Breakdown 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) |
| NPC-TSC | ||||||
| BILATERAL CONTRACTS w/ IPPs | ||||||
| 1. Southwest Luzon Power Generation Corp. | 111.28% | 11,040,000 | 63,125,616.00 | 63,125,616.00 | 5.7179 | |
| 2. Therma Luzon, Inc. | 43.91% | 4,356,000 | 27,021,765.00 | 27,021,765.00 | 6.2033 | |
| WESM | -55.25% | (5,481,453) | (13,043,229.19) | 311,197.62 | (12,732,031.57) | 2.3227 |
| NET METERING | 0.06% | 6,075 | 42,676.88 | 42,676.88 | 7.0250 | |
| TOTAL GENERATION COST | 100.00% | 9,920,622 | 77,146,828.69 | 311,197.62 | 77,458,026.31 | |
| Less: | ||||||
| 50% Net PPD from Power Suppliers | (1,884,851.69) | |||||
| Pilferage Cost Recovery | (54,062.45) | |||||
| NET AMOUNT | 75,519,112.17 | |||||
| NGCP BDE (kWh) | 9,920,622 | |||||
| GENERATION CHARGE (Php/kWh) | 7.6123 |