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 2024 | 2023-11-26 00:00 | 2023-12-26 00:00 | Bilateral Contracts
GMEC OMSC EDC Subtotal WESM Net Metering Energy Adjustment6 Total |
11,127,463.00 2,414,695.00 10,465,000.00 24,007,158.00 15,267,970.00 77,446.00 -203,026.00 39,149,548.00 |
28.42 6.17 26.73 61.32 39.00 0.20 -0.52 100.00 |
71,377,489.66 13,510,034.96 44,882,292.00 129,769,816.62 70,512,590.46 375,272.34 200,657,679.42 |
-1,291,100.25 -1,291,100.25 923,298.37 -367,801.88 |
70,086,389.41 13,510,034.96 44,882,292.00 128,478,716.37 71,435,888.83 375,272.34 200,289,877.54 |
-1,567,444.79 |
0.00 |
6.2985 5.5949 4.2888 5.3517 4.6788 4.8456 5.0760 |
0.0000 |
5.0760 |
Feb 2024 | 2023-12-26 00:00 | 2024-01-26 00:00 | Bilateral Contracts
GMEC OMSC EDC Subtotal WESM Net Metering Energy Adjustment6 Total |
13,210,068.00 2,763,906.00 11,131,000.00 27,104,974.00 11,392,540.00 90,156.00 -131,044.00 38,456,626.00 |
34.35 7.19 28.94 70.48 29.62 0.23 -0.34 100.00 |
82,606,399.45 15,497,108.09 47,738,632.80 145,842,140.34 48,964,663.41 457,632.00 195,264,435.75 |
-1,464,555.00 -1,464,555.00 389,364.60 -1,075,190.40 |
81,141,844.45 15,497,108.09 47,738,632.80 144,377,585.34 49,354,028.01 457,632.00 194,189,245.35 |
-1,392,385.34 |
0.00 |
6.1424 5.6070 4.2888 5.3266 4.3321 5.0760 5.0134 |
0.0000 |
5.0134 |
Mar 2024 | 2024-01-26 00:00 | 2024-02-26 00:00 | Bilateral Contracts
GMEC OMSC EDC Subtotal WESM Net Metering Energy Adjustment6 Total |
14,737,393.89 3,095,225.00 9,560,000.00 27,392,618.89 9,210,970.00 107,358.00 -136,424.00 36,574,522.89 |
40.29 8.46 26.14 74.90 25.18 0.29 -0.37 100.00 |
95,159,403.76 17,336,359.38 41,000,927.34 153,496,690.48 40,379,528.38 538,228.60 194,414,447.46 |
0.00 278,415.11 278,415.11 |
95,159,403.76 17,336,359.38 41,000,927.34 153,496,690.48 40,657,943.49 538,228.60 194,692,862.57 |
-1,395,281.12 |
0.00 |
6.4570 5.6010 4.2888 5.6036 4.4141 5.0134 5.2850 |
0.0000 |
5.2850 |
Apr 2024 | 2024-02-26 00:00 | 2024-03-26 00:00 | Bilateral Contracts
GMEC OMSC EDC Subtotal WESM Net Metering Energy Adjustment6 Total |
14,567,189.00 2,883,179.00 12,100,000.00 29,550,368.00 8,476,750.00 115,745.00 -17,468.00 38,125,395.00 |
38.21 7.56 31.74 77.51 22.23 0.30 -0.05 100.00 |
87,927,087.45 16,257,099.67 51,894,478.65 156,078,665.77 56,155,258.01 611,712.00 212,845,635.78 |
0.00 433,900.89 433,900.89 |
87,927,087.45 16,257,099.67 51,894,478.65 156,078,665.77 56,589,158.90 611,712.00 213,279,536.67 |
-1,629,584.58 |
0.00 |
6.0360 5.6386 4.2888 5.2818 6.6758 5.2850 5.5514 |
0.0000 |
5.5514 |
Notes: