(A) | (B) | (C) | (D=B+C) | (D/A) | |||
Billing Cycle | Source | % to Total kWh Purchased | kWh Purchased | Basic Generation Cost (PhP) | Other Cost Adjustments1 (PhP) | Total Generation Cost for the Month (PhP) | Average Generation Cost (PhP/kWh) |
Jan 2024 | Bilateral Contracts
GNPower Mariveles Energy Center OneManaoagSolar Corporation Energy Development Corporation Subtotal Wholesale Electricity Spot Market Net Metering Adjustment2 Total Prompt Payment Discount Pilferage Cost Recovery Total, Discounted Other Generation Adjustment3 Total, Discounted, OGAdjusted |
28.42 6.17 26.73 61.32 39.00 0.20 -0.52 100.00 |
11,127,463.00 2,414,695.00 10,465,000.00 24,007,158.00 15,267,970.00 77,446.00 -203,026.00 39,149,548.00 |
71,377,489.66 13,510,034.96 44,882,292.00 129,769,816.62 70,512,590.46 375,272.34 200,657,679.42 |
-1,291,100.25 -1,291,100.25 923,298.37 -367,801.88 |
70,086,389.41 13,510,034.96 44,882,292.00 128,478,716.37 71,435,888.83 375,272.34 200,289,877.54 -1,567,444.79 198,722,432.75 |
6.2985 5.5949 4.2888 5.3517 4.6788 4.8456 5.1160 -0.0400 5.0760 5.0760 |
Feb 2024 | Bilateral Contracts
GNPower Mariveles Energy Center OneManaoagSolar Corporation Energy Development Corporation Subtotal Wholesale Electricity Spot Market Net Metering Adjustment2 Total Prompt Payment Discount Pilferage Cost Recovery Total, Discounted Other Generation Adjustment3 Total, Discounted, OGAdjusted |
34.35 7.19 28.94 70.48 29.62 0.23 -0.34 100.00 |
13,210,068.00 2,763,906.00 11,131,000.00 27,104,974.00 11,392,540.00 90,156.00 -131,044.00 38,456,626.00 |
82,606,399.45 15,497,108.09 47,738,632.80 145,842,140.34 48,964,663.41 457,632.00 195,264,435.75 |
-1,464,555.00 -1,464,555.00 389,364.60 -1,075,190.40 |
81,141,844.45 15,497,108.09 47,738,632.80 144,377,585.34 49,354,028.01 457,632.00 194,189,245.35 -1,392,385.34 192,796,860.01 |
6.1424 5.6070 4.2888 5.3266 4.3321 5.0760 5.0496 -0.0362 5.0134 5.0134 |
Mar 2024 | Bilateral Contracts
GNPower Mariveles Energy Center OneManaoagSolar Corporation Energy Development Corporation Subtotal Wholesale Electricity Spot Market Net Metering Adjustment2 Total Prompt Payment Discount Pilferage Cost Recovery Total, Discounted Other Generation Adjustment3 Total, Discounted, OGAdjusted |
40.29 8.46 26.14 74.90 25.18 0.29 -0.37 100.00 |
14,737,393.89 3,095,225.00 9,560,000.00 27,392,618.89 9,210,970.00 107,358.00 -136,424.00 36,574,522.89 |
95,159,403.76 17,336,359.38 41,000,927.34 153,496,690.48 40,379,528.38 538,228.60 194,414,447.46 |
0.00 278,415.11 278,415.11 |
95,159,403.76 17,336,359.38 41,000,927.34 153,496,690.48 40,657,943.49 538,228.60 194,692,862.57 -1,395,281.12 193,297,581.45 |
6.4570 5.6010 4.2888 5.6036 4.4141 5.0134 5.3232 -0.0381 5.2850 5.2850 |
Apr 2024 | Bilateral Contracts
GNPower Mariveles Energy Center OneManaoagSolar Corporation Energy Development Corporation Subtotal Wholesale Electricity Spot Market Net Metering Adjustment2 Total Prompt Payment Discount Pilferage Cost Recovery Total, Discounted Other Generation Adjustment3 Total, Discounted, OGAdjusted |
38.21 7.56 31.74 77.51 22.23 0.30 -0.05 100.00 |
14,567,189.00 2,883,179.00 12,100,000.00 29,550,368.00 8,476,750.00 115,745.00 -17,468.00 38,125,395.00 |
87,927,087.45 16,257,099.67 51,894,478.65 156,078,665.77 56,155,258.01 611,712.00 212,845,635.78 |
0.00 433,900.89 433,900.89 |
87,927,087.45 16,257,099.67 51,894,478.65 156,078,665.77 56,589,158.90 611,712.00 213,279,536.67 -1,629,584.58 211,649,952.09 |
6.0360 5.6386 4.2888 5.2818 6.6758 5.2850 5.5942 -0.0427 5.5514 5.5514 |
May 2024 | Bilateral Contracts
GNPower Mariveles Energy Center OneManaoagSolar Corporation Energy Development Corporation Subtotal Wholesale Electricity Spot Market Net Metering Adjustment2 Total Prompt Payment Discount Pilferage Cost Recovery Total, Discounted Other Generation Adjustment3 Total, Discounted, OGAdjusted |
35.90 6.65 28.49 71.05 29.05 0.30 -0.39 100.00 |
17,082,979.00 3,166,549.00 13,557,000.00 33,806,528.00 13,822,240.00 141,312.00 -185,665.00 47,584,415.00 |
107,491,523.14 17,923,340.49 58,143,261.61 183,558,125.24 106,512,257.65 784,479.43 290,854,862.32 |
-209,390.18 -209,390.18 212,413.54 3,023.36 |
107,282,132.96 17,923,340.49 58,143,261.61 183,348,735.06 106,724,671.19 784,479.43 290,857,885.68 -1,670,980.85 289,186,904.83 |
6.2801 5.6602 4.2888 5.4235 7.7212 5.5514 6.1125 -0.0351 6.0773 6.0773 |
Jun 2024 | Bilateral Contracts
GNPower Mariveles Energy Center OneManaoagSolar Corporation Energy Development Corporation Subtotal Wholesale Electricity Spot Market4 Net Metering Adjustment2 Total Prompt Payment Discount Pilferage Cost Recovery Total, Discounted Other Generation Adjustment3 Total, Discounted, OGAdjusted |
38.70 5.70 27.17 71.57 28.08 0.26 0.09 100.00 |
19,411,386.00 2,858,853.00 13,628,000.00 35,898,239.00 14,082,990.00 130,760.00 43,789.00 50,155,778.00 |
116,250,210.37 16,179,276.97 58,447,766.41 190,877,253.75 33,770,341.57 794,667.75 225,442,263.07 |
-2,009,931.48 -2,009,931.48 53,867.43 -1,956,064.05 |
114,240,278.89 16,179,276.97 58,447,766.41 188,867,322.27 33,824,209.00 794,667.75 223,486,199.02 -1,821,079.70 221,665,119.32 |
5.8852 5.6594 4.2888 5.2612 2.4018 6.0773 4.4558 -0.0363 4.4195 4.4195 |
Jul 2024 | Bilateral Contracts
GNPower Mariveles Energy Center OneManaoagSolar Corporation Energy Development Corporation Subtotal Wholesale Electricity Spot Market4 Net Metering Adjustment2 Total Prompt Payment Discount Pilferage Cost Recovery Total, Discounted Other Generation Adjustment3 Total, Discounted, OGAdjusted |
41.94 5.51 27.72 75.17 24.48 0.26 0.09 100.00 |
19,977,207.00 2,623,987.00 13,201,000.00 35,802,194.00 11,659,270.00 123,705.00 45,037.00 47,630,206.00 |
119,390,832.94 14,845,055.54 56,616,446.70 190,852,335.18 113,449,553.56 546,714.00 304,848,602.74 |
0.00 74,987.74 74,987.74 |
119,390,832.94 14,845,055.54 56,616,446.70 190,852,335.18 113,524,541.30 546,714.00 304,923,590.48 -1,796,646.18 -423,616.18 303,126,944.30 |
5.9764 5.6574 4.2888 5.3307 9.7368 4.4195 6.4019 -0.0377 -0.0089 6.3553 6.3553 |
Aug 2024 | Bilateral Contracts
GNPower Mariveles Energy Center OneManaoagSolar Corporation Energy Development Corporation Subtotal Wholesale Electricity Spot Market4 Net Metering Adjustment2 Total Prompt Payment Discount Pilferage Cost Recovery Total, Discounted Other Generation Adjustment3 Total, Discounted, OGAdjusted |
43.03 5.38 28.50 76.91 23.27 0.29 -0.47 100.00 |
18,579,048.27 2,321,974.90 12,306,999.44 33,208,022.61 10,046,800.00 124,387.00 -203,335.61 43,175,874.00 |
110,918,696.88 13,140,838.91 52,782,259.18 176,841,794.97 101,194,428.81 790,516.77 278,826,740.55 |
-573,109.92 -573,109.92 581,805.83 8,695.91 |
110,345,586.96 13,140,838.91 52,782,259.18 176,268,685.05 101,776,234.64 790,516.77 278,835,436.46 -1,754,681.67 277,080,754.79 |
5.9392 5.6593 4.2888 5.3080 10.1302 6.3553 6.4581 -0.0406 6.4175 6.4175 |
Notes: