You are on page 1of 36

Dewatering system

Well Point system


Method statement
Well point system is suitable sand layer area but the other wai
Deep well

sequence of work
Instalation PVC pipe

boring machine
centrifugal
water pump
Bentonite mixing
pond

boring machine

chasing pvc 8 "


centrifugal
water pump
Bentonite mixing
pond

ground water
level assump
sandy clay layer

sandy clay layer

water swivel
Crane 15 ton
fire fighting hose

steel chasing 8'

Jet pump
water pond

water swivel
Crane 15 ton
fire fighting hose

water boiling
during jetting

steel chasing 8'

Jet pump

sand layer
steel sheet pile

water boiling
during jetting

sand layer

deep well pump

portal hanger

portal hanger
Header pipe

PVC Cashing Pipe 8"

PVC Cashing Pipe 8"

Discharges pipe 6 "

Discharges pipe 6 "

Deep well pump


( Groundfos )

Deep well pump


( Groundfos )

Gravel filter 0.5 - 1

DEEP WELL
TYPICAL CROOS SECTION

Gravel filter 0.5 - 1

DEEP WELL
TYPICAL CROOS SECTION

Bentonite mixing
pond

The number and the depth of deep well, pump


discharge capacity, shall be calculated base on
the permiability index of the soil layer to avoids
the sliding lines of both side excavation area .

andy clay layer

ground water level


assumption after sheet
pilling

ground water level


assumption after deep
well pump operations

Jet pump

Control Panel

Collecting drain

sand layer

deep well pump


Fine gravel filter

Header pipe

PVC Cashing Pipe 8"

Discharges pipe 6 "

Deep well pump


( Groundfos )
Gravel filter 0.5 - 1

If the water level still high , submersible pump shall be install for
carry out water in the excavation area. The other function of
subersible pump is cover run off water during construction ,
especialy in the rainy season.

the pumps have


completed s

the pumps have to be able to keep construction area is dry untill


completed strcture inside , and shall be consider safety,

PT . WIJAYA KARYA
LABUHAN ANGIN POWER PLANT PROJECT
NORTH SUMATERA

BREAK DOWN A
NO

DESCRIPTION
REMARK
1

Mobilisasi :
Equipment
For One Group
Genset 250 KVA
Groundfos pump ( for deep weel )
Submersible pump 4 "
PVC Pipe for Cashing 8"
Galvanis pipe 6 "and Acce. ( for discharge pipe )
Boring Machine 1 and Accessories
Cabel and panel
Crane 25 Ton for Jetting
Personil

Equipment
Genset 250 KVA
Groundfos pump ( for deep weel )
Submersible pump 4 "
PVC Pipe for Cashing 8"
Galvanis pipe 6 "and Acce. ( for discharge pipe )
Boring Machine 1 and Accessories
Cable NFGBY 4 * 150 MM
Cable NFGBY 4 * 25 MM
Cable NYM 4 * 25 mm
Incoming / Out going Panel
MCB ( Contactor type )
Sunny Hose 4 '
Sunny Hose 6 "
Rental Crane
Accessories

2 Genset , 8 Unit Groundfos


From Jakarta
From Medan
From Medan

Rental
Buy new one
Buy new one

Sub Contractor

Operational
Installation Pump
Operator Genset
Solar
Oil
Service cost
Jaga Pompa

Fuel Consumption 25 lr/hours

Contractor site fasilities


Site office and work shop
supporting tooll
Lifting device
Genset Cover Sheet

Container 20 Feet
( rental Mobil )

Direct Cost

II

Indirect Cost

4.00

III

Risk
Technical Risk
Non Teknis

2.00
2.00

Head quarter charge


Contigency

4.00
5.00

Margin

Total

10.00
27.00

BREAK DOWN ANALISA HARGA SATUAN


Unit

unit
Unit
Unit
Pcs
Pcs
Unit
ls
ls
Person

unit
Unit
Unit
Pcs
Pcs
M
M
M
M
UNIT
UNIT
Roll
Roll
month
ls

Volume

4.00
8.00
5.00
21.00
21.00
2.00
1.00
1.00
10.00

2.00
8.00
5.00
21.00
21.00
240.00
200.00
300.00
400.00
1.00
9.00
10.00
15.00
1.00
1.00

Unit price

AMOUNT

25,000,000.00
3,000,000.00
500,000.00
300,000.00
250,000.00
7,500,000.00
15,000,000.00
50,000,000.00
1,500,000.00

233,050,000.00
100,000,000.00
24,000,000.00
2,500,000.00
6,300,000.00
5,250,000.00
15,000,000.00
15,000,000.00
50,000,000.00
15,000,000.00

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

###
###
###
###
###
###
###
###
###

90,000,000.00
35,000,000.00
30,000,000.00
950,000.00
550,000.00
750,000.00
500,000.00
125,000.00
55,000.00
35,000,000.00
2,500,000.00
400,000.00
650,000.00
17,500,000.00
150,000,000.00

1,219,750,000.00
180,000,000.00
280,000,000.00
150,000,000.00
19,950,000.00
11,550,000.00
180,000,000.00
100,000,000.00
37,500,000.00
22,000,000.00
35,000,000.00
22,500,000.00
4,000,000.00
9,750,000.00
17,500,000.00
150,000,000.00

2.00
8.00
5.00
21.00
21.00
240.00
200.00
300.00
400.00
1.00
9.00
10.00
15.00
1.00
1.00

6.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

8.00
4.00
20,150.00
60.00
1.00
4.00

1.00
6.00
6.00
6.00
6.00
6.00

44,200,000.00
unit
Person
ltr
ltr
ls
Person

8.00
4.00
20,150.00
60.00
1.00
4.00

3,000,000.00
2,000,000.00
45,000.00
3,500,000.00
1,500,000.00

24,000,000.00
8,000,000.00
2,700,000.00
3,500,000.00
6,000,000.00

Unit
Ls
ls
unit

2.00
1.00
1.00
2.00

15,000,000.00
65,000,000.00
45,000,000.00
1,800,000.00

125,000,000.00
15,000,000.00
65,000,000.00
45,000,000.00
1,800,000.00

1,622,900,000.00

88,926,027.40
44,463,013.70
44,463,013.70
88,926,027.40
111,157,534.25
222,315,068.49

2,223,150,684.93

Altr 1.
6 month

100,000,000.00
24,000,000.00
2,500,000.00
6,300,000.00
5,250,000.00
7,500,000.00
15,000,000.00
50,000,000.00
15,000,000.00

225,550,000.00
100,000,000.00
24,000,000.00
2,500,000.00
6,300,000.00
5,250,000.00
7,500,000.00
15,000,000.00
50,000,000.00
15,000,000.00

17,500,000.00
35,000,000.00
30,000,000.00
2,500,000.00
550,000.00
750,000.00
500,000.00
125,000.00
55,000.00
35,000,000.00
2,500,000.00
400,000.00
650,000.00
17,500,000.00
150,000,000.00

1,282,300,000.00
210,000,000.00
280,000,000.00
150,000,000.00
52,500,000.00
11,550,000.00
180,000,000.00
100,000,000.00
37,500,000.00
22,000,000.00
35,000,000.00
22,500,000.00
4,000,000.00
9,750,000.00
17,500,000.00
150,000,000.00
145,200,000.00

3,000,000.00
2,000,000.00
45,000.00
3,500,000.00
1,500,000.00

24,000,000.00
48,000,000.00
16,200,000.00
21,000,000.00
36,000,000.00

1.2

225,550,000.00

1
1.00
1

1,282,300,000.00
125,000,000.00
600,250,684.93

1.05

145,200,000.00

125,000,000.00
15,000,000.00
65,000,000.00
45,000,000.00
1,800,000.00

1,778,050,000.00
97,427,397.26
48,713,698.63
48,713,698.63
97,427,397.26
121,784,246.58
243,568,493.15

2,435,684,931.51
560,207,534.25

405,947,488.58

125,000,000.00

270,660,000.00

2,007,550,000.00
1,282,300,000.00
125,000,000.00
600,250,000.00

152,460,000.00

125,000,000.00

PT . WIJAYA KARYA
LABUHAN ANGIN POWER PLANT PROJECT
NORTH SUMATERA

BREAK DOWN ANALISA HARGA S


NO

DESCRIPTION
REMARK

Mobilisasi :
Equipment
For One Group
Genset 125 KVA
Submersible pump 4 "
Cabel and panel
Crane 25 Ton for Jetting
Personil

Equipment
Genset 125 KVA
Submersible pump 4 "
Cable NFGBY 4 * 150 MM
Cable NFGBY 4 * 25 MM
Cable NYM 4 * 25 mm
Incoming / Out going Panel
MCB ( Contactor type )
Sunny Hose 4 '
Sunny Hose 6 "
Accessories ( Lamp, and accesorries )

Rental
Buy new one

Operational
Installation Pump
Operator Genset
Solar
Oil
Service cost
Jaga Pompa
Contractor site fasilities
Site office and work shop
supporting tooll
Lifting device
Genset Cover Sheet

2 Genset , 10 Unit submersible pump


From Jakarta
From Medan

Direct Cost

Fuel Consumption 25 lr/hours

Container 20 Feet
( rental Mobil )

II

Indirect Cost

16.00

III

Risk
Technical Risk
Non Teknis

2.00
2.00

Head quarter charge


Contigency

4.00
5.00

Margin

Total

19.00
48.00

ALISA HARGA SATUAN


Unit

67,500,000.00
unit
Unit
ls

1.00
1.00
1.00

###
###
###

35,000,000.00
2,500,000.00
15,000,000.00

Person

1.00

###

15,000,000.00

35,000,000.00
2,500,000.00
15,000,000.00
15,000,000.00
-

740,750,000.00
unit
Unit
M
M
M
UNIT
UNIT
Roll
Roll
ls

2.00
5.00
200.00
300.00
400.00
1.00
9.00
10.00
15.00
1.00

6.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

17,500,000.00
30,000,000.00
500,000.00
125,000.00
55,000.00
35,000,000.00
2,500,000.00
400,000.00
650,000.00
150,000,000.00

210,000,000.00
150,000,000.00
100,000,000.00
37,500,000.00
22,000,000.00
35,000,000.00
22,500,000.00
4,000,000.00
9,750,000.00
150,000,000.00

124,200,000.00
unit
Person
ltr
ltr
ls
Person

8.00
4.00
18,750.00
60.00
1.00
4.00

1.00
6.00
6.00
6.00
6.00
6.00

3,000,000.00
1,500,000.00
45,000.00
2,000,000.00
1,500,000.00

24,000,000.00
36,000,000.00
16,200,000.00
12,000,000.00
36,000,000.00

125,000,000.00
Unit
Ls
ls
unit

15,000,000.00
65,000,000.00
45,000,000.00
1,800,000.00

1,057,450,000.00

325,369,230.77
40,671,153.85
40,671,153.85
81,342,307.69
101,677,884.62
386,375,961.54

2,033,557,692.31
650,738,461.54

338,926,282.05

PT. WIJAYA KARYA


LABUHAN ANGIN COAL FIRED POWER PLANT PROJECT 2 x 115 MW
SIBOLGA - NORTH SUMATERA

DEWATERING SYSTEM

PRICE LIST OF CONTRACT


NO

ITEM

VOLUME

DEEP WELL SYSTEM


Mob & Demob Equipment

Ls

1.00

DEEP WELL ( Groundfos 6 " = 6 Unit ), L = 15 M' depth

Set

1.00

Month

1.00

Mob & Demob Equipment

Ls

1.00

Surface Pump ( Submersible pump 6 " = 6 Unit )

Set

1.00

Month

1.00

Operation Cost

II

UNIT

SURFACE PUMP or Submersible Pump

Operation Cost

ERING SYSTEM

ST OF CONTRACT
Unit Price

Description

Mob and Demob, transport in site calculated lump


270,660,000.00 sump
Providing pumps, Genset, installation, wiring,
2,007,550,000.00 Consumable price, Casing .
Cost for Operation of Pumps, operator,maintenance ,
152,460,000.00 excluding suplly Diesel fuel, calculated Month
Operation

Mob and Demob, transport in site calculated lump


159,000,000.00 sump
Providing pumps, Genset, installation, wiring,
1,598,250,000.00 Consumable price
Cost for Operation of Pumps, operator,maintenance ,
excluding suplly Diesel fuel, calculated Month
66,300,000.00 Operation

PT. WIJAYA KARYA


GIN COAL FIRED POWER PLANT PROJECT
NORTH SUMATERA

NO

DESCRIPTION

REMARK
1

Mobilisasi :
Equipment
For One Group
Genset 250 KVA
Submersible pump 4 "
Cabel and panel
Personil

Equipment
Genset 250 KVA
Submersible pump 4 "
Cable NFGBY 4 * 150 MM
Cable NFGBY 4 * 25 MM
Cable NYM 4 * 25 mm
Incoming / Out going Panel
MCB ( Contactor type )
Sunny Hose 4 '
Sunny Hose 6 "
Rental Crane
Accessories

Rental
Buy new one

Operational
Installation Pump
Operator Genset
Solar
Oil
Service cost
Jaga Pompa
Contractor site fasilities
Site office and work shop
supporting tooll
Lifting device
Genset Cover Sheet

From Jakarta
From Medan

Direct Cost

Fuel Consumption 25 lr/hours

Container 20 Feet
( rental Mobil )

II

Indirect Cost

4.00

III

Risk
Technical Risk
Non Teknis

2.00
2.00

Head quarter charge


Contigency

4.00
5.00

Margin

Total

12.00
29.00

SCRIPTION

Unit

Volume

Unit price

REMARK

From Jakarta
From Medan

Buy new one

Fuel Consumption 25 lr/hours

Container 20 Feet
( rental Mobil )

unit
Unit
ls
Person

4.00
5.00
1.00
10.00

25,000,000.00
500,000.00
15,000,000.00
1,500,000.00

unit
Unit
M
M
M
UNIT
UNIT
Roll
Roll
month
ls

2.00
7.00
200.00
300.00
400.00
1.00
9.00
10.00
15.00
1.00
1.00

100,000,000.00
30,000,000.00
500,000.00
125,000.00
55,000.00
35,000,000.00
2,500,000.00
400,000.00
650,000.00
17,500,000.00
300,000,000.00

unit
Person
ltr
ltr
ls
Person

8.00
4.00
60.00
1.00
4.00

3,000,000.00
2,000,000.00
6,700.00
45,000.00
3,500,000.00
1,500,000.00

Unit
Ls
ls
unit

2.00
1.00
1.00
2.00

15,000,000.00
65,000,000.00
45,000,000.00
1,800,000.00

AMOUNT

Time

132,500,000.00
100,000,000.00
2,500,000.00
15,000,000.00
15,000,000.00
958,250,000.00
200,000,000.00
210,000,000.00
100,000,000.00
37,500,000.00
22,000,000.00
35,000,000.00
22,500,000.00
4,000,000.00
9,750,000.00
17,500,000.00
300,000,000.00

132,500,000.00
1
1
1
1

5.00
1
1
1
1
1
1
1
1
1
1

44,200,000.00
24,000,000.00
8,000,000.00
2,700,000.00
3,500,000.00
6,000,000.00

1
1
1
1
1
1

125,000,000.00
15,000,000.00
65,000,000.00
45,000,000.00
1,800,000.00

1
1
1
1
1

1,260,850,000.00

Indexs

1.2

100,000,000.00
2,500,000.00
15,000,000.00
15,000,000.00
958,250,000.00
200,000,000.00
210,000,000.00
100,000,000.00
37,500,000.00
22,000,000.00
35,000,000.00
22,500,000.00
4,000,000.00
9,750,000.00
17,500,000.00
300,000,000.00
44,200,000.00
24,000,000.00
8,000,000.00
2,700,000.00
3,500,000.00
6,000,000.00
125,000,000.00
15,000,000.00
65,000,000.00
45,000,000.00
1,800,000.00

1
1.00
1.00

1.5

71,033,802.82
35,516,901.41
35,516,901.41
71,033,802.82
88,792,253.52
213,101,408.45

1,775,845,070.42

514,995,070.42
515,000,000.00

159,000,000.00

1,598,250,000.00
958,250,000.00
125,000,000.00
515,000,000.00

66,300,000.00

PUMP WIRING
MCB

MCB

MCB

P1

P2

P3

Genset 250 KVA


Control
panel
( MCB )
Genset 250 KVA
MCB

MCB

MCB

MCB

P4

P5

P6

P7

MCB

P8