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. | 41.53% | 3,274,161 | 17,236,523.36 | 17,236,523.36 | 5.2644 | |
| 2. Sual Power, Inc. | 35.98% | 2,836,579 | 17,134,639.12 | 17,134,639.12 | 6.0406 | |
| 3. KEPCO SPC | 17.62% | 1,389,000 | 7,330,297.10 | 7,330,297.10 | 5.2774 | |
| WESM | 4.82% | 380,010 | 15,843,255.29 | 45,093.80 | 15,888,349.09 | 41.8103 |
| NET METERING | 0.05% | 4,157 | 27,315.65 | 27,315.65 | 6.5710 | |
| TOTAL GENERATION COST | 100.00% | 7,883,907 | 57,572,030.52 | 45,093.80 | 57,617,124.32 | |
| Less: | ||||||
| 50% Net PPD from Power Suppliers | (1,601,881.15) | |||||
| Pilferage Cost Recovery | (4,062.45) | |||||
| NET AMOUNT | 56,011,180.72 | |||||
| NGCP BDE (kWh) | 7,753,222 | |||||
| GENERATION CHARGE (Php/kWh) | 7.2242 | |||||
| Other Generation Rate Adjustment (OGA) | - | |||||
| ADJUSTED GENERATION CHARGE (Php/kWh) | 7.2242 |