New Zealand Gazette – 1995 – No. 118

Page 3731

✨ Electricity Distribution Costs



20 OCTOBER

NEW ZEALAND GAZETTE

3731

TABLE 15

DISTRIBUTION COSTS ALLOCATION

TPC ASSET VALUE ASSET VALUE USE CHARGE Supply Charge per km Line Supply Charge per km Cable Supply Charge per Tx. Mtce Charge per Tx. Total Mtce Charge per km Line Mtce Charge per km Cable Mtce Charge per Tx.
O/H Lines <11kV - Globo(45% Dist) $3,440,790 $331.58 $358.56
- Capital 94 $730,030
>11kV - Capital 94 (26%) $5,461,937 $10,449,965 $1,864.926
Cables <11kV $1,171,673 $4,966,540 $331.58
>11kV - Globo(15% Dist) $2,250,000
- Capital 94 $2,500,000
Transformers Communications $429,972 $2,077,600 $970.784 $2,017.95 $290.88
Globo(40% Dist) $3,972,318
Buildings $0
- Capital 94 $550,000 $7,850,423 $1,365,313 $159.56 $116.47
- Load Control (20%) $637,790
TOTAL $20,178,048 $20,785,923 $3,801,023 $2,931,507
EIL ASSET VALUE ASSET VALUE TOTAL USE CHARGE TOTAL ASSET VALUE CITY USE CHARGE CITY ASSET VALUE BLUFF USE CHARGE BLUFF
O/H Lines Lines $1,658,287 $434,044 $320,283
Switchgear $100,000
Capital $1,758,287 $1,852,582
Load Control(25%) $74,275
Cables Cables $3,178,755 $1,512,200 $75,655
Link Boxes etc $1,513,023
Capital $5,508,659 $7,600,910 $1,688,970 $1,849,332
Load Control(25%) $74,275
Transformers Transformers $1,029,707 $7,807,097 $7,174,828 $919,638
Switchgear $1,231,991
Buildings $500,000
Land etc $0
Capital $3,391,617 $988,457 $4,014,258 $960,781 $159,072
Load Control(25%) $374,275 $4,173,330 $13,354,555 $3,158,305 $562,248 $37,878
Total $13,898,803 $3,291,472 $7,092,490 $3,158,305 $133,169
EIL Supply Charge per km Line Total Supply Charge per km Cable Total Supply Charge Total Supply Charge per km Line City Supply Charge per km Cable City Supply Charge per Tx. City Supply Charge per km Line Bluff Supply Charge per km Cable Bluff Supply Charge per Tx. Bluff
O/H Lines $5,106.40 $6,187.21 $2,309.17 $5,116.99 $6,164.44 $2,555.66 $5,056.97 $5,486.97 $041.91
Cables
Transformers
EIL Mtce Charge Total Mtce Charge per km Line EIL Total Mtce Charge per km Cable EIL Total Mtce Charge per Tx. EIL Total Mtce Charge per km Line City Mtce Charge per km Cable City Mtce Charge per Tx. City Mtce Charge per km Line Bluff Mtce Charge per km Cable Bluff Mtce Charge per Tx. Bluff
Total $855,741 $6,443.23 $736.56 $207.70 $7,775.741 $7,092.49 $672.31 $80.00 $4,533.33 $386.47
O/H Lines
Cables
Transformers $280.00

Supply Charge Ratios:

  • Summer Peak: 60%
  • Winter Peak: 25%
  • Winter Day: 10%
  • Summer Day: 5%
Rev/Exp. Balance Exp. Rev.
EIL Charges $4,147,213 $4,147,530
TPC Charges $6,532,330 $6,532,330
Total Charges $10,679,543 $10,679,860


Next Page →

PDF embedding disabled (Crown copyright)

View this page online at:


VUW Te Waharoa — PDF NZ Gazette 1995, No 118


NZLII — PDF NZ Gazette 1995, No 118




✨ LLM interpretation of page content

💰 Zone Substation Costs (continued from previous page)

💰 Finance & Revenue
Electricity, Substation Costs, Supply Costs, Backup Costs, MTCF Costs, South Island, Distribution Costs, Asset Value, Use Charge, Maintenance Charge