Company A
| Number of Sites | 84 |
| Annual kWh's | 29,808,016 |
| Start Month | Jun-15 |
| Type | Fixed |
| Budget Target Commodity Price per kWh | $0.043490 |
| Current Wires Cost per kWh | $0.020590 |
| $0.064080 |
| Rank | 1 | 2 | 3 | 4 | ||
| REP B 100% | REP B 100% | REP B 25% | REP B 100% | |||
| Usage/kWh | Last Contract | 12 | 24 | 36 | 48 | |
| Jun | 2,799,898 | $179,417 | $177,805 | $196,580 | $203,680 | $205,755 |
| Jul | 2,275,000 | $168,400 | $161,803 | $178,888 | $185,349 | $187,237 |
| Aug | 2,275,000 | $168,400 | $161,803 | $178,888 | $185,349 | $187,237 |
| Sep | 2,100,000 | $155,446 | $149,356 | $165,127 | $171,091 | $172,834 |
| Oct | 2,450,000 | $181,354 | $174,249 | $192,648 | $199,606 | $201,640 |
| Nov | 2,500,000 | $185,055 | $177,805 | $196,580 | $203,680 | $205,755 |
| Dec | 2,885,000 | $213,553 | $205,187 | $226,853 | $235,047 | $237,441 |
| Jan | 3,000,000 | $222,066 | $213,366 | $235,896 | $244,416 | $246,906 |
| Feb | 3,250,000 | $240,572 | $231,147 | $255,554 | $264,784 | $267,482 |
| Mar | 3,200,000 | $236,870 | $227,590 | $251,622 | $260,710 | $263,366 |
| Apr | 2,800,000 | $207,262 | $199,142 | $220,170 | $228,122 | $230,446 |
| May | 2,750,000 | $203,561 | $195,586 | $216,238 | $224,048 | $226,331 |
| Total | 29,808,016 | $1,910,089 | $1,952,127 | $1,981,935 | $2,002,801 | $2,017,705 |
| Impact to Last Contract Over Term | $42,029 | $71,837 | $92,703 | $107,607 |
Current Contract Bids:
| Type | Fixed |
| Min of Calculated Price | Bidder |
| Period | Gas Price | REP A | REP B 10% | REP C 10% | REP D 25% | PER E 100% |
| 12 | 3.8275 | 0.04763 | 0.0449 | 0.04585 | 0.04632 | 0.0460733 |
| 24 | 6.8225 | 0.0484 | 0.0459 | 0.04686 | 0.04733 | 0.0472995 |
| 36 | 6.9528 | 0.0491 | 0.0466 | 0.04771 | 0.04818 | |
| 48 | 6.9486 | 0.0471 | 0.04848 | 0.04893 |
For additional information regarding this or other subjects, please contact us.
E-mail: info@ForwardEG.com
File: Forward Energy Bid Analysis This document has been prepared solely for information purposes, and shall not be reproduced without prior written permission from Forward Energy Group, LLC. All rights reserved.