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