Spreadsheet: joe_parks__14594__Hubbard Nomination Model 2002 with Noms
Sheet: Model

ECS/Hubbard Compressor Station
Midland Power Cooperative 2000 Summary
Hubbard Nominations 2002 (w/ 2001 History)
 | 2001 |  |  |  |  |  |  |  |  |  |  |  | 2002
 | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec
kwh used | 1754400 | 683300 | 2567300 | 478300 | 117600 | 44100 | 1569300 | 2286100 | 1689000 | 2072700 | 1583300 | 1567700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
Facility Charge | 2000 | 2000 | 2000 | 2000 | 2000 | 2000 | 2000 | 2000 | 2000 | 2000 | 2000 | 2000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
Energy Charge | 39001.8 | 15032.6 | 54120.6 | 10689.59 | 2587.2 | 970.2 | 34929.59 | 49119.2 | 37538 | 45960.4 | 34832.6 | 35135.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
Demand Charge | 11461 | 1083.3 | 38700.5 | 832.1 | 271.08 | 335.49 | 659.4 | 675.1 | 33111.3 | 34555.7 | 549.5 | 769.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
Cost of Service/Margins | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
Translation Charge | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
Subtotal |  |  |  |  |  |  |  |  |  |  |  | 38146.72
 | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec
Ave Cost per kwh
Billing Load Factor | 0.3912 | 0.1689 | 0.5735 | 0.1116 | 0.0274 | 0.021 | 0.3637 | 0.5158 | 0.4001 | 0.4569 | 0.3695 | 0.3695 | 0.3912 | 0.1689 | 0.5735 | 0.1116 | 0.0274 | 0.021 | 0.3637 | 0.5158 | 0.4001 | 0.4569 | 0.3695 | 0.3695
Power Factor | 0.947 | 0.913 | 0.946 | 0.914 | 0.834 | 0.716 | 0.95 | 0.957 | 0.953 | 0.947 | 0.941 | 0.941 | 0.947 | 0.913 | 0.946 | 0.914 | 0.834 | 0.716 | 0.95 | 0.957 | 0.953 | 0.947 | 0.941 | 0.941
Coincidental Demand | 730 | 69 | 2465 | 53 | 17 | 21 | 42 | 43 | 2109 | 2201 | 35 | 35 | 730 | 69 | 2465 | 53 | 17 | 21 | 42 | 43 | 2109 | 2201 | 35 | 35
Maximum kw Demand | 6028 | 6021 | 6017 | 5953 | 5779 | 2910 | 5799 | 5957 | 5863 | 6098 | 5952 | 5952 | 6028 | 6021 | 6017 | 5953 | 5779 | 2910 | 5799 | 5957 | 5863 | 6098 | 5952 | 5952
days per month | 31 | 28 | 31 | 30 | 31 | 30 | 31 | 31 | 30 | 31 | 30 | 30 | 31 | 28 | 31 | 30 | 31 | 30 | 31 | 31 | 30 | 31 | 30 | 30
[NAME]
Available kwh
Contract Calculatd L.F. %
Expected LF | 0.85 | 0.82 | 0.65 | 0.6 | 0.58 | 0.39 | 0.39 | 0.5 | 0.68 | 0.72 | 0.82 | 0.85 | 0.85 | 0.82 | 0.65 | 0.6 | 0.58 | 0.39 | 0.39 | 0.5 | 0.68 | 0.72 | 0.82 | 0.85
Expected LF Nomination
True - Up Actual to Nom
Actual Hp-hr (2 mnths prior)
Calculation Actual Fuel Vol.  (2 mnths prior)
Under / (Over) Nomination adjustment
Net Monthly Nomination
Net Daily Nomination
Historical Nom Volume
Historical daily Volume | 1310 | 2631 | 2630 | 2871 | 1551 | 2092 | 2246 | 2414 | 1619 | 1187 | 1566 | 1567 | 1568 | 1569 | 1570 | 1571 | 1572 | 1573 | 1574 | 1575 | 1576 | 1577 | 1578 | 1579
Add'l / (excess) Vol. To ENA
Actual Monthly Nomination (History) | 39687 | 36688 | 81534 | 86155 | 48090 | 62756 | 69636 | 64024 | 51257 | 52027 | 79051 | 81407 | 94974 | 20021
Vol's owed to ENA from NNG
 |  | = 2001 total actually owed to NNG
1st Nomination
Post True-Up