Spreadsheet: joe_parks__14593__ECS LLC Nomination Model 2002 with Noms2
Sheet: BB_LF&CF

Bloomfield |  |  | Bisti |  |  | Bisti/Bloomfield |  |  |  | Gallup
Conversion Factor |  |  | Conversion Factor |  |  | O&M Conversion Factor |  |  |  | O&M Conversion Factor
Load Factor | Conversion Factor |  | Load Factor | Conversion Factor |  | Load Factor | Conversion Factor ($HPhr) |  |  | Load Factor | Conversion Factor ($HPhr)
0.50 or lower | 0.04762 |  | 0.50 or lower | 0.03333 |  | 0.01 | 0.119929 |  |  | 0.01 | 0.05708
0.51 | 0.04669 |  | 0.51 | 0.03268 |  |  | 0.06282 |  |  |  | 0.03092
0.52 | 0.04579 |  | 0.52 | 0.03205 |  |  | 0.043784 |  |  |  | 0.0222
0.53 | 0.04492 |  | 0.53 | 0.03145 |  |  | 0.034265 |  |  |  | 0.01784
0.54 | 0.04409 |  | 0.54 | 0.03086 |  |  | 0.028554 |  |  |  | 0.01522
0.55 | 0.04329 |  | 0.55 | 0.0303 |  |  | 0.024747 |  |  |  | 0.01348
0.56 | 0.04252 |  | 0.56 | 0.02976 |  |  | 0.022028 |  |  |  | 0.01223
0.57 | 0.04177 |  | 0.57 | 0.02924 |  |  | 0.019988 |  |  |  | 0.0113
0.58 | 0.04105 |  | 0.58 | 0.02874 |  |  | 0.018402 |  |  |  | 0.01057
0.59 | 0.04036 |  | 0.59 | 0.02825 |  |  | 0.017133 |  |  |  | 0.00999
0.6 | 0.03968 |  | 0.6 | 0.02778 |  |  | 0.016094 |  |  |  | 0.00951
0.61 | 0.03903 |  | 0.61 | 0.02732 |  |  | 0.015229 |  |  |  | 0.00912
0.62 | 0.0384 |  | 0.62 | 0.02688 |  |  | 0.014497 |  |  |  | 0.00878
0.63 | 0.03779 |  | 0.63 | 0.02646 |  |  | 0.013869 |  |  |  | 0.00849
0.64 | 0.0372 |  | 0.64 | 0.02604 |  |  | 0.013325 |  |  |  | 0.00824
0.65 | 0.03663 |  | 0.65 | 0.02564 |  |  | 0.01285 |  |  |  | 0.00803
0.66 | 0.03608 |  | 0.66 | 0.02525 |  |  | 0.01243 |  |  |  | 0.00783
0.67 | 0.03554 |  | 0.67 | 0.02488 |  |  | 0.012056 |  |  |  | 0.00766
0.68 | 0.03501 |  | 0.68 | 0.02451 |  |  | 0.011722 |  |  |  | 0.00751
0.69 | 0.03451 |  | 0.69 | 0.02415 |  |  | 0.011422 |  |  |  | 0.00737
0.7 | 0.03401 |  | 0.7 | 0.02381 |  |  | 0.01115 |  |  |  | 0.00725
0.71 | 0.03353 |  | 0.71 | 0.02347 |  |  | 0.010903 |  |  |  | 0.00713
0.72 | 0.03307 |  | 0.72 | 0.02315 |  |  | 0.010677 |  |  |  | 0.00703
0.73 | 0.03262 |  | 0.73 | 0.02283 |  |  | 0.01047 |  |  |  | 0.00694
0.74 | 0.03218 |  | 0.74 | 0.02252 |  |  | 0.01028 |  |  |  | 0.00685
0.75 | 0.03175 |  | 0.75 | 0.02222 |  |  | 0.010104 |  |  |  | 0.00659
0.76 | 0.03133 |  | 0.76 | 0.02193 |  |  | 0.009941 |  |  |  | 0.00634
0.77 | 0.03092 |  | 0.77 | 0.02165 |  |  | 0.00979 |  |  |  | 0.00612
0.78 | 0.03053 |  | 0.78 | 0.02137 |  |  | 0.009649 |  |  |  | 0.0059
0.79 | 0.03014 |  | 0.79 | 0.0211 |  |  | 0.009518 |  |  |  | 0.00571
0.8 | 0.02976 |  | 0.8 | 0.02083 |  |  | 0.009395 |  |  |  | 0.00552
0.81 | 0.02939 |  | 0.81 | 0.02058 |  |  | 0.00928 |  |  |  | 0.00535
0.82 | 0.02904 |  | 0.82 | 0.02033 |  |  | 0.009172 |  |  |  | 0.00519
0.83 | 0.02869 |  | 0.83 | 0.02008 |  |  | 0.00907 |  |  |  | 0.00504
0.84 | 0.02834 |  | 0.84 | 0.01984 |  |  | 0.008974 |  |  |  | 0.00489
0.85 | 0.02801 |  | 0.85 | 0.0198 |  |  | 0.008884 |  |  |  | 0.00476
0.86 | 0.02769 |  | 0.86 | 0.0198 |  |  | 0.008798 |  |  |  | 0.00463
0.87 | 0.02737 |  | 0.87 | 0.0198 |  |  | 0.008717 |  |  |  | 0.00451
0.88 | 0.02706 |  | 0.88 | 0.0198 |  |  | 0.00864 |  |  |  | 0.00439
0.89 | 0.02675 |  | 0.89 | 0.0198 |  |  | 0.008566 |  |  |  | 0.00428
0.9 | 0.02646 |  | 0.9 | 0.0198 |  |  | 0.008497 |  |  |  | 0.00418
0.91 | 0.02616 |  | 0.91 | 0.0198 |  |  | 0.00843 |  |  |  | 0.00408
0.92 | 0.02588 |  | 0.92 | 0.0198 |  |  | 0.008367 |  |  |  | 0.00398
0.93 | 0.0256 |  | 0.93 | 0.0198 |  |  | 0.008307 |  |  |  | 0.00389
0.94 | 0.02533 |  | 0.94 | 0.0198 |  |  | 0.008249 |  |  |  | 0.00381
0.95 | 0.02506 |  | 0.95 | 0.0198 |  |  | 0.008194 |  |  |  | 0.00372
0.96 | 0.0248 |  | 0.96 | 0.0198 |  |  | 0.008141 |  |  |  | 0.00364
0.97 | 0.02455 |  | 0.97 | 0.0198 |  |  | 0.00809 |  |  |  | 0.00357
0.98 | 0.0243 |  | 0.98 | 0.0198 |  |  | 0.008042 |  |  |  | 0.00349
0.99 | 0.02405 |  | 0.99 | 0.0198 |  |  | 0.007995 |  |  |  | 0.00342
1 | 0.02381 |  | 1 | 0.0198 |  |  | 0.007838 |  |  |  | 0.00336
 |  |  |  |  |  |  | 0.007688 |  |  |  | 0.00329
 |  |  |  |  |  |  | 0.007543 |  |  |  | 0.00323
 |  |  |  |  |  |  | 0.007403 |  |  |  | 0.00317
 |  |  |  |  |  |  | 0.007268 |  |  |  | 0.00311
 |  |  |  |  |  |  | 0.007139 |  |  |  | 0.00306
 |  |  |  |  |  |  | 0.007013 |  |  |  | 0.003
 |  |  |  |  |  |  | 0.006892 |  |  |  | 0.00295
 |  |  |  |  |  |  | 0.006776 |  |  |  | 0.0029
 |  |  |  |  |  |  | 0.006663 |  |  |  | 0.00285
 |  |  |  |  |  |  | 0.006553 |  |  |  | 0.00281
 |  |  |  |  |  |  | 0.006448 |  |  |  | 0.00276
 |  |  |  |  |  |  | 0.006345 |  |  |  | 0.00272
 |  |  |  |  |  |  | 0.006246 |  |  |  | 0.00268
 |  |  |  |  |  |  | 0.00615 |  |  |  | 0.00263
 |  |  |  |  |  |  | 0.006057 |  |  |  | 0.00259
 |  |  |  |  |  |  | 0.005967 |  |  |  | 0.00256
 |  |  |  |  |  |  | 0.005879 |  |  |  | 0.00252
 |  |  |  |  |  |  | 0.005794 |  |  |  | 0.00248
 |  |  |  |  |  |  | 0.005711 |  |  |  | 0.00245
 |  |  |  |  |  |  | 0.00563 |  |  |  | 0.00241
 |  |  |  |  |  |  | 0.005552 |  |  |  | 0.00238
 |  |  |  |  |  |  | 0.005476 |  |  |  | 0.00235
 |  |  |  |  |  |  | 0.05402 |  |  |  | 0.00231
 |  |  |  |  |  |  | 0.00533 |  |  |  | 0.00228
 |  |  |  |  |  |  | 0.00526 |  |  |  | 0.00225
 |  |  |  |  |  |  | 0.005192 |  |  |  | 0.00222
 |  |  |  |  |  |  | 0.005125 |  |  |  | 0.0022
 |  |  |  |  |  |  | 0.00506 |  |  |  | 0.00217
 |  |  |  |  |  |  | 0.004997 |  |  |  | 0.00214
 |  |  |  |  |  |  | 0.004935 |  |  |  | 0.00211
 |  |  |  |  |  |  | 0.004875 |  |  |  | 0.00209
 |  |  |  |  |  |  | 0.004816 |  |  |  | 0.00206
 |  |  |  |  |  |  | 0.004759 |  |  |  | 0.00204
 |  |  |  |  |  |  | 0.004703 |  |  |  | 0.00201
 |  |  |  |  |  |  | 0.004648 |  |  |  | 0.00199
 |  |  |  |  |  |  | 0.004595 |  |  |  | 0.00197
 |  |  |  |  |  |  | 0.004543 |  |  |  | 0.00195
 |  |  |  |  |  |  | 0.004492 |  |  |  | 0.00192
 |  |  |  |  |  |  | 0.004442 |  |  |  | 0.0019
 |  |  |  |  |  |  | 0.004393 |  |  |  | 0.00188
 |  |  |  |  |  |  | 0.004345 |  |  |  | 0.00186
 |  |  |  |  |  |  | 0.004299 |  |  |  | 0.00184
 |  |  |  |  |  |  | 0.004253 |  |  |  | 0.00182
 |  |  |  |  |  |  | 0.004208 |  |  |  | 0.0018
 |  |  |  |  |  |  | 0.004164 |  |  |  | 0.00178
 |  |  |  |  |  |  | 0.004121 |  |  |  | 0.00177
 |  |  |  |  |  |  | 0.004079 |  |  |  | 0.00175
 |  |  |  |  |  |  | 0.004038 |  |  |  | 0.00173
 |  |  |  |  |  |  | 0.003998 |  |  |  | 0.00171