3
Tanggul (82.927%)
34
40 Tanggul (7.317%)
3
42
43
12 51
43
49
Tanggul Penghubung
6
45
Intake untuk Water Supply (60%)
3
11 51
Tanggul (9.756%)
4
0
0
6
9
48
51
49
51
47
51
47
10 51
48
1351
49
Inlet Channel
45
31
16 36
15 51
Bendung Pelimpah (32.5%)
13
44
17 51
44
37
19 39
1
2.1
2.2
2.3
2.4
2.5
3
4
5
6
7
8
9
10
11
Activity
N. Duration
Pekerjaan Persiapan
Pekerjaan Sementara
Inlet Channel
Bendung Pelimpah
Sungai Bengawan Solo Lama
Outlet Channel
Bendung Pelimpah Tanpa Pintu
Tanggul
Jalan Masuk Permanen
Intake Water Supply
Pekerjaan Bangunan
Pekerjaan Kelistrikan
Saluran Drainase
Tanggul Penghubung
Pekerjaan Hidromekanikal
C. Duration
51
46
45
40
15
45
11
41
3
5
3
4
4
6
4
48
42
42
37
12
42
10
37
2
3
2
3
3
5
3
49
No
18 51
N. Cost
C. Cost
C. Cost/day
100,000,000.00
107,000,000.00 2,333,333
75,000,000.00
87,500,000.00 3,125,000
150,000,000.00
160,000,000.00 3,333,333
250,000,000.00
255,000,000.00 1,666,667
75,000,000.00
80,000,000.00 1,666,667
150,000,000.00
165,000,000.00 5,000,000
200,000,000.00
210,000,000.00 10,000,000
50,000,000.00
55,000,000.00 1,250,000
35,000,000.00
37,500,000.00 2,500,000
75,000,000.00
85,000,000.00 5,000,000
20,000,000.00
22,000,000.00 2,000,000
25,000,000.00
26,000,000.00 1,000,000
35,000,000.00
37,000,000.00 2,000,000
30,000,000.00
32,000,000.00 2,000,000
15,000,000.00
17,000,000.00 2,000,000
20 51
48
21 51
Activity
Pekerjaan Persiapan
Pekerjaan Sementara
Inlet Channel
Bendung Pelimpah
Sungai Bengawan Solo Lama
Outlet Channel
Bendung Pelimpah Tanpa Pintu
Tanggul
Jalan Masuk Permanen
Intake Water Supply
Pekerjaan Bangunan
Pekerjaan Kelistrikan
Saluran Drainase
Tanggul Penghubung
Pekerjaan Hidromekanikal
Direct Cost
Indirect Cost
Total Cost
51
50
2,333,333
49
2,333,333
48
2,333,333
3,333,333
5,000,000
2,000,000
2,000,000
1,285,000,000.00 1,287,333,333.33 1,289,666,666.67 1,304,333,333.33
153,000,000.00
150,000,000.00
147,000,000.00
144,000,000.00
1,438,000,000.00 1,437,333,333.33 1,436,666,666.67 1,448,333,333.33
1,600,000,000.00
1,400,000,000.00
1,200,000,000.00
1,000,000,000.00
Series1
800,000,000.00
Series2
600,000,000.00
Series3
400,000,000.00
200,000,000.00
0.00
1
49
11 51
7
8
9
48
51
49
51
47
51
48
1351
51
14 51
49
15 51
44
17 51
44
18 51
49
20 51
48
21 51
Activity
1
2
2.1
2.2
2.3
2.4
2.5
3
4
5
6
7
8
9
10
11
N. DurationC. Duration
(Month) (Month)
51
47
Pekerjaan Persiapan
Pekerjaan Sipil
Pekerjaan Sementara
Inlet Channel
Bendung Pelimpah
Sungai Bengawan Solo Lama
Outlet Channel
Bendung Pelimpah Tanpa Pintu
Tanggul
Jalan Masuk Permanen
Intake Water Supply
Pekerjaan Bangunan
Pekerjaan Kelistrikan
Saluran Drainase
Tanggul Penghubung
Pekerjaan Hidromekanikal
44
45
40
15
45
11
41
3
5
3
4
4
6
4
42
43
37
12
42
8
39
2
4
2
3
3
5
3
N. Cost
(Rp.)
7,551,858,600
C. Cost
(Rp.)
7,579,000,000
C. Cost/Month
(Rp./Month)
6,785,350
17,902,657,800
161,071,110,000
74,039,900,400
52,863,010,200
149,875,347,600
25,612,947,000
28,517,508,000
528,102,000
1,531,495,800
528,102,000
369,671,400
1,161,824,400
5,122,589,400
1,425,875,400
17,929,000,000
161,096,000,000
74,079,000,000
52,929,000,000
149,892,000,000
25,658,000,000
28,541,000,000
554,000,000
1,549,000,000
534,000,000
394,000,000
1,169,000,000
5,126,000,000
1,433,000,000
13,171,100
12,445,000
13,033,200
21,996,600
5,550,800
15,017,667
11,746,000
25,898,000
17,504,200
5,898,000
24,328,600
7,175,600
3,410,600
7,124,600
Activity
1
2
2.1
2.2
2.3
2.4
2.5
3
4
5
6
7
8
9
10
11
51 Months
Pekerjaan Persiapan
Pekerjaan Sipil
Pekerjaan Sementara
Inlet Channel
Bendung Pelimpah
Sungai Bengawan Solo Lama
Outlet Channel
Bendung Pelimpah Tanpa Pintu
Tanggul
Jalan Masuk Permanen
Intake Water Supply
Pekerjaan Bangunan
Pekerjaan Kelistrikan
Saluran Drainase
Tanggul Penghubung
Pekerjaan Hidromekanikal
Direct Cost
528,102,000,000
Indirect Cost
1,530,000,000
Total Cost
529,632,000,000
50 Months
6,785,350
49 Months
6,785,350
48 Months
6,785,350
12,445,000
5,550,800
5,898,000
3,410,600
528,108,785,350
1,500,000,000
529,608,785,350
528,115,570,700 528,149,660,450
1,470,000,000
1,440,000,000
529,585,570,700 529,589,660,450
Crash Program
600,000,000,000
500,000,000,000
Cost
400,000,000,000
300,000,000,000
200,000,000,000
100,000,000,000
0
Series1 528,102,0
Series2 1,530,000
Series3 529,632,0