Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 60.78 | 26,445,231.61 | 161,045,923.99 | 0.00 | 968,875.70 | 161,045,923.99 | 6.09 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 11.26 | 4,899,465.89 | 35,725,714.53 | 0.00 | 1,156,021.46 | 35,725,714.53 | 7.29 | ||||||||||||
Sual Power Inc. (SPI) | 14.02 | 6,099,256.12 | 38,279,732.40 | 0.00 | 0.00 | 38,279,732.40 | 6.28 | ||||||||||||
WESM (IEMOP) | 13.78 | 5,993,844.05 | 52,751,970.52 | 1,627.63 | 0.00 | 52,753,598.15 | 8.80 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.1700 | 73,969.43 | 489,902.01 | 0.00 | 0.00 | 489,902.01 | 6.62 | ||||||||||||
TOTAL | 100% | 43,511,767.10 | 288,293,243.45 | (1,627.00) | (2,124,896.00) | 286,169,974.45 | 6.5768 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 6.5768 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 56.52 | 23,306,212.75 | 151,960,108.58 | 0.00 | 862,019.98 | 151,960,108.58 | 6.52 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 8.29 | 3,420,366.66 | 31,277,011.20 | 0.00 | 1,073,382.41 | 31,277,011.20 | 9.14 | ||||||||||||
Sual Power Inc. (SPI) | 13.45 | 5,548,452.29 | 38,179,378.72 | 0.00 | 0.00 | 38,179,378.72 | 6.88 | ||||||||||||
WESM (IEMOP) | 21.54 | 8,880,817.53 | 44,183,057.66 | 5,200.88 | 0.00 | 44,188,258.54 | 4.98 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.2003 | 82,610.28 | 513,825.91 | 0.00 | 0.00 | 513,852.91 | 6.22 | ||||||||||||
TOTAL | 100% | 41,238,459.51 | 266,113,382.07 | (5,200.00) | (1,935,401.00) | 264,183,181.07 | 6.4062 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 6.4062 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 49.25 | 21,168,827.89 | 132,843,097.54 | 0.00 | 1,079,155.48 | 132,843,097.54 | 6.28 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 9.22 | 3,962,259.17 | 35,006,685.58 | 0.00 | 1,032,894.85 | 35,006,685.58 | 8.84 | ||||||||||||
Sual Power Inc. (SPI) | 13.39 | 5,757,582.33 | 41,096,795.04 | 0.00 | 0.00 | 41,096,795.04 | 7.14 | ||||||||||||
WESM (IEMOP) | 27.98 | 12,026,886.39 | 52,689,482.67 | -102.87 | 0.00 | 52,689,379.80 | 4.38 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.1623 | 69,770.22 | 269,457.63 | 0.00 | 0.00 | 269,457.63 | 3.86 | ||||||||||||
TOTAL | 100% | 42,985,326.00 | 261,905,518.46 | (-102.00) | (2,112,049.00) | 259,793,367.46 | 6.0438 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 6.0438 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 42.89 | 18,305,404.16 | 117,232,414.58 | 0.00 | 1,658,686.04 | 117,232,414.58 | 6.40 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 10.50 | 4,482,610.66 | 36,673,433.40 | 0.00 | 1,187,825.27 | 36,673,433.40 | 8.18 | ||||||||||||
Sual Power Inc. (SPI) | 13.56 | 5,786,752.08 | 41,875,549.56 | 0.00 | 0.00 | 41,875,549.56 | 7.24 | ||||||||||||
WESM (IEMOP) | 32.91 | 14,045,791.18 | 71,354,892.12 | 117.74 | 0.00 | 71,355,009.86 | 5.08 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.1380 | 58,887.93 | 371,079.83 | 0.00 | 0.00 | 371,079.83 | 6.30 | ||||||||||||
TOTAL | 100% | 42,679,446.01 | 267,507,369.49 | (117.00) | (2,846,511.00) | 264,660,975.49 | 6.2011 | ||||||||||||
Other Geration Rate (OGA) | (2.4675) | ||||||||||||||||||
Generation System Charge | 3.7336 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 60.30 | 26,797,723.64 | 159,684,025.29 | 0.00 | 2,025,249.78 | 159,684,025.29 | 5.96 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 7.78 | 3,455,349.00 | 36,027,441.88 | 0.00 | 988,324.49 | 36,027,441.88 | 10.43 | ||||||||||||
Sual Power Inc. (SPI) | 12.40 | 5,511,362.03 | 35,092,887.60 | 0.00 | 0.00 | 35,092,887.60 | 6.37 | ||||||||||||
WESM (IEMOP) | 19.39 | 8,615,366.54 | 43,194,218.30 | -33,074.70 | 0.00 | 43,161,143.60 | 5.01 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.1387 | 61,637.69 | 426,278.60 | 0.00 | 0.00 | 426,278.60 | 6.92 | ||||||||||||
TOTAL | 100.0001% | 44,441,438.90 | 274,424,851.67 | (-33,074.00) | (3,013,573.00) | 271,378,204.67 | 6.1064 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 6.1064 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 67.17 | 29,470,737.58 | 173,496,198.09 | 0.00 | 4,065,797.02 | 173,496,198.09 | 5.89 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 10.60 | 4,650,697.92 | 43,066,452.69 | 0.00 | 1,050,458.18 | 43,066,452.69 | 9.26 | ||||||||||||
Sual Power Inc. (SPI) | 13.83 | 6,067,768.19 | 47,629,804.85 | 0.00 | 0.00 | 47,629,804.85 | 7.85 | ||||||||||||
WESM (IEMOP) | 8.28 | 3,634,756.46 | 34,362,664.63 | 1,237.94 | 0.00 | 34,363,882.57 | 9.45 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.1205 | 52,882.36 | 377,661.02 | 0.00 | 0.00 | 377,661.02 | 7.14 | ||||||||||||
TOTAL | 100% | 43,876,842.51 | 298,932,781.28 | (1,237.00) | (5,116,255.00) | 293,817,763.28 | 6.6964 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 6.6964 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 65.73 | 28,240,573.03 | 177,678,506.63 | 0.00 | 1,096,055.14 | 177,678,506.63 | 6.29 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 8.99 | 3,863,215.13 | 38,540,225.40 | 0.00 | 944,628.51 | 38,540,225.40 | 9.98 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 13.64 | 5,862,600.09 | 47,223,220.65 | 0.00 | 0.00 | 47,223,220.65 | 8.06 | ||||||||||||
WESM (IEMOP) | 11.54 | 4,956,584.62 | 32,841,587.85 | 13,833.03 | 0.00 | 32,855,420.88 | 6.63 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.1038 | 44,582.53 | 345,324.00 | 0.00 | 0.00 | 345,324.00 | 7.75 | ||||||||||||
TOTAL | 99.9999% | 42,967,555.40 | 296,628,864.53 | (13,833.00) | (2,040,683.00) | 294,602,014.53 | 6.8564 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 6.8564 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 61.01 | 26,610,635.86 | 191,931,162.55 | 0.00 | 2,323,531.05 | 191,931,162.55 | 7.21 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 8.55 | 3,729,375.17 | 36,955,040.57 | 0.00 | 886,378.52 | 36,955,040.57 | 9.91 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 12.98 | 5,662,381.78 | 45,439,353.72 | 0.00 | 0.00 | 45,439,353.72 | 8.02 | ||||||||||||
WESM (IEMOP) | 17.36 | 7,569,816.03 | 53,346,953.16 | -2,405.81 | 0.00 | 53,344,547.35 | 7.05 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0905 | 41,415.88 | 314,285.96 | 0.00 | 0.00 | 314,285.96 | 7.59 | ||||||||||||
TOTAL | 99.9955% | 43,613,624.72 | 327,986,795.96 | (-2,405.00) | (3,209,909.00) | 324,774,481.96 | 7.4466 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 7.4466 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 58.58 | 25,027,254.53 | 172,764,942.27 | 0.00 | 2,725,436.85 | 172,764,942.27 | 6.90 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 7.00 | 2,989,845.66 | 34,072,272.14 | 0.00 | 914,775.94 | 34,072,272.14 | 11.40 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 12.25 | 5,235,194.27 | 40,948,636.53 | 0.00 | 0.00 | 40,948,636.53 | 7.82 | ||||||||||||
WESM (IEMOP) | 22.08 | 9,434,201.45 | 70,005,865.79 | -5,973.56 | 0.00 | 69,999,892.23 | 7.42 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0794 | 33,938.09 | 233,668.98 | 0.00 | 0.00 | 233,668.98 | 6.89 | ||||||||||||
TOTAL | 99.9999% | 42,720,434.00 | 318,025,385.71 | (-5,973.00) | (3,640,211.00) | 314,379,201.71 | 7.3590 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 7.3590 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 61.79 | 28,226,541.03 | 199,616,131.19 | 0.00 | 2,344,565.91 | 199,616,131.19 | 7.07 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 9.31 | 4,252,269.24 | 41,248,344.26 | 0.00 | 1,181,812.03 | 41,248,344.26 | 9.70 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 13.17 | 6,017,006.62 | 52,616,005.59 | 0.00 | 0.00 | 52,616,005.59 | 8.74 | ||||||||||||
WESM (IEMOP) | 15.66 | 7,154,460.96 | 66,007,925.48 | 1,026,737.72 | 0.00 | 67,034,663.20 | 9.37 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0679 | 31,026.74 | 270,505.39 | 0.00 | 0.00 | 270,505.39 | 8.72 | ||||||||||||
TOTAL | 100% | 45,681,304.59 | 359,758,911.91 | (1,026,737.00) | (3,526,377.00) | 357,259,271.91 | 7.8207 | ||||||||||||
Other Geration Rate (OGA) | (1.1627) | ||||||||||||||||||
Generation System Charge | 6.6580 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 62.67 | 29,823,286.18 | 215,573,552.70 | 0.00 | 2,767,502.07 | 215,573,552.70 | 7.23 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 11.52 | 5,483,810.67 | 50,731,048.85 | 0.00 | 1,060,243.20 | 50,731,048.85 | 9.25 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 13.66 | 6,499,661.43 | 57,172,710.98 | 0.00 | 0.00 | 57,172,710.98 | 8.80 | ||||||||||||
WESM (IEMOP) | 12.08 | 5,747,354.21 | 82,979,782.91 | 18,831.13 | 0.00 | 82,998,614.04 | 14.44 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0676 | 32,176.81 | 299,299.26 | 0.00 | 0.00 | 299,299.26 | 9.30 | ||||||||||||
TOTAL | 100% | 47,586,289.30 | 406,756,394.70 | (18,831.00) | (3,827,745.00) | 402,947,480.70 | 8.4677 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 8.4677 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 52.24 | 24,725,963.45 | 209,911,759.02 | 0.00 | 4,121,165.09 | 209,911,759.02 | 8.49 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 5.51 | 2,609,947.34 | 33,501,246.46 | 0.00 | 766,253.97 | 33,501,246.46 | 12.84 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 11.87 | 5,618,886.08 | 51,379,530.79 | 0.00 | 0.00 | 51,379,530.79 | 9.14 | ||||||||||||
WESM (IEMOP) | 30.31 | 14,347,749.88 | 136,527,681.11 | 4,583.50 | 0.00 | 136,532,264.41 | 9.52 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0582 | 27,535.65 | 265,785.77 | 0.00 | 0.00 | 265,785.77 | 9.65 | ||||||||||||
TOTAL | 100% | 47,330,082.40 | 431,586,003.15 | (4,583.00) | (4,887,418.00) | 426,703,168.15 | 9.0155 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 9.0155 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 63.70 | 23,394,209.62 | 201,552,805.96 | 0.00 | 1,957,688.16 | 201,552,805.96 | 8.62 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 6.24 | 2,293,026.95 | 33,630,664.67 | 0.00 | 818,952.35 | 33,630,664.67 | 14.67 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 13.02 | 4,781,331.65 | 46,220,492.48 | 0.00 | 0.00 | 46,220,492.48 | 9.67 | ||||||||||||
WESM (IEMOP) | 16.96 | 6,229,692.11 | 65,219,755.85 | 2,382.53 | 0.00 | 65,222,138.38 | 10.47 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0725 | 26,608.47 | 278,686.77 | 0.00 | 0.00 | 278,686.77 | 10.47 | ||||||||||||
TOTAL | 100% | 36,724,868.80 | 346,902,405.73 | (2,382.00) | (2,776,640.00) | 344,128,147.73 | 9.3704 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 9.3704 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 67.69 | 25,244,266.26 | 234,636,055.59 | 0.00 | 3,963,208.15 | 234,636,055.59 | 9.29 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 6.83 | 2,546,571.90 | 39,438,343.33 | 0.00 | 903,919.95 | 39,438,343.33 | 15.49 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 14.32 | 5,340,515.59 | 60,274,393.45 | 0.00 | 0.00 | 60,274,393.45 | 11.29 | ||||||||||||
WESM (IEMOP) | 11.10 | 4,139,741.89 | 51,063,242.09 | 22,746.14 | 0.00 | 51,086,006.23 | 12.34 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0682 | 25,438.76 | 266,912.74 | 0.00 | 0.00 | 266,912.74 | 10.49 | ||||||||||||
TOTAL | 100% | 37,296,534.40 | 385,678,947.20 | (22,746.00) | (4,867,127.00) | 380,834,566.20 | 10.2110 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 10.2110 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 66.54 | 24,056,661.61 | 227,797,975.38 | 0.00 | 1,169,351.42 | 227,797,975.38 | 9.47 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 7.04 | 2,544,835.10 | 43,398,129.71 | 0.00 | 888,538.23 | 43,398,129.71 | 17.05 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 14.08 | 5,089,670.20 | 62,532,503.26 | 0.00 | 0.00 | 62,532,503.26 | 12.29 | ||||||||||||
WESM (IEMOP) | 12.30 | 4,445,350.01 | 38,414,351.12 | 204,279.31 | 0.00 | 38,618,630.43 | 8.69 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0483 | 17,459.68 | 173,966.33 | 0.00 | 0.00 | 173,966.33 | 9.96 | ||||||||||||
TOTAL | 100.0001% | 36,153,976.60 | 372,316,925.80 | (204,279.00) | (2,057,889.00) | 370,463,315.80 | 10.2468 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 10.2468 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 66.26 | 25,694,055.25 | 219,238,849.33 | 0.00 | 1,696,444.17 | 217,542,405.16 | 8.53 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 6.51 | 2,526,200.00 | 42,381,122.21 | 0.00 | 893,888.09 | 41,487,234.12 | 16.78 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 6.86 | 2,660,992.00 | 33,622,881.00 | 0.00 | 0.00 | 33,622,881.00 | 12.64 | ||||||||||||
WESM (IEMOP) | 20.32 | 7,880,440.00 | 84,778,926.45 | 6,578.26 | 0.00 | 84,772,348.19 | 10.76 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0378 | 14,674.01 | 160,279.81 | 0.00 | 0.00 | 160,279.81 | 10.92 | ||||||||||||
TOTAL | 100% | 38,776,361.26 | 380,182,058.80 | (6,578.00) | (2,590,332.00) | 377,598,304.80 | 9.7378 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 9.7378 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 63.52 | 25,838,959.60 | 268,982,331.83 | 0.00 | 1,586,498.64 | 268,982,331.83 | 10.41 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 6.40 | 2,604,000.00 | 43,272,005.67 | 0.00 | 912,693.81 | 43,272,005.67 | 16.62 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 13.10 | 5,328,200.00 | 62,181,453.77 | 0.00 | 0.00 | 62,181,453.77 | 11.67 | ||||||||||||
WESM (IEMOP) | 16.95 | 6,893,420.00 | 74,748,579.53 | -20,180.56 | 0.00 | 74,728,398.97 | 10.84 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0340 | 13,813.00 | 153,883.66 | 0.00 | 0.00 | 153,883.66 | 11.14 | ||||||||||||
TOTAL | 100% | 40,678,392.60 | 449,338,254.46 | (-20,180.00) | (2,499,191.00) | 446,818,883.46 | 10.9842 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 10.9842 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 56.92 | 22,723,912.15 | 244,738,768.59 | 0.00 | 1,097,976.83 | 244,738,768.59 | 10.77 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 6.69 | 2,669,700.00 | 44,020,194.20 | 0.00 | 936,372.34 | 44,020,194.20 | 16.49 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 13.22 | 5,276,500.00 | 64,135,237.33 | 0.00 | 0.00 | 64,135,237.33 | 12.15 | ||||||||||||
WESM (IEMOP) | 23.15 | 9,240,720.00 | 95,757,158.06 | 46,883.52 | 0.00 | 95,804,041.58 | 10.37 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0344 | 13,718.00 | 149,651.03 | 0.00 | 0.00 | 149,651.03 | 10.91 | ||||||||||||
TOTAL | 100.0001% | 39,924,550.15 | 448,801,009.21 | (46,883.00) | (2,034,348.00) | 446,813,544.21 | 11.1914 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 11.1914 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 65.39 | 26,768,256.99 | 287,120,732.14 | 0.00 | 9,779,963.20 | 287,120,732.14 | 10.73 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 7.08 | 2,898,100.00 | 45,206,442.35 | 0.00 | 915,065.88 | 45,206,442.35 | 15.60 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 12.52 | 5,125,300.00 | 69,952,280.55 | 0.00 | 0.00 | 69,952,280.55 | 13.65 | ||||||||||||
WESM (IEMOP) | 14.97 | 6,128,970.00 | 65,341,928.93 | 185,606.20 | 0.00 | 65,527,535.13 | 10.69 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0327 | 13,375.00 | 135,491.42 | 0.00 | 0.00 | 135,491.42 | 10.13 | ||||||||||||
TOTAL | 100% | 40,934,001.99 | 467,756,875.39 | (185,606.00) | (10,695,028.00) | 457,247,453.39 | 11.1704 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 11.1704 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 69.65 | 27,405,390.99 | 257,697,386.15 | 0.00 | 4,244,422.39 | 257,697,386.15 | 9.40 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 8.63 | 3,396,676.00 | 42,363,060.82 | 0.00 | 2,772,900.08 | 42,363,060.82 | 12.47 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 13.48 | 5,306,081.00 | 69,303,209.34 | 0.00 | 0.00 | 69,303,209.34 | 13.06 | ||||||||||||
WESM (IEMOP) | 8.20 | 3,227,740.00 | 36,119,904.18 | 17,015.86 | 0.00 | 36,136,920.04 | 11.20 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0324 | 12,732.00 | 127,978.25 | 0.00 | 0.00 | 127,978.25 | 10.05 | ||||||||||||
TOTAL | 100.0001% | 39,348,619.99 | 405,611,538.74 | (17,015.00) | (7,017,322.00) | 398,611,231.74 | 10.1302 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 10.1302 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 65.27 | 27,188,792.45 | 239,434,377.03 | 0.00 | 2,176,958.27 | 239,434,377.03 | 8.81 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 14.24 | 5,930,500.00 | 70,971,594.26 | 0.00 | 3,873,192.66 | 70,971,594.26 | 11.97 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 13.97 | 5,818,100.00 | 73,747,344.12 | 0.00 | 0.00 | 73,747,344.12 | 12.68 | ||||||||||||
WESM (IEMOP) | 6.49 | 2,703,740.00 | 40,269,500.64 | 189,459.55 | 0.00 | 40,458,960.19 | 14.96 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0279 | 11,607.00 | 118,076.84 | 0.00 | 0.00 | 118,076.84 | 10.17 | ||||||||||||
TOTAL | 100% | 41,652,739.45 | 424,540,892.89 | (189,459.00) | (6,050,150.00) | 418,680,201.89 | 10.0517 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 10.0517 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 54.80 | 24,954,976.42 | 220,692,058.54 | 0.00 | 2,308,920.95 | 220,692,058.54 | 8.84 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 13.29 | 6,053,200.00 | 71,780,395.49 | 0.00 | 3,183,048.94 | 71,780,395.49 | 11.86 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 12.77 | 5,814,100.00 | 68,171,691.81 | 0.00 | 0.00 | 68,171,691.81 | 11.73 | ||||||||||||
WESM (IEMOP) | 19.12 | 8,705,930.00 | 108,192,198.04 | -180,108.65 | 0.00 | 108,012,089.39 | 12.41 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0257 | 11,702.00 | 107,792.54 | 0.00 | 0.00 | 107,792.54 | 9.21 | ||||||||||||
TOTAL | 99.9999% | 45,539,908.42 | 468,944,136.42 | (-180,108.00) | (5,491,968.00) | 463,272,060.42 | 10.1729 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 10.1729 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 65.40 | 29,333,169.05 | 249,495,754.88 | 0.00 | 4,621,334.67 | 249,495,754.88 | 8.51 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 14.26 | 6,393,300.00 | 67,025,624.80 | 0.00 | 1,601,042.55 | 67,025,624.80 | 10.48 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 13.64 | 6,116,700.00 | 61,445,596.71 | 0.00 | 0.00 | 61,445,596.71 | 10.05 | ||||||||||||
WESM (IEMOP) | 6.68 | 2,994,440.00 | 40,631,221.98 | -787,354.82 | 0.00 | 39,843,857.16 | 13.31 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0248 | 11,135.80 | 89,772.38 | 0.00 | 0.00 | 89,772.38 | 8.06 | ||||||||||||
TOTAL | 100% | 44,848,744.85 | 418,687,970.75 | (-787,354.00) | (6,222,376.00) | 411,678,240.75 | 9.1793 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 9.1793 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 63.45 | 28,801,292.03 | 204,131,481.95 | 0.00 | 2,020,056.04 | 204,131,481.95 | 7.09 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 15.41 | 6,993,300.00 | 65,163,165.16 | 0.00 | 1,273,556.10 | 65,163,165.16 | 9.32 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 14.77 | 6,704,100.00 | 64,958,760.94 | 0.00 | 0.00 | 64,958,760.94 | 9.69 | ||||||||||||
WESM (IEMOP) | 6.35 | 2,881,610.00 | 35,032,448.49 | -150,386.07 | 0.00 | 34,882,062.42 | 12.11 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0231 | 10,471.00 | 79,089.56 | 0.00 | 0.00 | 79,089.56 | 7.55 | ||||||||||||
TOTAL | 100% | 45,390,773.03 | 369,364,946.10 | (-150,386.00) | (3,293,612.00) | 365,920,948.10 | 8.0616 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 8.0616 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 58.70 | 23,227,134.72 | 161,050,232.20 | 0.00 | 2,193,136.48 | 161,050,232.20 | 6.63 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 16.93 | 6,700,500.00 | 53,689,911.24 | 0.00 | 1,276,284.18 | 53,689,911.24 | 8.01 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 15.12 | 5,983,000.00 | 47,367,979.22 | 0.00 | 0.00 | 47,367,979.22 | 7.92 | ||||||||||||
WESM (IEMOP) | 9.22 | 3,649,260.00 | 40,186,448.18 | -18,366.67 | 0.00 | 40,168,081.51 | 11.01 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0241 | 9,552.00 | 70,857.68 | 0.00 | 0.00 | 70,857.68 | 7.42 | ||||||||||||
TOTAL | 100% | 39,569,446.72 | 302,365,428.52 | (-18,366.00) | (3,469,420.00) | 298,877,642.52 | 7.5532 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 7.5532 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 65.38 | 25,720,894.76 | 164,211,514.17 | 0.00 | -5,088,506.57 | 164,211,514.17 | 6.38 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 17.10 | 6,728,600.00 | 52,928,831.76 | 0.00 | -1,457,045.98 | 52,928,831.76 | 7.87 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 17.04 | 6,704,100.00 | 50,530,234.22 | 0.00 | 0.00 | 50,530,234.22 | 7.54 | ||||||||||||
WESM (IEMOP) | 0.46 | 181,270.00 | 30,686,013.26 | -28,627.99 | 0.00 | 30,657,385.27 | 169.13 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0215 | 8,475.00 | 69,130.25 | 0.00 | 0.00 | 69,130.25 | 8.16 | ||||||||||||
TOTAL | 100% | 39,343,339.76 | 298,425,723.66 | (-28,627.00) | (-6,545,551.00) | 304,942,647.66 | 7.7508 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 7.7508 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 57.67 | 20,390,392.01 | 159,819,656.29 | 0.00 | -5,256,039.91 | 159,819,656.29 | 7.84 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 20.07 | 7,096,900.00 | 53,698,445.52 | 0.00 | -1,296,461.52 | 53,698,445.52 | 7.57 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 5.40 | 1,907,600.00 | 14,548,038.90 | 0.00 | 0.00 | 14,548,038.90 | 7.63 | ||||||||||||
WESM (IEMOP) | 16.84 | 5,954,500.00 | 65,421,032.30 | 1,378,639.62 | 0.00 | 66,799,671.75 | 11.22 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0253 | 8,955.00 | 67,918.29 | 0.00 | 0.00 | 67,918.29 | 7.58 | ||||||||||||
TOTAL | 99.9999% | 35,358,347.01 | 293,555,091.30 | (1,378,639.00) | (-6,552,500.00) | 301,486,230.30 | 8.5266 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 8.5266 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 62.27 | 23,000,098.18 | 181,279,380.80 | 0.00 | 5,376,758.18 | 181,279,380.80 | 7.88 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 16.37 | 6,045,200.00 | 40,327,141.35 | 0.00 | 1,313,046.34 | 40,327,141.35 | 6.67 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 15.55 | 5,744,800.00 | 44,145,695.91 | 0.00 | 0.00 | 44,145,695.91 | 7.68 | ||||||||||||
WESM (IEMOP) | 5.80 | 2,140,780.00 | 21,054,096.41 | -11,944.44 | 0.00 | 21,042,151.97 | 9.83 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0165 | 6,108.00 | 40,782.52 | 0.00 | 0.00 | 40,782.52 | 6.68 | ||||||||||||
TOTAL | 100.0001% | 36,936,986.18 | 286,847,096.99 | (-11,944.00) | (6,689,804.00) | 280,145,348.99 | 7.5844 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 7.5844 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 60.49 | 25,825,042.86 | 167,004,880.48 | 0.00 | -795,020.92 | 167,004,880.48 | 6.47 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 17.31 | 7,395,000.00 | 48,343,889.09 | 0.00 | -1,196,829.50 | 48,343,889.09 | 6.54 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 15.50 | 6,617,700.00 | 48,087,709.51 | 0.00 | 0.00 | 48,087,709.51 | 7.27 | ||||||||||||
WESM (IEMOP) | 6.68 | 2,851,230.00 | 23,582,093.64 | -17,287.34 | 0.00 | 23,564,806.30 | 8.26 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0138 | 5,907.00 | 40,208.36 | 0.00 | 0.00 | 40,208.36 | 6.81 | ||||||||||||
TOTAL | 100% | 42,694,879.86 | 287,058,781.08 | (-17,287.00) | (-1,991,849.00) | 289,033,343.08 | 6.7697 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 6.7697 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 56.05 | 22,475,274.61 | 135,490,141.36 | 0.00 | 897,118.37 | 135,490,141.36 | 6.03 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 17.34 | 6,952,700.00 | 49,316,924.96 | 0.00 | 1,194,242.93 | 49,316,924.96 | 7.09 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 14.08 | 5,645,558.00 | 38,304,491.04 | 0.00 | 0.00 | 38,304,491.04 | 6.78 | ||||||||||||
WESM (IEMOP) | 12.52 | 5,021,750.00 | 51,890,077.38 | 19,746.82 | 0.00 | 51,909,824.20 | 10.34 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0132 | 5,298.00 | 31,656.05 | 0.00 | 0.00 | 31,656.05 | 5.98 | ||||||||||||
TOTAL | 100.0001% | 40,100,580.61 | 275,033,290.79 | (19,746.00) | (2,091,360.00) | 272,961,676.79 | 6.8069 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 6.8069 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 61.46 | 25,196,176.90 | 147,656,785.20 | 0.00 | 1,053,569.16 | 147,656,785.20 | 5.86 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 17.49 | 7,169,500.00 | 44,502,106.74 | 0.00 | 1,106,879.96 | 44,502,106.74 | 6.21 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 15.87 | 6,505,600.00 | 42,710,729.94 | 0.00 | 0.00 | 42,710,729.94 | 6.57 | ||||||||||||
WESM (IEMOP) | 5.18 | 2,123,100.00 | 13,655,023.90 | -1,416,138.53 | 0.00 | 12,238,885.37 | 5.76 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0114 | 4,692.00 | 26,209.98 | 0.00 | 0.00 | 26,209.98 | 5.59 | ||||||||||||
TOTAL | 100% | 40,999,068.90 | 248,550,855.76 | (-1,416,138.00) | (2,160,448.00) | 244,974,269.76 | 5.9751 | ||||||||||||
Other Geration Rate (OGA) | (0) | ||||||||||||||||||
Generation System Charge | 5.9751 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 41.69 | 17,267,555.52 | 88,121,315.56 | Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 241 |
584,085.85 | 88,121,315.56 | 5.10 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 16.66 | 6,899,600.00 | 44,165,176.82 | Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 252 |
1,289,509.07 | 44,165,176.82 | 6.40 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 17.23 | 7,134,554.00 | 39,139,072.46 | Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 263 |
Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 264 |
39,139,072.46 | 5.49 | ||||||||||||
WESM (IEMOP) | 24.42 | 10,112,150.00 | 60,630,640.55 | 1,157,583.72 | Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 275 |
61,788,224.27 | 6.11 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0074 | 3,069.00 | 18,694.80 | Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 307 |
Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 308 |
18,694.80 | 6.09 | ||||||||||||
TOTAL | 100% | 41,416,928.52 | 232,074,900.19 | (1,157,583.00) | (1,873,594.00) | 231,358,889.19 | 5.5861 | ||||||||||||
Other Geration Rate (OGA) | (-) | ||||||||||||||||||
Generation System Charge | 5.5861 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 40.72 | 16,734,797.95 | 79,309,254.85 | Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 241 |
1,615,131.33 | 79,309,254.85 | 4.74 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 17.52 | 7,200,000.00 | 43,024,816.68 | Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 252 |
1,312,926.34 | 43,024,816.68 | 5.98 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 9.80 | 4,027,422.39 | 22,205,601.73 | Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 263 |
Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 264 |
22,205,601.73 | 5.51 | ||||||||||||
WESM (IEMOP) | 31.94 | 13,126,760.00 | 108,657,340.79 | 22,729.12 | Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 275 |
108,680,069.91 | 8.28 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0115 | 4,719.00 | 28,826.02 | Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 307 |
Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 308 |
28,826.02 | 6.11 | ||||||||||||
TOTAL | 100% | 41,093,699.34 | 253,225,840.07 | (22,729.00) | (2,928,057.00) | 250,320,512.07 | 6.0915 | ||||||||||||
Other Geration Rate (OGA) | (-) | ||||||||||||||||||
Generation System Charge | 6.0915 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 48.69 | 21,966,707.16 | 103,928,973.61 | Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 241 |
9,332,263.34 | 103,928,973.61 | 4.73 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 16.49 | 7,440,000.00 | 42,631,300.83 | Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 252 |
1,285,967.57 | 42,631,300.83 | 5.73 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 16.27 | 7,338,700.00 | 34,170,586.67 | Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 263 |
Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 264 |
34,170,586.67 | 4.66 | ||||||||||||
WESM (IEMOP) | 18.54 | 8,361,790.00 | 98,137,900.14 | 7,288,461.10 | Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 275 |
105,426,361.24 | 12.61 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0097 | 4,364.00 | 25,893.79 | Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 307 |
Warning: number_format() expects parameter 1 to be float, string given in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 308 |
25,893.79 | 5.93 | ||||||||||||
TOTAL | 100% | 45,111,561.16 | 278,894,655.04 | (7,288,461.00) | (10,618,230.00) | 275,564,886.04 | 6.1085 | ||||||||||||
Other Geration Rate (OGA) | (-) | ||||||||||||||||||
Generation System Charge | 6.1085 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 50.42 | 23,328,773.03 | 111,362,998.41 | 0.00 | 9,404,807.63 | 111,362,998.41 | 4.77 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 15.56 | 7,200,000.00 | 39,186,050.06 | 0.00 | 1,283,589.55 | 39,186,050.06 | 5.44 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 15.32 | 7,086,700.00 | 30,617,645.77 | 0.00 | 0.00 | 30,617,645.77 | 4.32 | ||||||||||||
WESM (IEMOP) | 18.69 | 8,648,550.00 | 104,216,618.99 | 21,061.53 | 0.00 | 104,237,680.52 | 12.05 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0102 | 4,728.00 | 22,682.58 | 0.00 | 0.00 | 22,682.58 | 4.80 | ||||||||||||
TOTAL | 100% | 46,268,751.03 | 285,405,995.81 | (21,061.00) | (10,688,396.00) | 274,738,660.81 | 5.9379 | ||||||||||||
Other Geration Rate (OGA) | (0.0044) | ||||||||||||||||||
Generation System Charge | 5.9335 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 57.88 | Notice: A non well formed numeric value encountered in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 239 25,811,345.73 |
Notice: A non well formed numeric value encountered in C:\xampp2\htdocs\panelco3\rates\gencharge.php on line 240 125,268,972.67 |
0.00 | 627,369.94 | 125,268,972.67 | 4.85 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 16.30 | 7,269,200.00 | 40,277,895.22 | 0.00 | 1,025,414.03 | 40,277,895.22 | 5.54 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 16.44 | 7,330,000.00 | 31,465,022.76 | 0.00 | 0.00 | 31,465,022.76 | 4.29 | ||||||||||||
WESM (IEMOP) | 9.37 | 4,179,680.00 | 21,596,182.40 | -1,987.51 | 0.00 | 21,594,194.89 | 5.17 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0102 | 4,557.00 | 22,533.44 | 0.00 | 0.00 | 22,533.44 | 4.94 | ||||||||||||
TOTAL | 100% | 44,594,782.73 | 218,630,606.49 | (-1,987.00) | (1,652,783.00) | 216,975,836.49 | 4.8655 | ||||||||||||
Other Geration Rate (OGA) | (0.0680) | ||||||||||||||||||
Generation System Charge | 4.7975 |
Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments (DAA, NSS, and Other Billing Adjustments)(Php) | PPD & Other Discounts | Total Generation Cost for the Month (Php) | Average Generation Cost (Php/kWh) | ||||||||||||
A | B | C | D | E = (B+C-D) | F = E/A | ||||||||||||||
GNPower Mariveles Energy Center Ltd. Co. (GMEC) | 48.95 | 18,485,389.27 | 85,967,646.57 | 0.00 | 819,141.00 | 85,967,646.57 | 4.65 | ||||||||||||
San Miguel Energy Corporation (SMEC) | 17.10 | 6,457,500.00 | 34,598,440.23 | 0.00 | 979,020.34 | 34,598,440.23 | 5.36 | ||||||||||||
Masinloc Power Partners Ltd. Co. (MPPCL) | 16.66 | 6,290,500.00 | 27,053,886.17 | 0.00 | 0.00 | 27,053,886.17 | 4.30 | ||||||||||||
WESM (IEMOP) | 17.28 | 6,524,490.00 | 46,280,855.95 | 2,556.93 | 0.00 | 46,278,299.02 | 7.09 | ||||||||||||
SELF-GENERATION | N/A | - | - | - | - | - | - | ||||||||||||
SALE FOR RESALE | N/A | - | - | - | - | - | - | ||||||||||||
Others(Net Metering) | 0.0098 | 3,697.00 | 16,303.04 | 0.00 | 0.00 | 16,303.04 | 4.41 | ||||||||||||
TOTAL | 100% | 37,761,576.27 | 193,917,131.96 | (2,556.00) | (1,798,161.00) | 192,121,526.96 | 5.0878 | ||||||||||||
Other Geration Rate (OGA) | (0.1428) | ||||||||||||||||||
Generation System Charge | 4.9450 |