National Grid Niagara Mohawk Power Corporation INVESTIGATION AS TO THE PROPRIETY OF PROPOSED ELECTRIC TARIFF CHANGES Testimony and Exhibits of: Rate Design, Customer and Markets Panel Exhibits __ (RDCM-2) through
(RDCM-5), Schedules 1 through 5 Book 21 January 29, 2010 Submitted to: New York Public Service Commission Docket No. 10-E-____ Submitted by:
Exhibit __ (R
DC
M-2)
Rate Design, Customer and Markets Panel
Exhibit __ (RDCM-2)
Allocated (Embedded) Class Cost of Service Study
Schedule 1
11
Exh
ibit_
___
(RD
CM
-2)
Sche
dule
1Sh
eet 1
of 1
Witn
ess:
Rat
e D
esig
n, C
usto
mer
and
Mar
kets
Pan
el
Inde
xN
iaga
ra M
ohaw
k Po
wer
Cor
pora
tion
d/b/
a N
atio
nal G
rid
Ord
er: 1
Cla
ss C
ost o
f Ser
vice
Stu
dy ($
000s
)- R
ate
Yea
r E
nded
Dec
embe
r 31
, 201
1D
evel
opm
ent o
f Allo
cato
rs -
Inde
x
Lin
eSt
atus
Sche
dule
Nam
eSc
hedu
lePa
ges
)
1 D
evel
opm
ent o
f Allo
cato
rs -
Inde
x1
1
2 Ex
tern
al A
lloca
tor V
alue
s- C
lass
Allo
catio
n2
2
3 Ex
tern
al A
lloca
tor V
alue
s- F
unct
iona
lizat
ion
3 3
4 N
umbe
r of C
usto
mer
Bill
s4
4-5
5 Sa
les a
nd B
illin
g D
eman
d5
6-10
6 Pr
oof o
f Dis
tribu
tion
Rev
enue
at C
urre
nt R
ates
6 11
-12
7 Pr
oof o
f Tra
nsm
issi
on R
even
ue a
t Cur
rent
Rat
es7
13
8 C
lass
Cos
t of S
ervi
ce S
tudy
($00
0s)-
Rat
e Y
ear E
nded
Dec
embe
r 31 ,
8 14
9 Tr
ansf
orm
er C
ost A
lloca
tion
to R
ate
Cla
sses
9 15
-18
10
Tran
sfor
mer
Uni
t Cos
ts10
19
11
Serv
ices
Cos
ts11
20
12
Serv
ices
Det
ail
12
21
13
Met
er C
osts
13
22
14
Met
er C
osts
Det
ail
14
23
15
Cus
tom
er D
epos
its15
24
16
Cus
tom
er R
ecor
ds a
nd A
ccou
ntin
g- A
ccou
nt 9
0316
25
17
Cus
tom
er A
ssis
tanc
e- A
ccou
nt 9
0817
26
18
Cus
tom
er S
ervi
ce- M
isce
llane
ous E
xpen
ses-
Acc
ount
910
18
27
19
Cla
ss C
ost o
f Ser
vice
Stu
dy ($
000s
)- R
ate
Yea
r End
ed D
ecem
ber 3
1 ,19
28
20
Dem
and
Allo
cato
rs20
29
21
Func
tiona
l Spl
its21
30
Exhibit __ (RDCM-2) Schedule 1 Sheet 1 of 1
2
Rate Design, Customer and Markets Panel
Exhibit __ (RDCM-2)
Allocated (Embedded) Class Cost of Service Study
Schedule 2
33
Exh
ibit_
___
(RD
CM
-2)
Sche
dule
2Sh
eet 1
of 1
Witn
ess:
Rat
e D
esig
n, C
usto
mer
and
Mar
kets
Pan
el
Allo
cato
rsN
iaga
ra M
ohaw
k Po
wer
Cor
pora
tion
d/b/
a N
atio
nal G
rid
Ord
er: 2
Cla
ss C
ost o
f Ser
vice
Stu
dy ($
000s
)- R
ate
Yea
r E
nded
Dec
embe
r 31
, 201
1E
xter
nal A
lloca
tor
Val
ues-
Cla
ss A
lloca
tion
Lin
eU
nits
Allo
cato
r N
ames
Tot
alR
esid
entia
lR
esid
entia
lTO
U
Smal
lG
ener
al N
o D
em
Smal
lG
ener
alD
eman
d
Larg
eG
ener
al-S
ecLa
rge
Gen
eral
-Pri
Larg
eG
ener
al-
Tran
Larg
eG
ener
alTO
U-S
Larg
eG
ener
alTO
U-P
Larg
eG
ener
alTO
U-T
Ligh
ting
SC-1
SC-1
CSC
-2-N
DSC
-2-D
emSC
-3-S
SC-3
-PSC
-3-T
SC-3
A-S
SC-3
A-P
SC-3
A-T
SC-L
1A
LL
OC
AT
ION
VA
LU
ES
2 M
Wh
MW
h-M
eter
28,9
18,5
93
10,8
17,2
49
380,
731
634,
655
4,33
7,73
0 4,
183,
634
1,90
0,00
1 47
6,40
0 29
2,39
4 90
6,04
3 4,
783,
440
206,
314
3 M
Wh
MW
h-G
en30
,941
,203
11
,721
,216
41
2,54
8 68
7,69
2 4,
697,
293
4,53
3,24
8 2,
016,
433
486,
452
316,
829
961,
566
4,88
4,37
1 22
3,55
6 4 5
MW
1CP_
Tran
s5,
763,
437
2,37
4,23
6 60
,482
17
3,18
6 91
6,99
8 93
4,97
0 34
3,88
1 10
4,11
3 48
,776
14
8,30
9 65
6,90
5 1,
582
6 M
W1C
P_Pr
i5,
002,
420
2,37
4,23
6 60
,482
17
3,18
6 91
6,99
8 93
4,97
0 34
3,88
1 0
48,7
76
148,
309
0 1,
582
7 M
W1C
P_Se
c4,
510,
230
2,37
4,23
6 60
,482
17
3,18
6 91
6,99
8 93
4,97
0 0
0 48
,776
0
0 1,
582
8 M
WN
CP_
Tran
s6,
495,
719
2,64
2,58
9 85
,494
16
9,60
7 1,
040,
147
1,01
0,19
7 35
1,86
3 12
1,76
8 52
,957
17
2,06
8 79
3,66
9 55
,359
9
MW
NC
P_Pr
i5,
369,
011
2,54
2,54
0 82
,257
16
3,18
6 1,
000,
767
971,
950
338,
542
0 50
,952
16
5,55
4 0
53,2
63
10
MW
NC
P_Se
c4,
735,
151
2,49
0,24
5 80
,565
15
9,82
9 95
0,48
0 95
1,95
9 0
0 49
,904
0
0 52
,168
11
#
Bill
s19
,569
,052
17
,394
,059
87
,407
1,
304,
087
580,
440
43,7
43
8,91
7 2,
016
277
857
2,17
3 14
5,07
7 12
#
Cus
tom
ers
1,63
0,75
4 1,
449,
505
7,28
4 10
8,67
4 48
,370
3,
645
743
168
23
71
181
12,0
90
13
#C
usto
mer
s-C
I16
1,87
6 10
8,67
4 48
,370
3,
645
743
168
23
71
181
14
$000
Xfm
r_C
ost
919,
264
546,
409
25,1
13
32,4
83
186,
640
124,
231
--
4,38
8 -
--
15
$000
Serv
ices
_Cos
t71
4,13
3 63
0,45
0 3,
353
51,9
38
26,5
82
1,80
3 -
-6
--
-16
$0
00M
eter
s-C
omp
272,
622
217,
424
2,23
3 20
,891
27
,007
3,
633
691
250
30
96
368
-17
$0
00M
eter
s-C
T/V
T75
,634
-
--
53,7
27
5,51
2 3,
935
4,33
9 30
37
8 7,
713
-18 19
$0
00C
ust_
Chg
e_R
ev35
8,62
0 27
5,65
8 2,
622
27,4
12
30,4
85
11,3
80
3,89
4 1,
140
250
773
5,00
7 -
20
$000
kWh_
Rev
496,
953
437,
450
14,8
10
22,0
03
7,93
8 -
--
--
-14
,752
21
$000
Dem
and_
Rev
0 -
--
130,
837
90,5
95
29,0
08
1,79
2 3,
657
14,6
59
13,7
13
-22
$0
00kV
A_R
ev4,
859
--
--
597
667
317
124
521
2,63
3 -
22
$000
Tot_
Dis
tRev
1,17
8,62
4 71
3,10
7 17
,433
49
,415
16
8,98
0 10
2,57
1 33
,569
3,
249
4,03
1 15
,953
21
,353
48
,963
23
$0
00Tr
ans_
Rev
114,
396
47,9
20
986
3,04
6 16
,318
15
,703
7,
330
1,97
3 79
7 4,
409
15,1
49
764
23 24
%A
cct9
0310
0.00
%88
.73%
0.34
%5.
20%
4.08
%0.
78%
0.24
%0.
03%
0.01
%0.
05%
0.07
%0.
46%
25
$000
Writ
e-O
ffs-
Del
27,7
22
23,6
31
46
970
2,00
9 67
2 22
0 21
13
50
67
22
26$0
00W
rite-
Off
s-C
omm
21,9
04
20,2
94
48
544
819
121
40
4 3
12
16
3
27
$000
Writ
e-O
ffs
49,6
25
43,9
25
94
1,51
4 2,
828
793
260
25
16
62
83
26
28
%A
cct9
0810
0.00
%16
.66%
0.28
%49
.12%
24.2
8%4.
13%
1.45
%0.
34%
0.18
%0.
56%
2.79
%0.
21%
29
%A
cct9
1010
0.00
%87
.90%
0.46
%6.
58%
3.20
%0.
50%
0.17
%0.
04%
0.02
%0.
06%
0.33
%0.
74%
30 31
#Li
ght-F
ixtu
res
11
32
NC
P / C
usto
mer
1.75
11
.29
1.50
20
.69
266.
64
455.
59
0.00
2,
208.
65
2,31
7.76
0.
00
4.41
Exhibit __ (RDCM-2) Schedule 2 Sheet 1 of 1
44
Rate Design, Customer and Markets Panel
Exhibit __ (RDCM-2)
Allocated (Embedded) Class Cost of Service Study
Schedule 3
55
Exh
ibit_
___
(RD
CM
-2)
Sche
dule
3Sh
eet 1
of 1
Witn
ess:
Rat
e D
esig
n, C
usto
mer
and
Mar
kets
Pan
el
Func
tions
Nia
gara
Moh
awk
Pow
er C
orpo
ratio
n d/
b/a
Nat
iona
l Gri
d
Ord
er: 3
Cla
ss C
ost o
f Ser
vice
Stu
dy ($
000s
)- R
ate
Yea
r E
nded
Dec
embe
r 31
, 201
1
Ext
erna
l Allo
cato
r V
alue
s- F
unct
iona
lizat
ion
Lin
eFu
nctio
nal
Allo
cato
r V
alue
sT
otal
Tra
nsm
issi
onPr
imar
y D
ist
Seco
ndar
y D
ist
Bill
ing
Cus
tom
erC
OM
P Su
pply
Col
lect
ion
sC
OM
P B
ill
CO
MP
Met
er
Dat
a
CO
MP
Met
er
Serv
ices
CO
MP
Met
er
Ow
ners
hip
1Fu
nc-3
6451
,482
35
,866
15
,616
1
Func
-365
96,5
54
78,2
86
18,2
68
2Fu
nc-3
6621
4 17
0 44
3
Func
-367
12,2
09
9,95
1 2,
259
4M
eter
s34
8,25
6,21
7 75
,634
,138
27
2,62
2,07
9 5
Com
p-56
90.
0%0.
0%0.
0%6
Com
p-90
110
0.0%
76.9
%0.
0%23
.1%
7C
omp-
902
100.
0%10
0.0%
8C
omp-
903
100.
0%47
.5%
0.0%
1.1%
48.9
%0.
5%2.
0%9
Com
p-90
510
0.0%
9.6%
0.0%
1.5%
88.9
%10
Com
p-90
810
0.0%
87.4
%0.
0%0.
0%2.
2%10
.4%
11C
omp-
909
100.
0%10
0.0%
0.0%
12C
omp-
910
100.
0%90
.9%
0.0%
2.0%
7.1%
13C
omp-
920
100.
0%21
.1%
0.0%
47.3
%26
.7%
4.9%
14C
omp-
921
100.
0%-9
.5%
0.0%
6.8%
93.4
%9.
3%15
Com
p-92
30.
0%0.
0%0.
0%0.
0%0.
0%16
Com
p-92
610
0.0%
60.2
%0.
0%39
.8%
17C
omp-
930.
210
0.0%
100.
0%18
Exhibit (RDCM-2_ Schedule 3 Sheet 1 of 1
6
Rate Design, Customer and Markets Panel
Exhibit __ (RDCM-2)
Allocated (Embedded) Class Cost of Service Study
Schedule 4
77
Exh
ibit_
___
(RD
CM
-2)
Sche
dule
4Sh
eet 1
of 2
Witn
ess:
Rat
e D
esig
n, C
usto
mer
and
Mar
kets
Pan
el
Bill
sN
iaga
ra M
ohaw
k Po
wer
Cor
pora
tion
d/b/
a N
atio
nal G
rid
Ord
er: 4
Cla
ss C
ost o
f Ser
vice
Stu
dy ($
000s
)- R
ate
Yea
r E
nded
Dec
embe
r 31
, 201
1N
umbe
r of
Cus
tom
er B
ills
Line
Rat
e C
lass
Incl
udes
Tota
lJa
n-11
Feb-
11M
ar-1
1A
pr-1
1M
ay-1
1Ju
n-11
Jul-1
1A
ug-1
1Se
p-11
Oct
-11
Nov
-11
Dec
-11
1R
esid
entia
lSC
-117
,394
,059
1,
448,
842
1,45
0,32
7 1,
451,
013
1,45
1,69
5 1,
449,
280
1,44
8,70
9 1,
447,
462
1,44
8,48
0 1,
448,
274
1,44
8,74
5 1,
449,
786
1,45
1,44
5 1
Res
iden
tial T
OU
SC-1
C87
,407
7,
281
7,28
8 7,
292
7,29
5 7,
283
7,28
0 7,
274
7,27
9 7,
278
7,28
0 7,
285
7,29
4 2
Smal
l Gen
No
Dem
SC-2
-ND
1,30
4,08
7 10
8,61
1 10
8,62
5 10
8,48
0 10
8,61
3 10
8,73
9 10
8,73
8 10
8,69
2 10
8,72
0 10
8,86
3 10
8,68
1 10
8,58
1 10
8,74
5 3
Smal
l Gen
Dem
and
SC-2
-Dem
580,
440
48,0
51
47,9
51
48,2
35
48,8
69
48,5
53
48,4
00
48,3
75
48,2
40
48,3
26
48,5
53
48,3
75
48,5
12
4La
rge
Gen
-Sec
SC-3
-S43
,743
3,
638
3,64
8 3,
640
3,63
5 3,
632
3,63
8 3,
652
3,63
7 3,
653
3,64
3 3,
659
3,66
9 5
Larg
e G
en-P
riSC
-3-P
8,91
7 74
2 74
4 74
2 74
1 74
1 74
2 74
4 74
2 74
4 74
3 74
6 74
8 6
Larg
e G
en-T
ran
SC-3
-T2,
016
168
168
168
168
168
168
168
168
168
168
168
169
7La
rge
Gen
TO
U-S
ecSC
-3A
-S27
7 23
23
23
23
23
23
23
23
23
23
23
23
8
Larg
e G
en T
OU
-Pri
SC-3
A-P
857
72
71
72
71
71
71
71
71
72
71
72
72
9La
rge
Gen
TO
U-T
ran
SC-3
A-T
2,17
3 18
2 18
0 18
2 18
1 18
1 18
0 18
0 18
0 18
2 18
1 18
2 18
2 10
Ligh
ting
SC-L
145,
077
12,2
02
12,1
81
12,1
64
12,1
45
12,0
91
12,0
86
12,0
75
12,0
58
12,0
50
12,0
15
12,0
01
12,0
08
1119
,569
,052
1,
629,
810
1,63
1,20
5 1,
632,
010
1,63
3,43
6 1,
630,
761
1,63
0,03
4 1,
628,
717
1,62
9,59
7 1,
629,
633
1,63
0,10
3 1,
630,
878
1,63
2,86
6 12 13
Res
iden
tial
14B
asic
Ser
vice
16,1
34,0
59
1,3
43,8
42
1,3
45,3
27
1,3
46,0
13
1,3
46,6
95
1,3
44,2
80
1,3
43,7
09
1,3
42,4
62
1,3
43,4
80
1,3
43,2
74
1,3
43,7
45
1,3
44,7
86
1,3
46,4
45
15In
com
e El
igib
le B
asic
Ser
vice
1,26
0,00
0 10
5,00
0 10
5,00
0 10
5,00
0 10
5,00
0 10
5,00
0 10
5,00
0 10
5,00
0 10
5,00
0 10
5,00
0 10
5,00
0 10
5,00
0 10
5,00
0 16
17,3
94,0
59
1,44
8,84
2 1,
450,
327
1,45
1,01
3 1,
451,
695
1,44
9,28
0 1,
448,
709
1,44
7,46
2 1,
448,
480
1,44
8,27
4 1,
448,
745
1,44
9,78
6 1,
451,
445
17 18Sm
all G
ener
al N
o D
emSC
-2-N
D1,
302,
455
1
08,4
76
1
08,4
90
1
08,3
44
1
08,4
77
1
08,6
03
1
08,6
02
1
08,5
56
1
08,5
84
1
08,7
27
1
08,5
45
1
08,4
45
1
08,6
08
19B
orde
rline
1,58
2
131
131
132
132
132
132
132
132
132
132
132
133
20
SC-7
50
4
4
4
4
4
4
4
4
4
4
4
4 21
1,30
4,08
7 10
8,61
1 10
8,62
5 10
8,48
0 10
8,61
3 10
8,73
9 10
8,73
8 10
8,69
2 10
8,72
0 10
8,86
3 10
8,68
1 10
8,58
1 10
8,74
5 22 23
Smal
l Gen
eral
Dem
and
SC-2
-Dem
580,
333
48,0
42
47,9
42
48,2
26
48,8
60
48,5
44
48,3
91
48,3
66
48,2
32
48,3
17
48,5
44
48,3
66
48,5
03
24SC
-7
12
1
1
1
1
1
1
1
1
1
1
1
1
25SC
-11/
1293
8
8
8
8
8
8
8
8
8
8
8
8 26
580,
439
48,0
51
47,9
51
48,2
35
48,8
69
48,5
53
48,4
00
48,3
75
48,2
40
48,3
26
48,5
53
48,3
75
48,5
12
27 28La
rge
Gen
eral
-Sec
SC-3
-S43
,241
3
,596
3
,606
3
,598
3
,593
3
,590
3
,596
3
,610
3
,595
3
,611
3
,601
3
,617
3
,627
29
SC-4
147
12
12
12
12
12
12
12
12
12
12
12
12
30SC
-7
52
4
4
4
4
4
4
4
4
4
4
4
4
31SC
-11/
1230
3
2
5
2
5
2
5
2
5
2
5
2
5
2
5
2
5
2
5
2
5
2
5
2
5 32
43,7
43
3,63
8 3,
648
3,64
0 3,
635
3,63
2 3,
638
3,65
2 3,
637
3,65
3 3,
643
3,65
9 3,
669
33 34La
rge
Gen
eral
-Pri
SC-3
-P8,
189
681
683
681
680
680
681
684
681
684
682
685
687
35SC
-7
52
4 4
4 4
4 4
4 4
4 4
4 4
36SC
-429
1 24
24
24
24
24
24
24
24
24
24
24
24
37
SC-1
1/12
386
32
32
32
32
32
32
32
32
32
32
32
32
388,
917
742
744
742
741
741
742
744
742
744
743
746
748
39
Exhibit __ (RDCM-2) Schedule 4 Sheet 1 of 2
8
Exh
ibit_
___
(RD
CM
-2)
Sche
dule
4Sh
eet 2
of 2
Witn
ess:
Rat
e D
esig
n, C
usto
mer
and
Mar
kets
Pan
el
Bill
sN
iaga
ra M
ohaw
k Po
wer
Cor
pora
tion
d/b/
a N
atio
nal G
rid
Ord
er: 4
Cla
ss C
ost o
f Ser
vice
Stu
dy ($
000s
)- R
ate
Yea
r E
nded
Dec
embe
r 31
, 201
1N
umbe
r of
Cus
tom
er B
ills
Line
Rat
e C
lass
Incl
udes
Tota
lJa
n-11
Feb-
11M
ar-1
1A
pr-1
1M
ay-1
1Ju
n-11
Jul-1
1A
ug-1
1Se
p-11
Oct
-11
Nov
-11
Dec
-11
1R
esid
entia
lSC
-117
,394
,059
1,
448,
842
1,45
0,32
7 1,
451,
013
1,45
1,69
5 1,
449,
280
1,44
8,70
9 1,
447,
462
1,44
8,48
0 1,
448,
274
1,44
8,74
5 1,
449,
786
1,45
1,44
5 1
Res
iden
tial T
OU
SC-1
C87
,407
7,
281
7,28
8 7,
292
7,29
5 7,
283
7,28
0 7,
274
7,27
9 7,
278
7,28
0 7,
285
7,29
4 2
Smal
l Gen
No
Dem
SC-2
-ND
1,30
4,08
7 10
8,61
1 10
8,62
5 10
8,48
0 10
8,61
3 10
8,73
9 10
8,73
8 10
8,69
2 10
8,72
0 10
8,86
3 10
8,68
1 10
8,58
1 10
8,74
5 3
Smal
l Gen
Dem
and
SC-2
-Dem
580,
440
48,0
51
47,9
51
48,2
35
48,8
69
48,5
53
48,4
00
48,3
75
48,2
40
48,3
26
48,5
53
48,3
75
48,5
12
4La
rge
Gen
-Sec
SC-3
-S43
,743
3,
638
3,64
8 3,
640
3,63
5 3,
632
3,63
8 3,
652
3,63
7 3,
653
3,64
3 3,
659
3,66
9 5
Larg
e G
en-P
riSC
-3-P
8,91
7 74
2 74
4 74
2 74
1 74
1 74
2 74
4 74
2 74
4 74
3 74
6 74
8 40
Larg
e G
ener
al-S
ubT
SC-3
-U1,
252
1
04
1
04
1
04
1
04
1
04
1
04
1
05
1
04
1
05
1
04
1
05
1
05
41SC
-7
26
2
2
2
2
2
2
2
2
2
2
2
2
42SC
-414
2
1
2
1
2
1
2
1
2
1
2
1
2
1
2
1
2
1
2
1
2
1
2
1
2 43
SC-1
1/12
114
9
9
9
9
9
9
9
9
9
9
9
9
44La
rge
Gen
eral
-Tra
nSC
-3-T
180
15
15
15
15
15
15
15
15
15
15
15
15
45SC
-7
129
11
11
11
11
11
11
11
11
11
11
11
11
46SC
-414
8 12
12
12
12
12
12
12
12
12
12
12
12
47
SC-1
1/12
25
2 2
2 2
2 2
2 2
2 2
2 2
482,
016
168
168
168
168
168
168
168
168
168
168
168
169
49 50La
rge
Gen
eral
TO
U-S
ecSC
-3A
-S
265
22
22
22
22
22
22
22
22
22
22
22
22
51SC
-11/
1212
1
1 1
1 1
1 1
1 1
1 1
1 52
277
23
23
23
23
23
23
23
23
23
23
23
23
53 54La
rge
Gen
eral
TO
U-P
riSC
-3A
-P
708
59
58
59
59
59
59
59
59
59
59
59
59
55SC
-7
3
1 3
3 3
3 3
3 3
3 3
3 3
3 56
SC-4
4
8 4
4 4
4 4
4 4
4 4
4 4
4 57
SC-1
1/12
7
0 6
6 6
6 6
6 6
6 6
6 6
6 58
857
72
71
72
71
71
71
71
71
72
71
72
72
59 60La
rge
Gen
eral
TO
U-S
ubT
SC-3
A-U
94
7 79
78
79
79
79
79
78
78
80
79
79
80
61
SC-4
3
6 3
3 3
3 3
3 3
3 3
3 3
3 62
SC-1
1/12
8
2 7
7 7
7 7
7 7
7 7
7 7
7 63
Larg
e G
ener
al T
OU
-Tra
nSC
-3A
-T
648
54
54
54
54
54
54
54
54
54
54
54
54
64SC
-7
8
0 7
7 7
7 7
7 7
7 7
7 7
7 65
SC-4
8
7 7
7 7
7 7
7 7
7 7
7 7
7 66
SC-1
1/12
29
3 24
24
24
24
24
24
24
24
24
24
24
24
67
2,17
3 18
2 18
0 18
2 18
1 18
1 18
0 18
0 18
0 18
2 18
1 18
2 18
2 68
Exhibit __ (RDCM-2) Schedule 4 Sheet 2 of 2
9
Rate Design, Customer and Markets Panel
Exhibit __ (RDCM-2)
Allocated (Embedded) Class Cost of Service Study
Schedule 5
1010
Exh
ibit_
___
(RD
CM
-2)
Sche
dule
5Sh
eet 1
of 5
Witn
ess:
Rat
e D
esig
n, C
usto
mer
and
Mar
kets
Pan
el
Sale
sN
iaga
ra M
ohaw
k Po
wer
Cor
pora
tion
d/b/
a N
atio
nal G
rid
Ord
er: 5
Cla
ss C
ost o
f Ser
vice
Stu
dy ($
000s
)- R
ate
Yea
r E
nded
Dec
embe
r 31
, 201
1Sa
les a
nd B
illin
g D
eman
dLi
neR
ate
Cla
ssIn
clud
esTo
tal
Jan-
11Fe
b-11
Mar
-11
Apr
-11
May
-11
Jun-
11Ju
l-11
Aug
-11
Sep-
11O
ct-1
1N
ov-1
1D
ec-1
11
Res
iden
tial
SC-1
10,8
17,2
49
1,11
4,89
0 1,
002,
304
938,
594
848,
408
748,
621
787,
312
967,
269
993,
453
902,
596
743,
563
828,
759
941,
480
1R
esid
entia
l TO
USC
-1C
380,
731
39,2
40
35,2
78
33,0
35
29,8
61
26,3
49
27,7
11
34,0
45
34,9
66
31,7
68
26,1
71
29,1
70
33,1
37
2Sm
all G
en N
o D
emSC
-2-N
D63
4,65
5 61
,945
59
,259
58
,292
51
,221
46
,223
47
,987
55
,030
55
,408
51
,885
44
,777
49
,149
53
,478
3
Smal
l Gen
Dem
and
SC-2
-Dem
4,33
7,73
0 37
7,31
2 36
0,14
2 35
3,12
9 34
1,59
9 32
6,44
1 35
9,17
2 41
3,31
6 40
6,14
2 38
7,20
5 32
8,02
2 34
3,37
0 34
1,88
14
Larg
e G
en-S
ecSC
-3-S
4,18
3,63
4 36
5,97
4 34
3,31
5 33
1,92
1 35
1,25
2 32
6,11
3 34
6,52
3 37
0,97
3 36
8,75
6 36
3,58
2 33
4,01
7 33
8,39
6 34
2,81
2 5
Larg
e G
en-P
riSC
-3-P
1,90
0,00
1 16
5,26
1 15
6,20
7 15
1,65
4 15
9,37
9 14
9,33
4 15
7,48
9 16
7,25
8 16
6,37
3 16
4,30
5 15
2,49
2 15
4,24
2 15
6,00
6 6
Larg
e G
en-T
ran
SC-3
-T47
6,40
0 41
,376
39
,186
38
,084
39
,953
37
,522
39
,496
41
,859
41
,645
41
,145
38
,287
38
,710
39
,137
7
Larg
e G
en T
OU
-Sec
SC-3
A-S
292,
394
28,1
13
23,5
02
22,2
60
25,8
28
23,3
44
22,2
62
27,5
16
26,5
64
24,3
17
25,0
97
21,2
23
22,3
69
8La
rge
Gen
TO
U-P
riSC
-3A
-P90
6,04
3 85
,146
73
,280
70
,083
79
,265
72
,872
70
,088
83
,610
81
,159
75
,378
77
,385
67
,415
70
,364
9
Larg
e G
en T
OU
-Tra
nSC
-3A
-T4,
783,
440
440,
813
388,
888
374,
902
415,
078
387,
105
374,
921
434,
092
423,
368
398,
069
406,
853
363,
223
376,
128
10Li
ghtin
gSC
-L20
6,31
4 23
,279
19
,102
17
,449
17
,618
13
,589
12
,851
14
,430
13
,562
15
,863
17
,241
20
,619
20
,711
11
28,9
18,5
93
2,74
3,34
9 2,
500,
462
2,38
9,40
3 2,
359,
462
2,15
7,51
3 2,
245,
810
2,60
9,39
9 2,
611,
397
2,45
6,11
4 2,
193,
904
2,25
4,27
6 2,
397,
503
1228
,918
,593
13 14Sm
all G
ener
al N
o D
emSC
-2-N
D &
B
L63
4,64
8 61
,945
59
,259
58
,292
51
,221
46
,222
47
,986
55
,029
55
,408
51
,885
44
,776
49
,149
53
,477
15SC
-7
7 1
1 1
1 1
1 1
1 1
1 1
1 16
634,
655
61,9
45
59,2
59
58,2
92
51,2
21
46,2
23
47,9
87
55,0
30
55,4
08
51,8
85
44,7
77
49,1
49
53,4
78
17 18Sm
all G
ener
al D
eman
dSC
-2-D
em4,
322,
025
376,
003
358,
833
351,
820
340,
290
325,
132
357,
863
412,
007
404,
834
385,
896
326,
713
342,
062
340,
572
19SC
-7
1,08
2 90
90
90
90
90
90
90
90
90
90
90
90
20
SC-1
1/12
5,75
3 47
9 47
9 47
9 47
9 47
9 47
9 47
9 47
9 47
9 47
9 47
9 47
9 21
PFJs
8,87
0 73
9 73
9 73
9 73
9 73
9 73
9 73
9 73
9 73
9 73
9 73
9 73
9 22
4,33
7,73
0 37
7,31
2 36
0,14
2 35
3,12
9 34
1,59
9 32
6,44
1 35
9,17
2 41
3,31
6 40
6,14
2 38
7,20
5 32
8,02
2 34
3,37
0 34
1,88
1 23 18
Larg
e G
ener
al-S
ecSC
-3-S
4,02
0,81
7 35
2,40
6 32
9,74
7 31
8,35
2 33
7,68
4 31
2,54
5 33
2,95
5 35
7,40
5 35
5,18
8 35
0,01
4 32
0,44
9 32
4,82
8 32
9,24
419
SC-4
6,19
9 51
7 51
7 51
7 51
7 51
7 51
7 51
7 51
7 51
7 51
7 51
7 51
7 20
SC-7
9,
357
780
780
780
780
780
780
780
780
780
780
780
780
21SC
-11/
1252
,440
4,
370
4,37
0 4,
370
4,37
0 4,
370
4,37
0 4,
370
4,37
0 4,
370
4,37
0 4,
370
4,37
0 22
PFJs
94,8
21
7,90
2 7,
902
7,90
2 7,
902
7,90
2 7,
902
7,90
2 7,
902
7,90
2 7,
902
7,90
2 7,
902
234,
183,
634
365,
974
343,
315
331,
921
351,
252
326,
113
346,
523
370,
973
368,
756
363,
582
334,
017
338,
396
342,
812
24 25La
rge
Gen
eral
-Pri
SC-3
-P1,
606,
598
140,
811
131,
757
127,
204
134,
928
124,
884
133,
039
142,
808
141,
922
139,
855
128,
042
129,
792
131,
556
26SC
-7
8,02
3 66
9 66
9 66
9 66
9 66
9 66
9 66
9 66
9 66
9 66
9 66
9 66
9 27
SC-4
59,2
00
4,93
3 4,
933
4,93
3 4,
933
4,93
3 4,
933
4,93
3 4,
933
4,93
3 4,
933
4,93
3 4,
933
28SC
-11/
1216
2,83
8 13
,570
13
,570
13
,570
13
,570
13
,570
13
,570
13
,570
13
,570
13
,570
13
,570
13
,570
13
,570
29
PFJs
63,3
42
5,27
8 5,
278
5,27
8 5,
278
5,27
8 5,
278
5,27
8 5,
278
5,27
8 5,
278
5,27
8 5,
278
301,
900,
001
165,
261
156,
207
151,
654
159,
379
149,
334
157,
489
167,
258
166,
373
164,
305
152,
492
154,
242
156,
006
31
Bill
ing
MW
h
Exhibit __ (RDCM-2) Schedule 5 Sheet 1 of 5
1111
Exh
ibit_
___
(RD
CM
-2)
Sche
dule
5Sh
eet 2
of 5
Witn
ess:
Rat
e D
esig
n, C
usto
mer
and
Mar
kets
Pan
el
Sale
sN
iaga
ra M
ohaw
k Po
wer
Cor
pora
tion
d/b/
a N
atio
nal G
rid
Ord
er: 5
Cla
ss C
ost o
f Ser
vice
Stu
dy ($
000s
)- R
ate
Yea
r E
nded
Dec
embe
r 31
, 201
1Sa
les a
nd B
illin
g D
eman
dLi
neR
ate
Cla
ssIn
clud
esTo
tal
Jan-
11Fe
b-11
Mar
-11
Apr
-11
May
-11
Jun-
11Ju
l-11
Aug
-11
Sep-
11O
ct-1
1N
ov-1
1D
ec-1
11
Res
iden
tial
SC-1
10,8
17,2
49
1,11
4,89
0 1,
002,
304
938,
594
848,
408
748,
621
787,
312
967,
269
993,
453
902,
596
743,
563
828,
759
941,
480
1R
esid
entia
l TO
USC
-1C
380,
731
39,2
40
35,2
78
33,0
35
29,8
61
26,3
49
27,7
11
34,0
45
34,9
66
31,7
68
26,1
71
29,1
70
33,1
37
2Sm
all G
en N
o D
emSC
-2-N
D63
4,65
5 61
,945
59
,259
58
,292
51
,221
46
,223
47
,987
55
,030
55
,408
51
,885
44
,777
49
,149
53
,478
3
Smal
l Gen
Dem
and
SC-2
-Dem
4,33
7,73
0 37
7,31
2 36
0,14
2 35
3,12
9 34
1,59
9 32
6,44
1 35
9,17
2 41
3,31
6 40
6,14
2 38
7,20
5 32
8,02
2 34
3,37
0 34
1,88
14
Larg
e G
en-S
ecSC
-3-S
4,18
3,63
4 36
5,97
4 34
3,31
5 33
1,92
1 35
1,25
2 32
6,11
3 34
6,52
3 37
0,97
3 36
8,75
6 36
3,58
2 33
4,01
7 33
8,39
6 34
2,81
2 5
Larg
e G
en-P
riSC
-3-P
1,90
0,00
1 16
5,26
1 15
6,20
7 15
1,65
4 15
9,37
9 14
9,33
4 15
7,48
9 16
7,25
8 16
6,37
3 16
4,30
5 15
2,49
2 15
4,24
2 15
6,00
6 32 33
Larg
e G
ener
al-S
ubT
SC-3
-U33
3,12
6 29
,197
27
,320
26
,376
27
,977
25
,894
27
,585
29
,611
29
,427
28
,999
26
,549
26
,912
27
,278
34
SC-7
5,
048
421
421
421
421
421
421
421
421
421
421
421
421
35SC
-430
,303
2,
525
2,52
5 2,
525
2,52
5 2,
525
2,52
5 2,
525
2,52
5 2,
525
2,52
5 2,
525
2,52
5 36
SC-1
1/12
12,3
77
1,03
1 1,
031
1,03
1 1,
031
1,03
1 1,
031
1,03
1 1,
031
1,03
1 1,
031
1,03
1 1,
031
37PF
Js13
,564
1,
130
1,13
0 1,
130
1,13
0 1,
130
1,13
0 1,
130
1,13
0 1,
130
1,13
0 1,
130
1,13
0 38
Larg
e G
ener
al-T
ran
SC-3
-T55
,603
4,
873
4,56
0 4,
402
4,67
0 4,
322
4,60
4 4,
943
4,91
2 4,
840
4,43
1 4,
492
4,55
3 39
SC-7
11
,195
93
3 93
3 93
3 93
3 93
3 93
3 93
3 93
3 93
3 93
3 93
3 93
3 40
SC-4
12,0
69
1,00
6 1,
006
1,00
6 1,
006
1,00
6 1,
006
1,00
6 1,
006
1,00
6 1,
006
1,00
6 1,
006
41SC
-11/
123,
113
259
259
259
259
259
259
259
259
259
259
259
259
4247
6,40
0 41
,376
39
,186
38
,084
39
,953
37
,522
39
,496
41
,859
41
,645
41
,145
38
,287
38
,710
39
,137
43 44
Larg
e G
ener
al T
OU
-SSC
-3A
-S27
5,20
0 26
,680
22
,069
20
,827
24
,395
21
,911
20
,829
26
,084
25
,131
22
,884
23
,664
19
,790
20
,936
45
SC-1
1/12
17,1
94
1,43
3 1,
433
1,43
3 1,
433
1,43
3 1,
433
1,43
3 1,
433
1,43
3 1,
433
1,43
3 1,
433
4629
2,39
4 28
,113
23
,502
22
,260
25
,828
23
,344
22
,262
27
,516
26
,564
24
,317
25
,097
21
,223
22
,369
47 48
Larg
e G
ener
al T
OU
-PSC
-3A
-P70
8,15
0 68
,655
56
,789
53
,592
62
,774
56
,381
53
,597
67
,119
64
,668
58
,887
60
,894
50
,924
53
,873
49
SC-7
23
,404
1,
950
1,95
0 1,
950
1,95
0 1,
950
1,95
0 1,
950
1,95
0 1,
950
1,95
0 1,
950
1,95
0 50
SC-4
73,8
72
6,15
6 6,
156
6,15
6 6,
156
6,15
6 6,
156
6,15
6 6,
156
6,15
6 6,
156
6,15
6 6,
156
51SC
-11/
1274
,429
6,
202
6,20
2 6,
202
6,20
2 6,
202
6,20
2 6,
202
6,20
2 6,
202
6,20
2 6,
202
6,20
2 52
PFJs
26,1
87
2,18
2 2,
182
2,18
2 2,
182
2,18
2 2,
182
2,18
2 2,
182
2,18
2 2,
182
2,18
2 2,
182
5390
6,04
3 85
,146
73
,280
70
,083
79
,265
72
,872
70
,088
83
,610
81
,159
75
,378
77
,385
67
,415
70
,364
54 55
Larg
e G
ener
al T
OU
-USC
-3A
-U1,
360,
499
131,
899
109,
102
102,
962
120,
601
108,
319
102,
970
128,
949
124,
240
113,
133
116,
989
97,8
34
103,
500
56SC
-489
,255
7,
438
7,43
8 7,
438
7,43
8 7,
438
7,43
8 7,
438
7,43
8 7,
438
7,43
8 7,
438
7,43
8 57
SC-1
1/12
177,
918
14,8
27
14,8
27
14,8
27
14,8
27
14,8
27
14,8
27
14,8
27
14,8
27
14,8
27
14,8
27
14,8
27
14,8
27
58PF
Js34
,435
2,
870
2,87
0 2,
870
2,87
0 2,
870
2,87
0 2,
870
2,87
0 2,
870
2,87
0 2,
870
2,87
0 59
Larg
e G
ener
al T
OU
-TSC
-3A
-T1,
738,
317
168,
528
139,
400
131,
555
154,
092
138,
400
131,
566
164,
758
158,
742
144,
551
149,
478
125,
003
132,
243
60SC
-7
202,
590
16,8
82
16,8
82
16,8
82
16,8
82
16,8
82
16,8
82
16,8
82
16,8
82
16,8
82
16,8
82
16,8
82
16,8
82
61SC
-427
,280
2,
273
2,27
3 2,
273
2,27
3 2,
273
2,27
3 2,
273
2,27
3 2,
273
2,27
3 2,
273
2,27
3 62
SC-1
1/12
1,12
4,91
9 93
,743
93
,743
93
,743
93
,743
93
,743
93
,743
93
,743
93
,743
93
,743
93
,743
93
,743
93
,743
63
PFJs
28,2
29
2,35
2 2,
352
2,35
2 2,
352
2,35
2 2,
352
2,35
2 2,
352
2,35
2 2,
352
2,35
2 2,
352
644,
783,
440
440,
813
388,
888
374,
902
415,
078
387,
105
374,
921
434,
092
423,
368
398,
069
406,
853
363,
223
376,
128
65 66St
reet
Lig
htin
gSC
124
,337
2,
039
2,03
4 2,
035
2,03
5 2,
034
1,94
4 2,
017
2,02
5 2,
024
2,05
7 2,
048
2,04
567
SC2
160 ,
088
18,9
52
15,1
71
13,5
99
13,6
36
10,0
28
9,33
7 10
,675
10
,008
12
,129
13
,395
16
,499
16
,658
68SC
35 ,
548
647
520
474
474
351
342
384
360
438
443
555
560
69SC
412
,773
1,
217
1,03
9 1,
038
1,17
0 95
3 1,
019
1,11
6 94
6 1,
001
1,04
9 1,
150
1,07
770
SC5
3 ,07
6 36
4 29
1 26
1 26
1 19
2 18
7 20
5 19
2 23
3 25
6 31
6 31
9 71
SC6
493
59
47
42
42
31
23
33
31
38
42
51
52
7220
6,31
4 23
,279
19
,102
17
,449
17
,618
13
,589
12
,851
14
,430
13
,562
15
,863
17
,241
20
,619
20
,711
73
Bill
ing
MW
h
Exhibit __ (RDCM-2) Schedule 5 Sheet 2 of 5
1212
Exh
ibit_
___
(RD
CM
-2)
Sche
dule
5Sh
eet 3
of 5
Witn
ess:
Rat
e D
esig
n, C
usto
mer
and
Mar
kets
Pan
el
Sale
sN
iaga
ra M
ohaw
k Po
wer
Cor
pora
tion
d/b/
a N
atio
nal G
rid
Ord
er: 5
Cla
ss C
ost o
f Ser
vice
Stu
dy ($
000s
)- R
ate
Yea
r E
nded
Dec
embe
r 31
, 201
1Sa
les a
nd B
illin
g D
eman
dLi
neR
ate
Cla
ssIn
clud
esTo
tal
Jan-
11Fe
b-11
Mar
-11
Apr
-11
May
-11
Jun-
11Ju
l-11
Aug
-11
Sep-
11O
ct-1
1N
ov-1
1D
ec-1
11
Res
iden
tial
SC-1
10,8
17,2
49
1,11
4,89
0 1,
002,
304
938,
594
848,
408
748,
621
787,
312
967,
269
993,
453
902,
596
743,
563
828,
759
941,
480
1R
esid
entia
l TO
USC
-1C
380,
731
39,2
40
35,2
78
33,0
35
29,8
61
26,3
49
27,7
11
34,0
45
34,9
66
31,7
68
26,1
71
29,1
70
33,1
37
2Sm
all G
en N
o D
emSC
-2-N
D63
4,65
5 61
,945
59
,259
58
,292
51
,221
46
,223
47
,987
55
,030
55
,408
51
,885
44
,777
49
,149
53
,478
3
Smal
l Gen
Dem
and
SC-2
-Dem
4,33
7,73
0 37
7,31
2 36
0,14
2 35
3,12
9 34
1,59
9 32
6,44
1 35
9,17
2 41
3,31
6 40
6,14
2 38
7,20
5 32
8,02
2 34
3,37
0 34
1,88
14
Larg
e G
en-S
ecSC
-3-S
4,18
3,63
4 36
5,97
4 34
3,31
5 33
1,92
1 35
1,25
2 32
6,11
3 34
6,52
3 37
0,97
3 36
8,75
6 36
3,58
2 33
4,01
7 33
8,39
6 34
2,81
2 5
Larg
e G
en-P
riSC
-3-P
1,90
0,00
1 16
5,26
1 15
6,20
7 15
1,65
4 15
9,37
9 14
9,33
4 15
7,48
9 16
7,25
8 16
6,37
3 16
4,30
5 15
2,49
2 15
4,24
2 15
6,00
6 74
MW
MW
75Sm
all G
ener
al D
eman
dSC
-2-D
em14
,570
1,
267
1,21
0 1,
186
1,14
7 1,
096
1,20
6 1,
388
1,36
4 1,
301
1,10
2 1,
153
1,14
8 76
Larg
e G
ener
al-S
ecSC
-3-S
10,9
81
961
901
871
922
856
910
974
968
954
877
888
900
77La
rge
Gen
eral
-Pri
SC-3
-P4,
470
389
367
357
375
351
370
393
391
387
359
363
367
78La
rge
Gen
eral
-Tra
nSC
-3-T
1,22
1 10
6 10
0 98
10
2 96
10
1 10
7 10
7 10
6 98
99
10
0 79
Larg
e G
ener
al T
OU
-SSC
-3A
-S58
6 56
47
45
52
47
45
55
53
49
50
43
45
80
Larg
e G
ener
al T
OU
-PSC
-3A
-P1,
884
177
152
146
165
152
146
174
169
157
161
140
146
81La
rge
Gen
eral
TO
U-T
SC-3
A-T
9,83
0 90
6 79
9 77
1 85
3 79
6 77
1 89
2 87
0 81
8 83
6 74
7 77
3 82
43,5
42
3,86
2 3,
577
3,47
3 3,
616
3,39
4 3,
549
3,98
4 3,
922
3,77
0 3,
483
3,43
3 3,
480
83M
W84
Smal
l Gen
eral
Dem
and
SC2
14,5
17
1,26
3 1,
205
1,18
2 1,
143
1,09
2 1,
202
1,38
4 1,
360
1,29
6 1,
097
1,14
9 1,
144
85SC
74
0 0
0 0
0 0
0 0
0 0
0 0
86SC
11/1
219
2
2 2
2 2
2 2
2 2
2 2
2 87
PFJ
30
2 2
2 2
2 2
2 2
2 2
2 2
8814
,570
1,
267
1,21
0 1,
186
1,14
7 1,
096
1,20
6 1,
388
1,36
4 1,
301
1,10
2 1,
153
1,14
8 89
MW
90La
rge
Gen
eral
-Sec
SC3
10,5
53
925
865
836
886
820
874
938
932
919
841
853
864
91SC
416
1
1 1
1 1
1 1
1 1
1 1
1 92
SC7
25
2 2
2 2
2 2
2 2
2 2
2 2
93SC
11/1
213
8 11
11
11
11
11
11
11
11
11
11
11
11
94
PFJ
249
21
21
21
21
21
21
21
21
21
21
21
21
9510
,981
96
1 90
1 87
1 92
2 85
6 91
0 97
4 96
8 95
4 87
7 88
8 90
0 96
MW
97La
rge
Gen
eral
-Pri
SC3
3,77
9 33
1 31
0 29
9 31
7 29
4 31
3 33
6 33
4 32
9 30
1 30
5 30
9 98
SC4
139
12
12
12
12
12
12
12
12
12
12
12
12
99SC
719
2
2 2
2 2
2 2
2 2
2 2
2 10
0SC
11/1
238
3 32
32
32
32
32
32
32
32
32
32
32
32
10
1PF
J14
9 12
12
12
12
12
12
12
12
12
12
12
12
10
24,
470
389
367
357
375
351
370
393
391
387
359
363
367
103
MW
104
Larg
e G
ener
al-S
ubT
SC3
870
76
71
69
73
68
72
77
77
76
69
70
71
105
SC4
79
7 7
7 7
7 7
7 7
7 7
7 7
106
SC7
13
1 1
1 1
1 1
1 1
1 1
1 1
107
SC11
/12
32
3 3
3 3
3 3
3 3
3 3
3 3
108
PFJ
35
3 3
3 3
3 3
3 3
3 3
3 3
109
Larg
e G
ener
al-T
ran
SC3
134
12
11
11
11
10
11
12
12
12
11
11
11
110
SC4
29
2 2
2 2
2 2
2 2
2 2
2 2
111
SC7
27
2 2
2 2
2 2
2 2
2 2
2 2
112
SC11
/12
1 0
0 0
0 0
0 0
0 0
0 0
0 11
3PF
J0
114
1,22
1 10
6 10
0 98
10
2 96
10
1 10
7 10
7 10
6 98
99
10
0
Bill
ing
Dem
and
in M
W
Exhibit __ (RDCM-2) Schedule 5 Sheet 3 of 5
1313
Exh
ibit_
___
(RD
CM
-2)
Sche
dule
5Sh
eet 4
of 5
Witn
ess:
Rat
e D
esig
n, C
usto
mer
and
Mar
kets
Pan
el
Sale
sN
iaga
ra M
ohaw
k Po
wer
Cor
pora
tion
d/b/
a N
atio
nal G
rid
Ord
er: 5
Cla
ss C
ost o
f Ser
vice
Stu
dy ($
000s
)- R
ate
Yea
r E
nded
Dec
embe
r 31
, 201
1Sa
les a
nd B
illin
g D
eman
dLi
neR
ate
Cla
ssIn
clud
esTo
tal
Jan-
11Fe
b-11
Mar
-11
Apr
-11
May
-11
Jun-
11Ju
l-11
Aug
-11
Sep-
11O
ct-1
1N
ov-1
1D
ec-1
11
Res
iden
tial
SC-1
10,8
17,2
49
1,11
4,89
0 1,
002,
304
938,
594
848,
408
748,
621
787,
312
967,
269
993,
453
902,
596
743,
563
828,
759
941,
480
1R
esid
entia
l TO
USC
-1C
380,
731
39,2
40
35,2
78
33,0
35
29,8
61
26,3
49
27,7
11
34,0
45
34,9
66
31,7
68
26,1
71
29,1
70
33,1
37
2Sm
all G
en N
o D
emSC
-2-N
D63
4,65
5 61
,945
59
,259
58
,292
51
,221
46
,223
47
,987
55
,030
55
,408
51
,885
44
,777
49
,149
53
,478
3
Smal
l Gen
Dem
and
SC-2
-Dem
4,33
7,73
0 37
7,31
2 36
0,14
2 35
3,12
9 34
1,59
9 32
6,44
1 35
9,17
2 41
3,31
6 40
6,14
2 38
7,20
5 32
8,02
2 34
3,37
0 34
1,88
14
Larg
e G
en-S
ecSC
-3-S
4,18
3,63
4 36
5,97
4 34
3,31
5 33
1,92
1 35
1,25
2 32
6,11
3 34
6,52
3 37
0,97
3 36
8,75
6 36
3,58
2 33
4,01
7 33
8,39
6 34
2,81
2 5
Larg
e G
en-P
riSC
-3-P
1,90
0,00
1 16
5,26
1 15
6,20
7 15
1,65
4 15
9,37
9 14
9,33
4 15
7,48
9 16
7,25
8 16
6,37
3 16
4,30
5 15
2,49
2 15
4,24
2 15
6,00
6 11
5M
WM
W11
6La
rge
Gen
eral
TO
U-S
SC3
551
53
44
42
49
44
42
52
50
46
47
40
42
117
SC11
/12
35
3 3
3 3
3 3
3 3
3 3
3 3
118
586
56
47
45
52
47
45
55
53
49
50
43
45
119
MW
120
Larg
e G
ener
al T
OU
-PSC
3A1,
473
143
118
111
131
117
111
140
135
122
127
106
112
121
SC4
154
13
13
13
13
13
13
13
13
13
13
13
13
122
SC7
49
4 4
4 4
4 4
4 4
4 4
4 4
123
SC11
/12
154
13
13
13
13
13
13
13
13
13
13
13
13
124
PFJ
54
5 5
5 5
5 5
5 5
5 5
5 5
125
1,88
4 17
7 15
2 14
6 16
5 15
2 14
6 17
4 16
9 15
7 16
1 14
0 14
6 12
6M
W12
7La
rge
Gen
eral
TO
U-S
ubTS
C3
2,76
2 26
8 22
1 20
9 24
5 22
0 20
9 26
2 25
2 23
0 23
8 19
9 21
0 12
8SC
418
1 15
15
15
15
15
15
15
15
15
15
15
15
12
9SC
70
130
SC11
/12
362
30
30
30
30
30
30
30
30
30
30
30
30
131
PFJ
70
6 6
6 6
6 6
6 6
6 6
6 6
132
Larg
e G
ener
al T
OU
-Tra
nSC
33,
593
348
288
272
319
286
272
341
328
299
309
258
273
133
SC4
56
5 5
5 5
5 5
5 5
5 5
5 5
134
SC7
419
35
35
35
35
35
35
35
35
35
35
35
35
135
SC11
/12
2,32
8 19
4 19
4 19
4 19
4 19
4 19
4 19
4 19
4 19
4 19
4 19
4 19
4 13
6PF
J58
5
5 5
5 5
5 5
5 5
5 5
5 13
79,
830
906
799
771
853
796
771
892
870
818
836
747
773
138
139
kVA
kVA
140
Larg
e G
ener
al-S
ecSC
369
0,46
2 60
,516
56
,625
54
,668
57
,988
53
,671
57
,176
61
,374
60
,994
60
,105
55
,028
55
,780
56
,538
14
1SC
41,
064
89
89
89
89
89
89
89
89
89
89
89
89
142
SC7
1,60
7 13
4 13
4 13
4 13
4 13
4 13
4 13
4 13
4 13
4 13
4 13
4 13
4 14
3SC
11/1
29,
026
752
752
752
752
752
752
752
752
752
752
752
752
144
PFJ
0 0
0 0
0 0
0 0
0 0
0 0
0 14
570
2,15
9 #
61,4
90
57,6
00
55,6
43
58,9
62
54,6
46
58,1
50
62,3
49
61,9
68
61,0
80
56,0
03
56,7
55
57,5
13
146
kVA
147
Larg
e G
ener
al-P
riSC
368
6,36
5 60
,157
56
,289
54
,344
57
,644
53
,352
56
,836
61
,010
60
,632
59
,748
54
,702
55
,449
56
,203
14
8SC
425
,291
2,
108
2,10
8 2,
108
2,10
8 2,
108
2,10
8 2,
108
2,10
8 2,
108
2,10
8 2,
108
2,10
8 14
9SC
73,
428
286
286
286
286
286
286
286
286
286
286
286
286
150
SC11
/12
69,6
09
5,80
1 5,
801
5,80
1 5,
801
5,80
1 5,
801
5,80
1 5,
801
5,80
1 5,
801
5,80
1 5,
801
151
PFJ
0 0
0 0
0 0
0 0
0 0
0 0
0 15
278
4,69
2 68
,351
64
,483
62
,538
65
,838
61
,546
65
,030
69
,204
68
,826
67
,942
62
,895
63
,643
64
,397
15
3
Bill
ed k
VA
Bill
ing
Dem
and
in M
W
Exhibit __ (RDCM-2) Schedule 5 Sheet 4 of 5
1414
Exh
ibit_
___
(RD
CM
-2)
Sche
dule
5Sh
eet 5
of 5
Witn
ess:
Rat
e D
esig
n, C
usto
mer
and
Mar
kets
Pan
el
Sale
sN
iaga
ra M
ohaw
k Po
wer
Cor
pora
tion
d/b/
a N
atio
nal G
rid
Ord
er: 5
Cla
ss C
ost o
f Ser
vice
Stu
dy ($
000s
)- R
ate
Yea
r E
nded
Dec
embe
r 31
, 201
1Sa
les a
nd B
illin
g D
eman
dLi
neR
ate
Cla
ssIn
clud
esTo
tal
Jan-
11Fe
b-11
Mar
-11
Apr
-11
May
-11
Jun-
11Ju
l-11
Aug
-11
Sep-
11O
ct-1
1N
ov-1
1D
ec-1
11
Res
iden
tial
SC-1
10,8
17,2
49
1,11
4,89
0 1,
002,
304
938,
594
848,
408
748,
621
787,
312
967,
269
993,
453
902,
596
743,
563
828,
759
941,
480
1R
esid
entia
l TO
USC
-1C
380,
731
39,2
40
35,2
78
33,0
35
29,8
61
26,3
49
27,7
11
34,0
45
34,9
66
31,7
68
26,1
71
29,1
70
33,1
37
2Sm
all G
en N
o D
emSC
-2-N
D63
4,65
5 61
,945
59
,259
58
,292
51
,221
46
,223
47
,987
55
,030
55
,408
51
,885
44
,777
49
,149
53
,478
3
Smal
l Gen
Dem
and
SC-2
-Dem
4,33
7,73
0 37
7,31
2 36
0,14
2 35
3,12
9 34
1,59
9 32
6,44
1 35
9,17
2 41
3,31
6 40
6,14
2 38
7,20
5 32
8,02
2 34
3,37
0 34
1,88
14
Larg
e G
en-S
ecSC
-3-S
4,18
3,63
4 36
5,97
4 34
3,31
5 33
1,92
1 35
1,25
2 32
6,11
3 34
6,52
3 37
0,97
3 36
8,75
6 36
3,58
2 33
4,01
7 33
8,39
6 34
2,81
2 5
Larg
e G
en-P
riSC
-3-P
1,90
0,00
1 16
5,26
1 15
6,20
7 15
1,65
4 15
9,37
9 14
9,33
4 15
7,48
9 16
7,25
8 16
6,37
3 16
4,30
5 15
2,49
2 15
4,24
2 15
6,00
6 15
4kV
AkV
A15
5kV
A15
6La
rge
Gen
eral
-Sub
TSC
328
4 25
23
23
24
22
24
25
25
25
23
23
23
15
7SC
426
2
2 2
2 2
2 2
2 2
2 2
2 15
8SC
74
0 0
0 0
0 0
0 0
0 0
0 0
159
SC11
/12
10
1 1
1 1
1 1
1 1
1 1
1 1
160
PFJ
0 0
0 0
0 0
0 0
0 0
0 0
0 16
1La
rge
Gen
eral
-Tra
nSC
334
3
3 3
3 3
3 3
3 3
3 3
3 16
2SC
47
1 1
1 1
1 1
1 1
1 1
1 1
163
SC7
7 1
1 1
1 1
1 1
1 1
1 1
1 16
4SC
11/1
20
0 0
0 0
0 0
0 0
0 0
0 0
165
PFJ
0 16
637
3 32
31
30
31
29
31
33
33
32
30
30
31
16
7kV
A16
8La
rge
Gen
eral
TO
U-S
ecSC
3A11
4,71
6 11
,122
9,
199
8,68
2 10
,169
9,
133
8,68
2 10
,873
10
,476
9,
539
9,86
4 8,
249
8,72
7 16
9SC
11/1
27,
231
603
603
603
603
603
603
603
603
603
603
603
603
170
121,
947
11,7
24
9,80
2 9,
284
10,7
72
9,73
6 9,
285
11,4
75
11,0
78
10,1
42
10,4
67
8,85
2 9,
330
171
kVA
172
Larg
e G
ener
al T
OU
-Pri
SC3A
411,
279
39,8
73
32,9
82
31,1
25
36,4
58
32,7
45
31,1
28
38,9
81
37,5
58
34,2
00
35,3
66
29,5
75
31,2
88
173
SC4
42,9
04
3,57
5 3,
575
3,57
5 3,
575
3,57
5 3,
575
3,57
5 3,
575
3,57
5 3,
575
3,57
5 3,
575
174
SC7
13,5
93
1,13
3 1,
133
1,13
3 1,
133
1,13
3 1,
133
1,13
3 1,
133
1,13
3 1,
133
1,13
3 1,
133
175
SC11
/12
43,0
79
3,59
0 3,
590
3,59
0 3,
590
3,59
0 3,
590
3,59
0 3,
590
3,59
0 3,
590
3,59
0 3,
590
176
PFJ
0 0
0 0
0 0
0 0
0 0
0 0
0 17
751
0,85
5 48
,171
41
,280
39
,423
44
,756
41
,043
39
,426
47
,279
45
,856
42
,498
43
,664
37
,873
39
,586
17
8kV
A17
9La
rge
Gen
eral
TO
U-S
ubTS
C3
761
74
61
58
67
61
58
72
69
63
65
55
58
180
SC4
50
4 4
4 4
4 4
4 4
4 4
4 4
181
SC7
0 18
2SC
11/1
210
0 8
8 8
8 8
8 8
8 8
8 8
8 18
3PF
J0
184
Larg
e G
ener
al T
OU
-Tra
nSC
393
9 91
75
71
83
75
71
89
86
78
81
68
71
18
5SC
415
1
1 1
1 1
1 1
1 1
1 1
1 18
6SC
710
9 9
9 9
9 9
9 9
9 9
9 9
9 18
7SC
11/1
260
8 51
51
51
51
51
51
51
51
51
51
51
51
18
8PF
J0
189
2,58
1 23
8 21
0 20
2 22
4 20
9 20
2 23
5 22
9 21
5 22
0 19
6 20
3
Bill
ed k
VA
Exhibit __ (RDCM-2) Schedule 5 Sheet 5 of 5
1515
Rate Design, Customer and Markets Panel
Exhibit __ (RDCM-2)
Allocated (Embedded) Class Cost of Service Study
Schedule 6
1616
Exh
ibit_
___
(RD
CM
-2)
Sche
dule
6Sh
eet 1
of 2
Witn
ess:
Rat
e D
esig
n, C
usto
mer
and
Mar
kets
Pan
el
Rev
enue
-Dis
tN
iaga
ra M
ohaw
k Po
wer
Cor
pora
tion
d/b/
a N
atio
nal G
rid
Ord
er: 6
Cla
ss C
ost o
f Ser
vice
Stu
dy ($
000s
)- R
ate
Yea
r E
nded
Dec
embe
r 31
, 201
1Pr
oof o
f Dis
trib
utio
n R
even
ue a
t Cur
rent
Rat
esC
usto
mer
Cha
rge
Dem
and
Cha
rge
Line
Des
crip
tion
Incl
udes
Ann
ual B
ills
Mon
thly
Cha
rge
Cus
tom
er C
hg
Rev
enue
Bill
ing
Dem
and
Dem
and
Cha
rge
Dem
and
Chg
R
even
ue1
Res
iden
tial
SC-1
17,3
94,0
59
Se
e be
low
275,
657,
689
1R
esid
entia
l TO
USC
-1C
87,4
07
$3
0.00
2,
622,
220
2Sm
all G
en N
o D
emSC
-2-N
D1,
304,
087
$2
1.02
27
,411
,908
3
Smal
l Gen
Dem
and
SC-2
-Dem
580,
440
$52.
52
30,4
84,6
88
14,5
69,8
05
$8.9
8 13
0,83
6,85
0
4La
rge
Gen
-Sec
SC-3
-S43
,743
$260
.15
11,3
79,6
98
10,9
81,1
61
$8.2
5 90
,594
,577
5La
rge
Gen
-Pri
SC-3
-P8,
917
$4
36.7
0 3,
894,
040
4,46
9,62
7
$6
.49
29,0
07,8
76
6
Larg
e G
en-T
ran
SC-3
-T2,
016
Se
e be
low
1,14
0,01
9
1,
221,
374
See
belo
w1,
792,
394
7
Larg
e G
en T
OU
-Sec
SC-3
A-S
277
$902
.00
249,
704
58
6,06
3
$6.2
4 3,
657,
033
8
Larg
e G
en T
OU
-Pri
SC-3
A-P
857
$902
.00
773,
140
1,
884,
157
$7.7
8 14
,658
,745
9La
rge
Gen
TO
U-T
ran
SC-3
A-T
2,17
3
See
belo
w5,
007,
273
9,83
0,20
2
Se
e be
low
13,7
13,0
93
10Li
ghtin
gSC
-L14
5,07
7
-
11
19,5
69,0
52
35
8,62
0,37
9
43
,542
,388
28
4,26
0,56
8
12 13R
esid
entia
l16
,134
,059
$16.
21
261,
533,
089
14B
asic
Ser
vice
1,26
0,00
0
$11.
21
14,1
24,6
00
15In
com
e El
igib
le B
asic
Ser
vice
17,3
94,0
59
275,
657,
689
16 17Sm
all G
ener
al D
eman
d18
All
Oth
er19
PFJ
20La
rge
Gen
eral
-Tra
n21
SC-3
-Sub
/ PF
J1,
534
$554
.83
850,
894
90
5,47
8$1
.56
1,41
2,54
6
22SC
-4/7
/11/
12/-S
ub12
4,45
7$1
.56
194,
152
23SC
-3-T
ran
483
$599
.15
289,
125
19
1,43
9$0
.97
185,
696
242,
016
1,14
0,01
9 1,
221,
374
1,79
2,39
4 25
Larg
e G
ener
al T
OU
-Tra
n26
SC-3
A-S
ub1,
065
$1,4
00.0
0 1,
490,
446
3,37
5,38
4$1
.94
6,54
8,24
6
27SC
-3A
-Tra
n1,
109
$3,1
72.0
0 3,
516,
827
6,45
4,81
7$1
.11
7,16
4,84
7
282,
173
5,00
7,27
3 9,
830,
202
13,7
13,0
93
29St
reet
Lig
htin
g30
SC1
31SC
232
SC3
33SC
434
SC5
35SC
636
Exhibit __ (RDCM-2) Schedule 6 Sheet 1 of 2
1717
Exh
ibit_
___
(RD
CM
-2)
Sche
dule
6Sh
eet 2
of 2
Witn
ess:
Rat
e D
esig
n, C
usto
mer
and
Mar
kets
Pan
el
Rev
enue
-Dis
tO
rder
: 6C
Line
Des
crip
tion
Incl
udes
1R
esid
entia
lSC
-11
Res
iden
tial T
OU
SC-1
C2
Smal
l Gen
No
Dem
SC-2
-ND
3Sm
all G
en D
eman
dSC
-2-D
em4
Larg
e G
en-S
ecSC
-3-S
5La
rge
Gen
-Pri
SC-3
-P6
Larg
e G
en-T
ran
SC-3
-T7
Larg
e G
en T
OU
-Sec
SC-3
A-S
8La
rge
Gen
TO
U-P
riSC
-3A
-P
9La
rge
Gen
TO
U-T
ran
SC-3
A-T
10Li
ghtin
gSC
-L11 12 13
Res
iden
tial
14B
asic
Ser
vice
15In
com
e El
igib
le B
asic
Ser
vice
16 17Sm
all G
ener
al D
eman
d18
All
Oth
er19
PFJ
20La
rge
Gen
eral
-Tra
n21
SC-3
-Sub
/ PF
J22
SC-4
/7/1
1/12
/-Sub
23SC
-3-T
ran
24 25La
rge
Gen
eral
TO
U-T
ran
26SC
-3A
-Sub
27SC
-3A
-Tra
n28 29
Stre
et L
ight
ing
30SC
131
SC2
32SC
333
SC4
34SC
535
SC6
36
Nia
gara
Moh
awk
Pow
er C
orpo
ratio
n d/
b/a
Nat
iona
l Gri
dC
lass
Cos
t of S
ervi
ce S
tudy
($00
0s)-
Rat
e Y
ear
E
