BREAKDOWN OF GENERATION CHARGE

DateSOURCE% OF Total kwh PurchasedKwh PurchasedBasic Generation Cost (PhP) Ohter Cost Adjustments (DAA, NSS, and other Billing Adjustments) (PhP) DiscountsTotal Generation Cost for the Month (PhP)Other Generation Adjustment (OGA)Average Generation Cost (PhP/Kwh) 
(A)(B)(C)(D)(E = B + C-(D x 50%))(F)G = (D/A) + F
BILATERAL CONTRACTS W/ IPPs:
Oct-18Masinloc Power Partners Company Ltd. Inc.100%13,739,611 92,567,186.63 757,659.31 7,852,396.79 89,398,647.55
6.5066
Sep-18Masinloc Power Partners Company Ltd. Inc.100%12,746,941 77,515,702.36 1,997,847.09 7,063,579.68 75,981,759.61 5.9608
Aug-18Masinloc Power Partners Company Ltd. Inc.100%12,389,076 76,365,082.86 2,244,981.52 6,899,574.80 75,160,276.98 6.0667
Jul-18Masinloc Power Partners Company Ltd. Inc.100%14,213,259 87,355,416.30 2,940,348.34 7,918,109.12 86,336,710.08 6.0744
Jun-18Masinloc Power Partners Company Ltd. Inc.100%15,971,199 98,618,897.37 3,349,501.01 8,919,498.75 97,508,649.01 6.1053
May-18Masinloc Power Partners Company Ltd. Inc.100%15,269,273 92,219,648.48 5,590,899.80 8,536,526.86 93,542,284.85 0.00606.1322
Apr-18Masinloc Power Partners Company Ltd. Inc.100%12,958,165 79,628,533.93 2,498,684.99 7,226,039.37 78,514,199.24 0.00606.0651
Mar-18Masinloc Power Partners Company Ltd. Inc.100%13,145,844 79,054,574.17 589,042.05 7,226,538.30 76,030,347.07 0.00605.7896
Feb-18Masinloc Power Partners Company Ltd. Inc.100%13,424,557 80,937,177.31 929,113.83 7,385,250.46 78,173,665.91 0.00605.8292
Jan-18Masinloc Power Partners Company Ltd. Inc.100%13,194,428 71,198,476.62 1,155,591.93 7,019,435.96 68,844,350.57 0.00605.2237