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. | 36.29% | 3,814,000 | 16,830,172.82 | 16,830,172.82 | 4.4127 | |
| 2. Sual Power, Inc. | 32.71% | 3,438,000 | 19,338,750.00 | 19,338,750.00 | 5.6250 | |
| 3. KEPCO SPC | 18.13% | 1,905,800 | 9,193,695.65 | 9,193,695.65 | 4.8241 | |
| WESM | 12.80% | 1,345,440 | 24,020,739.07 | 43,052.64 | 24,063,791.71 | 17.8854 |
| NET METERING | 0.07% | 7,307 | 46,725.34 | 46,725.34 | 6.3946 | |
| TOTAL GENERATION COST | 100.00% | 10,510,547 | 69,430,082.88 | 43,052.64 | 69,473,135.52 | |
| Less: | ||||||
| 50% Net PPD from Power Suppliers | (1,662,785.31) | |||||
| Pilferage Cost Recovery | (14,562.45) | |||||
| NET AMOUNT | 67,795,787.76 | |||||
| NGCP BDE (kWh) | 10,317,435 | |||||
| GENERATION CHARGE (Php/kWh) | 6.5710 | |||||
| Other Generation Rate Adjustment (OGA) | - | |||||
| ADJUSTED GENERATION CHARGE (Php/kWh) | 6.5710 |