Ministry of Economic Development Home| Contact MED|


 
 
 

Links to this page were:

Section Subnavigation Links:

Appendix B: Valuing Assets and Maximum Asset Costs and Lives


This Document is Archived


Handbook for Optimised Deprival Valuation of System Fixed Assets of Electricity Line Businesses [2000]

Energy Markets Regulation Unit
[ Last Updated 12 January 2006 ]


B.1 This appendix gives the methodology that should be applied in using replacement costs to value the system fixed assets of ELBs. The appendix also contains Table B.1 (for local ELBs), and Tables B.2-B.8 (for Transpower), which specify the maximum replacement costs and the maximum asset lives that are not to be exceeded for the purpose of assessing the depreciated replacement costs of ELB system fixed assets.

ELB Maximum Costs

B.2 Maximum replacement costs are shown in Table B.1 (for local ELBs), and Tables B.2-B.8 (for Transpower). These values are maxima and for valuation purposes are not to be exceeded.

B.3 The values in the tables are based on installed costs for Modern Equivalent Assets (MEA). They have been based on industry best practice and competitive pricing and include the following elements:

  1. costs of materials delivered to store;
  2. direct labour including indirect costs (ACC, holiday pay, sick leave, training, supervision, etc);
  3. transport and plant costs for delivery and erection; and
  4. on-cost incorporating business administration, design, construction supervision, and project management costs.

The costs of land use consents, easements, compensation are excluded. GST is excluded but other taxes and duties incurred in the construction of the assets are included.

B.4 For equipment used in adverse conditions multipliers can be applied to the values as specified in the tables, but only subject to conditions as specified in B.9, B.14 and B.15. To ensure appropriate application of the cost multipliers, a record of their application should be kept for scrutiny and approval by the Valuer. This information must include:

  1. multiplier used;
  2. quantity of item to which it is applied
  3. the specific conditions justifying the use of the multiplier.

B.5 Where the nature of an asset in service differs from any in the tables, an engineering assessment of the replacement cost can be made, subject to the approval of the Valuer. Before such an assessment is made, the Valuer must be satisfied that there is justification for not selecting an MEA listed in the tables. This assessment must be recorded in the valuation report.

B.6 In assessing costs for assets not listed in the tables, or where the Valuer's assessed value is less than the maximum listed cost, the cost elements set out in B.3 should be recorded. Any costs so determined should be based on competitive pricing estimates, and should be commensurate with a significant scale of construction (within the limits of available resources), not piecemeal additions.

ELB Asset Types

B.7 In the following sections additional information is given in relation to the valuation of certain types of asset used by ELBs.

Overhead Lines

B.8 Local ELBs: The maximum overhead 33kV and 11kV line costs in Table B.1 have been based on three phase construction in a rural environment utilising 70-80m spans. For lines of these voltages in other environments, maximum costs can be established by applying the following multipliers:

overhead line urban:1.5 to 1.8 times B.1 cost
overhead line remote area:1.0 to 1.25 times B.1 cost
overhead line rugged terrain :1.2 to 1.3 times B.1 cost;

where remote areas are those which are situated more than 75 km from the nearest works depot of either the ELB or a line construction contractor; rugged terrain includes those areas where normal line operating vehicles and plant cannot be used and where it is necessary to use helicopters, tracked vehicles or other special plant.

B.9 Transpower: The maximum overhead line costs for AC transmission lines in Table B.8 have been based on nominal average span lengths of 165m and 375m for pole and tower lines respectively, in flat rural land with an assumption that the work is carried out 50km from the nearest urban area. There is no adjustment for further remoteness. Costs for overhead lines in Table B.8 in other terrain can be established by applying the following multipliers:

overhead line hilly terrain:1.07 times B.8 cost
overhead line mountainous terrain:1.23 times B.8 cost
overhead line urban terrain:1.20 times B.8 cost

B.10 The maximum costs in Table B.1 for circuits of lower voltage erected on higher voltage lines (i.e. underbuilt) have been based on the marginal cost of additional materials and installation.

B.11 Costs for special configurations (e.g. composite 33kV/11kV/LV lines and aerial bundled conductor construction) and for construction at other voltages (e.g. 110kV, 66kV or 22kV) should be determined by the Valuer in accordance with clause B.6.

Underground Cables

B.12 Underground cables should be valued on the basis of replacement cost with underground cables in determining RC or DRC, but this should be reviewed as part of the optimisation process (see Appendix C).

B.13 The maximum underground cable costs in Table B.1 have been based on laying in an urban area with developed infrastructure.

B.14 Cables laid in business districts require special consideration, and a multiplier of 1.15 or 1.25 times the costs of Table B.1 can be applied. This multiplier takes into account the greater vehicular and pedestrian traffic, restricted access times, special reticulation requirements and areas requiring substantial reinstatement.

B.15 For cables laid in rocky ground a multiplier of 1.5 to 2.0 times the costs of Table B.1 can be applied.

B.16 The Table B.1 cost of double circuit (viz. two) cables including cables of differing voltages laid together incorporates the marginal cost of the extra cable and laying in a joint trench. Where more than two cables of the same voltage are laid together the replacement cost should be determined in accordance with this principle and clause B.6.

B.17 The cost of cables intended to operate at voltages other than 33kV, 11kV, LV and submarine cables should be determined by the Valuer in accordance with clause B.6.

B.18 The standard replacement cost of all 33kV and distribution cables should be based on unarmoured XLPE cables being the deemed MEA. The replacement cost of LV cables should be based on PVC or XLPE unarmoured construction.

Zone Substations

B.19 The replacement costs for zone substations should be based on cost effective configuration with single bus distribution switchgear unless there are compelling reasons for departure from this. The replacement costs should be compiled by the Valuer in accordance with clause B.6 and should be presented in the categories set out in Table B.1 (for local ELBs) and Tables B.2 and B.3 (for Transpower).

B.20 The replacement cost of substation buildings should be included in the substation valuation, but the land value should be treated separately.

Distribution Substations

B.21 Distribution substations should be valued without distribution transformers, and the land value should also be treated separately. The replacement cost of any enclosing structure should, however, be included.

B.22 The replacement cost of pole mounted substations should include the cost of steelwork, extra poles if applicable, LV fuses and earthing. In the case of ground mounted or similar transformer/substation units the relevant cost is the cost of the additional equipment which is added to the transformer excluding distribution switchgear.

Distribution Transformers

B.23 Replacement costs for distribution transformers are given in Table B.1 (for local ELBs) for currently available distribution transformer sizes of New Zealand manufacture. Replacement costs for distribution transformers for Transpower are given in Table B.4. Where other sizes are in service, the cost of the next largest available size should be used for valuation purposes.

Streetlighting Mains

B.24 For valuation purposes the MEA of streetlighting mains can be a photo-electric cell included as an integral part of the lantern where the streetlights are in close proximity to existing LV reticulation. Where LV reticulation is not available, streetlighting mains can be valued as a stand alone 2 core cable.

System Control Facilities

B.25 All system control facilities associated with a system control centre should be valued together as a master station. The value of remote units should be incorporated in the value of the appropriate zone substation.

Communication Facilities

B.26 Terminal facilities should be valued as a master station. The value of remote units should be incorporated in the value of the appropriate zone substation.

Stores and Spares

B.27 Only a reasonable quantity of stores and spares should be valued as part of the system fixed assets (consistent with the Avoidable Cost Allocation Methodology (ACAM) rules). Any excess stores and supplies (including spares for assets no longer in service) should be valued at Net Realisable Value (NRV) and the valuation not included with that of the line business, but with that of `other businesses' owned by the ELB.

Easements

B.28 The "existing works" provisions in the Electricity Act 1992 protect the ownership of lines (both ELBs and Transpower) constructed or commenced prior to January 1993. They also provide for line owner access to the land the works are on, to inspect, maintain and operate them. Under previous legislation the Crown and ESAs had virtually unlimited rights of access to land to build works. Easements were not required. Easements are not explicitly required by the Electricity Act 1992, but are expected to be the normal means of registering rights.

B.29 Only easement rights obtained and registered against a land title after after 1 January 1993, (or in the case of Transpower, additionally between 1 January 1988 and 1 January 1993), and paid for, can be valued provided that the sum paid has not already been expensed.

ELB Maximum Lives

B.30 Maximum asset lives are given in Table B.1 (for local ELBs) and Tables B.2-B.8 (for Transpower). These lives are maxima and are not to be exceeded for the purpose of determining TLs of assets, except as provided for in B.34.

B.31 Where an asset is made up of a number of items that have differing lives, a weighted average life is to be determined. This assessment should be recorded in the valuation report.

B.32 Lives of assets not listed in Table B.1 (for local ELBs) and Tables B.2-B.8 (for Transpower) should be established on a comparable basis with those in the tables. Such lives should not exceed the maximum lives for comparable assets, should be subject to the approval of the Valuer, and should be verified and documented. Assessment of the TL of such assets must include:

  1. examination of asset service records;
  2. discussion with maintenance personnel; and
  3. physical inspection.

B.33 TLs less than the maxima of Table B.1 (for local ELBs) and Tables B.2-B8 (for Transpower) should be assigned when the Valuer considers this appropriate. Circumstances when this could be appropriate include:

  1. assets in coastal environments;
  2. assets subject to particularly high use or high fault levels or showing systematic premature retirement due to failure;
  3. assets which have been poorly maintained.

TLs so assigned should, however, never be less than 50 percent of the relevant Table B.1 maximum.

B.34 The TL of certain assets, as specified below, may be extended by the Valuer where specified conditions have been satisfactorily met. These are:

zone substation transformers(clause B.41)
indoor MV or indoor 33kV switchgear(clause B.42)
distribution transformers(clause B.43)
transmission lines(clause B.44)

B.35 In order to justify the extension of TLs as provided in B.34, the following information should be available to the Valuer for scrutiny:

  1. an age profile of the assets in the category concerned, showing the original population, survival population in each year and number of failures in each year, sufficient to demonstrate that the asset category concerned warrants on average the application of life extension; and/or
  2. information on the standard or specification used in the purchase of the asset or that class of asset sufficient to demonstrate modern or special technology that would warrant the application of a longer life.

B.36 In addition the following information should be available:

  1. a maintenance policy statement indicating the nature, scope and regularity of maintenance work carried out on the asset or class of asset since its installation, sufficient to support the claim for a longer life;
  2. maintenance and test records of the asset (or, where the life extension relates to a class of asset, representative records for that class of asset) sufficient to demonstrate that the agreed maintenance policies have been applied over the life of the asset; and
  3. where relevant (e.g. for transformers), information on the loading applied to the asset or class of asset over time, demonstrating circumstances that would warrant a life extension.

Refurbishment

B.37 Refurbishment is classed as work done on the asset (or set of assets) that results in a material extension of its service life beyond its normal TL. This is in distinction to maintenance work which is done to ensure that an asset is able to perform its designated function for its normal TL. Accumulated maintenance should not be considered as refurbishment.

B.38 When an asset has been refurbished, the Valuer should assign an RL, effective from the time of refurbishment, but this RL should not be greater than the maximum TL as specified in Table B.1 (for local ELBs) and Tables B.2-B8 (for Transpower).

Lives for Particular Asset Types

B.39 In the following sections additional information is given in relation to the assessment of lives of certain types of asset.

Overhead Lines

B.40 Two different sets of life maxima are given in Table B.1 - one for concrete poles, the other for wooden poles. This is notwithstanding the fact that a single set of maximum values has been given reflecting the MEA asset replacement type.

Zone Substations

B.41 The maximum TL of zone substation transformers is to be taken as 45 years, as shown in Table B.1. However, in accordance with clauses B.34-B.36, where sound maintenance programmes have been in place over the life of the asset, the TL for such transformers may be extended, but to not more than 60 years. Such an extension assumes a typical urban and commercial load curve and cyclic loading in accordance with IEC 354 and should cover most situations in New Zealand. For such extensions, the Valuer should be provided with all required supporting information.

Indoor Distribution Switchgear

B.42 The maximum TL of indoor distribution switchgear is to be taken as 45 years, as shown in Table B.1. However, in accordance with clauses B.34-B.36, where indoor distribution switchgear is of modern, sealed design and specified to operate without maintenance for an extended number of operations, the TL may be extended, to not more than 55 years. In such cases, the Valuer should be advised of the type of switchgear installed and the Standard (IEC) to which it has been constructed. The TLs in this clause are also applicable to indoor zone substation incoming (33kV) switchgear. (Normally, however, such switchgear is outdoor.)

Distribution Transformers

B.43 The maximum TL of distribution transformers is to be taken as 45 years, as shown in Table B.1. However, in accordance with clauses B.34-B.36, distribution transformer lives may be extended, but to not more than 55 years, providing that general maintenance, including tank replacement during the life of the transformer, is expensed and not capitalised. The major factor in determining the ultimate life of the transformers is then the life of the core and windings. For the application of an extension to the TL, the Valuer must be provided with all required supporting information.

Transmission Lines

B.44 The maximum TL of transmission lines is to be taken as 55 years, as shown in Table B.8. This is the TL allowed for transmission lines constructed in areas with normal environmental conditions. Transmission lines in coastal (hostile corrosive environment) is to be accorded an asset TL of only 35 years, and, in accordance with clauses B.35 and B.36, transmission lines lives may be extended, but to not more than 70 years, where those transmission lines are in lower than normal corrosive conditions (dry inland).

Valuation of the DC Link

B.45 The HVDC link between Benmore and Haywards is a major component of the transmission system. The HVDC link is an asset whose economic value is based on the service it provides to the New Zealand electricity system. Because of the size of the investment in DC assets it is essential that the economic valuation of this asset is carried out carefully and objectively.

B.46 The High Voltage Direct Current link should be valued using the standard ODV methodology. The factors that should be addressed in the valuation include:

  • The economic justification for the link;
  • The risk of physical or functional failure of the link; and
  • The risk of under-utilisation of the link, either for operational reasons, or due to insufficient generation in the South Island or due to major new load arising in the South Island or additional generation built in the North Island.
  • The EV of the link should be assessed in terms of its value to the system. This involves an assessment of what the system costs (i.e. both generation and transmission) would have been in the absence of any link, or with a link of different size or specification level.

Local ELB Maximum Costs and Lives

B.47 The following table gives maximum replacement costs and lives that should be applied in valuing local ELB system fixed assets.

Table B.1: Local ELB Maximum Asset Values and Lives (1998 Table Revision)

Asset DescriptionUnitNotesMaximum Value
($000) a
Maximum Life
(Years)
        Pole Type
Subtransmission      ConcreteWood
33 kV Lines - Heavy (>150 mm2, <300 mm2 Al )kmb406045
33 kV Lines - Light (<150 mm2 Al)kmb356045
33 kV Lines - DCct Heavykmb606045
33 kV Lines - DCct Lightkmb506045
        Cable Type
        XLPEPILC
33 kV - Cables (<240 mm2 Al)kmc1654570
33 kV - Cables DCct (<240 mm2 Al)kmc2654570
Pilot/Communications Ccts O/Hkmb**45
Pilot/Communications Ccts U/Gkmc**45
Air Break SwitchNo.b835
Zone Substations       
LandNo.  --
Site Development and BuildingsNo.  **40
Incoming (Outdoor) Switchgear, Protn. & ControlsNo.d**40
TransformersNo.e  45
Transformer Protection and ControlsNo.    40
Distribution CB, Protection and Controls (Incom/Bus)No.d  45
Distribution CB, Protection and Controls (Feeder)No.d**45
        Pole Type
        ConcreteWood
Outdoor Structure if not included aboveNo.  **6045
SCADA and Communications EquipmentNo.  **15
Ripple Injection PlantNo.  **20
Other ItemsNo.  **40
        Pole Type
Distribution      ConcreteWood
Lines         
11 kV O/H Heavy (>150 mm2, <240 mm2 Al)kmb246045
11 kV O/H Medium (>50 mm2, <150 mm2 Al )kmb226045
11 kV O/H Light (<50 mm2 Al)kmb206045
11kV single phase or SWER lineskmb176045
11 kV O/H DCct Heavykmb346045
11 kV O/H DCct Mediumkmb316045
11 kV O/H DCct Lightkmb286045
11 kV O/H Underbuilt Heavykmb106045
11 kV O/H Underbuilt Mediumkmb96045
11 kV O/H Underbuilt Lightkmb86045
        Cable Type
Cables      XLPEPILC
11 kV U/G Heavy (>240 mm2, <300 mm2 Al )kmc1204570
11 kV U/G Medium(> 50 mm2, <240 mm2 Al )kmc904570
11 kV U/G Light (<50 mm2 Al)kmc654570
11 kV U/G DCct Heavykmc1704570
11 kV U/G DCct Mediumkmc  4570
Distribution Switchgear       
Disconnector (Excl Pole)No.  2.335
Load Break Switch (Excl Pole)No.  5.535
Dropout Fuse 3 Ph (Excl Pole)No.  1.535
Oil Sw/Sectionaliser (Excl Pole)No.  1740
Recloser (Excl Pole)No.  2040
Circuit BreakerNo.  2540
Voltage RegulatorNo.  **55
Ring Main Unit - 3 WayNo.  1540
Extra Oil SwitchNo.  540
Extra Fuse SwitchNo.  840
Distribution Transformer (kVA)       
Single/Two Phase Units       
10No.f, g2.445
15No.f, g2.545
30No.f, g3.145
50No.f, g4.245
Three Phase Units (Pole Mounted - Bushing Terminations)       
15No.f, g3.345
30No.f, g3.645
50No.f, g4.745
100No.f, g745
200No.f, g1145
300No.f, g12.945
500No.f, g1845
Three Phase Units (Cable entry, one or both voltages)       
100No.f, g7.545
200No.f, g11.545
300No.f, g13.345
500No.f, g18.545
750No.f, g2245
1000No.f, g24.945
1250No.f, g3345
1500No.f, g3945
Distribution Substations       
Pole Mounted (50 kVA or less)No.h0.540
Pole Mounted (100 kVA or more)No.h1.840
Ground Mounted (Covered)No.i440
Kiosk (Masonry or block enclosure)No.i940
On Customer's Premises with FeedoutNo.  240
LV Lines       
        Pole Type
        ConcreteWood
Overhead - LV onlykmj386045
Overhead Underbuiltkmj126045
        Cable Type
        XLPE/
PVC
PILC
Underground - LV Onlykmj, k554570
Customer Service Connections Excluding Meters and Relays         
LV - 1 phNo.  0.0745
LV - 3 phNo.  0.1845
Other System Fixed Assets       
SCADA and Comms (Central Facilities)Lot  **15

 

aAll values are based on installed costs (excluding GST) for MEA.
bValues relate to costs for rural construction.
cValues are based on costs of underground reticulation for suburban areas in average ground conditions.
dIn accordance with clause B.43 (and the requirements of clause B.33), the lives for indoor distribution (or indoor 33kV) switchgear may be extended, to no more than 55 years, if it is of modern, sealed design and specified to operate without maintenance for an extended number of operations.
eIn accordance with clause B.42 (and the requirements of clause B.33), of the lives of zone substation transformers may be extended, to no more than 60 years, provided that evidence of a sound maintenance programme is presented to the Valuer.
fValues based on replacement costs are for currently available sizes (New Zealand manufacture). For intermediate sizes value at next size up. (Optimisation factor should take account of any resulting enhancement.)
gIn accordance with clause B.44 (and the requirements of clause B.33), the lives of distribution transformers may be extended, to no more than 55 years, provided that evidence of a sound historical maintenance programme over the life of the asset is presented to the Valuer.
hExcludes dropout fuses.
iIncludes enclosure and LV frame. Use kiosk only where additional LV frames required.
jIf detailed records of LV quantities are not available, the quantities used in the valuation should be based on an average length of LV for each size of transformer.
kValues are based on costs for suburban subdivisions.
**No maximum value assigned.

Transpower Maximum Costs and Lives

B.48 The following tables give maximum replacement costs and lives that should be applied in valuing Transpower's system fixed assets.

B.49 The maximum replacement costs included in the tables are subject to adjustment for seismic factors (for substations) and interest incurred during construction. The adjustment factors are shown tables B.9 and B.10.

Substations by Standard Size

For valuing establishment and buildings, substations are split into facilities of four standard sizes - Major, Medium, Small and Rural.

Table B.2: Establishment Building Block Costs

TypeDescriptionMaximum Value
($000)
Maximum Life
(years)
Majoraccommodating on average 14x220kV, 19x110kV and 15x33kV or 15x11kV bays, roadways, etc 3,184.7555
Mediumaccommodating on average 8x220kV, or 8x110kV and 10x33kV or 10x11kV bays, roadways, etc. 1,203.0755
Smallaccommodating on average 6x110kV and 15x33kV or 15x11kV bays, roadways, etc 1,072.8255
Ruralaccommodating on average 2x66kV, 6x33kV or 6x11 bays, roadways, etc973.3455

Substations (Standard Sizes) by Indoor/Outdoor

For costing buildings at substations, the four standard sizes are further broken down to differentiate between indoor or outdoor facilities.

Table B.3: Buildings Building Block Costs

TypeDescription SummaryMaximum Value
($000)
Maximum Life
(years)
Major ODFacilities associated with outdoor switchyard with on average 14x220kV, 19x110kV and 15x33kV or 15x11kV bays, 155.5msq control room.175.9155
Major IDFacilities associated with outdoor switchyard with on average 14x220kV, 19x110kV bays and indoor switchgear and control facilities with on average 15x33kV or 15x11kV bays with 155.5sqm control room and 201.6sqm switchgear room365.8155
Medium ODFacilities associated with outdoor switchyard with on average 8x220kV or 8x110kV and 10x33kV or 10x11kV bays, 103.7msq control room143.3055
Medium IDFacilities associated with outdoor switchyard with on average 8x220kV or 8x110kV bays and indoor switchgear and control facilities with on average 10x33kV or 10x11kV bays with 103.7sqm control room and 159.6sqm switchgear room143.3055
Small ODFacilities associated with outdoor switchyard with on average 6x110kV and 10x33kV or 10x11kV bays, 86.4msq control room121.6555
Small IDFacilities associated with outdoor switchyard with on average 6x110kV bays and indoor switchgear and control facilities with on average 10x33kV or 10x11kV bays with 86.4sqm control room and 159.6sqm switchgear room286.8755
Rural ODFacilities associated with a rural outdoor switchyard with on average 2x66kV and 6x33kV or 6x11kV bays, 69.1sqm control room112.9555
Rural IDFacilities associated with outdoor switchyard with on average 2x66kV bays and indoor switchgear and control facilities with on average 6x33kV or 6x11kV bays with 69.1sqm control room and 109.2sqm switchgear room244.8655

Transformers

Replacement costs for a large number of power transformer options have been provided to cover the range of power transformer sizes and configurations used by Transpower. Generally, costs are provided for power transformers with On-load Tap Changers, except where identified.

Table B.4: Power Transformer Building Block Costs

HVLVTV/
MVA
VectorPhaseMVA
3ph
OLTCMaximum Value
($000)
Maximum Life
(years)
22011011/60A3200No2,842.5855
220110  A3200Yes2,535.8155
22011011/60A1200Yes1,541.8355
220110  A3180Yes2,372.3155
22011014.5/
141.5
A3141.5Yes2,300.4455
220110  A3120Yes2,062.2255
22011011/60A3100Yes1,958.8655
220110  A3100Yes1,852.4255
22011011/60A1100No1,056.5755
220110  A390Yes1,907.1855
22011033/30A370Yes1,803.8155
22011011/30A165No902.0155
22011011/30A360Yes1,752.1355
22011011/30A350No1,489.4655
22011011/30A150No836.1155
2206611/60S-S3200Yes3,047.3755
2206611/60S-S1200Yes1,643.8055
2206611/60S-S3100No2,151.4555
2206611/60S-S1100No1,126.3555
2206633/30S-S370Yes1,930.0955
2206611/30S-S150No917.9255
22055  TR118Yes820.7955
22055  TR115Yes778.8755
22033  S-D3200Yes3,278.4255
22033  S-D1200Yes1,315.2955
22033  S-D3150Yes2,715.3255
22033  S-D3120Yes2,366.3955
22033  S-D3100Yes2,273.3755
22033  S-D1100Yes1,000.2955
22033  S-D163No793.1555
22033  S-D360Yes1,668.5555
22033  S-D350Yes1,639.8755
22033  S-D150No723.7055
22033  S-D130No616.8455
22033  S-D330Yes1,319.6455
22033  S-D325Yes1,261.4855
22033  S-D320No1,155.4955
22033  S-D318Yes1,180.0655
22033  S-D315Yes1,145.1755
22033  S-D310Yes1,017.8555
22033  S-D35No925.4755
22022  S-D350Yes1,632.5455
22022  S-D150Yes744.4755
2201633/60S-D1240Yes1,383.6055
22011  S-D3100Yes2,415.1655
22011  S-D370Yes1,955.0255
22011  S-D360Yes1,801.6455
22011  S-D312Yes1,065.4255
22011  S-D310Yes1,034.7555
11066  D-S360Yes1,184.9655
11066  D-S355Yes1,119.6455
1106611/10A130No498.8955
1106611/10A120No456.0255
1106611/10A115No434.5855
11050  D-S330No835.0555
11050  D-S130No451.6155
11050  D-S120No400.2855
11050  D-S115No374.6155
11050  D-S114.1No369.9955
11050  D-S310No663.9755
11050  D-S110No348.9455
11033  D-S3120Yes1,803.2855
11033  D-S3100Yes1,628.2855
11033  D-S1100Yes797.4055
11033  D-S375Yes1,403.3355
11033  D-S370Yes1,358.3355
11033  D-S360Yes1,268.3555
11033  D-S360Yes1,268.3555
11033  D-S150No555.4255
11033  D-S350No1,084.9255
11033  D-S340Yes1,088.3855
11033  D-S140No512.9755
11033  D-S338No968.6055
11033  D-S335Yes1,043.3855
11033  D-S130Yes477.5355
1103311/10D-S130No487.3355
11033  D-S330Yes1,033.2255
1103311/10D-S330No1,067.9655
11033  D-S328No871.6755
11033  D-S127.5No459.9255
11033  D-S325Yes953.4155
11033  D-S120No428.0855
11033  D-S320No859.6555
11033  D-S320Yes908.4155
11033  D-S318Yes890.4155
11033  D-S315Yes833.5755
11033  D-S110No389.0055
11022  D-S350Yes1,193.5155
11022  D-S150Yes604.0755
11022  D-S330Yes945.9455
11022  D-S130Yes449.9055
11011  D-S360Yes1,322.7355
11011  D-S350Yes1,201.1555
1101133/20S-D350Yes1,253.7455
11011  D-S340Yes1,078.5155
11011  D-S130No449.0155
11011  D-S330Yes955.8555
11011  D-S130Yes483.7855
11011  D-S328No884.2955
11011  D-S128No441.0955
11011  D-S327Yes919.0755
11011  D-S127Yes472.3155
11011  D-S325Yes894.5355
11011  D-S125Yes461.2655
11011  D-S320Yes836.5255
11011  D-S120Yes433.6555
11011  D-S315Yes771.8955
11011  D-S310Yes710.5655
11011  D-S110Yes396.6555
11011  D-S18Yes367.3655
11011  D-S37.5Yes679.9055
11011  D-S17.5Yes364.6055
11011  D-S35Yes649.2455
11011  D-S15Yes350.7955
11011  D-S14.5No349.2855
11011  D-S34No636.1955
11011  D-S33Yes624.7255
11011  D-S12.25Yes322.4455
11011  D-S31Yes597.9455
6633  D-S360Yes1,113.5355
6633  D-S345Yes958.4055
6633  D-S340Yes906.6855
6633  D-S320Yes699.8355
6633  D-S120Yes377.7055
6633  D-S316Yes658.4655
663311/
7.5
A115No429.1455
6633  D-S315Yes648.1255
6633  D-S310Yes596.4155
6633  D-S39No537.8255
6633  D-S35Yes544.6955
6633  D-S15No260.9055
6611  D-S345Yes999.1155
6611  D-S340Yes946.5355
6611  D-S330Yes841.3555
6611  D-S130Yes433.2355
6611  D-S320Yes736.1755
6611  D-S120Yes366.6955
6611  D-S316.5Yes699.3555
6611  D-S310Yes630.9955
6611  D-S110Yes300.1555
6611  D-S35Yes578.4055
6611  D-S15Yes266.8855
6611  D-S13.75No217.7055
6611  D-S33Yes557.3655
6611  D-S13Yes253.5755
6611  D-S31No361.7555
6611  D-S30.5Yes531.0755
5033  S-S35No477.8155
5033  S-S15No260.9055
5011  D-S115Yes350.0955
5011  D-S37.5Yes558.8355
5011  D-S17.5Yes288.7655
5011  D-S15Yes268.3255
5011  D-S13No189.8855
5011  D-S12.25No219.9355
5011  D-S32Yes438.3055
3311  D-S320Yes562.5855
3311  D-S315Yes540.1055
3311  D-S313Yes531.1255
3311  D-S310No524.1955
3311  D-S110No286.4555
3311  D-S37.5Yes506.3955
3311  D-S35Yes495.1555
3311  D-S32.25No357.3855
3311  D-S32No352.0055
1111  A34.5Yes494.5255

Oil Containment

Oil containment is costed based upon the capacity of the facility.

Table B.5: Oil Containment Building Block Costs

Capacity (m3)DescriptionMaximum Value
($000)
Maximum Life
(years)
10Oil Containment System68.7845
15Oil Containment System75.2445
18Oil Containment System76.8345
25Oil Containment System80.5245
30Oil Containment System83.1645
35Oil Containment System85.7945
40Oil Containment System88.4345
45Oil Containment System91.0745
50Oil Containment System93.6045
55Oil Containment System96.3445
60Oil Containment System98.9845
65Oil Containment System101.6245
70Oil Containment System104.2645
75Oil Containment System106.9045
80Oil Containment System109.5345
85Oil Containment System112.1745
90Oil Containment System118.4645
115Oil Containment System128.0045
160Oil Containment System149.0245

Switchgear

Table B.6: Switchgear Building Block Costs

kVDescriptionCB qtyBus TypeOut/ InMaximum Value
($000)
Maximum Life
(years)
4
2201.5 Line Breaker1SBO947.2045
2201.5 Half Breaker1-O763.6445
2201.5 Transformer Breaker1SBO631.5945
220Transmission Line - No Bus1-O754.3545
220Transmission Line - Single Bus1SBO835.3745
220Transmission Line - Double Bus1DBO985.2245
220Transmission Line - Triple Bus1TBO1,183.5245
220Connection Circuit - No Bus1-O361.7845
220Connection Circuit - Single Bus1SBO442.8045
220Connection Circuit - Double Bus1DBO592.6545
220Connection Circuit - Triple Bus1TBO790.9545
220Generator - No Bus0-O68.2345
220Generator - Single Bus0SBO149.2445
220Generator - Double Bus0DBO299.0945
220Generator - Triple Bus0TBO497.4045
220Bus Section1SBO418.2045
220Bus Coupler - Dual Bus1DBO980.0245
220Bus Coupler - Triple Bus1TBO1,057.8845
110Transmission Line - No Bus1-O403.2945
110Transmission Line - Single Bus1SBO476.7545
110Transmission Line - Double Bus1DBO668.0445
110Connection Circuit - No Bus1-O251.6245
110Connection Circuit - Single Bus1SBO325.0845
110Connection Circuit - Double Bus1DBO516.3745
110Incomer - No Bus1-O251.6245
110Incomer - Single Bus1SBO325.0845
110Incomer - Double Bus1DBO516.3745
110Generator - No Bus0-O50.5545
110Generator - Single Bus0SBO124.0145
110Generator - Double Bus0DBO315.3145
110Bus Section1SBO283.4245
110Bus Coupler1DBO836.9545
110Bus VT  --46.1145
66Transmission Line - No Bus1-O389.7945
66Transmission Line - Single Bus1SBO454.1145
66Transmission Line - Double Bus1DBO630.8345
66Connection Circuit - No Bus1-O245.4845
66Connection Circuit - Single Bus1SBO309.8045
66Connection Circuit - Double Bus1DBO486.5245
66Incomer - No Bus1-O245.4845
66Incomer - Single Bus1DBO309.8045
66Incomer - Dual Bus1DBO486.5245
66Generator - No Bus0-O48.0045
66Generator - Single Bus0SBO112.3245
66Generator - Double Bus0DBO289.0445
66Bus Section1SBO275.8945
66Bus Coupler1DBO791.9245
66Bus VT  --38.9645
50Transmission Line - No Bus1-O386.5345
50Transmission Line - Single Bus1SBO446.2345
50Connection Circuit - No Bus1-O244.7845
50Connection Circuit - Single Bus1SBO304.4845
50Incomer - No Bus1-O244.7845
50Incomer - Single Bus1SBO304.4845
50Bus Section1SBO275.1345
50Bus Coupler1DBO0.0045
50Bus VT  --38.9645
33OD Feeder - No Bus1-O221.2245
33OD Feeder - Single Bus1SBO245.4045
33OD Feeder - Dual Bus1DBO283.5545
33OD Incomer - No Bus1-O202.7445
33OD Incomer - Single Bus1SBO223.6245
33OD Incomer - Dual Bus1DBO261.7745
33OD Bus Section1SBO194.9645
33OD Bus Coupler1DBO243.3345
33OD Bus VT  --0.0045
33Recloser1ACRO45.2145
11OD Feeder - Single Bus1SBO81.4445
11OD Feeder - Dual Bus1DBO98.6645
11OD Incomer - Single Bus1SBO94.2445
11OD Incomer - Dual Bus1DBO110.5145
11OD Bus Section1SBO90.0545
11OD Bus Coupler1DBO102.5445
11Recloser1ACRO36.4345
33Circuit Breaker - Indoor Bus Coupler1DBI128.8045
33Circuit Breaker - Indoor Bus Section1SBI99.5745
33Circuit Breaker - Indoor Feeder1SBI86.7745
33Circuit Breaker - Indoor Feeder - Double Bus1DBI127.4045
33Circuit Breaker - Indoor Incomer1SBI92.7745
33Circuit Breaker - Indoor Incomer - Double Bus1DBI131.5045
22Circuit Breaker - Indoor Bus Coupler1DBI120.7045
22Circuit Breaker - Indoor Bus Section1SBI87.6545
22Circuit Breaker - Indoor Feeder1SBI83.2545
22Circuit Breaker - Indoor Feeder - Double Bus1DBI119.9045
22Circuit Breaker - Indoor Incomer1SBI84.4545
22Circuit Breaker - Indoor Incomer - Double Bus1DBI124.2045
11Circuit Breaker 500MVA - Indoor Bus Coupler1DBI107.7745
11Circuit Breaker 500MVA - Indoor Bus Section1SBI71.0745
11Circuit Breaker 500MVA - Indoor Feeder1SBI69.4745
11Circuit Breaker 500MVA - Indoor Feeder - Double Bus1DBI107.3745
11Circuit Breaker 500MVA - Indoor Incomer1SBI73.4745
11Circuit Breaker 500MVA - Indoor Incomer - Double Bus1DBI110.6745
11Circuit Breaker 750MVA - Indoor Bus Coupler1DBI232.9645
11Circuit Breaker 750MVA - Indoor Bus Section1SBI98.5745
11Circuit Breaker 750MVA - Indoor Feeder1SBI95.5745
11Circuit Breaker 750MVA - Indoor Feeder - Double Bus1DBI195.1645
11Circuit Breaker 750MVA - Indoor Incomer1SBI145.5745
11Circuit Breaker 750MVA - Indoor Incomer - Double Bus1DBI274.9645

Reactive Power Plant

Table B.7: Reactive Power Plant Building Block Costs

DescriptionMaximum Value
($000)
Maximum Life
(years)
5
110 kV Two Zone Bus Protection130.5115
220 kV Two Zone Bus Protection130.5115
66 kV Two Zone Bus Protection130.5115
Neutral Earthing Resistor 11kV 12.5 ohms 500A66.0045
Neutral Earthing Resistor 22kV 25 ohms 500A71.0045
Neutral Earthing Resistor 33kV 37.5 ohms 500A76.0045
Neutral Earthing Resistor 17.5kV 2 ohms 300A66.0045
Neutral Earthing Resistor 17.5kV 2 ohms 1500A76.0045
Neutral Earthing Resistor 17.5kV 2 ohms 3000A86.0045
Neutral Earthing Resistor 17.5kV 2 ohms 6400A96.0045

Transmission Line

Table B.8: Transmission Line Building Block Costs

kVConfigRatingConductorTemp.Maximum Value
($000)
Maximum Life
(years)
6
11scp2201/mink5036.6455
33dcp3151/hyena5061.9855
33dcp3601/coyote5066.2155
33dcp5251/wolf7574.4055
33scp2201/mink5037.2955
33scp3151/hyena5041.0955
33scp3601/coyote5043.2155
33scp4101/hyena7541.0355
33scp5251/wolf7547.3655
50scp2201/mink5040.0055
50scp3151/hyena5043.8055
66dcst3151/hyena50112.1455
66dcst4101/hyena75114.3755
66dcst5251/wolf75137.4855
66dcst6401/goat50170.6555
66dcst19602/zebra75318.8855
66dcp2901/mink7565.9255
66dcp5251/wolf7590.0755
66dcp6401/goat50115.3855
66scst3151/hyena5091.6155
66scp2201/mink5040.8455
66scp3151/hyena5044.6455
66scp3601/coyote5046.7755
66scp4101/hyena7544.2855
110dcst3151/hyena50123.1455
110dcst3601/coyote50128.8155
110dcst4101/hyena75125.9255
110dcst5251/wolf75141.1855
110dcst6401/goat50176.5755
110dcst7501/zebra50194.9955
110dcst8401/goat75180.5555
110dcst9801/zebra75195.4155
110dcst10502/wolf75223.7455
110dcst12802/goat50295.2655
110dcst15002/zebra50321.2055
110dcst16401/chukar75273.3755
110dcst16802/goat75296.0555
110dcst19602/zebra75324.8455
110dcp4001/wolf5097.0055
110dcp5251/wolf75100.1455
110scst3151/hyena5091.5755
110scst3601/coyote5096.6155
110scst4101/hyena7592.9855
110scst5251/wolf75104.4855
110scst6401/goat50128.4655
110scp3151/hyena5051.4155
110scp3601/coyote5053.4855
110scp4101/hyena7553.9155
110scp5251/wolf7557.0255
110scp6401/goat5066.0555
220dcst7501/zebra50210.5455
220dcst9801/zebra75212.9755
220dcst12802/goat50319.9255
220dcst15002/zebra50353.4155
220dcst16401/chukar75307.0355
220dcst16802/goat75324.3155
220dcst19602/zebra75362.8055
220dcst32802/chukar75538.9155
220scst6401/goat50132.3455
220scst7501/zebra50146.9655
220scst9801/zebra75149.8755
220scst12802/goat50210.8555

Table B.9: Seismic Adjustment Factors (for Substations)

Equipment TypeZone A
(High Risk)
Zone B
(Medium Risk)
Zone C
(Low Risk)
Establishment1.141.061.00
Buildings1.021.011.00
Oil Containment1.141.061.00
Transformers1.041.021.00
Switchgear1.021.011.00
Other Plant1.021.011.00

Table B.10: Interest During Construction Factors

Asset TypeFactor (Annualised Rate)
Substation assets4.0%
Transmission line assets4.8%

4Some components of switchgear, in particular infrastructure, currently has a life of 55 years

5Life of Neutral Earthing Resistors to be confirmed

6Transmission lines are assigned lives according to environmental factors (see B.46).



Back to Top