Yankel Exh.xls

Sheet3
Sheet2
Sheet1
Assume:
MWH per year
MWH per day
MWH
MWH per hour
hours of interruption
Cost of simple cycle combustion turbine
Monsanto interruptions:
Average hourly usage
Number of hours of interrution
hours
Energy interrupted
per MWH
Demand loss factor
Savings due to interruptions (3)x(7)
Footnotes:
Demand loss factor from Exhibit 16 page 184 Case No. PAC-E-02-1.
Rate for firm service
Annual cost for firm service
Annual cost less interrutibility credit (11)-(8)
Annual Energy usage
CALCULATION OF INTERRUPTIBILITY CREDIT
BASED ON COST OF PEAKING FACILITY
Average rate with interruptibility credit
Exhibit 301
1.00
$89.71
2.00
1.05
3.00
$94.37
4.00
5.00
160.00
6.00
800.00
7.00
128000.00
8.00
$12,078,841.47
9.00
$31.40
10.00
1400846.00
MWH per year
11.00
$43,986,564.40
12.00
$31,907,722.93
13.00
1400846.00
MWH per year
14.00
$22.78
1400846.00
3837.93
365.00
159.91
8760.00
800.00