Yankel Exhibit 2.xls

Sheet3
Page 2
Page 1
Assume:
MWH per year
HLH
LLH
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
MWH
Total
$/MWH
Dec
Jan 2000
Jan 2001
hours of interruption
Hours of
Interruption
Average MWH per day
Average MWH per hour
Total MWH of Interruption based on average usage
Savings
Annual cost of firm service to Monsanto
Purchase power savings due to possible interruptions
Annual cost less interrutibility credit (1)-(2)
Annual energy usage
Average rate with interruptibility credit (3) / (4)
per MWH
PURCHASE POWER SAVING DUE TO INTERRUPTIONS
ASSUMING ALL INTERRUTIONS IN HLH IN JUNE AND JULY
Source: Company Response to IIPA Data Request 1.5(I) in Case PAC-E-02-01
N/A
Exhibit 302
Page 2 of 2
2001.00
118975.96
31.00
67816.30
$141.24
107462.16
28.00
61253.43
$131.93
118975.96
31.00
67816.30
$187.70
115138.03
30.00
65628.68
$189.95
118975.96
31.00
67816.30
$155.19
115138.03
30.00
65628.68
$69.86
64000.00
0.50
$4,471,040.00
118975.96
31.00
67816.30
$38.31
64000.00
$2,451,840.00
118975.96
31.00
67816.30
$34.49
115138.03
30.00
65628.68
$22.59
118975.96
31.00
67816.30
$29.47
115138.03
30.00
65628.68
$23.62
118975.96
31.00
67816.30
1.00
$43,986,564.00
2.00
$6,922,880.00
3.00
$37,063,684.00
4.00
1400846.00
5.00
$26.46
1400846.00
3837.93
365.00
160.00
0.57
0.43
800.00
128000.00
Exhibit 302
Page 1 of 2
2000.00
118975.96
31.00
67816.30
$25.76
107462.16
28.00
61253.43
$25.40
118975.96
31.00
67816.30
$26.79
115138.03
30.00
65628.68
$23.92
118975.96
31.00
67816.30
$52.22
115138.03
30.00
65628.68
$137.27
64000.00
0.50
$8,785,280.00
118975.96
31.00
67816.30
$137.27
64000.00
$8,785,280.00
118975.96
31.00
67816.30
$129.60
115138.03
30.00
65628.68
$109.21
118975.96
31.00
67816.30
$83.17
115138.03
30.00
65628.68
$144.07
118975.96
31.00
67816.30
$239.91
1.00
$43,986,564.00
2.00
$17,570,560.00
3.00
$26,416,004.00
4.00
1400846.00
5.00
$18.86
1400846.00
3837.93
365.00
160.00
0.57
0.43
800.00
128000.00