Multi Purpose Deep Tunnel (MPDT) - Padepokan daringluk.staff.ugm.ac.id/jdt/FA-MPDT.pdf · 1 Multi...

29
1 Multi Purpose Deep Tunnel (MPDT) Multi Purpose Deep Tunnel (MPDT) An Integrated Solution for Flood Control, Water Supply, Waste Wa An Integrated Solution for Flood Control, Water Supply, Waste Water, ter, Road Tunnel and Public Utilities in the Jakarta Mega City Road Tunnel and Public Utilities in the Jakarta Mega City Presented to : Singapore International Water Week (SIWW) 2008 June 25, 2008 Suntec Singapore International Convention & Exhibition Centre - Water Leaders Summit and South East Asia Business Forum FIRDAUS ALI, PhD. FIRDAUS ALI, PhD. Jakarta Water Supply Regulatory Body Jakarta Water Supply Regulatory Body (JWSRB) (JWSRB) P E L A Y A N A N A I R M I N U M

Transcript of Multi Purpose Deep Tunnel (MPDT) - Padepokan daringluk.staff.ugm.ac.id/jdt/FA-MPDT.pdf · 1 Multi...

1

Multi Purpose Deep Tunnel (MPDT)Multi Purpose Deep Tunnel (MPDT)An Integrated Solution for Flood Control, Water Supply, Waste WaAn Integrated Solution for Flood Control, Water Supply, Waste Water, ter,

Road Tunnel and Public Utilities in the Jakarta Mega CityRoad Tunnel and Public Utilities in the Jakarta Mega City

Presented to :

Singapore International Water Week (SIWW) 2008

June 25, 2008

Suntec Singapore International Convention & Exhibition Centre -

Water Leaders Summit and South East Asia Business Forum

FIRDAUS ALI, PhD.FIRDAUS ALI, PhD.

Jakarta Water Supply Regulatory BodyJakarta Water Supply Regulatory Body

(JWSRB)(JWSRB)

P

E L

A Y A N A N

A I R

M I

N U

M

Environmental Serious Problems being faced byEnvironmental Serious Problems being faced byMega City of Jakarta.Mega City of Jakarta.

TOTAL IDR 18.7 Trillions

(eq. to USD 2.05 Billions)

1) Floods, paralyzing the city (Business, Industrial and Municipal damages);

a) 2002 Flood damages IDR 9.9 Trillions

b) 2007 ditto IDR 8.8 Trillions

2) Raw water scarcity and also badly polluted;

3) Water supply coverage ratio, only around 55 %;

4) Untreated waste water, causing water borne diseases due to e-colli;

5) Excessive abstraction of Ground Water, causing land subsidence and sea water

intrusion as well as worsening the flood control management;

6) Traffic congestion is severe, causing national loss IDR 43.3 T/annum (eq. to USD 4.76

B/annum);

7) Climate change worsen the situation.

Strategy to Solve Those Problems :Strategy to Solve Those Problems :

SERIOUS

PROBLEMS

STRUCTURALMEASURES

NON STRUCTURALMEASURES

INFRASTRUCTURE

Urban Integrated

Infrastructure Development

Solving ProblemsBy Stages

SocialEconomicPolitical

Land Acquisition

EfficientCost effectiveness

BEST EFFORTS

Key Words : 1)1) Land AcquisitionLand Acquisition2)2) Commitment on Urban Integrated Infrastructure Development by staCommitment on Urban Integrated Infrastructure Development by stagesges

MULTI PURPOSE DEEP TUNNEL (MPDT)MULTI PURPOSE DEEP TUNNEL (MPDT)An Integrated Solution for Flood Control, Water Supply, Waste Water,

Road Tunnel and Public Utilities in the Jakarta Mega City

With the Following Benefits;

1. Controlling peak flood;

2. Improving urban wastewater management, including Water Reclamation

Plants (WRPs) to :

� Supply clean water for the Northern part of Jakarta;

� Improve water quality in water bodies;

� Produce electric power (methane gas) and organic fertilizer.

3. Reducing ground water abstraction due to improved city piped water service

due to a more reliable supply of raw water;

4. Constructing of tunnel need no land acquisition except for holding pond and ingresses + egresses of toll road;

5. Utilizing the tunnel as toll roadway as in SMART project (KL) and utility shaft,

as in TARP project (Chicago).

Ciliwung River Basin

sws 08.11.2001

Balaraja

TANGERANG

Ci ra

rab

Cil

eule

u

s

K. Ta ha ng

Cim

an

ceu

ri

Ci d

ur ia

n

Sukarno - Hatta

Airport

Ciledug

Curug

Ranca

Sumur

CiputatCima n ceu ri

K.

An

gke

Serpong

Cis

adane

Parung

Cid

uri

an

Cim

atu

kCib

eure

um

ke Rangkasbitung

ke Serang

t olk e Mera k

ke Seran g

K.

Pes

an

ggra

han

K.

Gro

gol

K.

Kru

kut

K.

Ma

mpa

ng

Cil

iwu

ng

K.

Cip

ina

ng

K.

Bu

ara

n

K.

Ca

kung

K.

Bek

asi

BEKASI

Cileungsi

Cis

a da n

g

DEPOK

Cimanggis

Gunung Putri

Pondok Gede

Ci b

eet

Cibeet

KARAWANG

Cikarang

C.B.L .

C ika ran

g

Jonggol

Cibarusa

Ci ta

rum

Curug

Cil

e ma h

ab a

n g

ke Cika mpek

To l ke C ika mpek

Waduk

Jatiluhur

Katulampa

BOGOR

Empang

ke Cianjur

Gn. Pangrango

JAVA SEAU

Cakung D

rain

0 12 km2 4 6 8 10

K.

Sek

reta

ris

+ 6 .0 1

+ 1 6.46

+ 2 40 .9 7

+ 2 43 .3 3

K.

Sep

ak

Sa

l. M

eru

ya

K. K

ama l

K.

Ble

nco

ng

K.

Ma

run

da

K.

Jat

ikra

ma

t

K.

Cid

eng

Ci p

as eu

m

Cil

eun

gsi

Cik

eas

K. W

e tan

Banjir

Kan

al B

arat

JAKARTA

Ka

li B

aru

Tim

ur

Cengkareng D

rain

32 K

m +

3

Hou

rs

35

,5 K

m +

6

Ja

m

K.

Sun

ter

WEST FLOOD WAY NORMALIZATION

CISADANE RIVER IMPROVEMENT

PR OYEK PENGELOLAAN SUMBER AIR

DAN PENGENDALIAN BANJIR

CILIWUNG-CISADANE

CILIWUNG-CISADANE

RIVER BASIN

Note :

Ciliwung – Cisadane

Boundary

Road

River

Railway

River basin boundary

Drainage Network

DKI Provincial Government

Planned of Ciawi Dam

Flood control program (alternative 1 )

CENGKARENG DRAIN NORMALIZATION

Grogol Dam

Melati Attenuation

Pond

Setiabudi PondPejompongan WTP

Manggarai

Sluice Gate

Karet Sluice

Gate

Cideng Pumping

Station

MPDT Central Zone

Pluit Storage

Reservoir

To Sea Outfall

Holding BasinHeadworks

Toll Road

Balekambang - Manggarai

Egress Tanah Abang

Egress

Airport

Egress

Roxy

WRP

WestCentral

East

Grogol Dam

Karet Slui ce G at e

CidengPum pi ng St ation

Pe jo mp ong an

WTP

Map of MPDT

Concept

MelatiAtt enuati on

Pond

Set iabudi Pond

Pl ui t Stor age Reservoir

Sea O ut fa l l

Holdi ng Basi n

Headwor ks

M anggara iSlui ce Gat e

WR P

WestCentral

East

Grogol Dam

Karet Slui ce G at e

CidengPum pi ng St ation

Pe jo mp ong an

WTP

Map of MPDT

Concept

MelatiAtt enuati on

Pond

Set iabudi Pond

Pl ui t Stor age Reservoir

Sea O ut fa l l

Holdi ng Basi n

Headwor ks

M anggara iSlui ce Gat e

WR P

WestCentral

East

Grogol Dam

Karet Slui ce G at e

CidengPum pi ng St ation

Pe jo mp ong an

WTP

Map of MPDT

Concept

MelatiAtt enuati on

Pond

Set iabudi Pond

Pl ui t Stor age Reservoir

Sea O ut fa l l

Holdi ng Basi n

Headwor ks

M anggara iSlui ce Gat e

WestCentral

East

Grogol Dam

Karet Slui ce G at e

CidengPum pi ng St ation

Pe jo mp ong an

WTP

Map of MPDT

Concept

MelatiAtt enuati on

Pond

Set iabudi Pond

Pl ui t Stor age Reservoir

Sea O ut fa l l

Holdi ng Basi n

Headwor ks

M anggara iSlui ce Gat e

WestCentral

East

Grogol Dam

Karet Slui ce G at e

CidengPum pi ng St ation

Pe jo mp ong an

WTP

Map of MPDT

Concept

MelatiAtt enuati on

Pond

Set iabudi Pond

Pl ui t Stor age Reservoir

Sea O ut fa l l

Holdi ng Basi n

Headwor ks

M anggara iSlui ce Gat e

WestCentral

East

Grogol Dam

Karet Slui ce G at e

CidengPum pi ng St ation

Pe jo mp ong an

WTP

Map of MPDT

Concept

MelatiAtt enuati on

Pond

Set iabudi Pond

Pl ui t Stor age Reservoir

Sea O ut fa l l

Holdi ng Basi n

Headwor ks

M anggara iSlui ce Gat e

WestCentral

East

Grogol Dam

Karet Slui ce G at e

CidengPum pi ng St ation

Pe jo mp ong an

WTP

Map of MPDT

Concept

MelatiAtt enuati on

Pond

Set iabudi Pond

Pl ui t Stor age Reservoir

Sea O ut fa l l

Holdi ng Basi n

Headwor ks

WestCentral

East

Grogol Dam

Karet Slui ce G at e

CidengPum pi ng St ation

Pe jo mp ong an

WTP

Map of MPDT

Concept

MelatiAtt enuati on

Pond

Set iabudi Pond

Pl ui t Stor age Reservoir

Sea O ut fa l l

Holdi ng Basi n

Headwor ks

WestCentral

East

Grogol Dam

Karet Slui ce G at e

CidengPum pi ng St ation

Pe jo mp ong an

WTP

Map of MPDT

Concept

MelatiAtt enuati on

Pond

Set iabudi Pond

Pl ui t Stor age Reservoir

Sea O ut fa l l

Holdi ng Basi n

Headwor ks

WestCentral

East

Grogol Dam

Karet Slui ce G at e

CidengPum pi ng St ation

Pe jo mp ong an

WTP

Map of MPDT

Concept

MelatiAtt enuati on

Pond

Set iabudi Pond

Pl ui t Stor age Reservoir

Sea O ut fa l l

Holdi ng Basi n

Headwor ks

WestCentral

East

Grogol Dam

Karet Slui ce G at e

CidengPum pi ng St ation

Pe jo mp ong an

WTP

Map of MPDT

Concept

MelatiAtt enuati on

Pond

Set iabudi Pond

Pl ui t Stor age Reservoir

Sea O ut fa l l

Holdi ng Basi n

Headwor ks

M anggara iSlui ce Gat e

WR P

MPDT FOR CENTRAL ZONE (CILIWUNG, CIDENG, KRUKUT)

Existing pump

Sewage pipes

Java Sea

Egress Airport

Toll Road

Ingress Balekambang - PasarMinggu- Manggarai

Egress Roxy

Egress Tanah Abang

West Flood Way

Headwork MT Haryono

- Diversion Weir

- Off take S tructure

- Holding Pond (+ 4 Ha)

Pluit Reservoir Area : 80 Ha

(Half part is for WWTP/ Advanced Activated Sludge)

Sea Outfall (Pumped + Non Return Valve )

Drainage network

Setiabudi Ponds(area : 4.35 Ha)

KaretSluice Gate

Ciliwung Kota

Q = 0

ManggaraiSluice Gate

Plan of MPDT

(underneath Cil iwung River and West Flood Way)

h

Through DTRS

Peak Period

Safe Level (at “Normalized”Kali

Ciliwung and BKB)

t

Q DTRS (max) at peak Flood = 100 m3/s

(the flow is usuall y discharged into the exist ing urban drainagesystem to down town area at alert level !)

Flood Q100

ManggaraiSluice Gate=

750 m3/s

Melati Attenuation Ponds

(area : 3.5 Ha)

Pejompongan WTP

CILIWUNG RIVER

Ri ver Bed / West Flood Way / Surface

Wastewater

+ 15 m

+ 12 m

Full Pressuriz ed Flow

(100 m3 /s ) duri ng 7 hour

with R100

(emergency out let )

Length : + 22 Km

Diameter : + 12 m

Volume : + 2.5 mill ion m3

Fil ling Ti me : + 7 hour

U tili ty Shaft

+ 12 m

Ri ver Bed / West Flood Way / Surface

Wastewater

+ 15 m

+ 12 m

Full Pressuriz ed Flow

(100 m3 /s ) duri ng 7 hour

with R100

(emergency out let )

Length : + 22 Km

Diameter : + 12 m

Volume : + 2.5 mill ion m3

Fil ling Ti me : + 7 hour

U tili ty Shaft

+ 12 m

Ri ver Bed / West Flood Way / Surface

Wastewater

+ 15 m

+ 12 m

Full Pressuriz ed Flow

(100 m3 /s ) duri ng 7 hour

with R100

(emergency out let )

Length : + 22 Km

Diameter : + 12 m

Volume : + 2.5 mill ion m3

Fil ling Ti me : + 7 hour

U tili ty Shaft

+ 12 m

Ri ver Bed / West Flood Way / Surface

Wastewater

+ 15 m

+ 12 m

Full Pressuriz ed Flow

(100 m3 /s ) duri ng 7 hour

with R100

(emergency out let )

Length : + 22 Km

Diameter : + 12 m

Volume : + 2.5 mill ion m3

Fil ling Ti me : + 7 hour

U tili ty Shaft

+ 12 m

Ri ver Bed / West Flood Way / Surface

Wastewater

+ 15 m

+ 12 m

Full Pressuriz ed Flow

(100 m3 /s ) duri ng 7 hour

with R100

(emergency out let )

Length : + 22 Km

Diameter : + 12 m

Volume : + 2.5 mill ion m3

Fil ling Ti me : + 7 hour

U tili ty Shaft

+ 12 m

MT MT MT MT HaryonoHaryonoHaryonoHaryono Bell Mouth Bell Mouth Bell Mouth Bell Mouth IntakeIntakeIntakeIntakeHea dwork MT Ha ryono + Ho lding Bas in

Inl etInl etInl etInl etOff TakeOff TakeOff TakeOff Take MPDTMPDTMPDTMPDTHead worksHead worksHead worksHead works Hol ding BasinHol ding BasinHol ding BasinHol ding Basin++++4 Ha4 Ha4 Ha4 HaDiversi on WeirDiversi on WeirDiversi on WeirDiversi on WeirMT MT MT MT HaryonoHaryonoHaryonoHaryono Bell Mouth Bell Mouth Bell Mouth Bell Mouth IntakeIntakeIntakeIntakeHea dwork MT Ha ryono + Ho lding Bas in

Inl etInl etInl etInl etOff TakeOff TakeOff TakeOff Take MPDTMPDTMPDTMPDTHead worksHead worksHead worksHead works Hol ding BasinHol ding BasinHol ding BasinHol ding Basin++++4 Ha4 Ha4 Ha4 HaDiversi on WeirDiversi on WeirDiversi on WeirDiversi on WeirMT MT MT MT HaryonoHaryonoHaryonoHaryono Bell Mouth Bell Mouth Bell Mouth Bell Mouth IntakeIntakeIntakeIntakeHea dwork MT Ha ryono + Ho lding Bas in

Inl etInl etInl etInl etOff TakeOff TakeOff TakeOff Take MPDTMPDTMPDTMPDTHead worksHead worksHead worksHead works Hol ding BasinHol ding BasinHol ding BasinHol ding Basin++++4 Ha4 Ha4 Ha4 HaMT MT MT MT HaryonoHaryonoHaryonoHaryono Bell Mouth Bell Mouth Bell Mouth Bell Mouth IntakeIntakeIntakeIntakeHea dwork MT Ha ryono + Ho lding Bas in

Inl etInl etInl etInl etOff TakeOff TakeOff TakeOff Take MPDTMPDTMPDTMPDTHead worksHead worksHead worksHead works Hol ding BasinHol ding BasinHol ding BasinHol ding Basin++++4 Ha4 Ha4 Ha4 HaMT MT MT MT HaryonoHaryonoHaryonoHaryonoMT MT MT MT HaryonoHaryonoHaryonoHaryono Bell Mouth Bell Mouth Bell Mouth Bell Mouth IntakeIntakeIntakeIntakeHea dwork MT Ha ryono + Ho lding Bas in

Inl etInl etInl etInl etOff TakeOff TakeOff TakeOff Take MPDTMPDTMPDTMPDTHead worksHead worksHead worksHead works Hol ding BasinHol ding BasinHol ding BasinHol ding Basin++++4 Ha4 Ha4 Ha4 HaInl etInl etInl etInl etOff TakeOff TakeOff TakeOff Take MPDTMPDTMPDTMPDTHead worksHead worksHead worksHead works Hol ding BasinHol ding BasinHol ding BasinHol ding Basin++++4 Ha4 Ha4 Ha4 HaDiversi on WeirDiversi on WeirDiversi on WeirDiversi on Weirh

Thr ough MP DT

Peak P er iod

Safety Level

(at “Normalized ”Kali Ciliwung and B KB)

t

Q MP DT (max) at Peak Flood = 100 m3/s

(the flow is us ua lly d isc ha rge d into the e xis ting u rba n d rainage sy stem to downtown

a rea a t Alert Lev el 1)

Flood Q100

Manggarai Sluice Ga te= 750 m3/s

25 0 m3/s

River Bed / West Flood Way / Su rface

Wastewater

+ 15 m

+ 12 m

F ully P ressurized Flow

(250 m3/s) dur in g 3 with

R 100 (emerg en cy ou tlet)

Length : + 22 Km

Diameter : + 12 m

Volume : + 2.5 million m3

Filling Time : + 3 hour

Utility Shaft

+ 12 m

Stor m Water

River Bed / West Flood Way / Surface

Wastewater

+ 15 m

+ 12 m

Fully Pressurized Flow

(250 m3/s) during 3 hour

with R100

(emergency outlet)

Length : + 22 Km

Diameter : + 12 m

Volume : + 2.5 million m3

Filling Time : + 3 hour

Utility Shaft

+ 12 m

Storm Water

Flood Data, February 2007

�����Technology8.

����� �Cost7.

�����Integrated Urban Water Resources9.

���usdUSDPotential Revenue10.

�����Land acquisition6.

�����Improvement of surface water quality5.

� (SG)�(DG)���Ground water conservation4.

�����Sewage 3.

�����Scarcity of Raw water resource2.

�����Flood control 1.

Ground Water Recharge

Ancient River

CanalDAMMPDTJakarta Water Resources Management

(problems & solutions)

No.

MPDT & Other Alternative TechnologyMPDT & Other Alternative Technology

Note : in addition to matters mentioned above, MPDT also benefits in improving toll road & utility network

����= appropriate; ���� = how?; ���� = not possible; ���� = not effective; ���� = unnecessary;

���� = a must; ���� = relatively expensive; ���� = inexpensive; USD = potential; usd = slightly potential; ���� =relatively easy

““Flow Diagram of MPDT Concept Flow Diagram of MPDT Concept ””FLOW DIAGRAM OF MPDT CONCEPT IMPLEMENTATIONFLOW DIAGRAM OF MPDT CONCEPT IMPLEMENTATION

I.I. PrePre--Feasibility Study (FS) to Feasibility Study (FS) to Basic DesignBasic Design

This phase comprises of :This phase comprises of :

1) Technical Aspect, for Geological aspect and Hydro Geology, Soil

Investigation, Flood Control, Traffic System Engineering and

Management, Waste Water Management and its Reclamation Plant,

Utility Shaft, Civil/Structural Engineering Mechanical and Electrical

Engineering, Health and Safety Engineering.

2) Economical Aspect, economical aspect is needed to observe to what

extent investment is economically feasible to mitigate the impact of

flood damages and address economical benefit.

3) Ecological and social culture aspect, which comprises of :

4) Financial aspect, is needed in identifying to what extent private sector

including BUMN and BUMD both national and foreign investment are

financially feasible (FIRR, schematic fund and concession period)

B. Cultural social aspect, especially for those community reside

along side Ciliwung river and west flood way including

acceptability level.

I.I. PrePre--Feasibility Study (FS) to Feasibility Study (FS) to Basic DesignBasic Design

Continued..Continued..

A. Environmental/ecological impact in development phase and

operation and maintenance phase.

1) After Pre-Fs is accepted by the government, the stages of FS and

detailed design shall be continued by the proponent;

2) The result of FS and detailed design shall become a basis for

negotiation process based on BOT scheme, or tendering process under

PPP scheme between Government and Private sector;

3) The negotiation or tender result as mentioned above, shall become a

baseline for entering the contract agreement between government and

related private sector, based on pre determined of concession period.

II. Feasibility Study (FS) to Detailed Design II. Feasibility Study (FS) to Detailed Design

III. MPDT Implementation III. MPDT Implementation

Once FS and Detailed Design are completely done, next phase is to implement

MPDT by the investor consortium through EPC system (Engineering,

Procurement, & Construction) which consist of work items as follow:

A. Deep Tunnel 22 km including Holding Pond, Flood Forecasting

and Warning Center, Weather Radar and Rain gauge Station,

Sea Outfall Turbine Pump plus Surge Chamber;

B. Toll Road 18 km including Ingress and Egress, Motorway

Control Center, Safety Features including Escape Routes and

Fire Hydrants ;

C. Sewerage system consist of Main Trunk, Secondary, Tertiary

Pipe Networks and Water Reclamation Plant;

D. Utility Shaft.

IV. Operational ManagementIV. Operational Management

1) This phase is not only expected by public at large but also by government

and investor.

2) Considering that MPDT is a multi purpose, integrated and accurate

monitoring and controlling are crucially important (for instance :

integration among the SOP of flood control, toll road operational

management and its safety features, sewerage system, etc)

3) Controlling of each component, consist of :

a. Revenue Collection

b. OM Costs

c. Tariff adjustment

d. etc.

Development Cost (based price 2008)

1. MPDT : IDR 12.7 T ≈ USD 1,396 Millions

� Deep Tunnel (including Holding Pond, Flood Forecasting

and Warning Center, Weather Radar and Rain gauge Station,

Sea Outfall Turbine Pump plus Surge Chamber); double deck

toll road (including motorway control center and safety

features inside tunnel) : IDR 11.7 T ≈ USD 1,286 Millions

(unit price MPDT including double deck toll road is estimated IDR 650 Billions per km length)

� Waste Water Trunk Main : IDR 0.5 T ≈ USD 550 Millions

� Utility Shaft : IDR 0.5 T ≈ USD 550 Millions

2. Waste Water System : IDR 4.3 T ≈ USD 472 Millions� Secondary &Tertiary

� Water Reclamation Plant /WRP

(Recycle)

Total : IDR 17 T ≈ USD 1,868 Millions

Potential Revenue from Toll Road� Estimated LHR (Daily Average of Traffic Amounts) : 51,000 vehicles/day

► captive market 25% of Sedyatmo toll road users

► based on LHR sedyatmo toll road data until December 2005 is 203,138 vehicles/day

� Captive market :►short route (manggarai – tanah abang) ± 4 km : 20%►medium route (manggarai – roxy) ± 8.5 km : 20%►far route (manggarai – Soeta airport) ± 18 km : 60%

� Tariff per km (assumption) : IDR 1,000/km → (tariff in 2008)►based on SMART-KL, Malaysia data, assumption tariff/km = IDR 1,666/km

� Effective days used : 350 days

� Potential revenue from toll road is IDR 237,405,000,000 per annum, or IDR 237,000,000,000 (rounded down)eq. to USD 26,000, 000 per annum

237,405,000,000 678,300,000 10,167 100%51,000 10.17

192,780,000,000 550,800,000 18,000 60%30,600 18far3

30,345,000,000 86,700,000 8,500 20%10,200 8.5medium2

14,280,000,000 40,800,000 4,000 20%10,200 4short1

(IDR/annum)(IDR/day)(IDR/vehicles)%(vehicles/day)(km)

Potential Revenueestimated tariffDaily Av erage of Traffic

AmountsLength

Toll Road Route

Potential Revenue from Waste Water, Water Reclamation, Electricity,

Fertilizer, and Utility Shaft

► Area of Central Zone : 6,932 ha

► Population : 450 People/hectare

► Total Population served : 3,119,400 nos

► Waste water production

per people : 100 lt/people/day

► Total Waste Water : 311,940 m3/day

: 113,858,100 m3/annum

: 114,000,000 m3/annum ( rounded up)

Potential Revenue from Waste Water

IDR/annum (rounded up)217,000,000,000 :

IDR/annum216,600,000,000● Potential Revenue :

USD/annum 24,000,000 eq. to :

(2008)→IDR/m31,900● Average Charges :

►Waste Water Charges (sources data : JWDP, 2000)

IDR/annum (rounded up)242,000,000,000:

USD/annum 26,600,000 :Eq. to

IDR/annum241,948,462,500:● Potential Revenue

m3/annum96,779,385 :

85% of total waste→m3/day265,149 :

● Volume of water

Produced

2008→IDR/m32,500 :● Estimated Tariff

Potential Revenue from Water Supply

Potential Revenue from Organic Fertilizer

IDR/annum (rounded down)54,000,000,000 :

IDR/annum54,037,054,400 :● Potential Revenue

Estimated price in 2008IDR/kg 1,400:

USD/annum 6,000,000 :Eq. to

kg/annum38,597,896 :

0.20%:● Percentage of fertilizer

from waste

kg/annum19,298,947,950 :

ton/annum19,298,948 :

m3/annum17,078,715 :● Total Waste to be

Treated

ton/m31.13 :● Specific Gravity

Based on current urea prices per kg in 2006IDR/kg1,200 :● Estimated price

Milwauke, USA can produce 2 kg organic fertilizer from 1

ton of waste

Assumption of waste to be treated for organic fertilizer is

15% of total waste (113,858,100 m3/annum)

Potential Revenue from Methane Gas (Electricity)

IDR/annum (rounded down)38,000,000,000 :

IDR/annum38,211,916,941 :● Potential Revenue

USD/annum 4,000,000 :

kg/annum8,491,537 :● Total methane gas

for electricity

IDR/kg4,500 :● Estimated Price Based on current retail price of LPG : IDR 55,000/12kg =

IDR 4,583/kg

Based on assumption of CH4 (gas methan) = 0.22 x

biosolid

Note :

1. Potential revenue from methane gas could also achieve through Carbon Finance Scheme;

2. This scheme is being implemented by Bekasi local government through methane gas conversion sale from TPA Sumur

Batu to Dutch Government with 15 year concession period.

Potential Revenue from Utility Shaft

● Length of Utility Shaft : 22 km

● no. of users (assumption)* : 7 operators

● Potential Revenue : 23,000,000,000 IDR/annum

Eq. to: 2,500,000 USD/annum

*) assumption no of user

water : 1 → palyja/tpj

electricity : 1 → pln

gas : 1 → pgn

telecommunication : 4 → telkom, indosat, xl,cdma

total : 7

1. Toll Road = IDR 237 B ≈ USD 26 Millions

2. Waste Water = IDR 551 B ≈ USD 60.6 Millions - Waste Water Service Charges : IDR 217 B ≈ USD 24 Millions

- Water from Reclamation : IDR 242 B ≈ USD 26.6 Millions- Electricity : IDR 38 B ≈ USD 4 Millions

- Fertilizer : IDR 54 B ≈ USD 6 Millions

3. Utility Shaft = IDR 23 B ≈ USD 2.5 Millions

Total Revenue per annum = IDR 811 B ≈ USD 89.1 Millions

Estimated Revenue per Year(based price 2008)

Operation and Maintenance Cost per Year (based price 2008)

� Toll Road : 20% x IDR 237 B = IDR 47.4 B ≈ USD 5.2 Millions

� Waste Water : 20% x IDR 551 B = IDR 110.2 B ≈ USD 12.1 Millions

� Utility Shaft : 5% x IDR 23 B = IDR 1.15 B ≈USD 0.2 Millions

Total Operation & Maintenance cost = IDR 158.75 B= IDR 159 B (rounded up)

Eq. to = USD 17.5 Millions

Flood Damages Prevention (FDP) Government

Flood Damages Prevention (FDP)

0.5 x 1/3 x IDR 18.7 T = IDR 3.11 T (for 5 year)

Eq. to = USD 342 Millions

or approximately = IDR 623 B (per annum )

Eq. to = USD 68 Millions

JAKARTA MULTIPURPOSE DEEP TUNNEL JAKARTA MULTIPURPOSE DEEP TUNNEL (MPDT) SYSTEM(MPDT) SYSTEM

Thank You