Spreadsheet: joe_parks__14593__ECS LLC Nomination Model 2002 with Noms2
Sheet: Gallup Rebate

ECS LLC/Gallup Compressor Station
Gallup Coincidental Peak Demand Rebates 2001 Summary
2002-01-15 00:00:00
2001 Actuals/2002 Forecast | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total | 2001 Average | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec
Demand (kw)
Generation Rate | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 |  |  | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86
Generation kw | 5434 | 5088 | 7075 | 6797 | 8256 | 4973 | 6931 | 7930 | 19 | 5549 | 7411 | 5318 |  |  | 5434 | 5088 | 7075 | 6797 | 8256 | 4973 | 6931 | 7930 | 19 | 5549 | 7411 | 5318
Transmission Rate | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 |  |  | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35
Transmission kw | 6778 | 7344 | 7661 | 6787 | 8698 | 8410 | 8218 | 7968 | 7910 | 9331 | 9120 | 6106 |  |  | 6778 | 7344 | 7661 | 6787 | 8698 | 8410 | 8218 | 7968 | 7910 | 9331 | 9120 | 6106
Energy (kwh)
Generation Rate | 0.01562 | 0.01562 | 0.01562 | 0.01562 | 0.01562 | 0.01562 | 0.01562 | 0.01562 | 0.01562 | 0.01562 | 0.01562 | 0.01562 |  |  | 0.01562 | 0.01562 | 0.01562 | 0.01562 | 0.01562 | 0.01562 | 0.01562 | 0.01562 | 0.01562 | 0.01562 | 0.01562 | 0.01562
Generation kwh | 4540992 | 3956054 | 4430942 | 4401499 | 3422650 | 5199282 | 5285904 | 3574762 | 1217290 | 5319072 | 5044762 | 4509437 |  |  | 4540992 | 3956054 | 4430942 | 4401499 | 3422650 | 5199282 | 5285904 | 3574762 | 1217290 | 5319072 | 5044762 | 4509437
Distribution Rate | 0.0045 | 0.0045 | 0.0045 | 0.0045 | 0.0045 | 0.0045 | 0.0045 | 0.0045 | 0.0045 | 0.0045 | 0.0045 | 0.0045 |  |  | 0.0045 | 0.0045 | 0.0045 | 0.0045 | 0.0045 | 0.0045 | 0.0045 | 0.0045 | 0.0045 | 0.0045 | 0.0045 | 0.0045
Distribution kwh
Current Total Rate
Initial Total Rate | 0.01762 | 0.01762 | 0.01762 | 0.01762 | 0.01762 | 0.01762 | 0.01762 | 0.01762 | 0.01762 | 0.01762 | 0.01762 | 0.01762 |  |  | 0.01762 | 0.01762 | 0.01762 | 0.01762 | 0.01762 | 0.01762 | 0.01762 | 0.01762 | 0.01762 | 0.01762 | 0.01762 | 0.01762
 | 2001 |  |  |  |  |  |  |  |  |  |  |  |  |  | 2001
Actuals | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total | 2001 Average | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec
DC (10,000 kwh) | 130721 | 130721 | 130721 | 130721 | 130721 | 130721 | 130721 | 130721 | 130721 | 130721 | 130721 | 130721 |  |  | 130721 | 130721 | 130721 | 130721 | 130721 | 130721 | 130721 | 130721 | 130721 | 130721 | 130721 | 130721
CDEC Demand (kw)
Generation
Transmission
Total
NMPUC Charge
[NAME]
Total Demand Charge
TOTAL
Excess Energy Charges
Energy (kwh)
Generation |  | 61793.56348 | 69211.31404 | 68751.41438 | 53461.793 | 81212.78484000001 | 82565.82048 | 55837.78244 | 19014.0698 | 83083.90464000001 | 78799.18244 | 70437.40594 |  |  |  | 61793.56348 | 69211.31404 | 68751.41438 | 53461.793 | 81212.78484000001 | 82565.82048 | 55837.78244 | 19014.0698 | 83083.90464000001 | 78799.18244 | 70437.40594
Distribution |  | 17802.243 | 19939.239 | 19806.7455 | 15401.925 | 23396.769 | 23786.568 | 16086.429 | 5477.804999999999 | 23935.824 | 22701.429 | 20292.4665 |  |  |  | 17802.243 | 19939.239 | 19806.7455 | 15401.925 | 23396.769 | 23786.568 | 16086.429 | 5477.804999999999 | 23935.824 | 22701.429 | 20292.4665
Current Energy Charge (Rate 21)
Initial Energy Charge (Rate 21)
Buy Down Energy Charge
NMPUC Charge
[NAME]
Total Excess Energy Charges
Total Rebate Amount
Quarterly Distirbution