Generation Charge

Jan-Dec: 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 ≤2022 2023 2024 PDF-2023 PDF-2024

Dec-Jan: 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 ≤2022 2023 2024

ERC format

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
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
0.00
704,778.11

18,708.66

4.3597
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
0.00
649,282.82

2,968.23

4.2860
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
0.00
648,921.18

35,299.33

4.0661
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
0.00
645,317.38

4,885.56

3.9256
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
0.00
1,099,372.84

37,534.30

4.5887
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
0.00
1,183,831.65

98,349.92

4.2714
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
0.00
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
0.00
1,224,144.82

6,544.06

4.8484
May 2010 2010-03-26
00:00 2010-04-26
00:00 SMEC
MPPCL
WESM
Total 12,781,507
9,320,757
0
22,102,264 57.83
42.17
0.00
100.00 56,713,622.77
40,668,222.89
0.00
97,381,845.66 (168,715.89)
(3,718,049.80)
0.00
(3,886,765.69) 56,544,906.88
36,950,173.09
0.00
93,495,079.97 848,173.61
277,126.30
0.00
1,125,299.91

115,987.22

4.1740
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
0.00
1,040,258.53

174,637.78

4.4847
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
0.00
1,005,060.42

46,113.96

4.4749
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
0.00
821,760.28

45,994.03

3.9730
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)
0.00
(6,374,720.00) 65,592,399.72
5,321,248.34
70,913,648.06 983,886.00
0.00
983,886.00

280,532.27

3.4476

Notes:

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.
Other Generation Cost includes the Deferred Accounting Adjustment (DAA), Net Settlement Surplus (NSS) in the case of WESM, and other billing adjustments.
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.
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.
True-up adjustments in accordance with ERC Case No. 2011-013 CF dated December 09, 2013.