* Applicable Billing - November 2021 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 | CEDC
| 30.10% | 56,640,219 | 404,104,948 | | 404,104,948 | | 7.1346 | 6.2455 | TVI
| 51.58% | 97,062,000 | 550,695,396 | | 550,695,396 | | 5.6736 | 5.4969 | WESM | 4.32% | 8,130,790 | 93,128,494 | (274,506) | 92,853,988
| | 11.4200 | | GCGI
| 13.97% | 26,280,000 | 147,569,937 | | 147,569,937 | | 5.6153 | 5.6153 | Net Metering Export
| 0.04% | 70,381 | 427,398 | | 427,398 | | 6.0727 | | PILFERAGE RECOVERIES
| 0 | 0 | -406,519 | | | | -
| | TOTAL
| 100% | 188,183,390 | 1,167,412,200 | (274,506) | 1,195,245,148 | | 6.3515 | | Generation Rate
| | |
| | | | 6.3515 | | |