|
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 |
17.61%
|
4,295,477 |
11,658,844.88
|
-
|
11,658,844.88
|
2.7142
|
| BILATERAL CONTRACTS w/ IPPs : |
|
|
|
|
|
|
|
1. Sarangani Energy Corporation (SEC) |
10.22%
|
2,494,085
|
11,345,752.94 |
-
|
11,345,752.94 |
4.5491
|
|
2. HEDCOR Bukidnon, Inc. |
4.97%
|
1,212,011
|
5,873,407.03 |
-
|
5,873,407.03
|
4.8460
|
| 3. Therma South, Inc. |
11.00%
|
2,684,832
|
17,519,075.58 |
(2,223.58)
|
17,516,852.00 |
6.5244
|
| 4. San Miguel Consolidated Power |
22.56%
|
5,503,606
|
29,743,808.79
|
29,743,808.79
|
5.4044
|
|
| 5. GN Power Corporation PB#1300000072 |
33.64% |
8,207,235
|
42,127,190.84 |
-
|
42,127,190.84 |
5.1329
|
| WESM |
|
|
|
|
|
|
| SELF-GENERATION | ||||||
| SALE FOR RESALE |
|
|
|
|
|
|
| OTHERS |
|
|
|
|
|
|
|
TOTAL
|
100.00%
|
24,397,246.82 | 118,268,080.06 |
(2,223.58)
|
118,265,856.48 |
4.8475
|
Legend:
- PSALM Billing/SEC/HEDCOR/TSI//SMCP-September 26, 2019 to October 25, 2019
- C=excludes the Power Act Reduction/PAR adjustment/Excess Energy
- October 2019 Rate
- ERC Resolution # 05, Series of 2007
