|
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 |
15.24%
|
3,987,945 |
10,701,173.55
|
-
|
10,701,173.55
|
2.68338
|
| BILATERAL CONTRACTS w/ IPPs : |
|
|
|
|
|
|
|
1. Sarangani Energy Corporation (SEC) |
14.22%
|
3,720,000
|
14,449,768.00 |
-
|
14,499,768.00 |
3.8978
|
|
2. HEDCOR Bukidnon, Inc. |
4.72%
|
1,234,562
|
6,408,486.19 |
-
|
6,404,486.19
|
5.1909
|
| 3. Therma South, Inc. |
13.81%
|
3,612,526
|
23,600,469.70 |
9,210.20
|
23,609,679.90 |
6.5355
|
| 4. San Miguel Consolidated Power |
19.05%
|
4,984,966
|
28,165,497.69
|
28,165,497.69
|
5.6501
|
|
| 5. GN Power Corporation PB#1300000072 |
32.96% |
8,624,792
|
42,988,828.74 |
-
|
42,988,828.74 |
4.9843
|
| WESM |
|
|
|
|
|
|
| SELF-GENERATION | ||||||
| SALE FOR RESALE |
|
|
|
|
|
|
| OTHERS |
|
|
|
|
|
|
|
TOTAL
|
100.00%
|
26,164,791 | 126,364,223.87 |
9,210.20
|
126,373,434.07 |
4.82990
|
Legend:
- PSALM Billing/SEC/TSI//SMCP-October 26, 2019 to November 25, 2019
- C=excludes the Power Act Reduction/PAR adjustment/Excess Energy
- November 2019 Rate
- ERC Resolution # 05, Series of 2007
