Breakdown of Generation Charge
| (A) | (B) | (C) | (D = B + C) | [D / A] | ||
| SOURCE | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (Php) | Other Cost Adjustments (DAA, NSS, & Other Billing Adjustments) (Php) | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) |
| NPC-TSC | ||||||
| BILATERAL CONTRACTS w/ IPPS | ||||||
| 1. GNPD | 135% | 10,908,000 | 123,240,217.44 | 123,240,217.44 | 11.2981 | |
| IEMOP | -35% | (2,808,391) | (14,618,868.77) | (87,151.93) | (14,706,020.70) | 5.2365 |
| SELF-GENERATION | ||||||
| SALE FOR RESALE | ||||||
| OTHERS | ||||||
| 1. Prompt Payment Discount (Net) | (1,193,073.17) | (1,193,073.17) | ||||
| 2. Pilferage Cost Recovery | (15,895.64) | (15,895.64) | ||||
| TOTAL | 100% | 8,099,609 | 108,621,348.67 | (1,296,120.74) | 107,325,227.94 | 13.2507 |
| Other Generation Rate Adjustment (OGA) | (0.1175) | |||||
| TOTAL | 13.1332 |