* Applicable Billing - October 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
| 33.87% | 65,215,250 | 455,716,184 | | 455,716,184 | | 6.9879 | 6.4256 | TVI
| 44.23% | 85,177,000 | 495,207,123 | | 495,207,123 | | 5.8139 | 5.1760 | WESM | 7.76% | 14,948,760 | 63,594,756 | 4,092,813 | 67,687,569
| | 4.5280 | | GCGI
| 14.10% | 27,156,000 | 152,488,935 | | 152,488,935 | | 5.6153 | 5.6153 | Net Metering Export
| 0.03% | 66,491 | 405,201 | | 405,201 | | 6.0941 | | PILFERAGE RECOVERIES
| 0 | 0 | 0 | | | | -
| | TOTAL
| 100% | 192,563,501 | 1,167,412,200 | 4,092,813 | 1,171,505,013 | | 6.0837 | | Generation Rate
| | |
| | | | 6.0837 | | |