Spreadsheet: joe_parks__14593__ECS LLC Nomination Model 2002 with Noms2
Sheet: TW O&M Detail

ECS LLC Compressor Sites |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Actual Inputs |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Actual Inputs
2001 TW O&M Detail |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fixed Value (constant) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fixed Value (constant)
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | check |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | check
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | [NAME]
 |  | 31 | 31 |  |  | 28 |  |  | 31 |  |  | 30 |  |  | 31 |  |  | 30 |  |  | 31 |  |  | 31 |  |  | 30 |  |  | 31 |  |  | 30 |  |  | 31
 |  | 2001-01-01 00:00:00 | 2001-01-01 00:00:00 | 2001-01-01 00:00:00
2001 |  | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup
HP |  | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000
MMBTU/day |  | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000
Total MMBTU/mo
KWH Per Invoice |  | 4927138 | 3430000 | 5168655
Conversion factor |  | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34
Shaft Energy/HP-hour
Load factor
Conversion factor
MMBTU's
Conversion factor |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131
MMBTU's - HP-hour chrg
Monthly Contract Qty
HP*(days x 24hrs)
O&M Conversion factor
O&M Expense - True Up
Current Month Estimate
Previous Month Estimate |  | -28513.31 | -20029.42
True Up Difference
Total TW Invoice
 |  | 31 | 31 |  |  | 28 |  |  | 31 |  |  | 30 |  |  | 31 |  |  | 30 |  |  | 31 |  |  | 31 |  |  | 30 |  |  | 31 |  |  | 30 |  |  | 31
 |  | JANAURY |  |  | FEBRUARY |  |  | [NAME] |  |  | APRIL |  |  | MAY |  |  | [NAME] |  |  | JULY |  |  | AUGUST |  |  | SEPTEMBER |  |  | OCTOBER |  |  | NOVEMBER |  |  | DECEMBER
2002 |  | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup | Bisti | Bloomfield | Gallup
HP |  | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000 | 10000 | 7000 | 10000
MMBTU/day |  | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000 | 4000
Total MMBTU/mo
KWH Per Invoice |  | 4927138 | 3430000 | 5168655 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000 | 4000000
Conversion factor |  | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34
Shaft Energy/HP-hour
Load factor
Conversion factor
MMBTU's
Conversion factor |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131 |  | 1.0131 | 1.0131
MMBTU's - HP-hour chrg
Monthly Contract Qty
HP*(days x 24hrs)
O&M Conversion factor
O&M Expense - True Up
Current Month Estimate
Previous Month Estimate
True Up Difference
Total TW Invoice