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. | 89.42% | 7,564,710 | 46,932,067.85 | 46,932,067.85 | 6.2041 | |
| INDEPENDENT ELECTRICITY MARKET OPERATOR | 10.53% | 890,495 | 7,221,638.01 | 42,639.58 | 7,264,277.59 | 8.1576 |
| NET METERING | 0.05% | 4,599 | 29,139.72 | 29,139.72 | 6.3361 | |
| TOTAL GENERATION COST | 100.00% | 8,459,804 | 54,182,845.58 | 42,639.58 | 54,225,485.16 | |
| Less: | ||||||
| Net Prompt Payment Discount (50%) | (386,906.94) | |||||
| Pilferage Cost Recovery | (17,446.00) | |||||
| NET AMOUNT | 8,459,804 | NGCP | 53,821,132.23 | 6.3620 | ||
| Other Generation Rate Adjustment | - | |||||
| GENERATION CHARGE (Php/kWh) | 6.3620 |