Latest Tariff Revisions of Member IPPs:
Source: NEPRA

1. Attock Gen Limited

Tariff ComponentsRevised July-Sep 2017 Quarter
Capacity Charge
Fixed O&M - Foreign0.1625
Fixed O&M - Local 0.1886
Cost of Working Capital 0.0441
ROE0.4554
ROEDC0.0671
Debt Servicing1.2875
Energy Charge
Fuel Cost Component (16-31 July 2017)7.2849
Variable O&M – Foreign0.7175
Variable O&M – Local0.2413

2. Atlas Power Limited

Tariff ComponentsRevised July-Sep 2017 Quarter
Capacity Charge
Fixed O&M - Foreign0.1355
Fixed O&M - Local 0.1604
Cost of Working Capital 0.1121
ROE0.5368
ROEDC0.0578
Debt Servicing1.2865
Energy Charge
Fuel Cost Component (16-31 July 2017)8.2935
Variable O&M – Foreign0.7147

3. Nishat Power Limited

Tariff ComponentsRevised July-Sep 2017 Quarter
Capacity Charge
Fixed O&M - Foreign0.1405
Fixed O&M - Local 0.1661
Cost of Working Capital 0.1141
ROE0.4225
ROEDC0.0735
Debt Servicing1.3650
Energy Charge
Fuel Cost Component (16-31 July 2017)8.3381
Variable O&M – Foreign0.7147
Variable O&M – Local0.2285

4. Nishat Chunian Power Limited

Tariff ComponentsRevised July-Sep 2017 Quarter
Capacity Charge
Fixed O&M - Foreign0.1402
Fixed O&M - Local 0.1658
Cost of Working Capital 0.1094
ROE0.4362
ROEDC0.0833
Debt Servicing1.4838
Energy Charge
Fuel Cost Component (16-31 July 2017)8.4052
Variable O&M – Foreign0.7130
Variable O&M – Local0.2279

5. Liberty Power Tech Limited

Tariff ComponentsRevised July-Sep 2017 Quarter
Capacity Charge
Fixed O&M - Foreign0.1675
Fixed O&M - Local 0.1305
Cost of Working Capital 0.1190
ROE0.5505
ROEDC0.0876
Debt Servicing1.4447
Energy Charge
Fuel Cost Component (16-31 July 2017)8.5011
Variable O&M – Foreign0.7391
Variable O&M – Local0.3138

6. Orient Power Company Limited

Tariff ComponentsRevised July-Sep 2017 Quarter
Capacity Charge
Fixed O&M - Foreign0.1868
Fixed O&M - Local 0.1598
Cost of Working Capital 0.0252
Cost of Working Capital-HSD0.0540
ROE0.5170
ROEDC0.1037
Debt Servicing0.8684
Energy Charge
Fuel Cost Component (16-31 July 2017)7.0634
Variable O&M – Foreign0.2190
Variable O&M – Local0.3590

7. Saif Power Limited

Tariff ComponentsRevised July-Sep 2017 Quarter
Capacity Charge
Fixed O&M - Foreign0.1428
Fixed O&M - Local 0.1107
Cost of Working Capital 0.0242
Cost of Working Capital-HSD0.0519
ROE0.4780
ROEDC0.1411
Debt Servicing1.1966
Energy Charge
Fuel Cost Component (16-31 July 2017)7.0640
Variable O&M – Foreign0.3725
Variable O&M – Local0.5377

8. Sapphire Electric Company Limited

Tariff ComponentsRevised July-Sep 2017 Quarter
Capacity Charge
Fixed O&M - Foreign0.1376
Fixed O&M - Local 0.1065
Cost of Working Capital 0.0249
Cost of Working Capital-HSD0.0535
ROE0.4994
ROEDC0.1337
Debt Servicing1.1029
Energy Charge
Fuel Cost Component (16-31 July 2017)7.0634

Variable O&M – Foreign0.3684
Variable O&M – Local0.5317

9. Halmore Power Generation Company Limited

Tariff ComponentsRevised July-Sep 2017 Quarter
Capacity Charge
Fixed O&M - Foreign0.1396
Fixed O&M - Local 0.1079
Cost of Working Capital 0.0299
Cost of Working Capital-HSD0.0639
ROE0.5166
ROEDC0.2503
Debt Servicing1.3025
Energy Charge
Fuel Cost Component (16-31 July 2017)6.7414
Variable O&M – Foreign0.3742
Variable O&M – Local0.5402

10. Engro Powergen Qadirpur Limited

Tariff ComponentsRevised July-Sep 2017 Quarter
Capacity Charge
Fixed O&M - Foreign0.0135
Fixed O&M - Local 0.2511
Cost of Working Capital 0.0306
Cost of Working Capital-HSD0.0313
ROE0.4287
ROEDC0.1577
Debt Servicing0.9113
Energy Charge
Fuel Cost Component (16-31 July 2017)4.1563
Variable O&M – Foreign0.2699
Variable O&M – Local0.0700