|
SOURCE
|
% to Total KWH Purchased
|
KWH Purchased
(A)
|
Basic Generation Cost (PhP)
(B)
|
Other Cost Adjustment (DAA, NSS, and other Billing Adjustments) (PhP)
(C)
|
Total Generation Cost for the Month (PhP)
(D=B+C)
|
Average Generation Cost (PhP/KWH)
(D/A)
|
| NPC-TSC |
19.92%
|
4,623,422 |
12,877,246.85
|
-
|
12,877,246.85
|
2.7852
|
| BILATERAL CONTRACTS w/ IPPs : |
|
|
|
|
|
|
|
1. Sarangani Energy Corporation (SEC) |
8.88%
|
2,061,136
|
4,910,611.95 |
-
|
4,910,611.95 |
2.3825
|
|
2. HEDCOR Bukidnon, Inc. |
4.89%
|
1,134,787
|
5,856,975.59 |
-
|
5,856,975.59
|
5.1613
|
| 3. Therma South, Inc. |
19.27
|
4,472,521
|
27,505,904.88 |
92,946.20
|
27,598,851.08 |
6.1708
|
| 4. San Miguel Consolidated Power |
18.52%
|
4,299,554
|
26,327,142.59
|
(1,332,974.71)
|
26,327,142.59
|
6.1232
|
| 5. GN Power Corporation PB#1300000072 |
28.53% |
6,624,283
|
41,392,897.72 |
-
|
41,392,897.72 |
6.2487
|
| WESM |
|
|
|
|
|
|
| SELF-GENERATION | ||||||
| SALE FOR RESALE |
|
|
|
|
|
|
| OTHERS |
|
|
|
|
|
|
|
TOTAL
|
100.00%
|
23,215,702.76 | 118,870,779.58 |
92,946.20
|
118,963,725.78 |
5.1243
|
Legend:
- PSALM Billing/TMI/HEDCOR/TSI//SMCP-August 26, 2019 to September 25, 2019
- C=excludes the Power Act Reduction/PAR adjustment/Excess Energy
- September 2019 Rate
- ERC Resolution # 05, Series of 2007
