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 Adjustments5 (P/KWh)	Generation Cost (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	100.00 0.00 100.00	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	100.00 0.00 100.00	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	100.00 0.00 100.00	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	100.00 0.00 100.00	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	100.00 0.00 100.00	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	100.00 0.00 100.00	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	100.00 0.00 100.00	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	100.00 0.00 100.00	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	100.00 0.00 100.00	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	100.00 0.00 100.00	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	100.00 0.00 100.00	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	100.00 0.00 100.00	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

Notes:

1. Generation Cost excludes VAT. In certain past billing cycles when the Power Act Reduction (PAR) was in effect, also known as the Mandated Rate Reduction (MRR), the Generation Cost was before deducting PAR/MRR. The PAR/MRR deduction was a separate component on the customer bill and was 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 ERC Resolution No.16, Series of 2009.
5. True-up adjustments in accordance with ERC Case No. 2011-013 CF dated December 09, 2013.