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. | 102.60% | 9,868,300 | 60,743,273.30 | 60,743,273.30 | 6.1554 | |
| INDEPENDENT ELECTRICITY MARKET OPERATOR | -2.65% | (254,900) | 7,434,001.54 | 791,087.08 | 8,225,088.62 | (32.2679) |
| NET METERING | 0.05% | 4,415 | 31,547.82 | 31,547.82 | 7.1456 | |
| TOTAL GENERATION COST | 100.00% | 9,617,815 | 68,208,822.66 | 791,087.08 | 68,999,909.74 | |
| Less: | ||||||
| Net Prompt Payment Discount (50%) | (1,512,788.63) | |||||
| Pilferage Cost Recovery | (13,473.00) | |||||
| NET AMOUNT | 9,617,815 | NGCP | 67,473,648.11 | 7.0155 | ||
| Other Generation Rate Adjustment | - | |||||
| GENERATION CHARGE (Php/kWh) | 7.0155 |