II. Alat
1. Komputer = 1
CT = 1 hari Pengukuran Long S
Q = 1 ha No.
K = 1/1 = 1 hari/ ha 1
2. Printer A4 & A3 = 1
CT = 1 hari
Q = 1.5 ha
K = 1/10 = 0.67 hari/ ha 2
3. Kalkulator = 1
CT = 1 hari
Q = 1.5 ha
K = 1/20 = 0.67 hari/ ha
III. Bahan
1. Kertas A3 = LS
2. Kertas A4 = LS
Perhitungan dan Pe
No.
1
3
Survey awal
Uraian Satuan Koefisien Harga Dasar Jumlah Harga
Personil
a. Chief Surveyor Org/hari 0.1 Rp 100,000.00 Rp 10,000.00
b. Surveyor 2 Org/hari 0.2 Rp 80,000.00 Rp 16,000.00
Alat
a. Mobil +BBM hari 1 Rp 400,000.00 Rp 400,000.00
b. Camera Digital hari 1 Rp 30,000.00 Rp 30,000.00
c. Roll Meter hari 1 Rp 10,000.00 Rp 10,000.00
d. Palu hari 1 Rp 5,000.00 Rp 5,000.00
e. Alat tulis LS LS Rp 20,000.00 Rp 20,000.00
Bahan
a. Cat (Pilok) Kaleng 1 Rp 18,000.00 Rp 18,000.00
b. Kayu meter 1 Rp 7,000.00 Rp 7,001.00
c. paku kg 2 Rp 20,000.00 Rp 20,002.00
Jumlah Harga Satuan Rp 536,003.00
Pengukuran polygon
2 ha 4 Rp 523,000.00 Rp 2,092,000.00
& situasi
Penggambaran dan
3 Laporan 2 Rp 312,666.67 Rp 625,333.33
Pembuatan Laporan
Jumlah Rp 3,253,336.33
+Profit 10% Rp 325,333.63
+PPN 10% Rp 357,867.00
TOTAL Rp 3,936,536.96
Schedule, Bobot dan Kurva
hari
(%)
No. Pekerjaan 1 2 3 4
Pengukuran Long
2 64.30
Section
Penggambaran
3 dan Pembuatan 19.22
Laporan
Cash Flow
Rp 650,667.27
3,500,000.00
3,000,000.00
0 Rp 536,003.00
0 Rp
2,500,000.00 107,200.60
0 1
2,000,000.00
1,500,000.00
1,000,000.00
500,000.00
0.00
0 0.5 1 1.5 2
Rp 2,628,003.00 Rp 2,940,669.67 Rp 3,253,336.33
Rp 525,600.60 Rp 588,133.93 Rp 650,667.27
2 3 4
Uang Muka
Penarikan Kotor
3500000
3 4
3000000
2500000
2.88 2000000
0.96
5.29 5.29
2.88
1.92 1500000
9.13 10.09
89.91 100.00
1000000
500000
0
0 1 2
Cash Flow
Penarikan Kotor
Uang Muka
2 3 4 5 6 7
Jumlah Harga Pekerjaan =
Uang Muka Pertama =
Penarikan Kotor =
Day 1 =
Day 2 =
Day 3 =
Day 4 =
Uang Muka =
Day 1 =
Day 2 =
Day 3 =
Day 4 =
Penarikan Kotor 0
Uang Muka 0
0
Rp 3,253,336.33
25% = Rp813,334.08
Rp 3,253,336.33
% = ###