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) |
| 1. Therma Luzon, Inc. | 50.26% | 5,547,000 | 26,704,316.40 | 26,704,316.40 | 4.8142 | |
| 2. Sual Power, Inc. | 31.42% | 3,468,000 | 20,686,966.80 | 20,686,966.80 | 5.9651 | |
| 3. KEPCO SPC | 15.87% | 1,751,600 | 8,333,175.40 | 8,333,175.40 | 4.7575 | |
| WESM | 2.39% | 263,830 | 15,080,925.67 | 181,884.88 | 15,262,810.55 | 57.8509 |
| NET METERING | 0.06% | 6,747 | 49,709.87 | 49,709.87 | 7.3677 | |
| TOTAL GENERATION COST | 100.00% | 11,037,177 | 70,855,094.14 | 181,884.88 | 71,036,979.02 | |
| Less: | ||||||
| 50% Net PPD from Power Suppliers | (1,739,895.17) | |||||
| Pilferage Cost Recovery | (14,062.45) | |||||
| NET AMOUNT | 69,283,021.40 | |||||
| NGCP BDE (kWh) | 10,834,638 | |||||
| GENERATION CHARGE (Php/kWh) | 6.3946 | |||||
| Other Generation Rate Adjustment (OGA) | - | |||||
| ADJUSTED GENERATION CHARGE (Php/kWh) | 6.3946 |