Date post: | 17-Jan-2016 |
Category: |
Documents |
Upload: | gerard-hopkins |
View: | 212 times |
Download: | 0 times |
Rand Water
Capital Expenditure ProgrammeAnthony ELS
Tariff consultation 14 October 2015
CONTENT
1. Demand growth forecast
2. Augmentation & renewal plan to 2035
3. Capital budget
2
Greater Johannesburg
Metro37%
Ekurhuleni Metro24%
Tshwane Metro17%
Emfuleni Metro6%
Other Municipalities
12%
Mines4%
Railways0%
Retail1%
3
Customer base snapshot 2014/2015
Demand Growth forecast
Demand Growth forecast
• Factors affecting growth– Major customers play dominant role– Domestic usage = 70% of total– Natural population growth, inward migration, system losses
• Projected growth in demand– Projected demands contractually based on customer forecasts– Projected population growth of 3 million from 2010 to 2030– With an annual growth of 1.75%:
4
Year 2020 2025 2030 2035
Average Demand (Mℓ/d) 4700 5100 5500 5900
5
Demand growth versus raw water
2000 2005 2010 2015 2020 2025 2030 2035 20402,500
3,000
3,500
4,000
4,500
5,000
5,500
6,000
6,500
The reality: AADD abstraction growth - excludes Authorised Users and WDM. Available raw water infrastructure is behind growth
Flow
(M
l/d)
Year
Possible future abstraction licence
Infrastructure planning Projection (no WDM)
Current proposed abstraction licence
Non-revenue water (15% in 8yrs)
Identical growth gradient
Non Revenue water(15% in 15 yrs)
Response to Limitations
• WDM plans– Municipal customers required to submit WDM plans when applying for
new connections (offset WDM savings against new demand)– WDM initiatives not intended to restrict development– Typically, areas of saving and development nodes are geographically
separate– In future, customers will be measured on WDM performance
• Potential for deferral of some capital expenditure, but:– Major projects have long lead times– Some existing infrastructure approaching full utilisation at peak periods– Require ‘headroom’ to take major infrastructure out of service for renewal
• Response– First see effectiveness of WDM initiatives by location– Complete current projects but defer future projects
6
Eikenhof Supply System
Zwartkopjes Supply System
Palmiet Supply System
Mapleton Supply System
Vereeniging Purification System Zuikerbosch Purification System
Raw Water Supply System
Rand Water
Corporate Systems
* Primary = Raw Water + Vereeniging + Zuikerbosch
Booster Systems
Primary Systems *
7
Corporate Systems
Primary
Booster
8
200km
9
Eikenhof system
Zwartkopjes system
Primary systems
Mapleton system
Palmiet system
City of Tshwane
Vaal Dam
10
Primary systems 1600 Mℓ/d growth
Palmiet system 600 Mℓ/d growth
Mapleton system 300 Mℓ/d growth
Eikenhof system 400 Mℓ/d growth
Zwartkopjes system 300 Mℓ/d growth
Projected growth in peak day demand = 1600 Mℓ/d over 15 years
Growth split between four booster systems
North west JhbWest RandRustenburg
Central JhbSouthern areas
Northern JhbTshwaneEkurhuleni
Eastern TshwaneEkurhuleniMpumalanga
Augmenting for 2015 to 2030 cycle
Peak demand by pumping station
11
Station Design capacity
Projected peak day demands (Mℓ/d)(including WDM savings - indicative)
2020(2025)
2025(2030)
2030(2035)
2035(2040)
Primary Systems
Zuikerbosch 3800 4300 4800 5300 5800
Vereeniging 1400 1300 1300 1300 1300
Booster systems
Palmiet 1870 2000 2190 2380 2570
Mapleton 960 990 1080 1180 1270
Eikenhof 2000 1470 1610 1750 1880
Zwartkopjes 800 760 780 840 880
CONTENT
1. Demand growth forecast
2. Augmentation & renewal plan to 2035
3. Capital budget
12
Augmentation & Renewal Planning
• Augmentation– Increase capacity to meet future demands (quantity & quality)– 20 year view of projects based on 35+ year view of demands
• Renewal– Extend life of existing assets (replace, refurbish, upgrade)
• Integrated asset management approach– Many projects combine augmentation and renewal (eg pipelines)– Integrate at plant, site and system level
13
Capital expenditure – top 15 projects
14
Project Spend R(m) Augment Renew 2009
5-year 2015 AWS1 Zuikerbosch scheme (System 5) 2812 516 Δ #
2 O6 Palmiet to Klipfontein augmentation 580 150 Δ #
3 S4 Van Dyk Park to Rynfield pipeline 550 100 #
4 Mapleton Station upgrade 534 52 Δ #
5 B1, B2 pipelines refurbishment 454 44 Δ
6 B16 Zuikerbosch to Slangfontein pipeline 444 0 Δ #
7 Automated meter reading: quality 431 51 Δ
8 H43 Brakfontein to Lyttelton Pipeline 430 0 Δ
9 F46 Waterval to Weltevreeden pipeline 398 98 Δ
10 Automated meter reading: flow 400 46 Δ
11 R5: Vlakfontein to Mamelodi pipeline 360 10 Δ
12 200 Mℓ reservoir at Meredale 336 6 Δ
13 A6, A8 Vereeniging to Zwartkopjes pipelines 307 1 Δ #
14 100 Mℓ reservoir at Bronberg 300 10 Δ
15 F49 Krugersdorp-Randfontein pipeline 300 65 Δ
Total 8,636 1,149
49.4% 41.6%
• Buildings and property• Civil structures• Pipelines• Mechanical• Electrical• Process• Automation
Asset Portfolios
Infrastructure renewal
16
Asset category Replacement value (Rbn)
Design life (yrs) Annual renewal allocation (Rm)
Pipelines 46 65+ 312
Civil 12 50 to 100 242
Mechanical 9 30+ 134
Process 7 15 to 20+ 181
Buildings 4 80+ 98
Electrical 1 20 to 30+ 55
Automation 1 5 to 10+ 127
Total 80 1,148
Infrastructure augmentation
17
• Augment primary capacity, with associated major pipelines and booster pumping capacity
• Package of linked major projects for backbone infrastructure
2009 Additional Water Supply
(AWS) Scheme
• Anchor project for the 2009 AWS Scheme• Purifies and pumps into the network
additional 1200 Mℓ/d after completion of phase 2
Station 5 at Zuikerbosch
Providing for 2015 to 2030 augmentation cycle
18
Primary system – 1600 Mℓ/d growth
Palmiet system – 600 Mℓ/d growth
Mapleton system – 300 Mℓ/d growth
Eikenhof system – 400 Mℓ/d growth
Zwartkopjes system – 300 Mℓ/d growth
Projected growth in peak day demand = 1600 Mℓ/d over 15 years
Growth split between four booster systems
North west JhbWest RandRustenburg
Central JhbSouthern areas
Northern JhbTshwaneEkurhuleni
Eastern TshwaneEkurhuleniMpumalanga
Augmenting for 2015 to 2030 cycle
Primary Systems – 1600 Mℓ/d growth from 2015 to 2030
Additional Purification Plant – 1200 Mℓ/d capacity
Additional raw water pipelines and purification plant upgrades
Purification plant upgrades
Vereeniging and Zuikerbosch
Station 5 at Zuikerbosch
1200 Mℓ/d capacity in two phases
R516 million budget for 2015/16
19
B19 raw water pipeline
R30 million budget for 2015/16
20
Primary system – 1600 Mℓ/d growth
Palmiet system – 600 Mℓ/d growth
Mapleton system – 300 Mℓ/d growth
Eikenhof system – 400 Mℓ/d growth
Zwartkopjes system – 300 Mℓ/d growth
Projected growth in peak day demand = 1600 Mℓ/d over 15 years
Growth split between four booster systems
North west JhbWest RandRustenburg
Central JhbSouthern areas
Northern JhbTshwaneEkurhuleni
Eastern TshwaneEkurhuleniMpumalanga
Augmenting for 2015 to 2030 cycle
21
Palmiet System – 600 Mℓ/d growth from 2015 to 2030
Additional Engine Room – 600 Mℓ/d capacity
Total 150 km of pipeline between 600 mm and 2100 mm diameter
Zuikerbosch Purification & Pumping Station
DiepslootB17 Zuikerbosch - Palmiet pipeline
R213 million budget for 2015/16
Engine Room 3b at Palmiet station
600 Mℓ/d operational capacity
R43 million budget for 2015/16
O6 Palmiet - Klipfontein pipeline
R150 miilion budget for 2015/16
H39 Klipfontein – Brakfontein pipeline
R13 miilion budget for 2015/16
22
Palmiet System pipelines for augmentation
DescriptionNew pipe name
Existing lines augmented
Diameter(mm)
Length(km)
Required(year)
1 Zuikerbosch – Palmiet pipeline B17 B4, B6, B10 2100 46 2017
2 Klipfontein – Brakfontein pipeline (partial) H39 H12, H21, H27 1700 14.7 2017
3 Palmiet – Klipfontein pipeline (phase 1) O6 O2 2100 18 20174 Palmiet – Klipfontein pipeline (phase 2) O6 O2, part O5 1800 6 2025
5 Kwaggaspoort – Gomsand pipeline H42 H22, H28 1000 9.7 2015
6 Northridge – Airfield pipeline G37/H47 H3 900 5.8 2017
7 Brakfontein – Lyttelton pipeline H43 H12 portion 1500 26 2022
8 Lyttelton – Kwaggaspoort p/line H42 H14 portion 1200 6 2022
9 Brakfontein – Kwaggaspoort pipeline - H25, H30 1700 21 2027
10 Kwaggaspoort – Hartebeesthoek pipeline - H22, H28, H42 1200 15 2032
11 Hartebeesthoek – Rosslyn pipeline - H18, H29 ptn 1400 7 2030
12 Rosslyn – Soshanguwe pipeline - H16, H29 ptn 1200 8 2030
13 Kensington – Yeoville pipeline O7 New route 1200 8 2022
Palmiet Augmentation
Palmiet Renewal
23
Pipeline for renewal Age(yrs)
Length(km)
Diameter(mm)
Anticipated renewal plan(subject to final assessment)
G17 South Hills – Germiston 68 10 940 Renovate if steel quality goodIf replaced increase diameter to 1200mm
G18 South Hills - Wychwood 60 9 1140 Renovate if steel quality goodIf replaced increase diameter to 1400mm
G19 Meyer’s Hill – South Hills 59 2 1240 Renovate if steel quality goodIf replaced increase diameter to 1400mm
G25 Klipriviersberg – Butcher’s Hill 48 5 1450 Refurbish in phases
H3 Signal Hill - Northridge 70 50 710 Replace and increase diameter to between 1000mm and 1200 mm diameter
H4 Wychwood – Hurlevale 59 7 940 Renovate if steel quality goodIf replaced increase diameter to 1000mm
J4 Main Reef Road – Knights Road 59 1,5 400 Replace and increase diameter to 600mm
J5 Main Reef Road – Signal Hill 76 13 610 Replace and increase diameter to between 700mm and 1000 mm diameter
J6 Keswick Road – Churchill Avenue 65 2.2 760 Replace and increase diameter to 1000mm
O2 Palmiet - Klipfontein 42 33 1800 Refurbish in phases
10 year renewal plan for Palmiet ER 1
24
Objective Maintain design capacity with slight increase from 455 Ml/d to 500 Ml/d, and standby capacity of 200 Ml/d
Summary plan Major replacement programme over next 5 years, excluding building
Last assessments Integrated PPCA – October 2013 (see document ……)
Asset Portfolio Summary of assets Results of latest assessment
Renewal proposals Estimated cost
Buildings Brick building with RC sub-structure, pump room, control room, loading bay
Building in fair condition and expected to exceed design life
Maintenance only
Civil Structures Pump plinths Good condition Dependant on pump set replacement
Pipelines 700 mm diameter steel suction lines600 mm diameter steel delivery lines
Some corrosion noted
Refurbish during shutdowns for pump replacement
Electrical MotorsSwitchgearIncomers
Motors in fair conditionSwitchgear in fair condition
Replace motors and switchgear with pumps
Mechanical 7 x 91 Mℓ/d capacity two stage pumps, 204 m duty headSuction & delivery isolating valvesOverhead crane – 10T capacity
Pumps beyond useful life, overhaul not practicalValves in fair condition
Replace pumps in 2017Refurbish valves with pipelines
Process Not applicable N/A N/A
Automation Control deskPLC panels
Automation not to current RW standards
Upgrade to current standards, existing project …….
Objective Maintain design capacity (455 to 500 Mℓ/d),and standby capacity of 200 Mℓ/d
Summary plan Major replacement programme over next 5 years, excluding building
Last assessments Integrated PPCA – October 2013 (see document ……)
25
Primary system – 1600 Mℓ/d growth
Palmiet system – 600 Mℓ/d growth
Mapleton system – 300 Mℓ/d growth
Eikenhof system – 400 Mℓ/d growth
Zwartkopjes system – 300 Mℓ/d growth
Projected growth in peak day demand = 1600 Mℓ/d over 15 years
Growth split between four booster systems
North west JhbWest RandRustenburg
Central JhbSouthern areas
Northern JhbTshwaneEkurhuleni
Eastern TshwaneEkurhuleniMpumalanga
Augmenting for 2015 to 2030 cycle
26
Mapleton System – 300 Mℓ/d growth from 2015 to 2030: R3 bnAdditional Engine Room – 300 Mℓ/d capacityTotal 90 km of pipeline between 1000 mm and 2100 mm diameter
Central Johannesburg
R5 Vlakfontein – Mamelodi pipeline
R10 million budget for 2015/16
S4 van Dyk’s Park – Rynfield pipelineR100 million budget for 2015/16
B16 Zuikerbosch – Slangfontein pipeline
M1 pipeline replacementR8 million budget for 2015/16
Engine room at Mapleton station300 Mℓ/d additional capacityR52 million budget for 2015/16
200 Mℓ Vlakfontein reservoir
100Mℓ Bronberg reservoirR10 million budget for 2015/16
100 Mℓ Brakpan reservoir
27
Soweto priority for WDM
Lanseria
A6, A8 Vereeniging – Zwartkopjes pipeline replacement
B1, B2 pipeline refurbishmentR44 million budget for 2015/16
Southern and Central areas – 300 Mℓ/d growth from 2015 to 2030Western and North Western areas – 400 Mℓ/d growth from 2015 to 2030
40 Mℓ Daleside reservoir
Arcon Park – Langerand pipeline
200 Mℓ Meredale reservoirWaterfal to Weltevreden pipelineR98 million budget for 2015/16
F49 Krugersdorp – Randfontein pipe R65 million budget for 2015/16
CONTENT
1. Demand growth forecast
2. Augmentation & renewal plan to 2035
3. Capital budget
28
Capital budget for 2015/16
29
• Augmentation projects – R1.71 billion• Renewal projects – R1.28 billion• Current replacement value – R80 billion
Annual budget 2015/16
• Forecast average demand growth of 1.75% per annum to 2030
• Equates to about R1.4 bn per annum (Current planned is ~R1.4 bn/a)
Theoretical augmentation spend
• Should spend 1% - 2% pa on renewal• Equates to R0.8 – R1.6 billion per annum
(Current planned is ~R1.3bn/a)
Theoretical renewal spend
5-year Capital Expenditure (2015/2016 to 2019/20) forecast of R17.488 bn for continuing business
System Augmentation (Rm)
Renewal(Rm)
Total (Rm)
Eikenhof 1,084 1,127 2,211
Mapleton 3,043 1,388 4,431
Palmiet 1,662 1,157 2,819
Primary systems 3,529 2,255 5,784
Zwartkopjes 562 1,680 2,242
Total 9,880 (56%) 7,608 (44% *) 17,488 (100%)
* the share of spend going to renewal of existing infrastructure has increased from 30% to >40% over the recent past. It is intended to increase this share further to ensure continued functionality of ageing infrastructure
30
31
System Year Augmentation (Rm)
Renewal(Rm)
Total (Rm)
Eikenhof2015 492 694 11862016 1,084 1,127 2,211
Mapleton2015 956 734 16902016 3,043 1,388 4,431
Palmiet2015 2,106 929 3,0352016 1,662 1,157 2,819
Primary systems2015 3,641 2,096 5,7372016 3,529 2,255 5,784
Zwartkopjes2015 453 954 1,4072016 562 1,680 2,242
Total2015 7,647 (59%) 5,406 (41%) 13,0532016 9,880 (56%) 7,608 (44% *) 17,488 (100%)
5-year Capital Expenditure (2015/2016 to 2019/20) year on year changes
Pipeline49%
Purification30%
Pumping11%
Reservoirs10%
Capital expenditure per main plant category
5 year period beginning 2015/2016
32
Pipeline55%
Purification26%
Pumping18%
Reservoirs1%
5 year period beginning 2014/15
2009
/10
2010
/11
2011
/12
2012
/13
2013
/14
2014
/15
2015
/16
2016
/17
2017
/18
2018
/19
2019
/200
500
1000
1500
2000
2500
3000
3500
4000
4500
Financial year
R m
illio
nCapital expenditure forecast
Comission 0.00 0.00 Total
by IDR Jun 16 Jun 17 Jun 18 Jun 19 Jun 20 Jun 21 Jun 22 Jun 23 Jun 24 Jun 25 Jun 26 Jun 27 Jun 28 Jun 29 Jun 30 Jun 31 Jun 32 Jun 33 Jun 34 Jun 35 Jun 36
A AUGMENTATION PROJECTS
6 BG3 pipeline Raw 74% 2005 15 - - - - - - - - - - - - - - - - - - - 15 14 B19 Lethabo - Vereeniging pipeline Raw 74% 2009 30 - - - - - - - - - - - - - - - - - - - - 30 26 Raw water canal upgrade Raw 74% 2009 11 55 50 - - - - - - - - - - - - - - - - - - 116 40 Raw water capacity augmentation (BG4 + Canal) 2022 Raw 78% - - - - 100 350 300 400 200 - - - - - - - - - - - - 1,350
Raw water capacity augmentation (BG5/other) Raw - - - - - - - - - - - - - - - - - - 100 350 400 850 25 Panfontein upgrade Raw 69% 72 115 100 - - - - - - - - - - - - - - - - - - 287
Panfontein drying beds upgrade 2 2022 Raw 69% - - - - - 75 75 - - - - - - - - - - - - - - 150 Panfontein drying beds upgrade 3 2028 Raw 69% - - - - - - - - - - - 100 100 - - - - - - - - 200 A15 Vg to Sasolburg 10km x 1200mm (portions) 2026 Vereeniging 74% - - - - - - - - 50 50 50 - - - - - - - - - - 150
7 Sedimentation tanks at Zuikerbosch Zuikerbosch 81% 2008/9 61 20 - - - - - - - - - - - - - - - - - - 81 12 Zuikerbosch filter block 2B Zuikerbosch 81% 2008/9 68 - - - - - - - - - - - - - - - - - - - - 68 17 Zuikerbosch scheme (System 5A 600Ml/d) Zuikerbosch 78% 2009 516 1200 796 300 - - - - - - - - - - - - - - - - - 2,812
Zuikerbosch System 5B (600 Ml/d) 2024 Zuikerbosch 78% 2009 - - - - - 383 500 600 700 617 - - - - - - - - - - - 2,800 Zuikerbosch System 6A & B (1200 Ml/d) Zuikerbosch 77% - - - - - - - - - 400 750 750 530 400 750 750 500 - - - 4,830 Zuikerbosch System 7A (600 Ml/d) 2038 Zuikerbosch 77% - - - - - - - - - - - - - - - - - - - 400 750 1,150
22 F46 Waterval to Weltevreden pipeline Eikenhof 74% 98 200 100 - - - - - - - - - - - - - - - - - - 398 27 200 Ml reservoir storage at Meredale, incl. 2km pipe 2022 Eikenhof 62% 6 50 80 100 100 - - - - - - - - - - - - - - - - 336 30 F49 Krugersdorp - Randfontein pipeline 2020 Eikenhof 74% 65 95 70 70 - - - - - - - - - - - - - - - - - 300
Q3 Baragwanath to New Canada 10km x 1200mm 2025 Eikenhof 74% - - - - - - - 50 50 50 - - - - - - - - - - - 150 Weltevreden 100Ml reservoir 2032 Eikenhof 62% - - - - - - - - - - - - - - 40 40 40 - - - - 120 Eik. pumping Station 400Ml/d pumps 2035 Eikenhof 77% - - - - - - - - - - - - - - - - 90 90 90 90 - 360 Roodepoort Booster Pump Station 100Ml/d x 95m 2024 Eikenhof 77% - - - - - - 22 22 22 - - - - - - - - - - - - 66
39 V2 pipeline augmentation Eikenhof 74% - - - - 30 30 30 30 - - - - - - - - - - - - - 120 23 Amanzimtoti expansion - phase 1 & 2 Zwartkopjes 77% 2010 10 - - 32 40 - - - - - - - - - - - - - - - - 82 20 Upgrade Zwartkopjes - Meyer's Hill system C25 Zwartkopjes 74% 2009 - - - - 50 - - - - - - - - - - - - - - - - 50 39 Zb to Daleside pipelines 1000mm x 22km 2024 Zwartkopjes 74% - - - - - 200 200 100 100 - - - - - - - - - - - - 600
Zuikerbosch - Daleside Pipe (B1//B2 duplication) 2040 Zwartkopjes - - - - - - - - - - - - - - - - - - - 150 150 300 32 Additional 40 Ml Daleside Reservoir 2019 Zwartkopjes 62% - - - 40 90 - - - - - - - - - - - - - - - - 130 33 Remainder T5 Daleside - Ennerdale pipeline 1000mm x 5km 2019 Zwartkopjes 74% - - 40 40 40 - - - - - - - - - - - - - - - - 120
Daleside - Ennerdale Aug. (ER & pipelines - 2 phases) Zwartkopjes 77% - - - - - 100 100 100 100 100 100 - - - - - - - - - - 600 36 Arcon Park - Langerand pipeline 2020 Zwartkopjes 77% - - 40 40 40 40 - - - - - - - - - - - - - - - 160
Vg to Amanzimtoti 900mm x 10km, plus pump 2032 Zwartkopjes 77% - - - - - - - - - - - - - - 40 40 40 40 - - - 160 Pipe from A23 to Orange Farm 3000m x 600mm 2021 Zwartkopjes - - - 20 20 10 - - - - - - - - - - - - - - - 50 Pipe from Zb to arcon Park 2023 Zwartkopjes - - - - - 55 55 10 - - - - - - - - - - - - - 120
11 B17 and B18 Zuikerbosch - Palmiet pipeline Palmiet 74% 2008 213 77 - - - - - - - - - - - - - - - - - - - 290 B17 Duplication 2035 Palmiet - - - - - - - - - - - - - - - - 300 350 650 100 - 1,400
41 Kensington - Yeoville system 2020 Palmiet 62% - - - 95 95 95 95 - - - - - - - - - - - - - - 380 2 H39 Klipfontein - Brakfontein pipeline Palmiet 74% 2009 13 - - - - - - - - - - - - - - - - - - - - 13 3 O6 Palmiet - Klipfontein augmentation Palmiet 74% 2009 150 130 300 - - 50 250 250 250 - - - - - - - - - - - - 1,380
O6 Duplication (O7) 2038 Palmiet 74% - - - - - - - - - - - - - - - - - - - 400 400 800 8 Palmiet Engine Room 3b Palmiet 77% 2009 43 - - - - - - - - - - - - - - - - - - - - 43
Palmiet Engine Room augmentation 800 Ml/d 2032 Palmiet 77% - - - - - - - - - - - - - 150 150 100 100 - - - - 500 10 H42 Kwaggaspoort - Gomsand pipeline Palmiet 74% 2007 5 - - - - - - - - - - - - - - - - - - - - 5 21 Shamrock Road - Airfield pipeline (G37/H37) Palmiet 74% 2007/8 37 - - - - - - - - - - - - - - - - - - - - 37
Brakfontein to Lyttelton Heights H43 pipe 2020 Palmiet 74% - - - 115 315 215 - - - - - - - - - - - - - - - 645 37 Heights - Kwaggaspoort H14 pipeline 3km x 1200mm 2020 Palmiet 74% - - - 24 30 36 - - - - - - - - - - - - - - - 90
Brakfontein to Kwaggaspoort 21km x 1700mm 2027 Palmiet 74% - - - - - - - - - 215 215 215 - - - - - - - - - 645 Kwaggaspoort to Hartebeesthoek 15km x 1200mm 2032 Palmiet 74% - - - - - - - - - - - - - - 74 74 74 - - - - 222 Hartebeesthoek to Rosslyn 7km x 1400mm 2030 Palmiet 74% - - - - - - - - - - - - 45 45 45 - - - - - - 135 Rosslyn to Soshanguve 8 km x 1200mm 2030 Palmiet 74% - - - - - - - - - - - - 40 40 40 - - - - - - 120
19 Upgrade N7, N8 pipelines Mapleton 74% 100 60 - - - - - - - - - - - - - - - - - - - 160 16 S4 Van Dyk Park - Rynfield duplication Mapleton 74% 2009 100 150 150 150 - - - - - - - - - - - - - - - - - 550
S4 duplication Van Dyk Park - Rynfield duplication 2039 Mapleton - - - - - - - - - - - - - - - - - - - - 200 200 L17 duplication Van Dyk - Brakpan 2036 Mapleton - - - - - - - - - - - - - - - - - 150 200 200 200 750
18 Mapleton station upgrade ER3 Mapleton 77% 2009 52 123 159 200 - - - - - - - - - - - - - - - - - 534 Mapleton engine room upgrade 2 x 200Ml/d Mapleton 77% - - - - - - - - - - - - - - - 80 80 90 - - - 250
28 Bloemendal upgrade Mapleton 77% 5 - - - - - - - - - - - - - - - - - - - - 5 Bloemendal Upgrade - extra pump set Mapleton 77% - - - - 20 20 - - - - - - - - - - - - - - - 40
38 B16 Zuikerbosch - Slangfontein pipeline 2021 Mapleton 62% 2009 - - - 200 244 200 - - - - - - - - - - - - - - - 644 B16 duplication Zuikerbosch - Mapleton pipeline 2039 Mapleton - - - - - - - - - - - - - - - - - - - 200 244 444
31 Additional 100 Ml Bronberg Reservoir Mapleton 62% 10 30 90 90 80 - - - - - - - - - - - - - - - - 300 35 Brakpan - Secunda system upgrade Mapleton 74% - - - 40 100 160 150 150 - - - - - - - - - - - - - 600
Brakpan reservoir 2025 Mapleton - - 85 85 85 - 85 85 85 - - - - - - - - - - - - 510 Vlakfontein Reservoir 200Ml 2021 Mapleton 62% - - 85 85 85 - - - 85 85 85 - - - - - - - - - - 510
4 R5 Vlakfontein - Mamelodi pipeline 2020 Mapleton 74% 10 120 80 100 50 - - - - - - - - - - - - - - - - 360 R5 duplication 2035 Mapleton - - - - - - - - - - - - - - - 100 100 100 100 100 - 500
99 Other augmentation projects All 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 420 Total for all augmentation projects 1,710 2,445 2,245 1,846 1,634 2,039 1,882 1,817 1,662 1,137 870 1,085 955 785 809 1,204 1,594 1,340 1,160 2,010 2,364 32,593
5 year total: 9880 5 year total: 8537 5 year total: 4504 5 year total: 7308 32,593
Project (1)BASE CASE
Sys PriorityScore
20 Year View of Projects2015 2035
Pal
mie
t
Prio
rity
scor
e
Timing of red highlighted projects is subject to WDM success
BG4
THANK YOU
35