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 PDF NZ Gazette 1995, No 112


NZLII PDF NZ Gazette 1995, No 112





✨ LLM interpretation of page content

🏭 Valuation of Mercury Energy’s Existing Network (continued from previous page)

🏭 Trade, Customs & Industry
Valuation, Mercury Energy, Subtransmission, Distribution, Network Assets

🏭 Valuation of Optimised Network (continued from previous page)

🏭 Trade, Customs & Industry
Valuation, Mercury Energy, Optimised Network, Subtransmission, Distribution