✨ Valuation of Mercury Energy Network
SUMMARY.WK4 29/05/95 09:23 AM
VALUATION OF MERCURY ENERGY’S EXISTING NETWORK
| Replacement | Depreciated | |
|---|---|---|
| SUBTRANSMISSION | ||
| Transformers | 66,189,194 | 30,043,772 |
| Switchgear | 36,271,400 | 18,045,654 |
| Cables | 136,386,841 | 52,057,088 |
| Submarine Cable (3 ccts) | 5,586,536 | 3,189,317 |
| Land | 7,663,600 | 7,663,600 |
| Buildings | 42,795,500 | 28,527,950 |
| Miscellaneous Items | 5,544,343 | 2,602,326 |
| SUBTRANSMISSION TOTAL | 300,437,414 | 142,129,707 |
| DISTRIBUTION | | |
| Transformers | 119,330,852 | 82,082,313 |
| Switchgear (Isolators, RMU's) | 39,685,810 | 27,541,812 |
| Cables (11 kV, 6.6 kV and 400V) | 430,714,392 | 259,816,945 |
| Pillars | 27,278,246 | 23,527,487 |
| Lines (11 kV, 6.6 kV and 400V) | 97,103,593 | 28,165,242 |
| Buildings (Housing) | 35,417,014 | 24,667,141 |
| Meters | 81,855,953 | 45,853,337 |
| DISTRIBUTION TOTAL | 831,585,860 | 491,654,278 |
| | | |
| Street lighting | 7,140,881 | 3,633,459 |
| Ripple Plant | 9,842,574 | 8,734,857 |
| Communications | 22,628,046 | 13,136,200 |
| OTHER EQUIPMENT TOTAL | 39,611,501 | 25,504,515 |
| TOTALS | 1,171,634,775 | 659,288,500 |
VALUATION OF OPTIMISED NETWORK
| Replacement | Depreciated | |
|---|---|---|
| SUBTRANSMISSION | ||
| Transformers | 56,071,841 | 24,351,444 |
| Switchgear | 25,972,980 | 12,614,947 |
| Cables | 88,715,906 | 38,907,872 |
| Submarine Cable (2 ccts) | 3,816,515 | 2,408,039 |
| Land | 3,623,600 | 3,623,600 |
| Unused Land | 4,040,000 | 4,040,000 |
| Buildings | 28,160,000 | 18,123,655 |
| Miscellaneous Items | 3,736,405 | 1,708,418 |
| SUBTRANSMISSION TOTAL | 214,137,248 | 105,777,976 |
| DISTRIBUTION | | |
| Transformers | 119,330,852 | 82,082,313 |
| Switchgear (Isolators, RMU's) | 39,885,810 | 27,541,812 |
| Cables (11 kV, 6.6 kV and 400V) | 430,714,392 | 259,816,945 |
| Pillars | 27,278,246 | 23,527,487 |
| Lines (11 kV, 6.6 kV and 400V) | 97,103,593 | 28,165,242 |
| Buildings (Housing) | 35,417,014 | 24,667,141 |
| Meters | 81,855,953 | 45,853,337 |
| DISTRIBUTION TOTAL | 831,585,860 | 491,654,278 |
| | | |
| Street lighting | 7,140,881 | 3,633,459 |
| Ripple Plant | 9,842,574 | 8,734,857 |
| Communications | 19,013,497 | 12,046,669 |
| OTHER EQUIPMENT TOTAL | 35,996,952 | 24,414,985 |
| TOTALS | 1,081,720,060 | 621,847,239 |
Reduction from ODRC to EV (Orere Pt.)
826,475
Mercury Energy ODV
621,020,763
worksheet totals
| Totals | 1,081,720,060 | 621,847,239 |
| difference | 0 | 0 |
NEW ZEALAND GAZETTE
No. 112
Next Page →
PDF embedding disabled (Crown copyright)
View this page online at:
VUW Te Waharoa —
NZ Gazette 1995, No 112
NZLII —
NZ Gazette 1995, No 112
✨ LLM interpretation of page content
🏭
Valuation of Mercury Energy’s Existing Network
(continued from previous page)
🏭 Trade, Customs & IndustryValuation, Mercury Energy, Subtransmission, Distribution, Network Assets
🏭
Valuation of Optimised Network
(continued from previous page)
🏭 Trade, Customs & IndustryValuation, Mercury Energy, Optimised Network, Subtransmission, Distribution