Archives: Members Tariffs

IPPA tariff

Members Tariff

1. Attock Gen Limited
Tariff Components	Revised Jan-Mar 2020 Quarter
Capacity Charge
Fixed O&M - Foreign	0.2527
Fixed O&M - Local	0.2298
Cost of Working Capital	0.0441
Cost of Working Capital-HSD
ROE	0.6738
ROEDC	0.0993
Debt Servicing
Energy Charge
Fuel Cost Component (Jan 2020)	11.299
Variable O&M – Foreign	1.1157
Variable O&M – Local	0.2941

2. Atlas Power Limited
Tariff Components	Revised Jan-Mar 2020 Quarter
Capacity Charge
Fixed O&M - Foreign	0.2107
Fixed O&M - Local	0.1954
Cost of Working Capital	0.2128
Cost of Working Capital-HSD
ROE	0.7942
ROEDC	0.0855
Debt Servicing	0
Energy Charge
Fuel Cost Component (Dec, 2019)	14.3638
Variable O&M – Foreign	1.1113
Variable O&M – Local	0.2784

3. Nishat Power Limited
Tariff Components	Revised Jan-Mar 2020 Quarter
Capacity Charge
Fixed O&M - Foreign	0.2185
Fixed O&M - Local	0.2024
Cost of Working Capital	0.2166
Cost of Working Capital-HSD
ROE	0.625
ROEDC	0.1088
Debt Servicing	1.607
Energy Charge
Fuel Cost Component (Dec, 2019)	13.6582
Variable O&M – Foreign	1.1113
Variable O&M – Local	0.2784

4. Nishat Chunian Power Limited
Tariff Components	Revised Jan-Mar 2020 Quarter
Capacity Charge
Fixed O&M - Foreign	0.218
Fixed O&M - Local	0.2021
Cost of Working Capital	0.2078
Cost of Working Capital-HSD
ROE	0.6454
ROEDC	0.1232
Debt Servicing	1.7451
Energy Charge
Fuel Cost Component (Dec, 2019)	13.9087
Variable O&M – Foreign	1.1087
Variable O&M – Local	0.2777

5. Liberty Power Tech Limited
Tariff Components	Revised Jan-Mar 2020 Quarter
Capacity Charge
Fixed O&M - Foreign	0.2604
Fixed O&M - Local	0.159
Cost of Working Capital	0.2256
Cost of Working Capital-HSD
ROE	0.8145
ROEDC	0.1297
Debt Servicing	1.7857
Energy Charge
Fuel Cost Component (Dec, 2019)	13.1266
Variable O&M – Foreign	1.1493
Variable O&M – Local	0.3823

6. Orient Power Company (Pvt.) Limited
Tariff Components	Revised Jan-Mar 2020 Quarter
Capacity Charge
Fixed O&M - Foreign	0.2485
Fixed O&M - Local	0.2276
Cost of Working Capital	0.0478
Cost of Working Capital-HSD	0.1024
ROE	0.765
ROEDC	0.1534
Debt Servicing	1.0301
Energy Charge
Fuel Cost Component ((22 Jan 2020))	10.7762
Variable O&M – Foreign	0.3405
Variable O&M – Local	0.5582

7. Sapphire Electric Company Limited
Tariff Components	Revised Jan-Mar 2020 Quarter
Capacity Charge
Fixed O&M - Foreign	0.214
Fixed O&M - Local	0.1298
Cost of Working Capital	0.0478
Cost of Working Capital-HSD	0.1024
ROE	0.7388
ROEDC	0.1978
Debt Servicing	1.3232
Energy Charge
Fuel Cost Component (22 Jan 2020)	10.7762
Variable O&M – Foreign	0.5728
Variable O&M – Local	0.8267

8. Halmore Power Generation Co. Ltd
Tariff Components	Revised Jan-Mar 2020 Quarter
Capacity Charge
Fixed O&M - Foreign	0.2171
Fixed O&M - Local	0.1315
Cost of Working Capital	0.0566
Cost of Working Capital-HSD	0.1213
ROE	0.7643
ROEDC	0.3704
Debt Servicing	1.6482
Energy Charge
Fuel Cost Component ((22-31 Jan 2019))	10.7769
Variable O&M – Foreign	0.5819 Gas
Variable O&M – Local	0.84 HSD

9. Engro Powergen Qadirpur Limited
Tariff Components	Revised Jan-Mar 2020 Quarter
Capacity Charge
Fixed O&M - Foreign	0.021
Fixed O&M - Local	0.306
Cost of Working Capital	0.0582
Cost of Working Capital-HSD
ROE	0.6343
ROEDC	0.2334
Debt Servicing	1.3191
Energy Charge
Fuel Cost Component ((from July 2019))	7.681
Variable O&M – Foreign	0.4197 Gas
Variable O&M – Local	0.0854

10. Narowal Energy Limited
Tariff Components	Revised Oct-Dec 2019 Quarter
Capacity Charge
Fixed O&M - Foreign	0.3172
Fixed O&M - Local	0.0882
Cost of Working Capital	0.3205
Cost of Working Capital-HSD
ROE	1.0046
ROEDC	0.2058
Debt Servicing	1.5438
Energy Charge
Fuel Cost Component (Sep, 2019)	13.6999
Variable O&M – Foreign	0.7773
Variable O&M – Local	0.4777

11. Uch-II Power Project
Tariff Components	Revised Jan-Mar 2020 Quarter
Capacity Charge
Fixed O&M - Foreign	0.2963
Fixed O&M - Local	0.1579
Cost of Working Capital
Cost of Working Capital-HSD
ROE	0.8116
ROEDC	0.234
Debt Servicing	$1.2821
Energy Charge
Fuel Cost Component (from July 2019)	7.468
Variable O&M – Foreign	0.2745 Gas
Variable O&M – Local	0.057