+ All Categories
Home > Documents > Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

Date post: 17-Jan-2016
Category:
Upload: gerard-hopkins
View: 212 times
Download: 0 times
Share this document with a friend
Popular Tags:
35
Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015
Transcript
Page 1: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

Rand Water

Capital Expenditure ProgrammeAnthony ELS

Tariff consultation 14 October 2015

Page 2: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

CONTENT

1. Demand growth forecast

2. Augmentation & renewal plan to 2035

3. Capital budget

2

Page 3: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

Greater Johannesburg

Metro37%

Ekurhuleni Metro24%

Tshwane Metro17%

Emfuleni Metro6%

Other Municipalities

12%

Mines4%

Railways0%

Retail1%

3

Customer base snapshot 2014/2015

Demand Growth forecast

Page 4: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 5: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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)

Page 6: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 7: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 8: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

Corporate Systems

Primary

Booster

8

200km

Page 9: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

9

Eikenhof system

Zwartkopjes system

Primary systems

Mapleton system

Palmiet system

City of Tshwane

Vaal Dam

Page 10: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 11: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 12: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

CONTENT

1. Demand growth forecast

2. Augmentation & renewal plan to 2035

3. Capital budget

12

Page 13: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 14: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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%

Page 15: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

• Buildings and property• Civil structures• Pipelines• Mechanical• Electrical• Process• Automation

Asset Portfolios

Page 16: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 17: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 18: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 19: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 20: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 21: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 22: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 23: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 24: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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 ……)

Page 25: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 26: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 27: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 28: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

CONTENT

1. Demand growth forecast

2. Augmentation & renewal plan to 2035

3. Capital budget

28

Page 29: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 30: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 31: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 32: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 33: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 34: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

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

Page 35: Rand Water Capital Expenditure Programme Anthony ELS Tariff consultation 14 October 2015.

THANK YOU

35


Recommended