|
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 |
14.39%
|
3,651,212 |
9,859,775.44
|
-
|
9,859,755.44
|
2.70041
|
| BILATERAL CONTRACTS w/ IPPs : |
|
|
|
|
|
|
|
1. Sarangani Energy Corporation (SEC) |
14.19%
|
3,600,000
|
13,859,956.48 |
-
|
13,859,956.48 |
3.84999
|
|
2. HEDCOR Bukidnon, Inc. |
3.67%
|
931,220
|
5,319,315.10 |
-
|
5,319,315.10
|
5.7122
|
| 3. Therma South, Inc. |
13.35%
|
3,386,864
|
21,218,693.96 |
12,874.63
|
21,231,568.59 |
6.2688
|
| 4. San Miguel Consolidated Power |
24.05% |
6,101,343
|
35,883,74.00
|
35,883,743.00
|
5.8813
|
|
| 5. GN Power Corporation PB#1300000072 |
30.36% |
7,704,001
|
49,109,307.05 |
-
|
49,109,307.05 |
6.3745
|
| WESM |
|
|
|
|
|
|
| SELF-GENERATION | ||||||
| SALE FOR RESALE |
|
|
|
|
|
|
| OTHERS |
|
|
|
|
|
|
|
TOTAL
|
100.00%
|
25,374,640 | 135,250,791.03 |
12,874.63
|
135,263,665.66 |
5.33066
|
Legend:
- PSALM Billing/SEC/TSI//SMCP-November 26, 2019 to December 25, 2019
- C=excludes the Power Act Reduction/PAR adjustment/Excess Energy
- December 2019 Rate
- ERC Resolution # 05, Series of 2007
