Generation Charge

Customer
Bill
Purchasing Period Source Energy Purchased Generation Cost1 Prompt Payment
Discount3

(P)
Pilferage
Cost Recovery4

(P)
Average
Generation
Cost

(P/kWh)
Other
Generation
Adjustment

(P/kWh)
Generation
Rate
Net

(P/kWh)
From To (KWh) % Basic
(P)
Other2
(P)
Total
(P)
A B C D=B+C E F G=(D-E-F)/A H I=(G+H)
Jan 2007 2006-11-26
00:00
2006-12-26
00:00
NPC-TSC
WESM
Total
18,873,686
0
18,873,686
100.0
0.0
100.0
70,612,365.90

70,612,365.90
18,664,188.08

18,664,188.08
89,276,553.98

89,276,553.98
1,302,957.86

1,302,957.86


4.6612

4.6612
Feb 2007 2006-12-26
00:00
2007-01-26
00:00
NPC-TSC
WESM
Total
19,243,864
0
19,243,864
100.0
0.0
100.0
78,557,248.06

78,557,248.06
19,030,257.11

19,030,257.11
97,587,505.17

97,587,505.17
1,426,398.11

1,426,398.11


4.9970

4.9970
Mar 2007 2007-01-26
00:00
2007-02-26
00:00
NPC-TSC
WESM
Total
18,112,518
0
18,112,518
100.0
0.0
100.0
75,871,359.24

75,871,359.24
17,911,469.05

17,911,469.05
93,782,828.29

93,782,828.29
1,368,843.74

1,368,843.74


5.1022

5.1022
Apr 2007 2007-02-26
00:00
2007-03-26
00:00
NPC-TSC
WESM
Total
18,139,578
0
18,139,578
100.0
0.0
100.0
76,373,746.21

76,373,746.21
17,158,226.83

17,158,226.83
93,531,973.04

93,531,973.04
1,373,488.33

1,373,488.33


5.0805

5.0805
May 2007 2007-03-26
00:00
2007-04-26
00:00
NPC-TSC
WESM
Total
21,928,601
0
21,928,601
100.0
0.0
100.0
87,114,990.23

87,114,990.23
20,742,263.69

20,742,263.69
107,857,253.92

107,857,253.92
1,579,101.82

1,579,101.82


4.8466

4.8466
June 2007 2007-04-26
00:00
2007-05-26
00:00
NPC-TSC
WESM
Total
21,786,089
0
21,786,089
100.0
0.0
100.0
87,975,416.64

87,975,416.64
18,836,252.55

18,836,252.55
106,811,669.19

106,811,669.19
1,559,651.32

1,559,651.32


4.8312

4.8312
July 2007 2007-05-26
00:00
2007-06-26
00:00
NPC-TSC
WESM
Total
21,915,600
0
21,915,600
100.0
0.0
100.0
89,294,189.79

89,294,189.79
18,948,227.76

18,948,227.76
108,242,417.55

108,242,417.55
1,575,803.50

1,575,803.50


4.8672

4.8672
Aug 2007 2007-06-26
00:00
2007-07-26
00:00
NPC-TSC
WESM
Total
21,146,780
0
21,146,780
100.0
0.0
100.0
82,041,430.62

82,041,430.62
15,701,484.15

15,701,484.15
97,742,914.77

97,742,914.77
1,427,276.57

1,427,276.57


4.5546

4.5546
Sep 2007 2007-07-26
00:00
2007-08-26
00:00
NPC-TSC
WESM
Total
20,346,262
0
20,346,262
100.0
0.0
100.0
78,217,847.26

78,217,847.26
15,107,099.54

15,107,099.54
93,324,946.80

93,324,946.80
1,356,858.53

1,356,858.53


4.5201

4.5201
Oct 2007 2007-08-26
00:00
2007-09-26
00:00
NPC-TSC
WESM
Total
20,417,975
0
20,417,975
100.0
0.0
100.0
77,709,606.37

77,709,606.37
13,631,040.11

13,631,040.11
91,340,646.48

91,340,646.48
1,330,717.00

1,330,717.00


4.4084

4.4084
Nov 2007 2007-09-26
00:00
2007-10-26
00:00
NPC-TSC
WESM
Total
19,811,960
0
19,811,960
100.0
0.0
100.0
76,392,149.65

76,392,149.65
8,188,283.07

8,188,283.07
84,580,432.72

84,580,432.72
1,233,059.63

1,233,059.63


4.2069

4.2069
Dec 2007 2007-10-26
00:00
2007-11-26
00:00
NPC-TSC
WESM
Total
19,609,166
0
19,609,166
100.0
0.0
100.0
72,055,464.52

72,055,464.52
8,104,468.31

8,104,468.31
80,159,932.83

80,159,932.83
1,160,559.55

1,160,559.55


4.0287

4.0287
Jan 2008 2007-11-26
00:00
2007-12-26
00:00
NPC-TSC
WESM
Total
18,511,328
0
18,511,328
100.0
0.0
100.0
69,625,355.93

69,625,355.93
(4,564,893.48)

(4,564,893.48)
65,060,462.45

65,060,462.45
936,267.32

936,267.32


3.4641

3.4641
Feb 2008 2007-12-26
00:00
2008-01-26
00:00
NPC-TSC
WESM
Total
19,558,661
0
19,558,661
100.0
0.0
100.0
80,396,252.84

80,396,252.84
7,770,656.02

7,770,656.02
88,166,908.86

88,166,908.86
1,294,938.73

1,294,938.73


4.4416

4.4416
Mar 2008 2008-01-26
00:00
2008-02-26
00:00
NPC-TSC
WESM
Total
18,934,749
0
18,934,749
100.0
0.0
100.0
78,296,376.74

78,296,376.74
(5,191,908.18)

(5,191,908.18)
73,104,468.56

73,104,468.56
1,055,123.23

1,055,123.23


3.8051

3.8051
Apr 2008 2008-02-26
00:00
2008-03-26
00:00
NPC-TSC
WESM
Total
18,120,463
0
18,120,463
100.0
0.0
100.0
72,690,892.95

72,690,892.95
(4,968,630.95)

(4,968,630.95)
67,722,262.00

67,722,262.00
982,369.80

982,369.80


3.6831

3.6831
May 2008 2008-03-26
00:00
2008-04-26
00:00
NPC-TSC
WESM
Total
22,307,943
0
22,307,943
100.0
0.0
100.0
92,311,762.67

92,311,762.67
(702,700.20)

(702,700.20)
91,609,062.47

91,609,062.47
1,343,766.37

1,343,766.37


4.0463

4.0463
June 2008 2008-04-26
00:00
2008-05-26
00:00
NPC-TSC
WESM
Total
15,888,075
0
15,888,075
100.0
0.0
100.0
65,185,765.09

65,185,765.09
(500,474.36)

(500,474.36)
64,685,290.73

64,685,290.73
922,654.00

922,654.00


4.0132

4.0132
July 2008 2008-05-26
00:00
2008-06-26
00:00
NPC-TSC
WESM
Total
17,297,324
0
17,297,324
100.0
0.0
100.0
72,457,142.74

72,457,142.74
(12,853,641.46)

(12,853,641.46)
59,603,501.28

59,603,501.28
852,481.78

852,481.78


3.3965

3.3965
Aug 2008 2008-06-26
00:00
2008-07-26
00:00
NPC-TSC
WESM
Total
19,470,173
0
19,470,173
100.0
0.0
100.0
75,598,251.86

75,598,251.86
(14,468,285.56)

(14,468,285.56)
61,129,966.30

61,129,966.30
909,966.67

909,966.67


3.0929

3.0929
Sep 2008 2008-07-26
00:00
2008-08-26
00:00
NPC-TSC
WESM
Total
18,589,784
0
18,589,784
100.0
0.0
100.0
69,228,706.39

69,228,706.39
(13,814,068.49)

(13,814,068.49)
55,414,637.90

55,414,637.90
781,101.26

781,101.26


2.9389

2.9389
Oct 2008 2008-08-26
00:00
2008-09-26
00:00
NPC-TSC
WESM
Total
20,236,164
0
20,236,164
100.0
0.0
100.0
79,213,038.65

79,213,038.65
(15,037,493.47)

(15,037,493.47)
64,175,545.18

64,175,545.18
927,031.16

927,031.16


3.1255

3.1255
Nov 2008 2008-09-26
00:00
2008-10-26
00:00
NPC-TSC
WESM
Total
20,544,451
0
20,544,451
100.0
0.0
100.0
79,133,101.16

79,133,101.16
(15,266,581.54)

(15,266,581.54)
63,866,519.62

63,866,519.62
917,024.41

917,024.41


3.0641

3.0641
Dec 2008 2008-10-26
00:00
2008-11-26
00:00
NPC-TSC
WESM
Total
20,639,417
0
20,639,417
100.0
0.0
100.0
78,107,625.10

78,107,625.10
(15,337,150.77)

(15,337,150.77)
62,770,474.33

62,770,474.33
901,461.31

901,461.31


2.9976

2.9976
Jan 2009 2008-11-26
00:00
2008-12-26
00:00
NPC-TSC
WESM
Total
19,629,812
0
19,629,812
100.0
0.0
100.0
74,784,441.22

74,784,441.22
(10,992,694.72)

(10,992,694.72)
63,791,746.50

63,791,746.50
913,934.24

913,934.24


3.2032

3.2032
Feb 2009 2008-12-26
00:00
2009-01-26
00:00
NPC-TSC
WESM
Total
18,376,277
0
18,376,277
100.0
0.0
100.0
69,810,361.95

69,810,361.95
(6,655,887.53)

(6,655,887.53)
63,154,474.42

63,154,474.42
910,454.25

910,454.25


3.3872

3.3872
Mar 2009 2009-01-26
00:00
2009-02-26
00:00
NPC-TSC
WESM
Total
20,556,427
0
20,556,427
100.0
0.0
100.0
87,001,350.93

87,001,350.93
(7,445,537.86)

(7,445,537.86)
79,555,813.07

79,555,813.07
1,158,593.88

1,158,593.88


3.8138

3.8138
Apr 2009 2009-02-26
00:00
2009-03-26
00:00
NPC-TSC
WESM
Total
20,336,524
0
20,336,524
100.0
0.0
100.0
94,940,145.65

94,940,145.65
(7,365,889.00)

(7,365,889.00)
87,574,256.65

87,574,256.65
1,278,669.95

1,278,669.95


4.2434

4.2434
May 2009 2009-03-26
00:00
2009-04-26
00:00
NPC-TSC
WESM
Total
22,728,512
0
22,728,512
100.0
0.0
100.0
100,578,772.62

100,578,772.62
(8,232,267.05)

(8,232,267.05)
92,346,505.57

92,346,505.57
1,340,380.74

1,340,380.74


4.0041

4.0041
June 2009 2009-04-26
00:00
2009-05-26
00:00
NPC-TSC
WESM
Total
21,491,065
0
21,491,065
100.0
0.0
100.0
97,539,446.57

97,539,446.57
(7,784,063.75)

(7,784,063.75)
89,755,382.82

89,755,382.82
1,299,692.24

1,299,692.24


4.1159

4.1159
July 2009 2009-05-26
00:00
2009-06-26
00:00
NPC-TSC
WESM
Total
21,481,828
0
21,481,828
100.0
0.0
100.0
99,356,833.80

99,356,833.80
(7,780,718.10)

(7,780,718.10)
91,576,115.70

91,576,115.70
1,332,381.00

1,332,381.00


4.2009

4.2009
Aug 2009 2009-06-26
00:00
2009-07-26
00:00
NPC-TSC
WESM
Total
21,732,768
0
21,732,768
100.0
0.0
100.0
94,425,515.18

94,425,515.18
(7,871,608.57)

(7,871,608.57)
86,553,906.61

86,553,906.61
1,254,634.76

1,254,634.76


3.9249

3.9249
Sep 2009 2009-07-26
00:00
2009-08-26
00:00
NPC-TSC
WESM
Total
22,308,975
0
22,308,975
100.0
0.0
100.0
92,712,086.33

92,712,086.33
(8,080,310.75)

(8,080,310.75)
84,631,775.58

84,631,775.58
1,228,834.03

1,228,834.03
 

112,049.18
3.7335

3.7335
Oct 2009 2009-08-26
00:00
2009-09-26
00:00
NPC-TSC
WESM
Total
22,413,903
0
22,413,903
100.0
0.0
100.0
94,095,256.45

94,095,256.45
(8,118,315.67)

(8,118,315.67)
85,976,940.78

85,976,940.78
1,247,985.77

1,247,985.77
 

67,767.32
3.7772

3.7772
Nov 2009 2009-09-26
00:00
2009-10-26
00:00
NPC-TSC
WESM
Total
18,222,160
0
18,222,160
100.0
0.0
100.0
78,587,950.51

78,587,950.51
(6,600,066.36)

(6,600,066.36)
71,987,884.16

71,987,884.16
1,034,782.59

1,034,782.59
 

0.00
3.8938

3.8938
Dec 2009 2009-10-26
00:00
2009-11-26
00:00
NPC-TSC
WESM
Total
22,068,131
0
22,068,131
100.0
0.0
100.0
95,512,442.85

95,512,442.85
(7,993,077.05)

(7,993,077.05)
87,519,365.80

87,519,365.80
1,275,294.36

1,275,294.36
 

38,932.95
3.9063

3.9063
Jan 2010 2009-11-26
00:00
2009-12-26
00:00
SMEC
WESM
Total
17,600,000
2,602,480
20,202,480
87.12
12.88
100.00
71,967,119.72
5,321,248.34
77,288,368.06
(6,374,720.00)

(6,374,720.00)
65,592,399.72
5,321,248.34
70,913,648.06
983,886.00

983,886.00
 

280,532.27
 

3.4476
Feb 2010 2009-12-26
00:00
2010-01-26
00:00
SMEC
MPPCL
WESM
Total
10,493,530
7,122,103
2,464,550
20,080,183
52.26
35.47
12.27
100.00
42,307,957.56
32,553,634.01
12,482,140.92
87,343,732.49
(3,800,756.57)
(2,841,006.69)
(55,487.18)
(6,697,250.44)
38,507,200.99
29,712,627.32
12,426,653.74
80,646,482.05
577,608.02
244,152.26

821,760.28
 


45,994.03
 


3.9730
Mar 2010 2010-01-26
00:00
2010-02-26
00:00
SMEC
MPPCL
WESM
Total
11,230,849
8,300,544
2,097,330
21,628,723
51.93
38.38
9.69
100.00
57,254,134.70
34,321,030.39
14,003,267.03
105,578,432.12
(4,067,813.50)
(3,328,686.29)
(343,693.17)
(7,740,192.96)
53,186,321.20
30,992,344.10
13,659,573.86
97,838,239.16
772,617.84
232,442.58

1,005,060.42
 


46,113.96
 


4.4749
Apr 2010 2010-02-26
00:00
2010-03-26
00:00
SMEC
MPPCL
WESM
Total
10,761,428
8,517,949
1,814,350
21,093,727
51.02
40.38
8.60
100.00
56,028,866.69
37,836,791.70
6,246,287.25
100,111,945.64
(3,897,789.22)
(3,397,809.86)
2,998,471.20
(4,297,127.88)
52,131,077.47
34,438,981.84
9,244,758.45
95,814,817.76
781,966.16
258,292.37

1,040,258.53
 


174,637.78
 


4.4847
May 2010 2010-03-26
00:00
2010-04-26
00:00
SMEC
MPPCL
WESM
Total
12,781,507
9,320,757

22,102,264
57.83
42.17

100.00
56,713,622.77
40,668,222.89

97,381,845.66
(168,715.89)
(3,718,049.80)

(3,886,765.69)
56,544,906.88
36,950,173.09

93,495,079.97
848,173.61
277,126.30

1,125,299.91
 


115,987.22
 


4.1740
June 2010 2010-04-26
00:00
2010-05-26
00:00
SMEC
MPPCL
WESM
Total
13,458,555
8,571,772
3,567,110
25,597,437
52.58
33.49
13.93
100.00
62,313,696.62
38,532,139.73
19,520,145.69
120,365,982.04
49,796.65

4,922,709.82
4,972,506.47
62,363,493.27
38,532,139.73
24,442,855.51
125,338,488.51
935,153.77
288,991.05

1,224,144.82
 


6,544.06
 


4.8484
July 2010 2010-05-26
00:00
2010-06-26
00:00
SMEC
MPPCL
WESM
Total
12,477,673
10,498,184
1,967,210
24,943,067
50.02
42.09
7.89
100.00
59,433,861.01
47,736,441.38
12,309,756.75
119,480,059.14
(576,468.49)
(7,613,634.04)
(3,465,903.91)
(11,656,006.44)
58,857,392.52
40,122,807.34
8,843,852.84
107,824,052.70
882,860.89
300,970.76

1,183,831.65
 


98,349.92
 


4.2714
Aug 2010 2010-06-26
00:00
2010-07-26
00:00
SMEC
MPPCL
WESM
Total
11,924,063
9,290,393
2,011,860
23,226,316
51.34
40.00
8.66
100.00
51,295,696.94
39,519,336.91
16,294,085.14
107,109,118.99
3,289,550.53
(2,106,786.00)
(576,195.64)
606,568.89
54,585,247.47
37,412,550.91
15,717,889.50
107,715,687.88
818,778.71
280,594.13

1,099,372.84
 


37,534.30
 


4.5887
Sept 2010 2010-07-26
00:00
2010-08-26
00:00
SMEC
MPPCL
WESM
Total
 
21,087,358
2,897,940
23,985,298
 
87.91
12.09
100.00
 
91,468,094.24
14,390,183.69
105,858,277.93
 
(5,425,777.12)
(5,626,191.12)
(11,051,968.24)
 
86,042,317.12
8,763,992.57
94,806,309.69
 
645,317.38

645,317.38
 


4,885.56
 


3.9256
Oct 2010 2010-08-26
00:00
2010-09-26
00:00
SMEC
MPPCL
WESM
Total
 
21,151,658
1,824,220
22,975,878
 
92.06
7.94
100.00
 
94,337,537.30
11,879,781.17
106,217,318.47
 
(5,442,321.58)
(6,669,354.29)
(12,111,675.87)
 
88,895,215.72
5,210,426.88
94,105,642.60
 
648,921.18

648,921.18
 


35,299.33
 


4.0661
Nov 2010 2010-09-26
00:00
2010-10-26
00:00
SMEC
MPPCL
WESM
Total
 
21,126,991
1,377,030
22,504,021
 
93.89
6.11
100.00
 
92,007,017.01
10,128,572.62
102,135,589.63
 
(5,435,974.80)
404,179.26
(5,031,795.54)
 
86,571,042.21
10,532,751.88
97,103,794.09
 
649,282.82

649,282.82
 


2,968.23
 


4.2860
Dec 2010 2010-10-26
00:00
2010-11-26
00:00
SMEC
MPPCL
WESM
Total
 
20,993,641
2,332,848
23,326,489
 
90.00
10.00
100.00
 
99,372,077.98
12,421,236.64
111,793,314.62
 
(5,401,663.71)
(3,972,638.76)
(9,374,302.47)
 
93,970,414.27
8,448,597.88
102,419,012.15
 
704,778.11

704,778.11
 


18,708.66
 


4.3597
Jan 2011 2010-11-26
00:00
2010-12-26
00:00
SMEC
MPPCL
WESM
Total
 
20,340,291
2,373,666
22,713,957
 
89.55
10.45
100.00
 
86,234,476.00
10,325,543.49
96,560,019.49
 
(7,005,196.32)
(2,034,149.20)
(9,039,345.52)
 
79,229,279.68
8,291,394.29
87,520,673.97
 
594,219.60

594,219.60
 


20,155.44
 


3.8261
Feb 2011 2010-12-26
00:00
2011-01-26
00:00
SMEC
MPPCL
WESM
Total
 
19,078,025
2,038,379
21,116,404
 
90.35
9.65
100.00
 
90,439,670.85
7,157,419.08
97,597,089.93
 
(6,570,471.89)
932,706.60
(5,637,765.29)
 
83,869,198.96
8,090,125.68
91,959,324.64
 
628,481.72

628,481.72
 


12,897.03
 


4.3245
Mar 2011 2011-01-26
00:00
2011-02-26
00:00
SMEC
MPPCL
WESM
Total
 
20,235,745
837,560
21,073,305
 
96.03
3.97
100.00
 
103,972,814.03
3,076,497.97
107,049,312.00
 
1,032,423.40
(431,658.58)
600,764.82
 
105,005,237.43
2,644,839.39
107,650,076.82
 
787,641.06

787,641.06
 


116,606.63
 


5.0655
Apr 2011 2011-02-26
00:00
2011-03-26
00:00
SMEC
MPPCL
WESM
Total
 
19,706,016
458,680
20,164,696
 
97.73
2.27
100.00
 
101,675,448.12
2,145,840.23
103,821,288.35
 
1,045,993.28
2,043,700.82
3,089,694.10
 
102,721,441.40
4,189,541.05
106,910,982.45
 
770,410.81

770,410.81
 


16,921.27
 


5.2628
May 2011 2011-03-26
00:00
2011-04-26
00:00
SMEC
MPPCL
WESM
Total
 
22,569,103
687,770
23,256,873
 
97.04
2.96
100.00
 
117,351,578.57
3,299,394.84
120,650,973.41
 
1,045,993.28
1,608,196.58
2,654,189.86
 
118,397,571.85
4,907,591.42
123,305,163.27
 
887,981.79

887,981.79
 


0
 


5.2637
June 2011 2011-04-26
00:00
2011-05-26
00:00
SMEC
MPPCL
WESM
Total
 
23,186,417
2,010,040
25,196,457
 
92.02
7.98
100.00
 
126,142,827.87
15,525,709.18
141,668,537.05
 
1,045,993.28
(15,943.28)
1,030,050.00
 
127,188,821.15
15,509,765.90
142,698,587.05
 
953,921.17

953,921.17
 


85,508.46
 


5.6222
July 2011 2011-05-26
00:00
2011-06-26
00:00
SMEC
MPPCL
WESM
Total
 
21,958,936
2,235,071
24,194,007
 
90.76
9.24
100.00
 
118,212,457.03
11,593,403.03
129,805,860.06
 
1,045,993.28
(428,354.59)
617,638.69
 
119,258,450.31
11,165,048.44
130,423,498.75
 
894,438.38

894,438.38
 


0
 


5.3538
Aug 2011 2011-06-26
00:00
2011-07-26
00:00
SMEC
MPPCL
WESM
Total
 
20,979,381
1,827,510
22,806,891
 
91.99
8.01
100.00
 
102,949,292.62
8,585,823.22
111,535,115.84
 
1,045,993.28
2,012,647.54
3,058,640.82
 
103,995,285.90
10,598,470.76
114,593,756.66
 
779,964.65

779,964.65
 


35,761.52
 


4.9888
Sept 2011 2011-07-26
00:00
2011-08-26
00:00
SMEC
MPPCL
WESM
Total
 
21,674,800
1,952,390
23,627,190
 
91.74
8.26
100.00
 
108,892,707.48
7,816,572.40
116,709,279.88
 
1,045,993.28
49,857.68
1,095,850.96
 
109,938,700.76
7,866,430.08
117,805,130.84
 
824,342.28

824,342.28
 


0
 


4.9511
Oct 2011 2011-08-26
00:00
2011-09-26
00:00
SMEC
MPPCL
WESM
Total
 
21,598,001
993,240
22,591,241
 
95.60
4.40
100.00
 
104,628,447.57
5,065,388.26
109,693,835.83
 
1,045,993.28
41,770.33
1,087,763.61
 
105,674,440.85
5,107,158.59
110,781,599.44
 
792,558.31

792,558.31
 


84,128.17
 


4.8649
Nov 2011 2011-09-26
00:00
2011-10-26
00:00
SMEC
MPPCL
WESM
Total
 
21,369,804
661,520
21,981,324
 
97.22
2.78
100.00
 
109,938,681.77
6,599,921.59
116,538,603.36
 
1,045,993.28
2,050,916.18
3,096,909.46
 
110,984,675.05
8,650,837.77
119,635,512.82
 
832,385.07

832,385.07
 


3,002.18
 


5.4046
Dec 2011 2011-10-26
00:00
2011-11-26
00:00
SMEC
MPPCL
WESM
Total
 
21,511,957
2,341,560
23,853,517
 
90.18
9.82
100.00
 
105,478,266.71
10,511,205.42
115,989,472.13
 
1,045,993.28
(446,063.28)
599,930.00
 
106,524,259.99
10,065,142.14
116,589,402.13
 
798,931.95

798,931.95
 


0
 


4.8542
Jan 2012 2011-11-26
00:00
2011-12-26
00:00
SMEC
MPPCL
WESM
Total
 
20,293,932
2,543,120
22,837,052
 
88.86
11.14
100.00
 
101,100,419.97
11,929,225.04
113,029,645.01
 
1,045,993.28
(114,816.83)
931,176.45
 
102,146,413.25
11,814,408.21
113,960,821.46
 
766,098.10

766,098.10
 


0
 


4.9566
Feb 2012 2011-12-26
00:00
2012-01-26
00:00
SMEC
MPPCL
WESM
Total
 
20,342,865
2,508,530
22,851,395
 
89.02
10.98
100.00
 
107,070,645.14
10,826,862.71
117,897,507.85
 
0
(69,267.92)
(69,267.92)
 
107,070,645.14
10,757,594.79
117,828,239.93
 
803,029.84

803,029.84
 


44,291.21
 


5.1192
Mar 2012 2012-01-26
00:00
2012-02-26
00:00
SMEC
MPPCL
WESM
Total
 
21,777,300
770,810
22,548,110
 
96.58
3.42
100.00
 
121,279,263.08
3,078,061.11
124,357,324.19
 
0
(58,138.16)
(58,138.16)
 
121,279,263.08
3,019,922.95
124,299,186.03
 
909,594.48

909,594.48
 


36,220.80
 


5.4707
Apr 2012 2012-02-26
00:00
2012-03-26
00:00
SMEC
MPPCL
WESM
Total
 
21,263,130
2,101,410
23,364,540
 
91.01
8.99
100.00
 
114,560,241.23
10,536,152.00
125,096,393.23
 
0
299,656.17
299,656.17
 
114,560,241.23
10,835,808.17
125,396,049.40
 
859,201.81

859,201.81
 


22,023.27
 


5.3292
May 2012 2012-03-26
00:00
2012-04-26
00:00
SMEC
MPPCL
WESM
Total
 
18,659,450
6,870,160
25,529,610
 
73.09
26.91
100.00
 
89,387,678.66
26,666,378.80
116,054,057.46
 
0
252,648.53
252,648.53
 
89,387,678.66
26,919,027.33
116,306,705.99
 
670,407.59

670,407.59
 


22,562.01
 


4.5286
June 2012 2012-04-26
00:00
2012-05-26
00:00
SMEC
MPPCL
WESM
Total
 
19,444,850
6,996,320
26,441,170
 
73.54
26.46
100.00
 
101,407,760.27
53,811,854.27
155,219,614.54
 
12,882,484.29
461,053.66
13,343,537.95
 
114,290,244.56
54,272,907.93
168,563,152.49
 
760,558.20

760,558.20
 


70,285.56
 


6.3436
July 2012 2012-05-26
00:00
2012-06-26
00:00
SMEC
MPPCL
WESM
Total
 
18,701,870
6,406,130
25,108,000
 
74.49
25.51
100.00
 
98,368,948.34
51,717,729.90
150,086,678.24
 
13,424,724.45
653,408.46
14,078,132.91
 
111,793,672.79
52,371,138.36
164,164,811.15
 
737,767.11

737,767.11
 


21,269.95
 


6.5081
Aug 2012 2012-06-26
00:00
2012-07-26
00:00
SMEC
MPPCL
WESM
Total
 
20,791,790
2,639,070
23,430,860
 
88.74
11.26
100.00
 
98,252,957.51
21,653,762.51
119,906,720.02
 
10,619,524.37
(80,033.24)
10,539,491.13
 
108,872,481.88
21,573,729.27
130,446,211.15
 
896,190.05

896,190.05
 


0
 


5.5290
Sept 2012 2012-07-26
00:00
2012-08-26
00:00
SMEC
MPPCL
WESM
Total
 
16,283,660
6,144,920
22,428,580
 
72.60
27.40
100.00
 
70,011,854.83
15,940,985.80
85,952,840.63
 
0
821,348.05
821,348.05
 
70,011,854.83
16,762,333.85
86,774,188.68
 
525,088.91

525,088.91
 


28,376.11
 


3.8442
Oct 2012 2012-08-26
00:00
2012-09-26
00:00
SMEC
MPPCL
WESM
Total
 
16,963,500
7,006,220
23,969,720
 
70.77
29.23
100.00
 
73,722,432.55
30,933,556.70
104,655,989.25
 
0
639,151.72
639,151.72
 
73,722,432.55
31,572,708.42
105,295,140.97
 
552,918.24

552,918.24
 


0
 


4.3698
Nov 2012 2012-09-26
00:00
2012-10-26
00:00
SMEC
MPPCL
WESM
Total
 
17,883,270
6,081,930
23,965,200
 
74.62
25.38
100.00
 
81,807,154.21
36,153,203.28
117,960,357.49
 
0
292,243.22
292,243.22
 
81,807,154.21
36,445,446.50
118,252,600.71
 
613,553.66

613,553.66
 


160,572.53
 


4.9020
Dec 2012 2012-10-26
00:00
2012-11-26
00:00
SNAP
MPPCL
WESM
Total
7,440,000
15,757,870
1,254,190
24,452,060
30.43
64.44
5.13
100.00
30,167,356.00
71,551,561.96
5,033,074.72
106,751,992.68
0
0
234,445.02
234,445.02
30,167,356.00
71,551,561.96
5,267,519.74
106,986,437.70
452,510.34
536,636.72

989,147.06
 


35,382.47
 


4.3335
Jan 2013 2012-11-26
00:00
2012-12-26
00:00
SNAP
MPPCL
WESM
Total
7,200,000
13,776,950
3,148,320
24,125,270
29.85
57.10
13.05
100.00
29,521,780.00
65,268,708.85
10,085,904.33
104,876,393.18
0
0
950,975.83
950,975.83
29,521,780.00
65,268,708.85
11,036,880.16
105,827,369.01
442,826.70
489,515.32

932,342.02
 


13,268.57
 


4.3474
Feb 2013 2012-12-26
00:00
2013-01-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
31,373
15,628,220
23,099,593
32.21
0.14
67.65
100.00
33,625,956.00
141,795.07
49,059,840.53
82,827,591.60
0
0
1,907,471.22
1,907,471.22
33,625,956.00
141,795.07
50,967,311.75
84,735,062.82
504,389.34


504,389.34
 


0.00
 


3.6464
Mar 2013 2013-01-26
00:00
2013-02-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
0
16,183,500
23,623,500
31.50
0
68.50
100.00
34,123,856.00
0
45,813,509.18
79,937,365.18
0
0
2,080,075.80
2,080,075.80
34,123,856.00
0
47,893,584.98
82,017,440.98
511,857.84


511,857.84
 


121,976.24
 


3.4450
Apr 2013 2013-02-26
00:00
2013-03-26
00:00
SNAP
GNPOWER
WESM
Total
6,720,000
221,550
16,498,660
23,440,210
28.67
0.95
70.38
100.00
31,078,528.00
1,008,173.86
82,450,984.54
114,537,686.40
0
0
2,146,284.43
2,146,284.43
31,078,528.00
1,008,173.86
84,597,268.97
116,683,970.83
466,177.92


466,177.92
 


39,606.85
 


4.9564
May 2013 2013-03-26
00:00
2013-04-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
592,800
20,195,920
28,228,720
26.36
2.10
71.54
100.00
32,630,156.00
2,700,418.21
142,811,828.12
178,142,402.33
0
0
1,779,548.61
1,779,548.61
32,630,156.00
2,700,418.21
144,591,376.73
179,921,950.94
489,452.34
9,425.23

498,877.57
 


245,604.78
 


6.3473
June 2013 2013-04-26
00:00
2013-05-26
00:00
SNAP
GNPOWER
WESM
Total
7,077,680
2,059,788
17,740,360
26,877,828
26.34
7.67
65.99
100.00
32,318,346.97
9,715,476.24
109,145,075.96
151,178,899.17
0
0
317,747.75
317,747.75
32,318,346.97
9,715,476.24
109,462,823.71
151,496,646.92
484,775.20
22,654.53

507,429.73
 


162,405.47
 


5.6116
July 2013 2013-05-26
00:00
2013-06-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
11,817,802
7,906,910
27,164,712
27.39
43.51
29.10
100.00
33,625,956.00
53,471,685.36
33,704,931.21
120,802,572.57
0
0
(9,123,588.91)
(9,123,588.91)
33,625,956.00
53,471,685.36
24,581,342.30
111,678,983.66
504,389.34
76,974.79

581,364.13
 


45,529.77
 


4.0881
Aug 2013 2013-06-26
00:00
2013-07-26
00:00
SNAP
GNPOWER
WESM
Total
7,200,000
13,835,993
4,857,620
25,893,613
27.81
53.44
18.75
100.00
30,846,280.00
61,579,478.70
14,077,645.14
106,503,403.84
0
0
216,780.65
216,780.65
30,846,280.00
61,579,478.70
14,294,425.79
106,720,184.49
462,694.20
466,133.54

928,827.74
 


129,730.19
 


4.0806
Sept 2013 2013-07-26
00:00
2013-08-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
10,734,759
6,246,760
24,421,519
30.46
43.96
25.58
100.00
30,608,856.00
49,706,811.71
28,219,048.02
108,534,715.73
0
0
744,603.79
744,603.79
30,608,856.00
49,706,811.71
28,963,651.81
109,279,319.52
459,132.84
534,781.07

993,913.91
 


38,353.44
 


4.4324
Oct 2013 2013-08-26
00:00
2013-09-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
13,470,888
4,411,620
25,322,508
29.38
53.20
17.42
100.00
31,491,856.00
62,705,219.37
13,132,475.16
107,329,550.53
0
0
269,683.40
269,683.40
31,491,856.00
62,705,219.37
13,402,158.56
107,599,233.93
472,377.84
431,305.87

903,683.71
 


94,968.41
 


4.2097
Nov 2013 2013-09-26
00:00
2013-10-26
00:00
SNAP
GNPOWER
WESM
Total
7,200,000
9,181,469
8,158,060
24,539,529
29.35
37.42
33.23
100.00
30,404,780.00
37,750,642.83
59,024,604.47
127,180,027.30
0
0
185,562.14
185,562.14
30,404,780.00
37,750,642.83
59,210,166.61
127,365,589.44
456,071.72
531,080.36

987,152.08
 


35,687.34
 


5.1485
Dec 2013 2013-10-26
00:00
2013-11-26
00:00
SNAP
GNPOWER
WESM
Total
7,436,100
10,616,574
6,958,800
25,011,474
29.74
42.45
27.81
100.00
31,029,493.37
44,739,400.73
79,010,856.07
154,779,750.17
0
0
(167,692.01)
(167,692.01)
31,029,493.37
44,739,400.73
78,843,164.06
154,612,058.16
465,442.40
362,564.44

828,006.84
 


0
 


6.1485
Jan 2014 2013-11-26
00:00
2013-12-26
00:00
SNAP
GNPOWER
WESM
Total
7,200,000
11,881,787
5,491,990
24,573,777
29.30
48.36
22.34
100.00
30,375,530.11
51,552,108.53
107,285,556.55
189,213,195.19
0
43,423.73
77,943.87
121,367.60
30,375,530.11
51,595,532.26
107,363,500.42
189,334,562.79
455,632.95
414,922.74

870,555.69
 


18,222.14
 


7.6686
Feb 2014 2013-12-26
00:00
2014-01-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
7,144,909
7,176,930
21,761,839
34.19
32.84
32.97
100.00
34,086,097.19
36,432,121.99
16,191,572.96
86,709,792.14
0
0
49,214,956.35
49,214,956.35
34,086,097.19
36,432,121.99
65,406,529.31
135,924,748.49
511,291.46
4,069,433.54

4,580,725.00
 


247,787.02
 


6.0241
Mar 2014 2014-01-26
00:00
2014-02-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
7,396,975
7,463,650
22,300,625
33.37
33.17
33.46
100.00
34,598,396.13
34,492,398.10
17,999,180.55
87,089,974.78
0
0
(17,459.10)
(17,459.10)
34,598,396.13
34,492,398.10
17,981,721.45
87,072,515.68
518,975.94
419,471.80

938,447.74
 


182,292.22
 


3.8542
Apr 2014 2014-02-26
00:00
2014-03-26
00:00
SNAP
GNPOWER
WESM
Total
6,716,000
7,461,551
7,982,780
22,160,331
30.31
33.68
36.01
100.00
31,966,176.01
33,736,871.12
58,928,037.64
124,631,084.77
0
0
227,258.10
227,258.10
31,966,176.01
33,736,871.12
59,155,295.74
124,858,342.87
479,492.64
352,979.17

832,471.81
 


187,196.54
 


5.5883
May 2014 2014-03-26
00:00
2014-04-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
12,147,213
8,347,750
27,934,963
26.64
43.49
29.87
100.00
33,573,798.26
53,948,620.21
85,597,123.77
173,119,542.24
0
0
1,124,045.77
1,124,045.77
33,573,798.26
53,948,620.21
86,721,169.54
174,243,588.01
503,606.98
313,985.21

817,592.19
 


151,795.16
 


6.2028
June 2014 2014-04-26
00:00
2014-05-26
00:00
SNAP
GNPOWER
WESM
Total
7,200,000
15,986,498
4,928,100
28,114,598
25.61
56.86
17.53
100.00
33,383,164.20
69,600,550.93
31,180,529.57
134,164,244.70
0
0
2,970,198.49
2,970,198.49
33,383,164.20
69,600,550.93
34,150,728.06
137,134,443.19
500,747.47
504,151.28

1,004,898.75
 


34,612.11
 


4.8407
July 2014 2014-05-26
00:00
2014-06-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
16,806,819
3,278,220
27,525,039
27.03
61.06
11.91
100.00
35,110,695.06
71,397,033.13
19,705,520.65
126,213,248.84
0
0
1,674,189.22
1,674,189.22
35,110,695.06
71,397,033.13
21,379,709.87
127,887,438.06
526,660.43
5,048,008.09

5,574,668.52
 


17,796.32
 


4.4430
Aug 2014 2014-06-26
00:00
2014-07-26
00:00
SNAP
GNPOWER
WESM
Total
7,153,180
8,916,602
9,308,310
25,378,092
28.19
35.14
36.67
100.00
34,122,647.36
34,279,397.94
69,821,008.28
138,223,053.58
0
0
2,014,330.41
2,014,330.41
34,122,647.36
34,279,397.94
71,835,338.69
140,237,383.99
511,839.71
667,237.73

1,179,077.44
 


56,811.71
 


5.4772
Sept 2014 2014-07-26
00:00
2014-08-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
11,104,060
7,278,100
25,822,160
28.82
43.01
28.17
100.00
31,039,776.32
45,384,444.66
47,057,915.55
123,482,136.53
(2,650,266.55)
0
2,192,883.73
(457,382.82)
28,389,509.77
45,384,444.66
49,250,799.28
123,024,753.71
465,596.64
2,742,873.42

3,208,470.06
 


16,272.00
 


4.6394
Oct 2014 2014-08-26
00:00
2014-09-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
10,957,650
7,254,310
25,651,960
29.01
42.72
28.27
100.00
32,856,847.49
46,711,325.14
42,349,307.37
121,917,480.00
1,238,994.71
0
881,244.04
2,050,238.75
34,095,842.20
46,711,325.14
43,160,551.41
123,967,718.75
511,437.64
1,197,193.09

1,708,630.73
 


16,272.00
 


4.7654
Nov 2014 2014-09-26
00:00
2014-10-26
00:00
SNAP
GNPOWER
WESM
Total
7,200,000
13,173,007
6,092,150
26,465,157
27.21
49.78
23.01
100.00
31,284,065.87
58,809,812.54
27,936,331.46
118,030,209.87
0
0
2,194,144.07
2,194,144.07
31,284,065.87
58,809,812.54
30,130,475.53
120,224,353.94
469,260.99
939,447.72

1,408,708.71
 


0
 


4.4895
Dec 2014 2014-10-26
00:00
2014-11-26
00:00
SNAP
GNPOWER
WESM
Total
7,438,000
8,936,217
10,211,320
26,585,537
27.98
33.62
38.40
100.00
33,313,375.95
40,082,695.33
32,801,339.81
106,197,411.09
0
0
601,520.31
601,520.31
33,313,375.95
40,082,695.33
33,402,860.12
106,798,931.40
499,700.64
1,080,090.50

1,579,791.14
 


0
 


3.9578
Jan 2015 2014-11-26
00:00
2014-12-26
00:00
SNAP
GNPOWER
WESM
Total
7,200,000
6,786,382
11,456,160
25,442,542
28.30
26.68
45.02
100.00
32,152,378.08
29,906,020.93
28,357,684.88
90,416,083.89
0
0
2,279,646.43
2,279,646.43
32,152,378.08
29,906,020.93
30,637,331.31
92,695,730.32
482,285.67
382,2341.09

864,626.76
 


51,814.51
 


3.6073
Feb 2015 2014-12-26
00:00
2015-01-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
10,496,667
5,197,390
23,134,057
32.17
45.38
22.45
100.00
33,945,541.83
46,281,135.64
16,934,024.84
97,160,702.31
0
0
851,422.69
851,422.69
33,945,541.83
46,281,135.64
17,785,447.53
98,012,125.00
509,183.13
289,897.35

799,080.48
 


52,693.51
 


4.1999
Mar 2015 2015-01-26
00:00
2015-02-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
6,419,033
9,565,950
23,424,983
31.77
27.41
40.82
100.00
36,616,923.11
28,311,369.54
57,114,554.97
122,042,847.62
0
0
100,091.23
100,091.23
36,616,923.11
28,311,369.54
57,214,646.20
122,142,938.85
549,253.85
289,897.35

839,151.20
 


0
 


5.1784
Apr 2015 2015-02-26
00:00
2015-03-26
00:00
SNAP
GNPOWER
WESM
Total
6,720,000
2,827,085
13,795,100
23,342,185
28.79
12.11
59.10
100.00
33,349,105.39
11,826,992.31
76,259,343.47
121,435,441.17
0
(3,610,700.88)
22,911.80
(3,587,789.08)
33,349,105.39
8,216,291.43
76,282,255.27
117,847,652.09
500,236.58
443,257.62

943,494.20
 


17,043.70
 


5.0075
May 2015 2015-03-26
00:00
2015-04-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
16,614,412
4,491,480
28,545,892
26.06
58.20
15.74
100.00
35,014,094.34
71,393,275.05
12,145,341.17
118,552,710.56
0
0
67,897.80
67,897.80
35,014,094.34
71,393,275.05
12,213,238.97
118,620,608.36
525,211.41
113,343.30

638,554.71
 


140,063.12
 


4.1282
June 2015 2015-04-26
00:00
2015-05-26
00:00
SNAP
GNPOWER
WESM
Total
7,200,000
16,323,768
6,463,570
29,987,338
24.01
54.44
21.55
100.00
34,815,282.19
70,109,954.81
31,660,070.70
136,585,307.70
(733,088.40)
0
248,223.77
(484,864.63)
34,082,193.79
70,109,954.81
31,908,294.47
136,100,443.07
511,232.91
707,072.62

1,218,305.53
 


87,387.95
 


4.4951
July 2015 2015-05-26
00:00
2015-06-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
17,462,050
5,280,480
30,182,530
24.65
57.85
17.50
100.00
36,616,923.11
73,964,830.13
35,709,620.64
146,291,373.88
0
0
145,075.17
145,075.17
36,616,923.11
73,964,830.13
35,854,695.81
146,436,449.05
549,253.85
672,915.95

1,222,169.80
 


0
 


4.8112
Aug 2015 2015-06-26
00:00
2015-07-26
00:00
SNAP
GNPOWER
WESM
Total
7,200,000
14,743,610
4,058,780
26,002,390
27.69
56.70
15.61
100.00
32,626,133.79
63,958,455.84
21,831,027.41
118,415,617.04
0
0
53,886.37
53,886.37
32,626,133.79
63,958,455.84
21,884,913.78
118,469,503.41
489,392.00
733,575.83

1,222,967.83
 


105,585.86
 


4.5050
Sept 2015 2015-07-26
00:00
2015-08-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
16,293,834
5,064,270
28,798,104
25.84
56.58
17.58
100.00
33,318,875.16
72,665,169.45
21,955,175.79
127,939,220.40
0
0
195,427.15
195,427.15
33,318,875.16
72,665,169.45
22,150,602.94
128,134,647.55
499,783.12
3,487,900.26

3,987,683.38
 


197,220.87
 


4.3041
Oct 2015 2015-08-26
00:00
2015-09-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
15,563,090
6,345,250
29,348,340
25.35
53.03
21.62
100.00
33,318,875.16
67,752,177.03
14,585,260.69
115,656,312.88
0
0
245,404.90
245,404.90
33,318,875.16
67,752,177.03
14,830,665.59
115,901,717.78
499,783.12
738,950.03

1,238,733.15
 


55,097.38
 


3.9051
Nov 2015 2015-09-26
00:00
2015-10-26
00:00
SNAP
GNPOWER
WESM
Total
6,851,170
12,368,409
6,666,800
25,886,379
26.47
47.78
25.75
100.00
31,250,719.06
52,590,303.84
17,266,839.18
101,107,862.08
0
0
254,823.91
254,823.91
31,250,719.06
52,590,303.84
17,521,663.09
101,362,685.99
468,760.78
715,213.06

1,183,973.84
 


0
 


3.8699
Dec 2015 2015-10-26
00:00
2015-11-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
16,083,228
5,484,030
29,007,258
25.65
55.44
18.91
100.00
34,412,225.50
71,578,007.51
18,460,696.38
124,450,929.39
0
0
44,460.44
44,460.44
34,412,225.50
71,578,007.51
18,505,156.82
124,495,389.83
516,183.38
2,582,890.96

3,099,074.34
 


0
 


4.1850
Jan 2016 2015-11-26
00:00
2015-12-26
00:00
SNAP
GNPOWER
WESM
Total
7,200,000
15,658,062
4,465,280
27,323,342
26.35
57.31
16.34
100.00
31,813,448.40
69,615,656.81
11,084,137.96
112,513,243.17
0
0
116,962.54
116,962.54
31,813,448.40
69,615,656.81
11,201,100.50
112,630,205.71
477,201.73
833,402.07

1,310,603.80
 


43,526.36
 


4.0726
Feb 2016 2015-12-26
00:00
2016-01-26
00:00
SNAP
GNPOWER
WESM
Total
7,440,000
15,188,086
4,475,040
27,103,126
27.45
56.04
16.51
100.00
34,626,540.71
71,315,306.50
9,865,309.49
115,807,156.70
0
0
307,698.20
307,698.20
34,626,540.71
71,315,306.50
10,173,007.69
116,114,854.90
519,398.11
735,704.35

1,255,102.46
 


12,958.05
 


4.2374
Mar 2016 2016-01-26
00:00
2016-02-26
00:00
SNAP
GNPOWER
WESM
Net Metering
Total
7,440,000
15,615,794
3,486,460
180
26,542,434
28.03
58.83
13.14
0.00
100.00
36,236,190.03
70,051,047.07
7,345,835.72
762.73
113,633,835.55
0
0
101,089.12
0
101,089.12
36,236,190.03
70,015,047.07
7,446,924.84
762.73
113,698,924.67
543,542.80
737,548.14


1,281,090.94
 



0
 



4.2354
Apr 2016 2016-02-26
00:00
2016-03-26
00:00
SNAP
GNPOWER
WESM
Net Metering
Total
6,960,000
14,841,346
5,707,330
160
27,508,836
25.30
53.95
20.75
0.00
100.00
33,690,674.63
63,329,883.37
19,014,594.65
677.66
116,035,830.31
0
0
33,592.56
0
33,592.56
33,690,674.63
63,329,883.37
19,048,187.21
677.66
116,069,422.87
505,360.12
1,772,474.52


2,277,834.64
 



0
 



4.1365
May 2016 2016-03-26
00:00
2016-04-26
00:00
SNAP
GNPOWER
WESM
Net Metering
Total
7,440,000
17,029,173
7,750,760
155
32,220,088
23.09
52.85
24.06
0.00
100.00
35,699,640.26
72,342,016.27
28,571,008.50
641.16
136,613,306.19
0
0
35,238.99
0
35,238.99
35,699,640.26
72,342,016.27
28,606,247.49
641.16
136,648,545.18
535,494.61
2,634,094.34


3,169,588.95
 



13,863.81
 



4.1423
June 2016 2016-04-26
00:00
2016-05-26
00:00
SNAP
GNPOWER
WESM
Net Metering
Total
7,200,000
16,868,042
9,008,240
175
33,076,457
21.77
51.00
27.23
0.00
100.00
35,499,982.10
67,784,007.62
25,227,958.82
724.90
128,512,673.44
0
0
1,407,042.89
0
1,407,042.89
35,499,982.10
67,784,007.62
26,635,001.71
724.90
129,919,716.33
532,499.73
2,692,801.56


3,225,301.29
 



136,202.98
 



3.8262
 



(0.0332)
 



3.7930
July 2016 2016-05-26
00:00
2016-06-26
00:00
SNAP
GNPOWER
WESM
Net Metering
Total
7,200,000
16,360,522
8,829,260
152
32,389,934
22.23
50.51
27.26
0.00
100.00
37,309,289.57
66,572,111.29
45,229,846.45
576.54
149,111,823.85
(534,379.20)
0
197,112.33
0
(337,266.87)
36,774,910.37
66,572,111.29
45,426,958.78
576.54
148,774,556.98
551,623.65
2,675,920.93


3,227,544.58
 



0
 



4.4936
 



(0.0332)
 



4.4604
Aug 2016 2016-06-26
00:00
2016-07-26
00:00
SNAP
GNPOWER
WESM
Net Metering
Total
7,200,000
16,427,070
6,653,170
136
30,280,376
23.78
54.25
21.97
0.00
100.00
32,289,220.20
67,778,644.09
21,627,913.05
606.61
121,696,383.95
0
0
1,581,379.98
0
1,581,379.98
32,289,220.20
67,778,644.09
23,209,293.03
606.61
123,277,763.93
484,338.30
2,564,816.55


3,049,154.85
 



63,586.00
 



3.9684
 



(0.0332)
 



3.9352
Sept 2016 2016-07-26
00:00
2016-08-26
00:00
SNAP
GNPOWER
WESM
Net Metering
Total
7,440,000
16,178,906
6,158,600
137
29,777,643
24.99
54.33
20.68
0.00
100.00
34,412,225.50
64,448,853.27
33,227,867.32
539.12
132,089,485.21
0
0
243,094.83
0
243,094.83
34,412,225.50
64,448,853.27
23,209,293.03
539.12
132,332,580.04
516,183.40
2,665,273.83


3,181,457.23
 



0
 



4.3372
 



(0.0332)
 



4.3040
Oct 2016 2016-08-26
00:00
2016-09-26
00:00
SNAP
GNPOWER
WESM
Net Metering
Total
7,440,000
15,679,536
6,042,960
974
29,163,470
25.52
53.76
20.72
0.00
100.00
32,984,910.10
70,353,950.28
16,394,103.24
4,192.10
119,737,155.72
0
0
398,221.84
0
398,221.84
32,984,910.10
70,353,950.28
16,792,325.08
4,192.10
120,135,377.56
494,773.65
3,029,671.30


3,524,444.95
 



0
 



3.9985
 



(0.0332)
 



3.9653
Nov 2016 2016-09-26
00:00
2016-10-26
00:00
SNAP
GNPOWER
WESM
Net Metering
Total
7,200,000
14,605,755
6,987,250
868
28,793,873
25.00
50.73
24.27
0.00
100.00
33,240,763.80
65,970,999.53
17,462,679.15
3,470.70
116,677,913.18
0
(8,764,163.15)
247,464.46
0
(8,516,698.69)
33,240,763.80
57,206,836.38
17,710,143.61
3,470.70
108,161,214.49
498,611.45
686,502.01


1,185,113.46
 



0
 



3.7152
 



(0.0332)
 



3.6820
Dec 2016 2016-10-26
00:00
2016-11-26
00:00
SNAP
GNPOWER
WESM
Net Metering
Total
7,440,000
15,706,321
7,543,900
1,176
30,691,397
24.24
51.17
24.59
0.00
100.00
34,240,465.00
73,082,795.36
15,462,645.93
4,369.07
122,790,275.36
0
(8,764,163.15)
273,550.41
0
(8,490,612.74)
34,240,465.00
64,318,632.21
15,736,196.34
4,369.07
114,299,662.62
513,606.98
645,129.71


1,158,736.69
 



0
 



3.6864
 



(0.0332)
 



3.6532
Jan 2017 2016-11-26
00:00
2016-12-26
00:00
SNAP
GNPOWER
WESM
Net Metering
Total
7,200,000
15,006,936
6,478,570
1,037
28,686,543
25.10
52.32
22.58
0.00
100.00
32,554,843.50
68,721,582.15
13,957,728.89
3,822.80
115,237,977.34
0
(12,787,374.08)
495,874.43
0
(12,291,499.65)
32,554,843.50
55,934,208.07
15,736,196.34
3,822.80
102,946,477.69
488,322.65
709,559.64


1,197,882.29
 



0
 



3.5469
 



(0.0332)
 



3.5137
Feb 2017 2016-12-26
00:00
2017-01-26
00:00
SNAP
GNPOWER
WESM
Net Metering
Total
7,440,000
14,905,242
6,078,310
931
28,424,483
26.17
52.45
21.38
0.00
100.00
35,982,572.50
74,830,512.67
12,213,807.34
3,302.16
123,030,194.67
0
(6,268,423.71)
130,660.47
0
(6,137,763.24)
35,982,572.50
68,562,088.96
12,344,467.81
3,302.16
116,892,431.43
539,738.58
678,842.10


1,218,580.68
 



0
 



4.0695
 



(0.0332)
 



4.0363
Mar 2017 2017-01-26
00:00
2017-02-26
00:00
SNAP
GNPOWER
WESM
Net Metering
Total
7,440,000
15,441,363
4,341,120
1,012
27,223,495
27.33
56.72
15.95
0.00
100.00
37,080,680.50
77,316,781.35
16,591,364.22
4,118.33
130,992,944.40
0
0
2,663,441.62
0
2,663,441.62
37,080,680.50
77,316,781.35
19,254,805.84
4,118.33
133,656,386.02
556,210.21
681,011.21


1,237,221.42
 



0
 



4.8642
 



(0.0332)
 



4.8310
Apr 2017 2017-02-26
00:00
2017-03-26
00:00
SNAP
GNPOWER
WESM
Net Metering
Total
6,720,000
15,313,080
5,479,530
1,276
27,513,886
24.42
55.66
19.92
0.00
100.00
34,271,530.00
75,554,482.62
21,092,990.90
6,206.72
130,925,210.24
0
(1,543,611.38)
152,863.72
0
(1,390,747.66)
34,271,530.00
74,010,871.24
21,245,854.62
6,206.72
129,534,462.58
514,072.95
665,870.29


1,179,943.24
 



0
 



4.6651
 



(0.0332)
 



4.6319
May 2017 2017-03-26
00:00
2017-04-26
00:00
SNAP
GNPOWER
WESM
Net Metering
Total
7,440,000
17,127,932
7,828,560
1,669
32,398,161
22.96
52.87
24.17
0.00
100.00
35,982,572.50
82,867,474.38
37,906,107.27
7,809.94
156,763,964.10
0
(641,573.85)
(12,118.17)
0
(653,692.02)
35,982,572.50
82,225,900.54
37,893,989.10
7,809.94
156,110,272.08
539,738.59
647,077.28


1,186,815.87
 



0
 



4.7819
 



(0.0332)
 



4.7487
June 2017 2017-04-26
00:00
2017-05-26
00:00
SNAP
GNPOWER
WESM
Net Metering
Total
7,200,000
18,045,225
8,027,200
1,167
33,273,592
21.64
54.23
24.13
0.00
100.00
36,327,315.00
84,497,579.38
26,123,919.06
5,580.48
146,954,393.92
0
0
(120,266.50)
0
(120,266.50)
36,327,315.00
84,497,579.38
26,003,652.56
5,580.48
146,834,127.42
544,909.73
713,626.91


1,258,536.64
 



0
 



4.3751
 



(0.0332)
 



4.3419
July 2017 2017-05-26
00:00
2017-06-26
00:00
SNAP
GNPOWER
WESM
Net Metering
Total
7,440,000
18,488,395
7,516,020
1,214
33,445,629
22.25
55.28
22.47
0.00
100.00
37,080,680.50
87,811,412.24
26,914,530.41
5,311.37
151,811,934.52
0
(2,219,136.00)
78,898.26
0
(2,140,237.74)
37,080,680.50
85,592,276.24
26,993,428.67
5,311.37
149,671,696.78
556,210.21
715,578.69


1,271,788.90
 



0
 



4.4370
 



(0.0332)
 



4.4038
Aug 2017 2017-06-26
00:00
2017-07-26
00:00
SNAP
GNPOWER
WESM
Net Metering
Total
7,200,000
17,338,691
6,963,260
1,376
31,503,327
22.86
55.04
22.10
0.00
100.00
33,528,562.50
84,234,001.30
21,606,712.23
6,105.32
139,375,381.35
0
(414,876.75)
(710,514.35)
0
(1,125,391.10)
33,528,562.50
83,819,124.55
20,896,197.88
6,105.32
138,249,990.25
502,928.44
737,008.06


1,239,936.50
 



0
 



4.3491
 



(0.0332)
 



4.3159

Notes:

  1. Generation Cost excludes VAT and is before deducting the Power Act Reduction (PAR) amount, also known as the Mandated Rate Reduction (MRR) amount. The PAR/MRR deduction is a separate component on the customer bill and is for Residential customers only.
  2. Other Generation Cost includes the Deferred Accounting Adjustment (DAA), Net Settlement Surplus (NSS) in the case of WESM, and other billing adjustments.
  3. The Prompt Payment Discount (PPD) value shown here is the portion to be given to customers. This portion is 50% of the PPD granted by SNAP and GNPOWER, which is 3% based on Total Generation Cost after deducting the PAR amount.
  4. Pilferage Cost Recovery (PCR) is based on pilferage-related payments received by the distribution utility, if any, during the previous billing period. PCR is incorporated into the Average Generation Cost beginning with the September 2009 bill, in accordance with Resolution No.16, Series of 2009 of the Energy Regulatory Commission.
  5. Generation Pass-through charges include refund of over-recoveries of P0.0332/kwHr in accordance with the Decision on ERC Case No.2011-013 CF dated Dec. 09, 2013 beginning June 2016 billing period.

  Copyright © 2007-2017 Dagupan Electric Corporation. All rights reserved.