* Applicable Billing - April 2022 SOURCE | % to Total kWh
Purchased | (A)
kWh
Purchased | (B)
Basic Generation
Cost (Php) | (C)
Other Cost Adjustment (Php) | (D = B+C)
Total
Generation Cost for the Month (Php) | OGA
As approved by the ERC (P/kWh) | [D/A] + OGA Average Generation
Cost (Php/kWh) | Rate at 100% Utilization (P/kWh) | CEDC
| 40.05% | 69,113,588 | 514,142,476 | (26,321,801)
| 487,820,675 | | 7.0582 | 6.9220 | TVI
| 34.82% | 60,090,667 | 459,585,718 | | 459,585,718 | | 7.6482 | 6.0597 | | WESM | 15.31% | 26,424,330 | 232,700,012 | (2,080,052) | 230,619,960 | | 8.7276 | | GCGI
| 6.42% | 11,088,000 | 62,240,470 | (73,160) | 62,167,311 | | 5.6067 | 5.6067 | | PSALM | 3.32% | 5,727,004 | 20,409,618
| | 20,409,618
| | 3.5638 | 3.5638 | Net Metering Export
| 0.08% | 133,442 | 885,496 | | 885,496 | | 0.0000
| | PILFERAGE RECOVERIES
| 0 | 0 | -253,252
| | | | -
| | TOTAL
| 100% | 172,577,031 | 1,289,710,539 | (28,475,013) | 1,261,235,526 | | 7.3082 | | Generation Rate
| | |
| | | | 7.3082 | | |
