| Partner | Houses | % Share | Monthly Margin | Per House |
|---|---|---|---|---|
| TAL | 3,932 | 30.0% | £132,751 | £33.76 |
| JMI | 2,709 | 20.7% | £73,015 | £26.95 |
| OTHER | 2,685 | 20.5% | £69,136 | £25.75 |
| INTERNAL | 2,608 | 19.9% | £8,917 | £3.42 |
| GL | 992 | 7.6% | £29,320 | £29.56 |
| RENEWAL | 155 | 1.2% | £3,201 | £20.65 |
| L4L | 22 | 0.2% | £460 | £20.91 |
| TOTAL | 13,103 | 100% | £316,800 | £24.18 |
| Partner | Houses | Electricity | Gas | Water | Broadband |
|---|---|---|---|---|---|
| TAL | 3,932 | 93.3% | 56.5% | 56.3% | 3.5% |
| JMI | 2,709 | 95.4% | 66.6% | 71.3% | 7.4% |
| OTHER | 2,685 | 95.0% | 67.3% | 63.6% | 13.5% |
| INTERNAL | 2,608 | 82.8% | 54.9% | 48.4% | 12.4% |
| GL | 992 | 76.9% | 42.9% | 73.0% | 25.5% |
| Type | Houses | % Share | Monthly Margin | Per House |
|---|---|---|---|---|
| HIGH | 3,515 | 27.8% | £134,410 | £38.24 |
| STANDARD | 5,566 | 44.0% | £152,571 | £27.41 |
| LOW | 1,245 | 9.9% | £21,108 | £16.95 |
| EXTRA_LOW | 35 | 0.3% | £170 | £4.86 |
| ZERO_MARGIN | 2,275 | 18.0% | £277 | £0.12 |
| Unknown | 467 | 3.6% | £8,264 | ⚠ null type |
| TOTAL | 13,103 | 100% | £316,800 | £24.18 |
| Service | Avg Monthly £ | Active Houses | Est Annual Rev | Rev/House yr |
|---|---|---|---|---|
| Electricity | £105.96 | 11,893 | £15,121,285 | £1,271 |
| Gas | £85.87 | 7,812 | £8,050,574 | £1,031 |
| Water | £56.20 | 7,876 | £5,311,589 | £675 |
| Broadband | £42.43 | 1,285 | £654,135 | £509 |
| Membership | n/a | 724 | — | £0.00 |
| Total | £29,137,583 |
| Metric | Elec Only | Dual Fuel |
|---|---|---|
| Elec £/mo | £105.84 | £82.72 |
| Gas £/mo | — | £85.94 |
| Water £/mo | — | £58.14 |
| BB £/mo | — | £41.20 |
| Total £/yr | £1,270 | £3,239 |
| Partner | Electricity | Gas | Water | Broadband | Total |
|---|---|---|---|---|---|
| TAL | £437,051 | £209,265 | £131,438 | £6,092 | £783,846 |
| JMI | £261,285 | £157,100 | £107,760 | £8,489 | £534,634 |
| OTHER | £255,861 | £154,498 | £95,203 | £14,489 | £520,051 |
| INTERNAL | £117,144 | £55,788 | £65,661 | £14,013 | £252,606 |
| GL | £91,614 | £38,814 | £38,613 | £10,532 | £179,573 |
| RENEWAL | £15,748 | £11,149 | £1,654 | £396 | £28,947 |
| L4L | £1,763 | £1,551 | £468 | £122 | £3,904 |
| TOTAL | £1,180,466 | £628,165 | £440,797 | £54,133 | £2,303,561 |
| Month | New Houses |
|---|---|
| Jul 25 | 1,339 |
| Aug 25 | 1,428 |
| Sep 25 | 1,726 |
| Oct 25 | 1,210 |
| Nov 25 | 1,021 |
| Dec 25 | 728 |
| Jan 26 | 2,525 |
| Feb 26 ✓ | 1,537 |
| Mar 26 ✓ | 1,363 |
| Apr 26 ✓ | 1,401 |
| May 26 ✓ | 1,218 |
| FY Total | 15,496 |
| Service | P1 Jul | P2 Aug | P3 Sep | P4 Oct | P5 Nov | P6 Dec | P7 Jan | P8 Feb | P9 Mar | P10 Apr | P11 May |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Energy | — incomplete — | 17,673 | 18,627 | 19,244 | 19,205 | ||||||
| Electric | — | 10,715 | 11,291 | 11,823 | 11,802 | ||||||
| Gas | — | 6,970 | 7,343 | 7,720 | 7,729 | ||||||
| Water | — | 7,502 | 7,941 | 8,276 | 8,076 | ||||||
| Broadband | — | 1,131 | 1,219 | 1,289 | 1,288 | ||||||
| Mgmt Fee | — | 0 | 11 | 148 | 553 | ||||||
| Excel Elec | 22,111 | 21,459 | 20,226 | 11,641 | |||||||
| Elec Delta | -11,396 | -10,168 | -8,403 | +161 ✓ | |||||||
| Excel Gas | 8,719 | 8,454 | 8,000 | 7,698 | |||||||
| Gas Delta | -1,749 | -1,111 | -280 | +31 ✓ | |||||||
| Excel Water | 8,909 | 8,632 | 8,165 | 7,996 | |||||||
| Water Delta | -1,407 | -691 | +111 | +80 ✓ | |||||||
| Excel BB | 1,381 | 1,371 | 1,319 | 1,270 | |||||||
| BB Delta | -250 | -152 | -30 | +18 ✓ | |||||||
| Excel Mgmt | 58 | 312 | 685 | 685 | |||||||
| Mgmt Delta | -58 | -301 | -537 | -132 ⚠ | |||||||
| Service | P1 Jul | P2 Aug | P3 Sep | P4 Oct | P5 Nov | P6 Dec | P7 Jan | P8 Feb | P9 Mar | P10 Apr | P11 May |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Energy | — | £211,084 | £224,228 | £230,789 | £216,065 | ||||||
| Electric | — | £211,084 | £224,228 | £230,789 | £216,065 | ||||||
| Gas | — | £104,201 | £110,616 | £114,212 | £106,657 | ||||||
| Water ⚠ placeholder | — | £62,494 | £66,149 | £68,938 | £67,271 | ||||||
| Broadband | — | £4,715 | £5,082 | £5,375 | £5,371 | ||||||
| Mgmt Fee | — | £0 | £171 | £2,290 | £8,113 | ||||||
| TOTAL | — | £324,446 | £347,968 | £366,189 | £386,531 | ||||||
| Excel (truth) | £463,718 | £456,356 | £426,835 | £391,467 | |||||||
| Delta | -£139,272 ⚠ | -£108,388 ⚠ | -£60,646 | -£4,936 ✓ | |||||||