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) |
| BILATERAL CONTRACTS w/ IPPs | ||||||
| 1. GNPower Dinginin Ltd. Co. | 100.95% | 9,257,235 | 56,380,498.55 | 56,380,498.55 | 6.0904 | |
| INDEPENDENT ELECTRICITY MARKET OPERATOR | -0.99% | (90,640) | 1,975,630.12 | 129,159.53 | 2,104,789.65 | (23.2214) |
| NET METERING | 0.04% | 3,335 | 21,651.15 | 21,651.15 | 6.4921 | |
| TOTAL GENERATION COST | 100.00% | 9,169,930 | 58,377,779.82 | 129,159.53 | 58,506,939.35 | |
| Less: | ||||||
| Net Prompt Payment Discount (50%) | (394,936.85) | |||||
| Pilferage Cost Recovery | (10,500.00) | |||||
| NET AMOUNT | 9,169,930 | NGCP | 58,101,502.51 | 6.3361 | ||
| Other Generation Rate Adjustment | - | |||||
| GENERATION CHARGE (Php/kWh) | 6.3361 |