ex301.pdf

Exhibit 301CALCULATION OF INTERRUPTIBILITY CREDITBASED ON COST OF PEAKING FACILITY1 Cost of simple cycle combustion turbineDemand loss factor $89.71 per MWH0519$94.37 per MWH4 Monsanto interruptions:Average hourly usageNumber of hours of interrutionEnergy interrupted 160 MWH800hours128000 MWH8 Savings due to interruptions (3)x(7)$12 078 8419 Rate for firm service10 Annual Energy usage11 Annual cost for firm service $31 .40 per MWH400.846 MWH per year$43 986 56412 Annual cost less interrutibility credit (11 )-(8)13 Annual Energy usage14 Average rate with interruptibility credit $31 907 723400.846 MWH per year$22.
Assume:1 ,400 846 MWH per year
838 MWH per day
160 MWH per hour
800 hours of interruption
Footnotes:
Demand loss factor from Exhibit 16 page 184 Case No. PAC-02-