0
466.0
Annual Totals
2895
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
251.84
227.65
201.59
122.55
70.01
47.49
49.70
63.39
55.44
91.20
141.98
228.97
$1,551.81
Billing Determinants
RY2
Rates
First 3 therms
Next 497 therms
Next 14,500 therms
Over 15,000 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
270.97
244.77
216.52
130.82
73.84
49.42
51.82
66.66
58.04
96.83
151.89
246.21
$1,657.79
RY3
Rates
$23.60
$0.40235
$0.23179
$0.14257
$23.60
$0.43958
$0.25323
$0.15577
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
$0.810000
$0.001461
$0.012118
$0.013832
$0.011800
0.0000%
0.0000%
RY3
Over RY2
Amount
Percent
$19.13
$17.13
$14.93
$8.27
$3.83
$1.94
$2.12
$3.28
$2.61
$5.62
$9.90
$17.24
7.6%
7.5%
7.4%
6.7%
5.5%
4.1%
4.3%
5.2%
4.7%
6.2%
7.0%
7.5%
$105.98
6.8%
Therms
0
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
RY2
Bill
$1,561.91
$1,573.56
$1,612.63
$1,651.70
$1,690.77
$1,729.84
$1,807.99
$1,964.27
$2,276.84
$3,058.26
$3,839.69
$4,314.42
$5,263.89
$7,162.84
$9,257.66
$11,352.49
RY3
Bill
RY3
Over RY2
Amount
%
$1,724.36
$1,736.01
$1,778.54
$1,821.07
$1,863.60
$1,906.13
$1,991.19
$2,161.32
$2,501.57
$3,352.19
$4,202.81
$4,714.82
$5,738.86
$7,786.93
$9,881.75
$11,976.58
$162.45
$162.45
$165.91
$169.37
$172.83
$176.29
$183.21
$197.05
$224.73
$293.92
$363.12
$400.40
$474.96
$624.09
$624.09
$624.09
Billing Determinants
RY2
Rates
First 500 therms
$1,561.10
Next 14,500 therms
$0.13299
Next 35,000 therms
$0.07165
Over 50,000 therms
$0.06050
RY3
Rates
$1,723.55
$0.14683
$0.07911
$0.06050
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
$0.810000
$0.001461
$0.000000
$0.013832
$0.008000
$0.810000
$0.001461
$0.000000
$0.013832
$0.008000
0.0000%
0.0000%
GRT - Delivery
10.4%
10.3%
10.3%
10.3%
10.2%
10.2%
10.1%
10.0%
9.9%
9.6%
9.5%
9.3%
9.0%
8.7%
6.7%
5.5%
Number of Customers
January
July
0
1
0
1
0
0
0
3
0
1
4
5
20
26
12
4
5
1
2
1
0
2
4
2
10
6
5
15
16
4
5
1
Therms
500
750
1000
1250
1500
2000
3000
5000
10000
15000
20000
30000
50000
75000
100000
RY2
Bill
RY3
Bill
$343.77
$395.80
$447.83
$499.86
$551.89
$655.95
$864.07
$1,280.31
$2,320.91
$3,361.52
$4,085.98
$5,534.91
$8,432.77
$12,055.10
$15,677.42
$370.65
$426.41
$482.16
$537.92
$593.67
$705.18
$928.20
$1,374.25
$2,489.36
$3,604.47
$4,328.93
$5,777.86
$8,675.72
$12,298.05
$15,920.37
Billing Determinants
RY2
Rates
First 500 therms
Next 14,500 therms
Over 15,000 therms
Bill Charge
R&D Charge
Transition Surch.
EEPS
TSAS
GRT - Delivery
RY3
Over RY2
Amount
%
$26.88
$30.61
$34.33
$38.06
$41.78
$49.23
$64.13
$93.94
$168.44
$242.95
$242.95
$242.95
$242.95
$242.95
$242.95
RY3
Rates
$330.51
$0.18323
$0.12000
$357.39
$0.19813
$0.12000
$0.810000
$0.001461
$0.000000
$0.013832
$0.009600
$0.810000
$0.001461
$0.000000
$0.013832
$0.009600
0.0000%
0.0000%
7.8%
7.7%
7.7%
7.6%
7.6%
7.5%
7.4%
7.3%
7.3%
7.2%
5.9%
4.4%
2.9%
2.0%
1.5%
Number of Customers
January
1
2
3
0
1
9
13
46
134
72
43
37
15
1
1
July
174
32
19
11
19
20
23
25
25
9
3
1
3
2
0
Current
Bill
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1,000
1,500
2,000
3,000
5,000
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
19.25
24.76
32.62
40.49
48.35
56.21
64.08
71.94
79.80
87.67
95.53
114.79
134.05
153.31
172.58
211.10
249.62
288.14
326.66
403.71
589.95
776.19
1,106.93
1,437.67
2,099.15
3,422.10
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
19.00
24.69
32.83
40.96
49.09
57.23
65.36
73.50
81.63
89.76
97.90
117.78
137.66
157.54
177.42
217.17
256.93
296.69
336.45
415.97
607.48
798.98
1,126.22
1,453.45
2,107.91
3,416.84
RY1
Over Current
Amount
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
(0.26)
(0.07)
0.20
0.47
0.74
1.01
1.29
1.56
1.83
2.10
2.37
2.99
3.60
4.22
4.84
6.08
7.31
8.55
9.79
12.26
17.53
22.79
19.28
15.78
8.77
(5.26)
-1.3%
-0.3%
0.6%
1.2%
1.5%
1.8%
2.0%
2.2%
2.3%
2.4%
2.5%
2.6%
2.7%
2.8%
2.8%
2.9%
2.9%
3.0%
3.0%
3.0%
3.0%
2.9%
1.7%
1.1%
0.4%
-0.2%
Number of Customers
January
2,059
3,023
3,610
3,842
4,137
4,126
5,352
6,544
8,078
9,234
11,810
32,930
32,998
27,241
18,380
20,685
9,518
4,455
2,414
2,127
1,136
169
112
36
24
20
July
14,855
52,372
72,716
37,680
13,288
4,563
2,468
1,294
888
557
503
894
556
329
234
282
177
110
78
96
99
37
21
2
2
1
Notes:
1. Low income customers represent customers who participated in the Company's low income program and received a credi
on their bill each month during calendar year 2014
Billing Determinants
Current
Rates
Customer Charge
$16.30
BIPP Charge
$0.95
Volumetric Charge
4-100 Therms
$0.23097
101-500 Therms
$0.21538
501-1000 Therms
$0.19041
1001+ Therms
$0.10859
$0.26434
$0.24650
$0.21792
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
$0.01252
$0.01867
$0.48349
$0.03535
2.0408%
0.0000%
RY1
Rates
$16.30
$0.72
Residential Spaceheating
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
155
161
145
106
65
35
18
18
21
30
75
120
949
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
137.90
142.53
130.20
100.15
68.01
44.42
31.05
31.05
33.41
40.49
75.87
110.94
$946.02
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
141.63
146.40
133.68
102.67
69.43
45.03
31.20
31.20
33.64
40.96
77.56
113.80
$967.20
RY1
Over Current
Amount
%
$3.73
2.7%
$3.88
2.7%
$3.48
2.7%
$2.52
2.5%
$1.42
2.1%
$0.61
1.4%
$0.15
0.5%
$0.15
0.5%
$0.23
0.7%
$0.47
1.2%
$1.69
2.2%
$2.86
2.6%
$21.19
2.2%
Residential Non-spaceheating
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
80
82
74
55
38
24
14
13
16
18
42
63
519
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
79.80
81.38
75.09
60.14
46.78
35.77
27.90
27.12
29.48
31.05
49.92
66.44
$610.86
Billing Determinants
Current
Rates
Customer Charge
$16.30
BIPP Charge
$0.95
Volumetric Charge
4-100 Therms
$0.23097
101-500 Therms
$0.21538
501-1000 Therms
$0.19041
1001+ Therms
$0.10859
$0.26434
$0.24650
$0.21792
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
$0.01252
$0.01867
$0.48349
$0.03535
2.0408%
0.0000%
RY1
Rates
$16.30
$0.72
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
81.63
83.26
76.75
61.29
47.47
36.08
27.95
27.13
29.57
31.20
50.72
67.80
$620.85
RY1
Over Current
Amount
%
$1.83
2.3%
$1.88
2.3%
$1.66
2.2%
$1.15
1.9%
$0.69
1.5%
$0.31
0.9%
$0.04
0.1%
$0.01
0.1%
$0.10
0.3%
$0.15
0.5%
$0.80
1.6%
$1.37
2.1%
$9.99
1.6%
Current
Bill
Therms
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Customer Charge
BIPP Charge
Volumetric Charge
4-100 Therms
101-500 Therms
501-1000 Therms
1001+ Therms
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del.
GRT - Comm.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
18.88
24.29
32.02
55.22
93.88
131.77
169.65
207.54
245.42
283.31
321.19
396.96
580.14
763.32
926.04
1,088.76
1,414.21
2,065.10
3,366.89
6,621.36
9,875.83
13,130.31
19,639.25
32,657.13
48,929.49
65,201.84
Billing Determinants
Current
Rates
$16.30
$0.95
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
RY1
Over Current
Amount
%
18.63
24.22
32.22
56.21
96.19
135.28
174.37
213.46
252.55
291.64
330.73
408.90
597.21
785.51
946.48
1,107.45
1,429.39
2,073.27
3,361.04
6,580.44
9,799.85
13,019.26
19,458.08
32,335.71
48,432.75
64,529.79
($0.25)
($0.07)
$0.20
$0.99
$2.31
$3.51
$4.72
$5.92
$7.13
$8.33
$9.54
$11.95
$17.07
$22.19
$20.44
$18.69
$15.18
$8.17
($5.86)
($40.92)
($75.98)
($111.04)
($181.17)
($321.42)
($496.74)
($672.05)
RY1
Rates
$16.30
$0.72
$0.23097
$0.21538
$0.19041
$0.10859
$0.26434
$0.24650
$0.21792
$0.10859
$0.01252
$0.01867
$0.48349
$0.02762
0.0000%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
-1.3%
-0.3%
0.6%
1.8%
2.5%
2.7%
2.8%
2.9%
2.9%
2.9%
3.0%
3.0%
2.9%
2.9%
2.2%
1.7%
1.1%
0.4%
-0.2%
-0.6%
-0.8%
-0.8%
-0.9%
-1.0%
-1.0%
-1.0%
Number of Customers
January
266
538
533
1,292
1,931
1,415
1,123
824
632
571
455
636
939
533
352
213
243
239
120
78
13
8
7
4
2
-
July
1,586
2,350
1,423
1,791
951
411
226
179
116
89
85
104
197
60
42
19
30
11
14
6
3
-
Commercial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
393
404
369
268
173
87
46
50
61
87
194
311
2,443
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
315.89
324.22
297.70
221.18
149.20
83.83
52.13
55.22
63.73
83.83
165.11
253.76
$2,065.78
325.25
333.85
306.49
227.53
153.26
85.79
53.01
56.21
65.00
85.79
169.68
261.15
$2,123.03
RY1
Over Current
Amount
%
$9.37
3.0%
$9.63
3.0%
$8.79
3.0%
$6.35
2.9%
$4.06
2.7%
$1.96
2.3%
$0.88
1.7%
$0.99
1.8%
$1.28
2.0%
$1.96
2.3%
$4.57
2.8%
$7.39
2.9%
$57.24
2.8%
RY1
Bill
1,429.39
1,541.43
1,460.30
720.73
553.52
232.22
140.75
104.01
116.52
143.10
611.52
1,106.81
8,160.29
RY1
Over
Current
Amount
%
$15.18
1.1%
$13.96
0.9%
$14.85
1.0%
$20.43
2.9%
$15.88
3.0%
$6.50
2.9%
$3.68
2.7%
$2.55
2.5%
$2.93
2.6%
$3.75
2.7%
$17.46
2.9%
$18.70
1.7%
$135.87
1.7%
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
Industrial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
2,000
2,174
2,048
914
692
274
157
110
126
160
769
1,499
10,923
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
1,414.21
1,527.47
1,445.45
700.30
537.64
225.72
137.07
101.46
113.58
139.35
594.06
1,088.11
$8,024.42
$
$
$
$
$
$
$
$
$
$
$
$
$
Municipal
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
1,324
1,366
1,240
905
586
266
169
159
195
271
641
971
8,093
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
974.21
1,001.54
919.53
693.71
459.97
219.66
146.16
138.59
165.86
223.45
500.27
742.07
$6,185.02
Billing Determinants
Current
Rates
Customer Charge
$16.30
BIPP Charge
$0.95
Volumetric Charge
4-100 Therms
$0.23097
101-500 Therms
$0.21538
501-1000 Therms
$0.19041
1001+ Therms
$0.10859
$0.26434
$0.24650
$0.21792
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02762
0.0000%
0.0000%
RY1
Rates
$16.30
$0.72
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
994.13
1,021.17
940.04
713.95
473.68
225.97
150.13
142.32
170.46
229.88
515.11
763.67
$6,340.50
RY1
Over Current
Amount
%
$19.92
2.0%
$19.63
2.0%
$20.51
2.2%
$20.25
2.9%
$13.71
3.0%
$6.31
2.9%
$3.97
2.7%
$3.73
2.7%
$4.60
2.8%
$6.43
2.9%
$14.84
3.0%
$21.60
2.9%
$155.48
2.5%
Current
Bill
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1,000
1,500
2,000
3,000
5,000
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.70
19.57
22.25
24.92
27.60
30.27
32.95
35.62
38.30
40.97
43.65
49.94
56.23
62.52
68.81
81.39
93.97
106.55
119.13
144.29
200.82
257.35
328.66
399.98
542.61
827.87
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.46
19.57
22.59
25.60
28.62
31.64
34.65
37.67
40.68
43.70
46.71
53.80
60.88
67.97
75.05
89.22
103.38
117.55
131.72
160.05
223.60
287.15
358.47
429.78
572.41
857.68
RY1
Over Current
Amount
%
($0.23)
$0.00
$0.34
$0.68
$1.03
$1.37
$1.71
$2.05
$2.39
$2.73
$3.07
$3.86
$4.66
$5.45
$6.24
$7.83
$9.42
$11.01
$12.59
$15.77
$22.79
$29.80
$29.80
$29.80
$29.80
$29.80
-1.3%
0.0%
1.5%
2.7%
3.7%
4.5%
5.2%
5.7%
6.2%
6.7%
7.0%
7.7%
8.3%
8.7%
9.1%
9.6%
10.0%
10.3%
10.6%
10.9%
11.3%
11.6%
9.1%
7.5%
5.5%
3.6%
Number of Customers
January
2,342
3,551
4,402
4,754
5,070
5,063
6,684
8,341
10,291
11,987
15,516
43,816
44,013
36,340
24,587
27,787
12,938
6,088
3,250
2,934
1,661
259
197
76
78
45
July
18,250
67,725
96,640
50,812
17,816
6,158
3,342
1,765
1,150
750
691
1,212
765
445
322
401
244
153
104
135
136
49
33
6
2
2
1594
5961
10254
7259
3284
1281
705
416
247
178
140
227
156
82
49
82
50
28
27
24
48
22
16
6
2
5
Notes:
1. Low income customers represent customers who participated in the Company's low income program and received a credit
on their bill each month during calendar year 2014
Billing Determinants
Current
Rates
Customer Charge
$16.30
BIPP Charge
$0.95
Volumetric Charge
4-100 Therms
$0.23097
101-500 Therms
$0.21538
501-1000 Therms
$0.19041
1001+ Therms
$0.10859
$0.26434
$0.24650
$0.21792
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
RY1
Rates
$16.30
$0.72
Residential Spaceheating
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
155
161
145
106
65
35
18
18
21
30
75
120
949
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
57.48
58.99
54.97
45.16
34.28
26.26
21.71
21.71
22.51
24.92
36.96
48.68
$453.63
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
62.30
64.00
59.46
48.41
36.16
27.11
21.99
21.99
22.89
25.60
39.18
52.38
$481.47
RY1
Over Current
Amount
%
$4.81
8.4%
$5.00
8.5%
$4.50
8.2%
$3.26
7.2%
$1.88
5.5%
$0.85
3.3%
$0.28
1.3%
$0.28
1.3%
$0.38
1.7%
$0.68
2.7%
$2.22
6.0%
$3.70
7.6%
$27.84
6.1%
Residential Non-spaceheating
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
80
82
74
55
38
24
14
13
16
18
42
63
519
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
38.30
38.83
36.69
31.61
27.06
23.32
20.64
20.37
21.18
21.71
28.13
33.75
$341.58
Billing Determinants
Current
Rates
Customer Charge
$16.30
BIPP Charge
$0.95
Volumetric Charge
4-100 Therms
$0.23097
101-500 Therms
$0.21538
501-1000 Therms
$0.19041
1001+ Therms
$0.10859
$0.26434
$0.24650
$0.21792
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
RY1
Rates
$16.30
$0.72
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
40.68
41.29
38.87
33.14
28.02
23.80
20.78
20.48
21.38
21.99
29.22
35.56
$355.21
RY1
Over Current
Amount
%
$2.39
6.2%
$2.46
6.3%
$2.18
5.9%
$1.54
4.9%
$0.96
3.5%
$0.48
2.1%
$0.14
0.7%
$0.11
0.5%
$0.21
1.0%
$0.28
1.3%
$1.09
3.9%
$1.81
5.4%
$13.63
4.0%
Current
Bill
Therms
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Customer Charge
BIPP Charge
Volumetric Charge
4-100 Therms
101-500 Therms
501-1000 Therms
1001+ Therms
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.34
19.18
21.80
29.67
42.77
55.10
67.43
79.76
92.09
104.42
116.74
141.40
196.80
252.20
287.14
322.09
391.98
531.76
811.32
1,510.21
2,209.11
2,908.00
4,305.79
7,101.37
10,595.85
14,090.32
Billing Determinants
Current
Rates
$16.30
$0.95
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.11
19.18
22.14
31.00
45.78
59.66
73.55
87.43
101.32
115.20
129.09
156.85
219.13
281.41
316.35
351.30
421.19
560.97
840.52
1,539.42
2,238.31
2,937.21
4,335.00
7,130.58
10,625.05
14,119.53
RY1
Rates
$16.30
$0.72
$0.23097
$0.21538
$0.19041
$0.10859
$0.26434
$0.24650
$0.21792
$0.10859
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
RY1
Over Current
Amount
%
($0.23)
$0.00
$0.34
$1.34
$3.01
$4.56
$6.12
$7.67
$9.23
$10.79
$12.34
$15.45
$22.33
$29.21
$29.21
$29.21
$29.21
$29.21
$29.21
$29.21
$29.21
$29.21
$29.21
$29.21
$29.21
$29.21
-1.3%
0.0%
1.5%
4.5%
7.0%
8.3%
9.1%
9.6%
10.0%
10.3%
10.6%
10.9%
11.3%
11.6%
10.2%
9.1%
7.5%
5.5%
3.6%
1.9%
1.3%
1.0%
0.7%
0.4%
0.3%
0.2%
Number of Customers
January
361
688
654
1721
2680
2088
1746
1382
1148
1086
901
1297
1889
1193
770
516
603
672
484
386
75
38
20
6
2
0
July
2382
3586
2267
3057
1817
888
528
396
279
231
216
318
551
225
128
79
100
69
50
20
2
0
1
3
0
0
Commercial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
393
404
369
268
173
87
46
50
61
87
194
311
2,443
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
115.02
117.73
109.10
84.20
60.77
39.36
28.62
29.67
32.55
39.36
65.95
94.80
$817.13
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
127.14
130.20
120.48
92.43
66.05
41.94
29.82
31.00
34.25
41.94
71.88
104.37
$891.50
RY1
Over Current
Amount
%
$12.12
10.5%
$12.47
10.6%
$11.38
10.4%
$8.23
9.8%
$5.28
8.7%
$2.57
6.5%
$1.20
4.2%
$1.34
4.5%
$1.71
5.2%
$2.57
6.5%
$5.93
9.0%
$9.57
10.1%
$74.38
9.1%
Industrial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
2,000
2,174
2,048
914
692
274
157
110
126
160
769
1,499
10,923
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
391.98
416.30
398.69
233.14
183.95
85.68
56.83
45.24
49.18
57.57
201.01
321.95
$2,441.51
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
421.19
445.51
427.90
259.98
204.68
94.10
61.61
48.56
53.00
62.44
223.86
351.16
$2,653.98
RY1
Over Current
Amount
%
$29.21
7.5%
$29.21
7.0%
$29.21
7.3%
$26.84
11.5%
$20.73
11.3%
$8.42
9.8%
$4.78
8.4%
$3.32
7.3%
$3.82
7.8%
$4.87
8.5%
$22.85
11.4%
$29.21
9.1%
$212.47
8.7%
Municipal
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
1,324
1,366
1,240
905
586
266
169
159
195
271
641
971
8,093
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
297.49
303.36
285.75
231.15
160.46
83.70
59.79
57.32
66.20
84.94
172.65
245.77
$2,048.56
Billing Determinants
Current
Rates
Customer Charge
$16.30
BIPP Charge
$0.95
Volumetric Charge
4-100 Therms
$0.23097
101-500 Therms
$0.21538
501-1000 Therms
$0.19041
1001+ Therms
$0.10859
$0.26434
$0.24650
$0.21792
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
RY1
Rates
$16.30
$0.72
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
326.70
332.57
314.95
257.74
178.28
91.88
64.94
62.16
72.16
93.26
191.98
274.18
$2,260.80
RY1
Over Current
Amount
%
$29.21
9.8%
$29.21
9.6%
$29.21
10.2%
$26.59
11.5%
$17.82
11.1%
$8.17
9.8%
$5.15
8.6%
$4.84
8.4%
$5.96
9.0%
$8.33
9.8%
$19.33
11.2%
$28.41
11.6%
$212.23
10.4%
Current
Bill
Therms
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,094.76
1,101.66
1,108.57
1,130.72
1,152.87
1,197.17
1,285.76
1,462.96
1,905.95
2,348.94
2,791.93
3,677.92
5,196.68
7,095.14
8,993.59
Billing Determinants
Current
Rates
Customer Charge
$1,080.00
BIPP Charge
$0.95
Volumetric Charge
1K-30K Therms
$0.06098
30K-100K Therms
$0.04832
100K-1M Therms
$0.01869
1M+ Therms
$0.00964
TSAS Rate
EEPS Rate
TGRA Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,364.53
1,371.43
1,378.34
1,400.14
1,421.95
1,465.55
1,552.77
1,727.20
2,163.27
2,599.34
3,035.41
3,907.55
5,404.38
7,275.42
9,146.46
RY1
Rates
$1,350.00
$0.72
$0.05960
$0.04722
$0.01827
$0.00964
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
RY1
Over Current
Amount
%
$269.77
$269.77
$269.77
$269.42
$269.08
$268.39
$267.00
$264.23
$257.31
$250.39
$243.47
$229.63
$207.70
$180.28
$152.86
24.6%
24.5%
24.3%
23.8%
23.3%
22.4%
20.8%
18.1%
13.5%
10.7%
8.7%
6.2%
4.0%
2.5%
1.7%
Number of Customers
January
0
0
0
0
0
1
2
13
76
56
54
54
41
17
8
July
74
12
13
7
9
20
31
40
31
15
14
14
14
5
7
Commercial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Current
Bill
4,262
4,277
4,186
3,657
3,234
3,019
3,306
3,171
3,170
3,008
3,978
4,492
$43,759.30
Therms
37,692
37,887
36,696
29,763
24,992
22,558
25,802
24,282
24,264
22,436
33,948
40,718
361,038
RY1
Bill
4,483
4,498
4,409
3,887
3,471
3,259
3,541
3,409
3,407
3,248
4,203
4,710
$46,524.07
RY1
Over Current
Amount
%
$221.20
5.2%
$220.98
5.2%
$222.29
5.3%
$229.96
6.3%
$236.56
7.3%
$239.93
7.9%
$235.44
7.1%
$237.55
7.5%
$237.57
7.5%
$240.10
8.0%
$225.30
5.7%
$217.88
4.9%
$2,764.77
6.3%
RY1
Bill
7,750.81
7,253.71
7,283.88
6,224.42
5,172.52
4,982.05
4,763.89
5,285.68
5,266.82
5,895.27
6,687.01
7,666.99
$74,233.05
RY1
Over Current
Amount
%
$173.31
2.3%
$180.60
2.6%
$180.16
2.5%
$195.68
3.2%
$211.10
4.3%
$213.89
4.5%
$217.08
4.8%
$209.44
4.1%
$209.71
4.1%
$200.51
3.5%
$188.90
2.9%
$174.54
2.3%
$2,354.92
3.3%
RY1
Bill
3,654.72
3,564.89
3,447.58
2,717.34
2,006.98
1,822.96
1,911.04
1,873.63
1,937.38
2,496.16
2,945.23
4,014.42
$32,392.32
RY1
Over Current
Amount
%
$233.64
6.8%
$235.07
7.1%
$236.93
7.4%
$248.52
10.1%
$259.79
14.9%
$262.71
16.8%
$261.32
15.8%
$261.91
16.3%
$260.90
15.6%
$252.03
11.2%
$244.90
9.1%
$228.07
6.0%
$2,985.80
10.2%
Industrial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
81,352
74,710
75,113
60,957
46,902
44,357
41,442
48,414
48,162
56,559
67,138
80,232
725,338
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
7,577.50
7,073.12
7,103.72
6,028.74
4,961.43
4,768.16
4,546.80
5,076.24
5,057.11
5,694.76
6,498.11
7,492.45
$71,878.13
$
$
$
$
$
$
$
$
$
$
$
$
Municipal
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
27,101
26,071
24,726
16,353
8,208
6,098
7,108
6,679
7,410
13,817
18,966
31,428
193,965
Billing Determinants
Current
Rates
Customer Charge
$1,080.00
BIPP Charge
$0.95
Volumetric Charge
1K-30K Therms
$0.06098
30K-100K Therms
$0.04832
100K-1M Therms
$0.01869
1M+ Therms
$0.00964
TSAS Rate
EEPS Rate
TGRA Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
3,421.07
3,329.81
3,210.65
2,468.82
1,747.18
1,560.24
1,649.73
1,611.72
1,676.48
2,244.13
2,700.32
3,786.36
$29,406.52
RY1
Rates
$1,350.00
$0.72
$0.05960
$0.04722
$0.01827
$0.00964
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
$
$
$
$
$
$
$
$
$
$
$
$
Current
Bill
Therms
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Customer Charge
BIPP Charge
Volumetric Charge
1K-30K Therms
30K-100K Therms
100K-1M Therms
1M+ Therms
TSAS Rate
EEPS Rate
TGRA Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,564.76
1,571.66
1,578.57
1,593.30
1,608.02
1,637.48
1,696.38
1,814.20
2,108.74
2,403.28
2,697.82
3,286.91
4,465.07
5,937.78
7,410.48
Billing Determinants
Current
Rates
$1,550.00
$0.95
RY1
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,564.53
1,571.43
1,578.34
1,593.94
1,609.55
1,640.76
1,703.18
1,828.02
2,140.13
2,452.24
2,764.35
3,388.57
4,637.00
6,197.54
7,758.08
RY1
Rates
$1,550.00
$0.72
$0.03129
$0.03129
$0.03129
$0.00964
$0.03480
$0.03480
$0.03480
$0.00964
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
RY1
Over Current
Amount
%
($0.23)
($0.23)
($0.23)
$0.65
$1.53
$3.28
$6.80
$13.82
$31.39
$48.96
$66.53
$101.66
$171.93
$259.76
$347.60
0.0%
0.0%
0.0%
0.0%
0.1%
0.2%
0.4%
0.8%
1.5%
2.0%
2.5%
3.1%
3.9%
4.4%
4.7%
RY1
Bill
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1,000
1,500
2,000
3,000
5,000
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
19.00
24.69
32.83
40.96
49.09
57.23
65.36
73.50
81.63
89.76
97.90
117.78
137.66
157.54
177.42
217.17
256.93
296.69
336.45
415.97
607.48
798.98
1,126.22
1,453.45
2,107.91
3,416.84
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
19.00
24.84
33.18
41.52
49.86
58.20
66.54
74.89
83.23
91.57
99.91
120.27
140.64
161.00
181.36
222.09
262.82
303.55
344.27
425.73
621.51
817.29
1,144.53
1,471.76
2,126.22
3,435.15
RY2
Over
RY1
Amount
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
0.15
0.35
0.56
0.77
0.98
1.18
1.39
1.60
1.81
2.01
2.50
2.98
3.47
3.95
4.92
5.88
6.85
7.82
9.76
14.03
18.31
18.31
18.31
18.31
18.31
0.0%
0.6%
1.1%
1.4%
1.6%
1.7%
1.8%
1.9%
2.0%
2.0%
2.1%
2.1%
2.2%
2.2%
2.2%
2.3%
2.3%
2.3%
2.3%
2.3%
2.3%
2.3%
1.6%
1.3%
0.9%
0.5%
Number of Customers
January
2,059
3,023
3,610
3,842
4,137
4,126
5,352
6,544
8,078
9,234
11,810
32,930
32,998
27,241
18,380
20,685
9,518
4,455
2,414
2,127
1,136
169
112
36
24
20
July
14,855
52,372
72,716
37,680
13,288
4,563
2,468
1,294
888
557
503
894
556
329
234
282
177
110
78
96
99
37
21
2
2
1
Notes:
1. Low income customers represent customers who participated in the Company's low income program and received a credi
on their bill each month during calendar year 2014
Billing Determinants
RY1
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.26434
101-500 Therms
$0.24650
501-1000 Therms
$0.21792
1001+ Therms
$0.10859
$0.28468
$0.26546
$0.23469
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
RY2
Rates
$16.30
$0.72
Residential Spaceheating
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
155
161
145
106
65
35
18
18
21
30
75
120
949
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
141.63
146.40
133.68
102.67
69.43
45.03
31.20
31.20
33.64
40.96
77.56
113.80
$967.20
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
144.71
149.60
136.56
104.80
70.72
45.69
31.51
31.51
34.01
41.52
79.06
116.20
$985.89
RY2
Over RY1
Amount
%
$3.08
2.2%
$3.19
2.2%
$2.88
2.2%
$2.13
2.1%
$1.29
1.9%
$0.66
1.5%
$0.31
1.0%
$0.31
1.0%
$0.37
1.1%
$0.56
1.4%
$1.49
1.9%
$2.40
2.1%
$18.69
1.9%
Residential Non-spaceheating
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
80
82
74
55
38
24
14
13
16
18
42
63
519
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
81.63
83.26
76.75
61.29
47.47
36.08
27.95
27.13
29.57
31.20
50.72
67.80
$620.85
Billing Determinants
RY1
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.26434
101-500 Therms
$0.24650
501-1000 Therms
$0.21792
1001+ Therms
$0.10859
$0.28468
$0.26546
$0.23469
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
RY2
Rates
$16.30
$0.72
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
83.23
84.90
78.22
62.37
48.19
36.52
28.17
27.34
29.84
31.51
51.53
69.05
$630.87
RY2
Over RY1
Amount
%
$1.60
2.0%
$1.64
2.0%
$1.47
1.9%
$1.08
1.8%
$0.73
1.5%
$0.44
1.2%
$0.23
0.8%
$0.21
0.8%
$0.27
0.9%
$0.31
1.0%
$0.81
1.6%
$1.25
1.8%
$10.03
1.6%
RY1
Bill
Therms
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Customer Charge
BIPP Charge
Volumetric Charge
4-100 Therms
101-500 Therms
501-1000 Therms
1001+ Therms
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del.
GRT - Comm.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
18.63
24.22
32.22
56.21
96.19
135.28
174.37
213.46
252.55
291.64
330.73
408.90
597.21
785.51
946.48
1,107.45
1,429.39
2,073.27
3,361.04
6,580.44
9,799.85
13,019.26
19,458.08
32,335.71
48,432.75
64,529.79
Billing Determinants
RY1
Rates
$16.30
$0.72
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
18.63
24.37
32.57
57.16
98.16
138.20
178.24
218.28
258.31
298.35
338.39
418.47
610.96
803.46
964.43
1,125.40
1,447.34
2,091.22
3,378.98
6,598.39
9,817.80
13,037.21
19,476.02
32,353.65
48,450.69
64,547.74
RY2
Rates
$16.30
$0.72
$0.26434
$0.24650
$0.21792
$0.10859
$0.28468
$0.26546
$0.23469
$0.10859
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
RY2
Over RY1
Amount
%
$0.00
$0.14
$0.35
$0.96
$1.97
$2.92
$3.87
$4.82
$5.77
$6.72
$7.66
$9.56
$13.75
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
0.0%
0.6%
1.1%
1.7%
2.1%
2.2%
2.2%
2.3%
2.3%
2.3%
2.3%
2.3%
2.3%
2.3%
1.9%
1.6%
1.3%
0.9%
0.5%
0.3%
0.2%
0.1%
0.1%
0.1%
0.0%
0.0%
Number of Customers
January
266
538
533
1,292
1,931
1,415
1,123
824
632
571
455
636
939
533
352
213
243
239
120
78
13
8
7
4
2
-
July
1,586
2,350
1,423
1,791
951
411
226
179
116
89
85
104
197
60
42
19
30
11
14
6
3
-
Commercial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
393
404
369
268
173
87
46
50
61
87
194
311
2,443
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
325.25
333.85
306.49
227.53
153.26
85.79
53.01
56.21
65.00
85.79
169.68
261.15
$2,123.03
332.78
341.59
313.57
232.69
156.62
87.50
53.88
57.16
66.18
87.50
173.43
267.12
$2,170.05
RY2
Over RY1
Amount
%
$7.53
2.3%
$7.74
2.3%
$7.08
2.3%
$5.16
2.3%
$3.36
2.2%
$1.71
2.0%
$0.87
1.7%
$0.96
1.7%
$1.18
1.8%
$1.71
2.0%
$3.76
2.2%
$5.98
2.3%
$47.02
2.2%
RY2
Bill
1,447.34
1,559.37
1,478.24
737.24
566.30
237.49
143.81
106.17
118.98
146.21
625.59
1,124.75
8,291.50
RY2
Over
RY1
Amount
%
$17.95
1.3%
$17.95
1.2%
$17.95
1.2%
$16.50
2.3%
$12.78
2.3%
$5.27
2.3%
$3.05
2.2%
$2.16
2.1%
$2.47
2.1%
$3.11
2.2%
$14.07
2.3%
$17.95
1.6%
$131.20
1.6%
RY2
Bill
1,012.07
1,039.12
957.99
730.31
484.68
231.09
153.42
145.41
174.23
235.09
527.03
781.13
$6,471.56
RY2
Over RY1
Amount
%
$17.95
1.8%
$17.95
1.8%
$17.95
1.9%
$16.35
2.3%
$11.00
2.3%
$5.12
2.3%
$3.28
2.2%
$3.09
2.2%
$3.78
2.2%
$5.22
2.3%
$11.93
2.3%
$17.46
2.3%
$131.06
2.1%
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
Industrial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
2,000
2,174
2,048
914
692
274
157
110
126
160
769
1,499
10,923
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
1,429.39
1,541.43
1,460.30
720.73
553.52
232.22
140.75
104.01
116.52
143.10
611.52
1,106.81
$8,160.29
$
$
$
$
$
$
$
$
$
$
$
$
$
Municipal
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
1,324
1,366
1,240
905
586
266
169
159
195
271
641
971
8,093
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
994.13
1,021.17
940.04
713.95
473.68
225.97
150.13
142.32
170.46
229.88
515.11
763.67
$6,340.50
Billing Determinants
RY1
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.26434
101-500 Therms
$0.24650
501-1000 Therms
$0.21792
1001+ Therms
$0.10859
$0.28468
$0.26546
$0.23469
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
RY2
Rates
$16.30
$0.72
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1,000
1,500
2,000
3,000
5,000
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.46
19.57
22.59
25.60
28.62
31.64
34.65
37.67
40.68
43.70
46.71
53.80
60.88
67.97
75.05
89.22
103.38
117.55
131.72
160.05
223.60
287.15
358.47
429.78
572.41
857.68
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.46
19.72
22.94
26.17
29.39
32.61
35.83
39.06
42.28
45.50
48.73
56.30
63.86
71.43
79.00
94.13
109.27
124.40
139.54
169.81
237.64
305.46
376.78
448.09
590.72
875.99
RY2
Over RY1
Amount
%
$0.00
$0.15
$0.35
$0.56
$0.77
$0.98
$1.18
$1.39
$1.60
$1.81
$2.01
$2.50
$2.98
$3.47
$3.95
$4.92
$5.88
$6.85
$7.82
$9.76
$14.03
$18.31
$18.31
$18.31
$18.31
$18.31
0.0%
0.7%
1.6%
2.2%
2.7%
3.1%
3.4%
3.7%
3.9%
4.1%
4.3%
4.6%
4.9%
5.1%
5.3%
5.5%
5.7%
5.8%
5.9%
6.1%
6.3%
6.4%
5.1%
4.3%
3.2%
2.1%
Number of Customers
January
2,342
3,551
4,402
4,754
5,070
5,063
6,684
8,341
10,291
11,987
15,516
43,816
44,013
36,340
24,587
27,787
12,938
6,088
3,250
2,934
1,661
259
197
76
78
45
July
18,250
67,725
96,640
50,812
17,816
6,158
3,342
1,765
1,150
750
691
1,212
765
445
322
401
244
153
104
135
136
49
33
6
2
2
1594
5961
10254
7259
3284
1281
705
416
247
178
140
227
156
82
49
82
50
28
27
24
48
22
16
6
2
5
Notes:
1. Low income customers represent customers who participated in the Company's low income program and received a credit
on their bill each month during calendar year 2014
Billing Determinants
RY1
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.26434
101-500 Therms
$0.24650
501-1000 Therms
$0.21792
1001+ Therms
$0.10859
$0.28468
$0.26546
$0.23469
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
RY2
Rates
$16.30
$0.72
Residential Spaceheating
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
155
161
145
106
65
35
18
18
21
30
75
120
949
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
62.30
64.00
59.46
48.41
36.16
27.11
21.99
21.99
22.89
25.60
39.18
52.38
$481.47
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
65.38
67.19
62.35
50.54
37.45
27.78
22.30
22.30
23.26
26.17
40.67
54.78
$500.16
RY2
Over RY1
Amount
%
$3.08
4.9%
$3.19
5.0%
$2.88
4.9%
$2.13
4.4%
$1.29
3.6%
$0.66
2.4%
$0.31
1.4%
$0.31
1.4%
$0.37
1.6%
$0.56
2.2%
$1.49
3.8%
$2.40
4.6%
$18.69
3.9%
Residential Non-spaceheating
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
80
82
74
55
38
24
14
13
16
18
42
63
519
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
40.68
41.29
38.87
33.14
28.02
23.80
20.78
20.48
21.38
21.99
29.22
35.56
$355.21
Billing Determinants
RY1
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.26434
101-500 Therms
$0.24650
501-1000 Therms
$0.21792
1001+ Therms
$0.10859
$0.28468
$0.26546
$0.23469
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
RY2
Rates
$16.30
$0.72
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
42.28
42.93
40.35
34.22
28.74
24.23
21.01
20.69
21.65
22.30
30.03
36.80
$365.23
RY2
Over RY1
Amount
%
$1.60
3.9%
$1.64
4.0%
$1.47
3.8%
$1.08
3.3%
$0.73
2.6%
$0.44
1.8%
$0.23
1.1%
$0.21
1.0%
$0.27
1.3%
$0.31
1.4%
$0.81
2.8%
$1.25
3.5%
$10.03
2.8%
RY1
Bill
Therms
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Customer Charge
BIPP Charge
Volumetric Charge
4-100 Therms
101-500 Therms
501-1000 Therms
1001+ Therms
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.11
19.18
22.14
31.00
45.78
59.66
73.55
87.43
101.32
115.20
129.09
156.85
219.13
281.41
316.35
351.30
421.19
560.97
840.52
1,539.42
2,238.31
2,937.21
4,335.00
7,130.58
10,625.05
14,119.53
Billing Determinants
RY1
Rates
$16.30
$0.72
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.11
19.32
22.48
31.96
47.75
62.59
77.42
92.25
107.08
121.92
136.75
166.41
232.88
299.35
334.30
369.24
439.13
578.91
858.47
1,557.36
2,256.26
2,955.15
4,352.94
7,148.52
10,643.00
14,137.47
RY2
Rates
$16.30
$0.72
$0.26434
$0.24650
$0.21792
$0.10859
$0.28468
$0.26546
$0.23469
$0.10859
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
RY2
Over RY1
Amount
%
$0.00
$0.14
$0.35
$0.96
$1.97
$2.92
$3.87
$4.82
$5.77
$6.72
$7.66
$9.56
$13.75
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
$17.95
0.0%
0.7%
1.6%
3.1%
4.3%
4.9%
5.3%
5.5%
5.7%
5.8%
5.9%
6.1%
6.3%
6.4%
5.7%
5.1%
4.3%
3.2%
2.1%
1.2%
0.8%
0.6%
0.4%
0.3%
0.2%
0.1%
Number of Customers
January
361
688
654
1721
2680
2088
1746
1382
1148
1086
901
1297
1889
1193
770
516
603
672
484
386
75
38
20
6
2
0
July
2382
3586
2267
3057
1817
888
528
396
279
231
216
318
551
225
128
79
100
69
50
20
2
0
1
3
0
0
Commercial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
393
404
369
268
173
87
46
50
61
87
194
311
2,443
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
127.14
130.20
120.48
92.43
66.05
41.94
29.82
31.00
34.25
41.94
71.88
104.37
$891.50
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
134.67
137.94
127.55
97.59
69.41
43.65
30.70
31.96
35.43
43.65
75.64
110.35
$938.53
RY2
Over RY1
Amount
%
$7.53
5.9%
$7.74
5.9%
$7.08
5.9%
$5.16
5.6%
$3.36
5.1%
$1.71
4.1%
$0.87
2.9%
$0.96
3.1%
$1.18
3.4%
$1.71
4.1%
$3.76
5.2%
$5.98
5.7%
$47.02
5.3%
Industrial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
2,000
2,174
2,048
914
692
274
157
110
126
160
769
1,499
10,923
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
421.19
445.51
427.90
259.98
204.68
94.10
61.61
48.56
53.00
62.44
223.86
351.16
$2,653.98
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
439.13
463.45
445.84
276.49
217.46
99.37
64.66
50.72
55.47
65.55
237.94
369.10
$2,785.18
RY2
Over RY1
Amount
%
$17.95
4.3%
$17.95
4.0%
$17.95
4.2%
$16.50
6.3%
$12.78
6.2%
$5.27
5.6%
$3.05
5.0%
$2.16
4.5%
$2.47
4.7%
$3.11
5.0%
$14.07
6.3%
$17.95
5.1%
$131.20
4.9%
Municipal
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
1,324
1,366
1,240
905
586
266
169
159
195
271
641
971
8,093
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
326.70
332.57
314.95
257.74
178.28
91.88
64.94
62.16
72.16
93.26
191.98
274.18
$2,260.80
Billing Determinants
RY1
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.26434
101-500 Therms
$0.24650
501-1000 Therms
$0.21792
1001+ Therms
$0.10859
$0.28468
$0.26546
$0.23469
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
RY2
Rates
$16.30
$0.72
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
344.64
350.51
332.90
274.09
189.28
97.00
68.22
65.26
75.93
98.48
203.90
291.64
$2,391.86
RY2
Over RY1
Amount
%
$17.95
5.5%
$17.95
5.4%
$17.95
5.7%
$16.35
6.3%
$11.00
6.2%
$5.12
5.6%
$3.28
5.1%
$3.09
5.0%
$3.78
5.2%
$5.22
5.6%
$11.93
6.2%
$17.46
6.4%
$131.06
5.8%
RY1
Bill
Therms
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,364.53
1,371.43
1,378.34
1,400.14
1,421.95
1,465.55
1,552.77
1,727.20
2,163.27
2,599.34
3,035.41
3,907.55
5,404.38
7,275.42
9,146.46
Billing Determinants
RY1
Rates
Customer Charge
$1,350.00
BIPP Charge
$0.72
Volumetric Charge
1K-30K Therms
$0.05960
30K-100K Therms
$0.04722
100K-1M Therms
$0.01827
1M+ Therms
$0.00964
TSAS Rate
EEPS Rate
TGRA Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,422.93
1,429.84
1,436.74
1,459.19
1,481.64
1,526.53
1,616.33
1,795.91
2,244.87
2,693.84
3,142.80
4,040.72
5,578.41
7,500.52
9,422.64
RY2
Rates
$1,408.40
$0.72
$0.06217
$0.04927
$0.01906
$0.00964
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
RY2
Over RY1
Amount
%
$58.40
$58.40
$58.40
$59.05
$59.69
$60.98
$63.56
$68.72
$81.61
$94.50
$107.39
$133.17
$174.03
$225.10
$276.18
4.3%
4.3%
4.2%
4.2%
4.2%
4.2%
4.1%
4.0%
3.8%
3.6%
3.5%
3.4%
3.2%
3.1%
3.0%
Number of Customers
January
0
0
0
0
0
1
2
13
76
56
54
54
41
17
8
July
74
12
13
7
9
20
31
40
31
15
14
14
14
5
7
Commercial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
RY1
Bill
4,483
4,498
4,409
3,887
3,471
3,259
3,541
3,409
3,407
3,248
4,203
4,710
$46,524.07
Therms
37,692
37,887
36,696
29,763
24,992
22,558
25,802
24,282
24,264
22,436
33,948
40,718
361,038
RY2
Bill
4,632
4,647
4,556
4,019
3,591
3,372
3,664
3,527
3,526
3,362
4,344
4,865
$48,105.03
RY2
Over RY1
Amount
%
$148.89
3.3%
$149.28
3.3%
$146.85
3.3%
$132.56
3.4%
$120.26
3.5%
$113.98
3.5%
$122.35
3.5%
$118.43
3.5%
$118.38
3.5%
$113.67
3.5%
$141.24
3.4%
$155.07
3.3%
$1,580.96
3.4%
RY2
Bill
7,988.89
7,478.23
7,509.21
6,420.83
5,340.22
5,144.55
4,920.43
5,456.47
5,437.10
6,082.70
6,896.06
7,902.78
$76,577.48
RY2
Over RY1
Amount
%
$238.08
3.1%
$224.51
3.1%
$225.34
3.1%
$196.42
3.2%
$167.70
3.2%
$162.50
3.3%
$156.55
3.3%
$170.79
3.2%
$170.28
3.2%
$187.43
3.2%
$209.04
3.1%
$235.79
3.1%
$2,344.42
3.2%
RY2
Bill
3,780.41
3,687.93
3,567.16
2,815.32
2,083.97
1,894.50
1,985.19
1,946.67
2,012.31
2,587.61
3,049.95
4,150.51
$33,561.54
RY2
Over RY1
Amount
%
$125.70
3.4%
$123.04
3.5%
$119.57
3.5%
$97.99
3.6%
$76.99
3.8%
$71.55
3.9%
$74.15
3.9%
$73.04
3.9%
$74.93
3.9%
$91.45
3.7%
$104.72
3.6%
$136.09
3.4%
$1,169.22
3.6%
Industrial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
81,352
74,710
75,113
60,957
46,902
44,357
41,442
48,414
48,162
56,559
67,138
80,232
725,338
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
7,750.81
7,253.71
7,283.88
6,224.42
5,172.52
4,982.05
4,763.89
5,285.68
5,266.82
5,895.27
6,687.01
7,666.99
$74,233.05
$
$
$
$
$
$
$
$
$
$
$
$
Municipal
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
27,101
26,071
24,726
16,353
8,208
6,098
7,108
6,679
7,410
13,817
18,966
31,428
193,965
Billing Determinants
RY1
Rates
Customer Charge
$1,350.00
BIPP Charge
$0.72
Volumetric Charge
1K-30K Therms
$0.05960
30K-100K Therms
$0.04722
100K-1M Therms
$0.01827
1M+ Therms
$0.00964
TSAS Rate
EEPS Rate
TGRA Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
3,654.72
3,564.89
3,447.58
2,717.34
2,006.98
1,822.96
1,911.04
1,873.63
1,937.38
2,496.16
2,945.23
4,014.42
$32,392.32
RY2
Rates
$1,408.40
$0.72
$0.06217
$0.04927
$0.01906
$0.00964
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
$
$
$
$
$
$
$
$
$
$
$
$
RY1
Bill
Therms
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Customer Charge
BIPP Charge
Volumetric Charge
1K-30K Therms
30K-100K Therms
100K-1M Therms
1M+ Therms
TSAS Rate
EEPS Rate
TGRA Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,564.53
1,571.43
1,578.34
1,593.94
1,609.55
1,640.76
1,703.18
1,828.02
2,140.13
2,452.24
2,764.35
3,388.57
4,637.00
6,197.54
7,758.08
Billing Determinants
RY1
Rates
$1,550.00
$0.72
RY2
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,564.53
1,571.43
1,578.34
1,594.48
1,610.62
1,642.90
1,707.46
1,836.59
2,159.41
2,482.22
2,805.04
3,450.67
4,741.93
6,356.00
7,970.08
RY2
Rates
$1,550.00
$0.72
$0.03480
$0.03480
$0.03480
$0.00964
$0.03694
$0.03694
$0.03694
$0.00964
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
RY2
Over RY1
Amount
%
$0.00
$0.00
$0.00
$0.54
$1.07
$2.14
$4.28
$8.57
$19.27
$29.98
$40.69
$62.10
$104.93
$158.46
$211.99
0.0%
0.0%
0.0%
0.0%
0.1%
0.1%
0.3%
0.5%
0.9%
1.2%
1.5%
1.8%
2.3%
2.6%
2.7%
RY2
Bill
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1,000
1,500
2,000
3,000
5,000
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
19.00
24.84
33.18
41.52
49.86
58.20
66.54
74.89
83.23
91.57
99.91
120.27
140.64
161.00
181.36
222.09
262.82
303.55
344.27
425.73
621.51
817.29
1,144.53
1,471.76
2,126.22
3,435.15
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
19.00
25.01
33.61
42.20
50.80
59.39
67.99
76.58
85.17
93.77
102.36
123.32
144.27
165.22
186.17
228.08
269.99
311.89
353.80
437.61
638.60
839.60
1,166.83
1,494.06
2,148.53
3,457.46
RY3
Over
RY2
Amount
%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
0.18
0.43
0.68
0.94
1.19
1.44
1.69
1.95
2.20
2.45
3.04
3.63
4.22
4.81
5.99
7.17
8.35
9.53
11.88
17.09
22.30
22.30
22.30
22.30
22.30
0.0%
0.7%
1.3%
1.6%
1.9%
2.0%
2.2%
2.3%
2.3%
2.4%
2.5%
2.5%
2.6%
2.6%
2.7%
2.7%
2.7%
2.7%
2.8%
2.8%
2.8%
2.7%
1.9%
1.5%
1.0%
0.6%
Number of Customers
January
2,059
3,023
3,610
3,842
4,137
4,126
5,352
6,544
8,078
9,234
11,810
32,930
32,998
27,241
18,380
20,685
9,518
4,455
2,414
2,127
1,136
169
112
36
24
20
July
14,855
52,372
72,716
37,680
13,288
4,563
2,468
1,294
888
557
503
894
556
329
234
282
177
110
78
96
99
37
21
2
2
1
Notes:
1. Low income customers represent customers who participated in the Company's low income program and received a credi
on their bill each month during calendar year 2014
Billing Determinants
RY2
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.28468
101-500 Therms
$0.26546
501-1000 Therms
$0.23469
1001+ Therms
$0.10859
$0.30946
$0.28857
$0.25511
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
RY3
Rates
$16.30
$0.72
Residential Spaceheating
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
155
161
145
106
65
35
18
18
21
30
75
120
949
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
144.71
149.60
136.56
104.80
70.72
45.69
31.51
31.51
34.01
41.52
79.06
116.20
$985.89
$
$
$
$
$
$
$
$
$
$
$
$
RY3
Bill
148.46
153.49
140.08
107.39
72.28
46.50
31.89
31.89
34.47
42.20
80.88
119.13
$1,008.65
RY3
Over RY2
Amount
%
$3.75
2.6%
$3.89
2.6%
$3.51
2.6%
$2.59
2.5%
$1.57
2.2%
$0.81
1.8%
$0.38
1.2%
$0.38
1.2%
$0.46
1.3%
$0.68
1.6%
$1.82
2.3%
$2.92
2.5%
$22.76
2.3%
Residential Non-spaceheating
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
80
82
74
55
38
24
14
13
16
18
42
63
519
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
83.23
84.90
78.22
62.37
48.19
36.52
28.17
27.34
29.84
31.51
51.53
69.05
$630.87
Billing Determinants
RY2
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.28468
101-500 Therms
$0.26546
501-1000 Therms
$0.23469
1001+ Therms
$0.10859
$0.30946
$0.28857
$0.25511
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02834
2.0408%
0.0000%
RY3
Rates
$16.30
$0.72
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
85.17
86.89
80.02
63.69
49.08
37.05
28.45
27.59
30.17
31.89
52.52
70.56
$643.08
RY3
Over RY2
Amount
%
$1.95
2.3%
$2.00
2.4%
$1.80
2.3%
$1.31
2.1%
$0.88
1.8%
$0.53
1.5%
$0.28
1.0%
$0.25
0.9%
$0.33
1.1%
$0.38
1.2%
$0.99
1.9%
$1.52
2.2%
$12.21
1.9%
RY2
Bill
Therms
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Customer Charge
BIPP Charge
Volumetric Charge
4-100 Therms
101-500 Therms
501-1000 Therms
1001+ Therms
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del.
GRT - Comm.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
18.63
24.37
32.57
57.16
98.16
138.20
178.24
218.28
258.31
298.35
338.39
418.47
610.96
803.46
964.43
1,125.40
1,447.34
2,091.22
3,378.98
6,598.39
9,817.80
13,037.21
19,476.02
32,353.65
48,450.69
64,547.74
Billing Determinants
RY2
Rates
$16.30
$0.72
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
18.63
24.54
32.99
58.33
100.57
141.76
182.95
224.15
265.34
306.53
347.72
430.11
627.71
825.31
986.28
1,147.25
1,469.19
2,113.08
3,400.84
6,620.25
9,839.66
13,059.06
19,497.88
32,375.51
48,472.55
64,569.59
RY3
Rates
$16.30
$0.72
$0.28468
$0.26546
$0.23469
$0.10859
$0.30946
$0.28857
$0.25511
$0.10859
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
RY3
Over RY2
Amount
%
$0.00
$0.17
$0.42
$1.16
$2.40
$3.56
$4.71
$5.87
$7.02
$8.18
$9.33
$11.65
$16.75
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
0.0%
0.7%
1.3%
2.0%
2.4%
2.6%
2.6%
2.7%
2.7%
2.7%
2.8%
2.8%
2.7%
2.7%
2.3%
1.9%
1.5%
1.0%
0.6%
0.3%
0.2%
0.2%
0.1%
0.1%
0.0%
0.0%
Number of Customers
January
266
538
533
1,292
1,931
1,415
1,123
824
632
571
455
636
939
533
352
213
243
239
120
78
13
8
7
4
2
-
July
1,586
2,350
1,423
1,791
951
411
226
179
116
89
85
104
197
60
42
19
30
11
14
6
3
-
Commercial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
393
404
369
268
173
87
46
50
61
87
194
311
2,443
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
332.78
341.59
313.57
232.69
156.62
87.50
53.88
57.16
66.18
87.50
173.43
267.12
$2,170.05
341.96
351.02
322.18
238.98
160.71
89.58
54.95
58.33
67.62
89.58
178.01
274.40
$2,227.33
RY3
Over RY2
Amount
%
$9.17
2.8%
$9.43
2.8%
$8.62
2.7%
$6.28
2.7%
$4.09
2.6%
$2.08
2.4%
$1.07
2.0%
$1.16
2.0%
$1.44
2.2%
$2.08
2.4%
$4.58
2.6%
$7.28
2.7%
$57.28
2.6%
RY3
Bill
1,469.19
1,581.23
1,500.10
757.34
581.87
243.92
147.53
108.81
121.99
150.00
642.73
1,146.61
8,451.31
RY3
Over
RY2
Amount
%
$21.86
1.5%
$21.86
1.4%
$21.86
1.5%
$20.10
2.7%
$15.57
2.7%
$6.42
2.7%
$3.72
2.6%
$2.63
2.5%
$3.00
2.5%
$3.79
2.6%
$17.14
2.7%
$21.86
1.9%
$159.81
1.9%
RY3
Bill
1,033.93
1,060.97
979.84
750.22
498.09
237.33
157.41
149.17
178.83
241.45
541.56
802.39
$6,631.20
RY3
Over RY2
Amount
%
$21.86
2.2%
$21.86
2.1%
$21.86
2.3%
$19.92
2.7%
$13.40
2.8%
$6.24
2.7%
$4.00
2.6%
$3.77
2.6%
$4.60
2.6%
$6.35
2.7%
$14.53
2.8%
$21.27
2.7%
$159.64
2.5%
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
Industrial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
2,000
2,174
2,048
914
692
274
157
110
126
160
769
1,499
10,923
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
1,447.34
1,559.37
1,478.24
737.24
566.30
237.49
143.81
106.17
118.98
146.21
625.59
1,124.75
$8,291.50
$
$
$
$
$
$
$
$
$
$
$
$
$
Municipal
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
1,324
1,366
1,240
905
586
266
169
159
195
271
641
971
8,093
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
1,012.07
1,039.12
957.99
730.31
484.68
231.09
153.42
145.41
174.23
235.09
527.03
781.13
$6,471.56
Billing Determinants
RY2
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.28468
101-500 Therms
$0.26546
501-1000 Therms
$0.23469
1001+ Therms
$0.10859
$0.30946
$0.28857
$0.25511
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
$0.01252
$0.01867
$0.48349
$0.02061
0.0000%
0.0000%
RY3
Rates
$16.30
$0.72
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
Therms
3
10
20
30
40
50
60
70
80
90
100
125
150
175
200
250
300
350
400
500
750
1,000
1,500
2,000
3,000
5,000
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.46
19.72
22.94
26.17
29.39
32.61
35.83
39.06
42.28
45.50
48.73
56.30
63.86
71.43
79.00
94.13
109.27
124.40
139.54
169.81
237.64
305.46
376.78
448.09
590.72
875.99
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.46
19.90
23.37
26.85
30.32
33.80
37.28
40.75
44.23
47.70
51.18
59.34
67.49
75.65
83.81
100.12
116.44
132.75
149.06
181.69
254.73
327.77
399.08
470.40
613.03
898.29
RY3
Over RY2
Amount
%
$0.00
$0.18
$0.43
$0.68
$0.94
$1.19
$1.44
$1.69
$1.95
$2.20
$2.45
$3.04
$3.63
$4.22
$4.81
$5.99
$7.17
$8.35
$9.53
$11.88
$17.09
$22.30
$22.30
$22.30
$22.30
$22.30
0.0%
0.9%
1.9%
2.6%
3.2%
3.6%
4.0%
4.3%
4.6%
4.8%
5.0%
5.4%
5.7%
5.9%
6.1%
6.4%
6.6%
6.7%
6.8%
7.0%
7.2%
7.3%
5.9%
5.0%
3.8%
2.5%
Number of Customers
January
2,342
3,551
4,402
4,754
5,070
5,063
6,684
8,341
10,291
11,987
15,516
43,816
44,013
36,340
24,587
27,787
12,938
6,088
3,250
2,934
1,661
259
197
76
78
45
July
18,250
67,725
96,640
50,812
17,816
6,158
3,342
1,765
1,150
750
691
1,212
765
445
322
401
244
153
104
135
136
49
33
6
2
2
1594
5961
10254
7259
3284
1281
705
416
247
178
140
227
156
82
49
82
50
28
27
24
48
22
16
6
2
5
Notes:
1. Low income customers represent customers who participated in the Company's low income program and received a credit
on their bill each month during calendar year 2014
Billing Determinants
RY2
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.28468
101-500 Therms
$0.26546
501-1000 Therms
$0.23469
1001+ Therms
$0.10859
$0.30946
$0.28857
$0.25511
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
RY3
Rates
$16.30
$0.72
Residential Spaceheating
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
155
161
145
106
65
35
18
18
21
30
75
120
949
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
65.38
67.19
62.35
50.54
37.45
27.78
22.30
22.30
23.26
26.17
40.67
54.78
$500.16
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
69.13
71.08
65.86
53.14
39.01
28.59
22.68
22.68
23.72
26.85
42.49
57.71
$522.92
RY3
Over RY2
Amount
%
$3.75
5.7%
$3.89
5.8%
$3.51
5.6%
$2.59
5.1%
$1.57
4.2%
$0.81
2.9%
$0.38
1.7%
$0.38
1.7%
$0.46
2.0%
$0.68
2.6%
$1.82
4.5%
$2.92
5.3%
$22.76
4.6%
Residential Non-spaceheating
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
80
82
74
55
38
24
14
13
16
18
42
63
519
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
42.28
42.93
40.35
34.22
28.74
24.23
21.01
20.69
21.65
22.30
30.03
36.80
$365.23
Billing Determinants
RY2
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.28468
101-500 Therms
$0.26546
501-1000 Therms
$0.23469
1001+ Therms
$0.10859
$0.30946
$0.28857
$0.25511
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
2.0408%
0.0000%
RY3
Rates
$16.30
$0.72
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
44.23
44.92
42.14
35.54
29.63
24.76
21.29
20.94
21.98
22.68
31.02
38.32
$377.44
RY3
Over RY2
Amount
%
$1.95
4.6%
$2.00
4.7%
$1.80
4.4%
$1.31
3.8%
$0.88
3.1%
$0.53
2.2%
$0.28
1.3%
$0.25
1.2%
$0.33
1.5%
$0.38
1.7%
$0.99
3.3%
$1.52
4.1%
$12.21
3.3%
RY2
Bill
Therms
3
10
20
50
100
150
200
250
300
350
400
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Customer Charge
BIPP Charge
Volumetric Charge
4-100 Therms
101-500 Therms
501-1000 Therms
1001+ Therms
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.11
19.32
22.48
31.96
47.75
62.59
77.42
92.25
107.08
121.92
136.75
166.41
232.88
299.35
334.30
369.24
439.13
578.91
858.47
1,557.36
2,256.26
2,955.15
4,352.94
7,148.52
10,643.00
14,137.47
Billing Determinants
RY2
Rates
$16.30
$0.72
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17.11
19.50
22.90
33.12
50.16
66.14
82.13
98.12
114.11
130.10
146.08
178.06
249.64
321.21
356.16
391.10
460.99
600.77
880.33
1,579.22
2,278.12
2,977.01
4,374.80
7,170.38
10,664.86
14,159.33
RY3
Rates
$16.30
$0.72
$0.28468
$0.26546
$0.23469
$0.10859
$0.30946
$0.28857
$0.25511
$0.10859
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
RY3
Over RY2
Amount
%
$0.00
$0.17
$0.42
$1.16
$2.40
$3.56
$4.71
$5.87
$7.02
$8.18
$9.33
$11.65
$16.75
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
$21.86
0.0%
0.9%
1.9%
3.6%
5.0%
5.7%
6.1%
6.4%
6.6%
6.7%
6.8%
7.0%
7.2%
7.3%
6.5%
5.9%
5.0%
3.8%
2.5%
1.4%
1.0%
0.7%
0.5%
0.3%
0.2%
0.2%
Number of Customers
January
361
688
654
1721
2680
2088
1746
1382
1148
1086
901
1297
1889
1193
770
516
603
672
484
386
75
38
20
6
2
0
July
2382
3586
2267
3057
1817
888
528
396
279
231
216
318
551
225
128
79
100
69
50
20
2
0
1
3
0
0
Commercial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
393
404
369
268
173
87
46
50
61
87
194
311
2,443
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
134.67
137.94
127.55
97.59
69.41
43.65
30.70
31.96
35.43
43.65
75.64
110.35
$938.53
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
143.85
147.36
136.17
103.88
73.50
45.73
31.76
33.12
36.87
45.73
80.21
117.63
$995.80
RY3
Over RY2
Amount
%
$9.17
6.8%
$9.43
6.8%
$8.62
6.8%
$6.28
6.4%
$4.09
5.9%
$2.08
4.8%
$1.07
3.5%
$1.16
3.6%
$1.44
4.1%
$2.08
4.8%
$4.58
6.0%
$7.28
6.6%
$57.28
6.1%
Industrial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
2,000
2,174
2,048
914
692
274
157
110
126
160
769
1,499
10,923
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
439.13
463.45
445.84
276.49
217.46
99.37
64.66
50.72
55.47
65.55
237.94
369.10
$2,785.18
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
460.99
485.31
467.70
296.59
233.03
105.79
68.38
53.35
58.47
69.34
255.07
390.96
$2,945.00
RY3
Over RY2
Amount
%
$21.86
5.0%
$21.86
4.7%
$21.86
4.9%
$20.10
7.3%
$15.57
7.2%
$6.42
6.5%
$3.72
5.8%
$2.63
5.2%
$3.00
5.4%
$3.79
5.8%
$17.14
7.2%
$21.86
5.9%
$159.81
5.7%
Municipal
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
1,324
1,366
1,240
905
586
266
169
159
195
271
641
971
8,093
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
344.64
350.51
332.90
274.09
189.28
97.00
68.22
65.26
75.93
98.48
203.90
291.64
$2,391.86
Billing Determinants
RY2
Rates
Customer Charge
$16.30
BIPP Charge
$0.72
Volumetric Charge
4-100 Therms
$0.28468
101-500 Therms
$0.26546
501-1000 Therms
$0.23469
1001+ Therms
$0.10859
$0.30946
$0.28857
$0.25511
$0.10859
TSAS Rate
EEPS Rate
GSC Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
$0.012520
$0.018669
$0.000000
$0.000000
0.0000%
0.0000%
RY3
Rates
$16.30
$0.72
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
366.50
372.37
354.76
294.01
202.68
103.24
72.22
69.02
80.53
104.83
218.43
312.91
$2,551.50
RY3
Over RY2
Amount
%
$21.86
6.3%
$21.86
6.2%
$21.86
6.6%
$19.92
7.3%
$13.40
7.1%
$6.24
6.4%
$4.00
5.9%
$3.77
5.8%
$4.60
6.1%
$6.35
6.5%
$14.53
7.1%
$21.27
7.3%
$159.64
6.7%
RY2
Bill
Therms
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,422.93
1,429.84
1,436.74
1,459.19
1,481.64
1,526.53
1,616.33
1,795.91
2,244.87
2,693.84
3,142.80
4,040.72
5,578.41
7,500.52
9,422.64
Billing Determinants
RY2
Rates
Customer Charge
$1,408.40
BIPP Charge
$0.72
Volumetric Charge
1K-30K Therms
$0.06217
30K-100K Therms
$0.04927
100K-1M Therms
$0.01906
1M+ Therms
$0.00964
TSAS Rate
EEPS Rate
TGRA Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,494.06
1,500.96
1,507.87
1,531.10
1,554.33
1,600.80
1,693.73
1,879.60
2,344.26
2,808.92
3,273.58
4,202.91
5,790.36
7,774.67
9,758.98
RY3
Rates
$1,479.53
$0.72
$0.06531
$0.05175
$0.02002
$0.00964
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
RY3
Over RY2
Amount
%
$71.13
$71.13
$71.13
$71.91
$72.70
$74.27
$77.41
$83.69
$99.39
$115.09
$130.79
$162.19
$211.95
$274.15
$336.35
5.0%
5.0%
5.0%
4.9%
4.9%
4.9%
4.8%
4.7%
4.4%
4.3%
4.2%
4.0%
3.8%
3.7%
3.6%
Number of Customers
January
0
0
0
0
0
1
2
13
76
56
54
54
41
17
8
July
74
12
13
7
9
20
31
40
31
15
14
14
14
5
7
Commercial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
RY2
Bill
4,632
4,647
4,556
4,019
3,591
3,372
3,664
3,527
3,526
3,362
4,344
4,865
$48,105.03
Therms
37,692
37,887
36,696
29,763
24,992
22,558
25,802
24,282
24,264
22,436
33,948
40,718
361,038
RY3
Bill
4,813
4,829
4,734
4,181
3,738
3,511
3,813
3,672
3,670
3,500
4,516
5,054
$50,030.43
RY3
Over RY2
Amount
%
$181.32
3.9%
$181.81
3.9%
$178.85
3.9%
$161.44
4.0%
$146.46
4.1%
$138.82
4.1%
$149.00
4.1%
$144.23
4.1%
$144.17
4.1%
$138.43
4.1%
$172.01
4.0%
$188.85
3.9%
$1,925.40
4.0%
RY3
Bill
8,278.84
7,751.65
7,783.64
6,660.04
5,544.46
5,342.46
5,111.09
5,664.47
5,644.47
6,310.96
7,150.64
8,189.95
$79,432.68
RY3
Over RY2
Amount
%
$289.95
3.6%
$273.43
3.7%
$274.43
3.7%
$239.21
3.7%
$204.24
3.8%
$197.91
3.8%
$190.65
3.9%
$208.00
3.8%
$207.37
3.8%
$228.27
3.8%
$254.59
3.7%
$287.16
3.6%
$2,855.20
3.7%
RY3
Bill
3,933.50
3,837.78
3,712.78
2,934.66
2,177.72
1,981.64
2,075.50
2,035.63
2,103.56
2,698.98
3,177.49
4,316.25
$34,985.49
RY3
Over RY2
Amount
%
$153.08
4.0%
$149.85
4.1%
$145.63
4.1%
$119.33
4.2%
$93.76
4.5%
$87.13
4.6%
$90.31
4.5%
$88.96
4.6%
$91.25
4.5%
$111.37
4.3%
$127.54
4.2%
$165.74
4.0%
$1,423.95
4.2%
Industrial
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
81,352
74,710
75,113
60,957
46,902
44,357
41,442
48,414
48,162
56,559
67,138
80,232
725,338
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
7,988.89
7,478.23
7,509.21
6,420.83
5,340.22
5,144.55
4,920.43
5,456.47
5,437.10
6,082.70
6,896.06
7,902.78
$76,577.48
$
$
$
$
$
$
$
$
$
$
$
$
Municipal
Month
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total
Therms
27,101
26,071
24,726
16,353
8,208
6,098
7,108
6,679
7,410
13,817
18,966
31,428
193,965
Billing Determinants
RY2
Rates
Customer Charge
$1,408.40
BIPP Charge
$0.72
Volumetric Charge
1K-30K Therms
$0.06217
30K-100K Therms
$0.04927
100K-1M Therms
$0.01906
1M+ Therms
$0.00964
TSAS Rate
EEPS Rate
TGRA Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
3,780.41
3,687.93
3,567.16
2,815.32
2,083.97
1,894.50
1,985.19
1,946.67
2,012.31
2,587.61
3,049.95
4,150.51
$33,561.54
RY3
Rates
$1,479.53
$0.72
$0.06531
$0.05175
$0.02002
$0.00964
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
$
$
$
$
$
$
$
$
$
$
$
$
RY2
Bill
Therms
500
750
1,000
1,250
1,500
2,000
3,000
5,000
10,000
15,000
20,000
30,000
50,000
75,000
100,000
Customer Charge
BIPP Charge
Volumetric Charge
1K-30K Therms
30K-100K Therms
100K-1M Therms
1M+ Therms
TSAS Rate
EEPS Rate
TGRA Rate
MFC Rate
GRT - Del. (State)
GRT - Comm.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,564.53
1,571.43
1,578.34
1,594.48
1,610.62
1,642.90
1,707.46
1,836.59
2,159.41
2,482.22
2,805.04
3,450.67
4,741.93
6,356.00
7,970.08
Billing Determinants
RY2
Rates
$1,550.00
$0.72
RY3
Bill
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,564.53
1,571.43
1,578.34
1,595.13
1,611.92
1,645.51
1,712.68
1,847.02
2,182.88
2,518.73
2,854.59
3,526.29
4,869.71
6,548.98
8,228.26
RY3
Rates
$1,550.00
$0.72
$0.03694
$0.03694
$0.03694
$0.00964
$0.03955
$0.03955
$0.03955
$0.00964
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
$0.008190
$0.018669
$0.000759
$0.000000
0.0000%
0.0000%
RY3
Over RY2
Amount
%
$0.00
$0.00
$0.00
$0.65
$1.30
$2.61
$5.22
$10.43
$23.47
$36.51
$49.55
$75.63
$127.79
$192.98
$258.18
0.0%
0.0%
0.0%
0.0%
0.1%
0.2%
0.3%
0.6%
1.1%
1.5%
1.8%
2.2%
2.7%
3.0%
3.2%
Per Appendix X
Same as Current
Weighted Average of Monthly Transition Surcharge for twelve months ending February 2016
Weighted Average of Monthly Transition Surcharge for twelve months ending February 2016
Weighted Average of Monthly Transition Surcharge for twelve months ending February 2016
Weighted Average of Reliability Surcharge only for twelve months ending February 2016
Same as Current
Same as Current
Same as Current
Updated per Appendix W
Updated per Appendix W
Same as Current
Updated per Appendix W
RG&E Gas
Per Appendix X
Same as Current
Same as Current
Same as Current
Same as Current
Same as Current
Updated per Appendix W
Updated per Appendix W
Same as Current
Updated per Appendix W