Professional Documents
Culture Documents
(PART-I)
SEPTEMBER – 2022
With the implementation of this plan, the gap between demand and supply is
expected to decrease as it will not only improve the system efficiency but also
increase system capacity and decrease system losses. The additional
generation planned/procured by NTDC/GoP can satisfy future demand only if
the system is capable to evacuate power as per demand. After the execution
of this plan, the system will become more stable, reliable and have the
capacity to accommodate the future load along with achieving targets/criteria
set by NEPRA in terms of Voltage profile, Reliability & Losses.
D AMI**
Other Functional Plans
Contingencies @ 5%
(On other functional plans)
E
Escalation @ 5.0%
(On other functional plans)
Subtotal (E):
Total Cost STG & Distribution Plan
including Functional Plan without O&M
Charges
(A+B+C+D+E)
* Staffing Plan is included in O&M Cost
* Total Cost of AMI Project including IDC Charges (i.e. 460 MRs) is 18,880 MRs.
Total O&M
Charges (F)
Over & above, the following inflow from public contribution is estimated.
The O&M Cost of Public Contribution is included in (F) above. The
detail/breakup of O&M Cost is given in table DIIP 45.
Summary of Expected Deposit Works- Public Contribution
(Cost in MRs)
Description 2023-24 2024-25 2025-26 2026-27 2027-28 Total
STG- Cost Deposit
Distribution Expansion
Cost Deposit
Village Electrification
Total Public
Contribution
Contingencies @ 5.0%
Escalation @ 5.0%
Total Contribution (G)
SECTION – II
i. GENERAL INFORMATION
HISTORY
Area Electricity Board Islamabad (AEB) was one of eight AEBs constituted
through amendments in WAPDA Act. Prior to 1981, IESCO was part of
Sargodha Region. After de-bundling of WAPDA, 09 Distribution Companies
(DISCOs), 01 National Transmission and Dispatch Company (NTDC) and 03
Generation Companies (GENCOs) were formed In 1998. Islamabad Electric
Supply Company Ltd (IESCO) was incorporated on 25 April 1998. The
certificate for commencement of business was obtained under section 146(2)
of Companies Ordinance 1984, on 1st Jun 1998 and President of Islamic
Republic of Pakistan is 100% shareholder of this company. IESCO took over
the assets, functions and responsibilities of the then Islamabad Area
Electricity Board. The major functions of IESCO is to supply, distribute and
sell electricity in the licensed area.
The geographic region of IESCO includes ICT and District Attock, Rawalpindi,
Jhelum, Chakwal and upto 132 Kv network of AJK. The company supplies
power to almost 3.48 million connections and serve 12 million people living in
its service territory.
IESCO is governed under corporate rules of SECP and has its own Board of
Directors to provide vision and mission to the company and accordingly direct
Top Management, Middle Management and Operational Management to run
core business of company. Chief Executive Officer is a member of Board of
Directors and head of company as well.
o OUTAGES
Annual Power Supply Interruption – Without Load Shedding 2021-22
* Calculation of SAIFI (OS1) and SAIDI (OS2) shall not include any power
supply interruption cause due to failure or outage (Planned or unplanned) on
the Generation and / or Transmission System (Owned by NTDC) or another
Licensee’s System.
**Total annual number of consumers Power Supply interruptions shall be
computed by summating the total number of consumers affected by each
and every power supply interruption for all the power supply interruptions in a
given year.
***Aggregate sun of all consumer power supply interruption durations in
minutes shall be computed by summating, for each and every power supply
interruption, the product of total number of consumers affected by a power
supply interruption and the duration of such power supply interruption in
minutes.
The project regarding over loading of 132KV grid stations and transmission
lines and deviation of electrical parameters from NEPRA standards and
Planning manual are generated through the GSO circle office as well as from
NPCC as system constraints, joint studies with PSP NTDC. The project is
studied in engineering tools ie PSS/E software and detail feasibility study PC-
2 is prepared in light of Planning Commission Planning Manual. After
established of feasibility of project, PC-1 is prepared for administrative
approval from concerned competent authority as per Book of Financial Power
to various officers in case of IESCO own resources. In case of foreign agency
funding PC-1 & PC-2 submitted to Planning Commission for approval.
Accordingly, IESCO prepared investment plan for tariff determination from
Authority.
In case of any work is not feasible in ELR which is inevitable to expand the
network then work is being carried out in DoP head.
RATIO ANALYSIS
RATIOS 2021-22 2020-21 2019-20 2018-19 2017-18
Provisional
Interest Coverage (18.12) 0.02 (6.47) (2.59) (12.98)
(EBIT/Interest expense)
Earnings before interest, tax
and depreciation allowance (14.55) 3.35 (2.47) 0.24 (10.71)
(EBITDA) / interest expense
Gearing (debt/ debt+ equity) (0.15) (0.27) (0.31) (0.66) (1.67)
Current Ratio 0.72 0.75 0.87 0.93 0.98
Debtors turnover (Average 147.77 224.70 262.05 226.50 254.70
Debtors*365/Turnover)
Gross Profit to Sale Ratio -5% 11% 7% 9% -7%
Operating Profit Ratio -16% -1% -7% -4% -24%
Net Profit Ratio -15% 2% -8% -5% -25%
EQUITY AND LIABILITIES
Description 2021-22 2020-21 2019-20 2018-19 2017-18
Provisional
Equity (65,897) (40,816) (36,257) (21,567) (16,823)
Deferred Credit 32,026 29,769 28,300 26,998 25,159
Surplus on revaluation of 69.039 69,039 29,335 30,535 31,420
fixed Assets-Net of Tax
Non-Current Liabilities 60,910 58,401 55,632 54,286 52,042
Current Liabilities 235,411 150,343 194,772 144,028 117,984
TOTAL 331,490 266,736 271,782 234,278 209,782
Assets
Non-Current Assets 161,422 154,305 102,089 100,024 93,885
Current Asset 170,068 112,431 169,693 134,254 115,896
TOTAL 331,490 266,736 271,782 234,278 209,782
o SUBSIDIES
o REPAIR AND MAINTENANCE FOR THE LAST FIVE YEAR
v. HR MANAGEMENT
HR directorate is responsible for career management, planning, employee-
benefits design, employee recruitment, training and development,
performance evaluation and appraisal, reward management such as
managing pay and employee-benefits systems. Main areas covered by HR
directorate are as under:
The existing conditions for Human Resource (HR) Management are detailed
as under:
OFFICER / STAFF STRENGTH – OCCUPANCY RATIO
vi. IT-MIS
BACKGROUND OF IT DEPARTMENT IN IESCO
EXISTING IT-FACILITIES
a) Customer Information System (CIS)
o General, MDI and WAPDA Employee Billing
o Billing and payment information system (Assessment, Ledger and payment
reports)
o Machine Readable bill printing system
o Paid bills scanning system
o Bill scanning at bank windows (Response of banks is still awaited)
o Assessment and Recovery Comparison with previous year figures
e) Online Payment.
o Online Payment through ASKARI Bank’s Web Site / ATMs (Askari Bank,
Al-Falah, SCB, other Banks)
o Online Payment through NADRA KIOSK
f) Store Inventory System (SIS)
o Data is processed on the legacy system and the reports are available
fortnightly
g) Online Web-MIS Facility.
o Daily Reports (Cash Collection, Assessment, Batch wise Statistics,
General Billing)
o Daily Defaulter Reports (Summary, Age Slabs, Defaulter Lists)
o Monthly Defaulter Reports (Summary, Age Slabs, Monthly List, CP-114
List, CP114 Tent.)
o Line Losses (Monthly, Progressive, Feeder Analysis)
o Revenue (Collection vs Monthly Billing, Collection vs Computed
Assessment, Receivables, Tariff wise Billing, Govt. Collection vs
Assessment)
o Monitoring (CP-90, Court cases, Same to same meter reading List, etc)
h) IESCO Website Maintenance.
Salient features of www.iesco.com.pk.
o Home.
o About us.
o Customer Services.
o Projects.
o Public Notice.
o IESCO GIS.
o Departments.
o Download.
o Print Bill.
o Online New Connection.
o Tariff Guide.
o Customer Center.
i) Mobile Meter Reading Application
o Providing Support to All the Field Offices for Both HHU and PC Application.
o Deployment of New Software and Updates.
o FTP Management for HHU Application.
o Full Support to All the Field Offices regarding HHU/ Mobile Meter Reading.
j) Establishment & Maintenance of Network in IESCO
o LAN Network Across All IESCO Offices
LAN Network establish to access ERP Application via Internet.
Sharing resources via Local LAN.
Units purchased in the FY 2020-21 were 13,027 GWh whereas the units
billed/collected at IESCO level were 11,962 GWh and the percentage loss
during the period was calculated to be 8.17%.
Cost of units billed during FY 2020-21 was 289,977 Million Rs. and the
collection during the same period was 277,285 Million Rs. The detail is
attached as Annexure-
Load Data Reports of Grid Stations are published by the office of Chief
Engineer (GSO) on monthly basis. These reports indicate the maximum
load recorded (during previous year, current year and current quarter)
along with data and time as well as percentage loading of transformers.
The heavily loaded transformers are identified with the help of GM (TSW)
and necessary augmentation, replacement or expansion measures are
undertaken by the PMU Department IESCO.
Distribution Planning Department also maintains a feeder loading data
base covering units sent and consumed, maximum-recorded load length of
feeder and power factor data. This database is being used to carry out
analysis of capacitor requirements, identification of high loss feeders and
generation of lists of feeders to be mapped or rehabilitated.
o) DISTRIBUTION LOSSES
IESCO also maintains regular records of units sent, units sold and energy
losses by Divisions & Circles. This data (CP-22A) is available with the
Customer Services Directorate. During 2021-22, the energy received by
IESCO Distribution system was 12,899 MkWh. The energy sold was
11,962 MkWh. The distribution energy losses as percentage of energy
received was 7.26%.
Investment Plan
All the investment approvals are as accorded by the competent
authorities the Board of Directors (BOD) have delegated the
financial powers.
Internal Audit
All the payments of the projects and material procurements are pre
audited by the Finance Department.
IESCO has effective Internal Audit System and follow the Audit
Manual devised with the help of USAID.
WEBSITE: http://www.iesco.com.pk/
Through Power Market Survey (PMS), IESCO prepares the forecast ten
years. The forecasts for the period of 2020-21 to 2030-31 are tabulated in this
section.
i. Consumer Growth by Category
Consumer Growth by Category
Description 2023-24 2024-25 2025-26 2026-27 2027-28
Domestic A-1 3,123,021 3,281,358 3,447,723 3,622,522 3,806,184
Commercial A-2 483,217 502,546 522,648 543,554 565,296
General A-3 21,461 22,641 23,886 25,200 26,586
Services
Industrial Total 18,241 18,836 19,450 20,084 20,738
Bulk 871 889 906 924 943
Agricultural / Tube well 7,428 7,465 7,502 7,540 7,578
Streetlight 2,330 2,423 2,520 2,620 2,725
Others 46 46 48 48 50
K-A (AJK) 130 134 138 142 146
Grand Total 3,656,744 3,836,337 4,024,821 4,222,635 4,430,247
%age Growth 4.91 4.91 4.91 4.91 4.92
Public Light 85 87 88 90 92
Small Industries 70 74 78 83 88
Tube Well 57 65 73 81 91
Public Light 87 89 90 92 93
Small Industries 71 76 80 84 89
Tube Well 58 66 74 83 92
Public Light 24 24 25 26 27
Small Industries 14 15 16 17 18
Tube Well 9 11 12 14 16
Public Light 21 22 23 24 25
Small Industries 12 13 14 15 16
Tube Well 9 10 11 13 14
The least cost, long-term generation expansion plan for national power
system for the period 2021 to 2030 is developed using generation planning
software – PLEXOS by NTDC. The IGCEP 2021-30 is developed through
a rigorous data modelling and optimization exercise based on the existing
and future generation power plants, existing policy framework, existing
contractual obligations, natural resource allocations, relevant provisions of
Grid Code, CCI approved Assumption Set. Catering to the software pre-
requisites, hourly demand forecast is developed specially to account for
the intermittency of variable renewable energy resources such as wind
and solar.
o CTBCM
o OPEN ACCESS
o ROOF TOP SOLAR
o NET METERING
vi. Analysis
SECTION – IV
2023-24
2024-25
2025-26
2026-27
2027-28
g Directorat t Manage
Goals Objectives Measurement g Plan
Directorate e 2021-22 r
1.1 Reduce
CSD, MIS
Comercial CSD %age of KWh 8.17% 8.11% 8.07% 8.03% 7.99% 7.95%
and Ops
Losses
1.2 Improve
SAIDA/SAIFI
Ops, T&G,
To meet
O&M Dist, Hours/
specified O&M Dist
CSD, Numbers
1.0 regulatory
Technical
Improve performanc
Operationa e standards
l Effeciency 1.3 Improve CSD, Ops, %age billed
collections MIS, O&M CSD amount except 94% 96% 97% 98% 99% 100%
to 100% Dist subsidy
1.4 Fatal 10 0 0 0 0 0
Ops, O&M
Eliminate
Dist, MM,
fatal & non- Operations
HR, Dev, Non Fatal 7 0 0 0 0 0
fatal
T&G
accidents
Year wise Objective 2022-23 to 2027-
Cordinating Tareget Measuremen 28 Project
Strategic Strategic Leading Supportin
Directorate(s Measuremen t Manage
2023-24
2024-25
2025-26
2026-27
2027-28
Goals Objectives Directorate g Plan
) t 2021-22 r
2.1
Reduction in Ops, CSD, %age of total
CSD 0
billing O&M Dist consumers
complaints
2.2 Minimize
the redressal Ops, MIS,
time for CSD, O&M MIS Hours
supply Dist
2.0 Improve
complaints
Customer
2.3
Care and
Centralized
Service
complaint Ops, CSD CSD %
handling
system
2.4 Set up of
Customer
Service CSD CSD %
Information
System
Techno ware reduction of
PMU/AMI PD AMI
3.0 Improve (AMI) Admn Losses
IESCO's Orga ware
IT/MIS IT/MIS
Infrastructur (ERP)
e Info ware
CSD MIS
(CIS)
Year wise Objective 2022-23 to
Measurement 2027-28
Strategic Strategic Cordinating Leading Tareget Project Supporting
2023-24
2024-25
2025-26
2026-27
2027-28
Goals Objectives Directorate(s) Directorate Measurement Manager Plan
2021-22
4.1 NEPRA
Act, Liscences All FIN/L&L/CSD
& Regulation
4.2 Power
Sale Legal, FIN, Company
Agreement CSD, T&G Sec
with CPPA
4.3 Income
Legal, FIN,
Tax FIN/L&L
CSD, MIS
4.0 Comply Ordinance
with 4.4 Sales Tax Legal, FIN,
FIN
applicable Act CSD, MIS
laws and 4.5 Electricity
CSD/L&L
regulation Act & rules Legal, CSD
4.6 Theft
Ordinance CSD/L&L
CPC Ops, Legal
4.7 Industrial
HR/L&L
Relations HR, Legal
4.8 Other
HR/L&L
labor laws HR, Legal
4.9 PPRA
PMU/MM
Rules Dev, P&E
5.0 Improve
IESCO's
Corporate
Social
Responsibility
ii. RATIONALE FOR SETTING GOALS AND OBJECTIVES AND THE
PLANNING CRITERIA FOR PROPOSED INVESTMENTS
Goals of the investment plan are set in accordance with the vision and
mission of the company. Growth pattern of IESCO consumers and energy
demand makes it critical to increase power evacuation and improve
customer service capabilities. Priority is given to STG, ELR , AMI and ERP
respectively as these projects are vital in achieving targets set by Authority
and bringing transparency and integration in IESCO’s operations.
o Priority given to STG, ELR and DOP projects is based on PMS report.
Beside meeting the technical parameters specified in the Grid Code,
Distribution Code and Performance Standards, line losses will also be
reduced through this investment (Detail is given in following chapters).
The acceptable voltage range for operating the system based on factors
such as equipment limitations under normal and contingency conditions is
as follows:
TOTAL
Sr. 2023-24 2024-25 2025-26 2026-27 2027-28
DESCRIPTION Length
No.
KM KM KM KM KM KM
TOTAL
2023-24 2024-25 2025-26 2026-27 2027-28
Length
Sr. No. DESCRIPTION
KM KM KM KM KM KM
1 132 KV D/C 0 0 0 0 0 0
2 132 KV SDT 0 0 0 0 0 0
Quantities
Description Unit
2023-24
2024-25 2025-26 2026-27 2027-28 Total
A. Scope of Work for 11 kV and Below Expansion*
1 New HT Lines
Number of proposals Nos
Length of new HT line Km
2 Transformers (Replacement)
a. 50 KVA Nos
b. 100 KVA Nos
c. 200 KVA Nos
d. others KVA Nos
Sub Total Nos
2 Transformers (New Substations)
a. 50 KVA Nos
b. 100 KVA Nos
c. 200 KVA Nos
d. others KVA Nos
Sub Total Nos
3 11 KV Capacitors
a. Fixed 450 KVAR Nos
b. Fixed 900 KVAR Nos
c. Others Nos
Sub Total Nos
4 11 KV Panel Nos
B. Scope of Work for LT Expansion
1 New LT Lines
Number of proposals Nos
Length of new LT line Km
LT line Reconductoring Km
2 LT Capacitors
Different KVARs Nos
Detail of BOQ is attached at section 6-A-(xi)
Quantities
Sr.No
Description Unit Tot
. 2023-24 2024-25 2025-26 2026-27 2027-28
al
Quantities
Sr.No. Description Unit
2023-24 2024-25 2025-26 2026-27 2027-28 Total
Scope of Work for 11 kV and Below Rehabilitation*
A Rehabilitation of HT Lines
Number of proposals Nos
Bifurcation (New Line
Km
1 Addition)
Re-conductoring Km
Re-routing Km
2 Replacement of Overloaded Transformers
a. 50 KVA Nos
b. 100 KVA Nos
c. 200 KVA Nos
d. others KVA Nos
Sub Total Nos
3 New Sub Stations
a. 50 KVA Nos
b. 100 KVA Nos
c. 200 KVA Nos
d. others KVA Nos
Sub Total Nos
4 11 KV Panels Nos
Scope of Work for LT Rehabilitation
B. LT Lines Rehabilitation
Number of proposals Nos
Bifurcation, Re-routing,
shifting of transformer to
Km
load center
(New Line Addition)
Re-conductoring of LT
Km
Line
* Detail of BOQ is attached at section 6-A-(xii)
IV. DISTRIBUTION SYSTEM REHABILITATION – VEHICLES, T&P & CIVIL
WORKS (OPTIMALLY ACHIEVABLE CASE)
Quantities
Sr.
Description Unit 2027-
No. 2023-24 2024-25 2025-26 2026-27 Total
28
1 Vehicles *
a. Heavy Vehicles
Nos
(Trucks)
b. Light Vehicles
Nos
(Pickup Single Cabin)
c. Cars Nos
d. Bucket Mounted
Nos
Trucks
Cost estimates have been prepared by using price level of December - 2014.
METHODOLOGY
For economical and safety purpose, PC Poles will be utilized along with Steal
structure for extension of HT/LT lines in the areas under electrification. The
ratio of steel structures and PC poles will be maintained as 20:80. ACSR and
AAC will be used for the purpose of current carrying from the Grid Station to
the point of DS/utilization. 25 kVA, 50 kVA. 100 kVA, 200 kVA. 400 kVA sizes
of Distribution Transformers will be used. Span length of structures and P.C
Poles has been worked out according to SDI so as to ensure adequate
clearance, safety as well as avoiding obstruction in normal life.
The Rehabilitation BOQ and various ELR measures have been taken as
follows:
It is estimated that 82 feeders will require construction of express lines for their
bifurcation. On the average 10 km of 3-phase HT line will be constructed per feeder.
The overall share of different ACSR conductors in the total of 820 km of lines is
calculated as below:
KM Line
Cable 500 MCM 2% (820 x 0.02) 16 Km
Osprey 98% (820 x 0.98) 804 Km
Total 820.0 Km
11 kV Line Re-conductoring
Average length of 11 kV line per feeder 40 km
Estimated re-conductoring based on sample studies,
works out to be 25% of the 11 kV line length 10 km
Estimated % share of different Conductors in re-conductoring
Cable 500MCM 4%
Osprey 36%
Dog 60%
Number of feeders for rehabilitation 82 Nos.
Therefore, total re-conductoring length 82 x 10 820 Km
KM Line
Total 820
The sample studies indicate that at an average, one capacitor bank of 450
kVAR is needed per feeder for improving the power factor to 95% from
existing average power factor of 85% on the selected feeders. For 82 No. 11
kV feeders, the number of capacitor banks of 450 kVAR each (a total
capacitance of 37 MVAR) will, therefore, be 82. Similarly, for LT, 100 No. 20
kVAR 100 No. 10kVAr and 100 No. 5 kVAR are proposed.
Transformers per
54 Nos.
feeder
Total transformers 82 x 54 4428 Nos.
D-fuse fittings required 4428 x 0.20 886 Nos.
These will be required for installation after extension of HT lines to minimize the high
loss LT lines or to install under the existing HT line to take up additional loads. The
quantity is estimated as 50% of the 902 transformers.
Each new transformer is estimated to have at least two LT circuits of 800 feet (244
M). Based on this estimation, the LT line conductor for a total of 451 new
transformers is calculated as follows:
For 100 & 50 kVA (413+206) transformers LT line length (75%) 165 km
The same average has been applied to evaluate the LT conductor quantities.
The calculation proceeds as follows:
Transformers per feeder 54 Nos.
New 11 kV Line
For customers 2/core, 7/0.052 & 4/core 19/0.052 cables are required
Total customers 229600 Nos (on selected feeders only).
Total: 689
For sub-mains, the cable sizes required are 4-core 19/0.052 and 4x1-core 19/0.083
Total number of LT proposals 902 Nos.
Proposals requiring LT sub-mains extensions
(new and replacement/upgrading) 10% 90 Nos.
Average length per proposal 100 M
Total length 90 x 0.10 9 KM
Share of total length of cable into different sizes:
KM Line
Share
1-phase services requiring connectors (85%) 1,53,000 Nos.
3-phase services requiring connectors (15%) 27,000 Nos.
11 kV SECTIONALIZERS
11 kV CABLES
11 KV cable is required for connecting the proposed New 82 no. feeders as well as
for adding/replacing the under-size/deteriorated cable. The quantity is worked out
on the basis that an average length of 70 meters of 500 MCM cable is required for
each feeder from the panel in the grid station to the first riser pole of the feeder.
Feeders selected for rehabilitation 82 Nos.
Average length of S/C cable per feeder 210 M
Therefore length of cable/phase required 0.07 x 3 x 82 =18 KM
VEHICLES
It is estimated that 100 feeders will require construction of express lines for
their bifurcation. On the average 10 km of 3-phase HT line will be constructed
per feeder. The overall share of different ACSR conductors in the total of 1000
km of lines is calculated as below:
KM Line
Cable 500MCM 2% 1000 x 0.02 20 Km
Osprey 98% 1000 x 0.98 980 Km
Total 1000 Km
11 kV Line Reconductoring
The sample studies indicate that at an average, one capacitor bank of 450
kVAR is needed per feeder for improving the power factor to 95% from
existing average power factor of 85% on the selected feeders. For 100 No. 11
kV feeders, the number of capacitor banks of 450 kVAR each (a total
capacitance of 45 MVAR) will, therefore, be 100. Similarly, for LT, 100 No. 20
kVAR 100 No. 10 kVAR and 100 No. 5 kVAR are proposed.
Total: 1100Nos.
Replacement of D-fuse fittings (Drop-out Cut-outs)
Each new transformer is estimated to have at least two LT circuits of 800 feet
(244 M). Based on this estimation, the LT line conductor for a total of 550
new transformers is calculated as follows:
New 11 KV Line
Total number of LT proposals for reconductoring 1100 Nos.
LT proposals requiring 11 kV line extension 33.0 %
Total number of LT proposals requiring 11 kV line extension 363 Nos.
Average length of 11 kV line extension per LT proposal 150 M
Total length of new 11 kV line (Dog conductor) 55 KM
PVC Cables
a. For customers 2/core, 7/0.052 & 4/core 19/0.052 cables are required
Total customers 2,80,000 No (on selected feeders only).
Estimated customers requiring service cable replacement @10%=28,000 Nos.
11 kV Sectionalizers
11 kV cable is required for connecting the proposed New 100 No. feeders as
well as for adding/replacing the under-size/deteriorated cable. The quantity is
worked out on the basis that an average length of 70 meters of 500 MCM
cable is required for each feeder from the panel in the grid station to the first
riser pole of the feeder.
Name of G/S
Load(MW)
TotalFeeder
Proposed
Proposed
proposed to
Year
be shifted/bifurcated
Augmented /
Extended
Extension with Bif. of 1. Jalala Feeder (380Amp)
1 132KV Margalla 2015 2.2 2
1X26MVA 2. Nawab Abad Feeder (340Amp)
Augmentation with Bifurcation of Jhatta Hathial Feeder
2 500KV Rewat 2015 1 1
2X26 (300 Amp)
4 No. Existing Feeder+
Conversion with 02 New Feeders after bifurcation
3 66KV Jand 2015 12.6 6
132KV (1X26) 1. Jand Feeder (290Amp)
2. Pari Feeder (200Amp)
3 No. Existing Feeder+ 02 New
Conversion with Feeders after bifurcation
4 66KV Lakar Mar 2015 9.9 5
132KV ((1X13 ) 1. Chhab Feeder (350Amp)
2. Injra Feeder (190A)
4 No. Existing Feeder+ 02 New
Conversion with Feeders after bifurcation
5 66KV Tamman 2015 7.1 6
132KV ((1X26) 1.Tamman Feeder (260Amp)
2.Wanhar Feeder (200Amp)
7 No. Existing Feeder+ 03 New
Feeders after bifurcation
Conversion with
6 66KV DS Bilawal 2015 17 1. Dharnakka (230Amp) 10
132KV ((2X13)
2. Dhurnal (190Amp)
3. Danda (300Amp)
7 132KV Trarkhal Aug. with 1X13MVA 2017 5.3 AJK -
Bifurcation of:
Augmentation with 1. Ahdi Feeder (280Amp)
8 132KV Jatli 2017 3.7 3
1X26 2. Ramman Feeder (230A)
3. Daultala (350Amp)
Extension with
9 132KV Mong 2018 0.2 AJK -
1X6MVA
GIS Mapping
HT Mapping
Number of 11 kV
Nos
1 Feeders
Length of HT
Km
Lines mapped
LT Mapping
Number of
Nos
2 Transformers
Length of LT
Km
Lines mapped
Tools Required
GIS Mapping
Software Nos
Licenses
3 Hardware
including
plotters, Nos
computers, GPS
Devices.
Quantities
Sr.No. Description Unit
2023-24 2024-25 2025-26 2026-27 2027-28 Total
Study Based Planning using GIS Maps with Modern Planning Tools - Transition Plan
HT
1 Number of HT
Nos
Lines Analyzed
LT Mapping
2 Number of LT
Nos
Lines Analyzed
Tools Required
Simulation
Software Nos
3 Licenses
Hardware
including
Nos
plotters,
computers etc
AMI
Removal of Sluggish
Enenrgy Meters
ABC conductor
Accurate meter
reading
Customer Complaint
Redressal
Customer Information
System
Safety PPE
Improvement
Plan T&P
Enterprise Resource
Planning (ERP)
Geographical
Information System
(GIS)
INTRODUCTION
BASIC DATA
PROJECT BENEFITS
The following project benefits have been estimated.
NON-TECHNICAL LOSS REDUCTION
PROJECT COMPONENTS
CONDITIONS OF INTEROPERABILITY
Cost US$
Sr.
Item
No.
(Millions)
1 Metering Equipment (Meters, Boxes and In-house 81.6
Displays)
Communication Equipment (Consecrators, Modem
2 16.3
and Servers
Systems (Billing System, Development System,
3 21.9
Consoles and Access Infrastructure
4 Installation Costs 6.8
Other Costs (External Supervision, Training,
5 5.8
Insurance and Social Information)
6 Contingencies and Taxes 51.8
7 Financial Charges 4.6
Total 188.8
Social Benefits
Large scale IT implementations bring about a change in the way the
employees work, the way they are measured and deliver service to
customers. A fundamental change in mindset is required for the IT
implementation to succeed. A well-designed and well-implemented system
will give managers the information they need to be able to take good business
decisions, but in the end, the decisions will have to be taken by the managers
using the data.
Strategic Benefits:
The benefits of the projects will be:
Customer Services
a. Out of route account numbers corrected
b. Address corrected (Not ownership)
c. Database Developed for planning to improve quality of services
(reduction in outages)
Planning
A. Availability of correct connected load, feeder codes & classification
codes are help full in area planning i.e. feeders’ bifurcation/Grid
construction.
B. Due to T.F coding and connected load updation, over loaded T.F are
identified and can be saved.
Theft Control
a) AC premises identification for monitoring of their consumption in
summer season and IESCO will be benefited.
b) Transformer Coding and data base developed to calculate Transformer
wise losses, to identify the pockets where possible electricity theft lies.
c) Actual connected load, Meter (#, non-PC, inside premises) identified.
Size of house, more than 1-meter in same premises identified–
monitoring of individual consumer’s consumption started to control of
theft of electricity and tariff.
d) Correct feeder coding resulted in accurate feeder wise loss calculation,
which provides basic information to highlight high loss feeders for strict
monitoring to catch energy stealers.
e) Billing started for Un-billed consumers.
General
a) Availability of CNIC will help in recovery, in case of default as well as
help Govt. in tax collection.
b) Reduction in losses (theft) will reduce the tariff.
c) Reliable Data for business planning, and cost of service calculations.
d) Wrong tariff cases identified and corrected.
e) Extended load cases identified, for security updation.
f) This data is also useful for Socio Economic planning and tariff design.
This plan covers the financial improvement activities including back office
automation through ERP systems, internal audit and controls improvement
initiatives etc. The scope of the five-year financial improvement plan is
presented under this business plan.
Financial Management Improvement Plan
Yearly Scope
Sr.
ITEMS
No.
2023-24 2024-25 2025-26 2026-27 2027-28
E Others etc …
Total
Revamping of
A
Training Centers
Provision of Safety
B T&P and promoting
safety culture
Training of
employees through
C
external training
institutions
Human Resource
D Information System
Implementation
Conducting the yard
stick study &
E
creation of new
posts
IT infrastructure to
F support new
initiatives
Improving the
G working
environment
Officer
Official
TOTAL
Work
Category Regular Contract Daily Wages Total
Charge
Technical
Non-Technical
TOTAL
Officials (BPS-1 to 16)
Technical
Non-Technical
TOTAL
Grand Total
Summary of Existing Shortages and New Requirement
The existing manpower shortages will be filled in the first year i.e. 2015-16. The
recruitment of new manpower requirement will be made in the future years. The cost
of staffing plan has been included in the O&M cost of proposed projects. The detail
is presented in table DIIP 45.
AM (Operation
1
LS-I
2
LS-II
3
LINE MAN G-I
4
LINE MAN G-II
5
ALM
6
SR. CLERK
7
JR. CLERK
8
MRS
9
METER READER
10
BILL
11 DISTRIBUTOR
TCC
12
N/QASID
13
CHOKIDAR
14
SWEEPER
15
VEHICLE DRIVER
16
VEHICLE
17 CLEANER
EXECUTIVE
1 ENGINEER
STENO-II
2
HEAD CLERK
3
SR. CLERK
4
AUDITOR
5
JR. CLERK
6
N/QASID
7
CHOKIDAR
8
SWEEPER
9
ACCOUNTS
10 OFFICER
ACCOUNTS
11 ASST:
LS-I
12
DRAFTSMAN GR-
13 B
TRACER
14
VEHICLE DRIVER
15
VEHICLE DRIVER
(TRUCK/HV)
16
4 Typist
5 Daftri
6 Chokidar
7 N/Qasid
8 Sweeper
9 Cashier
10 Accounts Officer
11 Accounts Assistant
12 Comm: Supdt
21 Assistant (Dcs)
23 Dcs
24 Pc Operator
Circle Office
For For all Circles
Sr.
DESCRIPTION One
No.
office 2023-24 2024-25 2025-26 2026-27 2027-28 Total
SUPERINTENDING
ENGINEER
1
STENO-I
2
ADMN OFFICER
3
ASSTT:
4
SR. CLERK
5
JR. CLERK
6
CHOKIDAR
7
SWEEPER
8
DY. COMMERCIAL
MANAGER (DCM)
9
COMM. ASSTT:
10
STENO-II
11
N/QASID
12
DY. DIRECTOR
TECHNICAL (DDT)
13
DRAFTSMAN
(HDM/ADM)
14
TRACER
15
TEHSILDAR
16 RECOVERY
TYPIST
17
EHALMED
18
DRIVERS
19
P&I Subdivision
For For All P&I Subdivisions
Sr.
DESCRIPTION One
No.
office 2023-24 2024-25 2025-26 2026-27 2027-28 Total
ASSISTANT
ENGINEER (P&I)
1
2 TEST INSPECTOR
3 LAB ASSTT:
4 LORRY DRIVER
5 ASSA
6 N/QASID
SS&TL Division
For FOR 01 DIVISION
Sr.
DESCRIPTION One
No. 2023-24 2024-25 2025-26 2026-27 2027-28 Total
office
EXECUTIVE
ENGINEER (P&I)
1
DIVISIONAL
ACCOUNTANT
2
ACCOUNT
3 ASSTT:
4 STENO
5 Head Clerk
6 JR. CLERK
7 Sr. Clerk
8 HDM
9 Tracer
10 Driver
11 LORRY DRIVER
12 CHOKIDAR
13 N/QASID
14 S/WORKER
15 Mali
Description
2023-24 2024-25 2025-26 2026-27 2027-28
Improving Internal Communications
A
with Employees