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 2018 2018-10-26
00:00 2018-11-26
00:00 SNAP
GNPOWER
WESM
Net Metering
Total 7,440,000
17,093,992
8,239,030
5,324
32,778,346 22.70
52.15
25.14
0.01
100.00 36,306,355.00
90,175,039.77
29,592,308.64
24,171.49
156,437,686.91 0.00
(6,068,043.15)
310,071.48
0.00
(5,757,971.67) 36,306,355.00
84,106,996.62
29,902,380.12
24,171.49
150,339,903.23 544,595.33
741,979.85
0.00
0.00
1,286,575.18

37,209.90

4.5462

(0.0332)

4.5130
Nov 2018 2018-09-26
00:00 2018-10-26
00:00 SNAP
GNPOWER
WESM
Net Metering
Total 7,200,000
17,258,507
9,806,640
4,685
34,269,832 21.01
50.36
28.62
0.01
100.00 35,189,164.00
92,225,510.15
29,002,107.35
20,905.41
156,437,686.91 0.00
0.00
415,563.22
0.00
415,563.22 35,189,164.00
92,225,510.15
29,417,670.57
20,905.41
156,853,250.13 527,837.46
736,816.09
0.00
0.00
1,264,653.55

0.00

4.5401

(0.0332)

4.5069
Oct 2018 2018-08-26
00:00 2018-09-26
00:00 SNAP
GNPOWER
WESM
Net Metering
Total 7,437,043
15,491,934
8,159,740
3,654
31,092,371 23.92
49.83
26.24
0.01
100.00 35,399,640.64
89,646,389.74
21,474,017.31
16,010.74
146,536,058.43 0.00
(839,614.94)
(5,418,158.78)
0.00
(6,257,773.72) 35,399,640.64
88,806,774.80
16,055,858.53
16,010.74
140,278,284.71 530,994.61
750,712.83
0.00
0.00
1,281,707.44

256,783.84

4.4622

(0.0332)

4.4290
Sept 2018 2018-07-26
00:00 2018-08-26
00:00 SNAP
GNPOWER
WESM
Net Metering
Total 7,440,000
15,379,089
9,730,990
2,961
32,553,040 22.86
47.24
29.89
0.01
100.00 35,925,630.80
87,146,179.92
23,244,244.15
14,205.68
146,330,260.55 0.00
(877,571.02)
(1,555,925.17)
0.00
(2,433,496.19 35,925,630.80
86,268,608.90
21,688,318.98
14,205.68
143,896,764.36 538,884.46
719,693.76
0.00
0.00
1,258,578.22

0.00

4.3817

(0.0332)

4.3485
Aug 2018 2018-06-26
00:00 2018-07-26
00:00 SNAP
GNPOWER
WESM
Net Metering
Total 7,200,000
16,330,164
6,291,270
3,966
29,825,400 24.14
54.76
21.09
0.01
100.00 35,189,164.00
86,327,905.03
22,869,715.55
19,577.77
144,406,362.35 338,206.16
(364,148.48)
179,323.82
0.00
153,381.50 35,527,370.16
85,963,756.55
23,049,039.37
19,577.77
144,559,743.85 532,910.55
764,560.62
0.00
0.00
1,297,471.17

173,228.00

4.7976

(0.0332)

4.7644
July 2018 2018-05-26
00:00 2018-06-26
00:00 SNAP
GNPOWER
WESM
Net Metering
Total 7,200,000
17,193,716
9,542,510
4,507
33,940,733 21.21
50.66
28.12
0.01
100.00 36,444,830.20
93,018,944.09
39,621,311.55
21,432.13
169,106,517.97 0.00
(875,358.20)
638,187.61
0.00
(237,170.59) 36,444,830.20
92,143,585.89
40,259,499.16
21,432.13
168,869,347.38 546,672.46
745,438.28
0.00
0.00
1,292,110.74

31,834.16

4.9364

(0.0332)

4.9032
June 2018 2018-04-26
00:00 2018-05-26
00:00 SNAP
GNPOWER
WESM
Net Metering
Total 7,200,000
17,703,516
11,459,230
6,245
36,368,991 19.80
48.67
31.51
0.02
100.00 37,012,830.60
90,717,948.91
45,629,566.13
32,005.00
173,392,350.64 0.00
(55,781.84)
922,406.54
0.00
866,624.70 37,012,830.60
90,662,167.07
46,551,972.67
32,005.00
174,258,975.34 555,192.46
759,214.87
0.00
0.00
1,314,407.33

0.00

4.7553

(0.0332)

4.7221
May 2018 2018-03-26
00:00 2018-04-26
00:00 SNAP
GNPOWER
WESM
Net Metering
Total 7,440,000
17,700,238
8,605,020
7,364
33,752,632 22.04
52.44
25.50
0.02
100.00 37,224,190.90
90,247,492.27
40,282,713.50
37,979.83
167,792,376.50 0.00
(353,370.36)
6,469,276.47
0.00
6,115,906.11 37,224,190.90
89,894,121.91
46,751,989.97
37,979.83
173,908,282.61 558,362.87
371,915.02
0.00
0.00
930,277.89

0.00

5.1249

(0.0332)

5.0917
Apr 2018 2018-02-26
00:00 2018-03-26
00:00 SNAP
GNPOWER
WESM
Net Metering
Total 6,720,000
9,142,120
14,005,020
5,920
29,873,060 22.50
30.60
46.88
0.02
100.00 35,454,109.20
46,696,984.54
72,590,128.36
29,929.15
154,771,151.25 0.00
0.00
547,922.41
0.00
547,922.41 35,454,109.20
46,696,984.54
73,138,050.77
29,929.15
155,319,073.66 531,811.63
686,502.20
0.00
0.00
1,218,313.83

30,000.00

5.1575

(0.0332)

5.1243
Mar 2018 2018-01-26
00:00 2018-02-26
00:00 SNAP
GNPOWER
WESM
Net Metering
Total 7,440,000
15,285,521
7,073,190
3,923
29,802,634 24.97
51.29
23.74
0.00
100.00 38,360,191.70
81,475,194.40
31,486,347.87
17,399.67
151,339,133.64 648,072.38
(592,522.26)
566,482.07
0.00
622,032.19 39,008,264.08
80,882,672.14
32,052,829.94
17,399.67
151,961,165.83 585,123.96
707,236.60
0.00
0.00
1,292,360.56

0.00

5.0556

(0.0332)

5.0224
Feb 2018 2017-12-26
00:00 2018-01-26
00:00 SNAP
GNPOWER
WESM
Net Metering
Total 7,200,000
15,202,646
7,393,500
3,347
29,799,493 24.16
51.02
24.82
0.00
100.00 37,012,830.60
82,217,878.11
15,488,533.00
12,986.02
134,732,227.73 0.00
(2,129,843.35)
851,125.19)
0.00
(1,278,718.16) 37,012,830.60
80,088,034.76
16,339,658.19
12,986.02
133,453,509.57 555,192.46
708,032.12
0.00
0.00
1,263,224.58

20,317.50

4.4353

(0.0332)

4.4021
Jan 2018 2017-11-26
00:00 2017-12-26
00:00 SNAP
GNPOWER
WESM
Net Metering
Total 7,200,000
16,212,341
6,395,550
3,380
29,811,271 24.15
54.39
21.46
0.00
100.00 33,678,184.00
80,878,922.51
17,390,235.27
14,120.72
131,961,462.50 0.00
(14,696,535.87)
(375,577.31)
0.00
(15,070,113.18) 33,678,184.00
66,182,386.64
17,016,657.96
14,120.72
116,891,349.32 505,172.76
721,206.01
0.00
0.00
1,226,378.77

0.00

3.8799

(0.0332)

3.8467

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.