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 | 125% | 10,655,000 | 120,586,103.02 | 120,586,103.02 | 11.3173 | |
| IEMOP | -25% | (2,153,608) | (14,321,059.68) | 70,940.50 | (14,250,119.18) | 6.6169 |
| SELF-GENERATION | ||||||
| SALE FOR RESALE | ||||||
| OTHERS | ||||||
| 1. Net Prompt Payment Discount (50%) | (11,571,426.59) | (5,785,713.30) | ||||
| 2. Pilferage Cost Recovery (100%) | (14,834.61) | (14,834.61) | ||||
| TOTAL | 100% | 8,501,392 | 106,265,043.34 | (11,515,320.70) | 100,535,435.93 | 11.8258 |
| Other Generation Rate Adjustment (OGA) | - | |||||
| TOTAL | 11.8258 |