price, Schedule, Engineering Details Design, Weekly
Reports, Monthly Physical Reports.
2.2 Data Analysis
To analyze the implementation of the integrated
Earned Value Method (EVM) in an effective and
simple way, the author uses an automated sheet for
analysis of the Sanjiwani hospital construction
project with a completion time of fourteen months,
the results are reported on a monthly basis cut-off
(Fatemeh Nouban, 2020).
The Earned Value Method is a method controls
used to control project costs and schedules in an
integrated manner. The method can provide
information of the performance status project in a
reporting period and provide cost prediction
information required and the time to complete all the
work based on performance indicators when
reporting. The description of the indicators in the
EVM is as shown in Table I.
3 RESULT AND DISCUSSION
3.1 First Section
The construction of the Sanjiwani Building of RSUD
Gianyar is expected to provide support for facilities
and conveniences for the Gianyar community to
access health services. The construction of this
project was carried out by the Bianglala Tirta
Contractor, KSO with a contract value of Rp.
135,008,492,164.99 and while the implementation
time is 390 calendar days or 56 weeks.
The scope of work includes Hospital building
work, Landscape Works, Water Treatment Plant
(WTP) and Water Feature Building Works, Medical
Gas Building Works, Monument Works and
Mechanical Electrical and Plumbing (MEP) Work.
Table 2: Cost recapitulation.
No Scope Price %
1 Preparation 3,938,194,076.93 3.209
2 Earth Work 1,334,052,298.89 1.087
3 Hospital 89,549,814,217.11 79.96
4 Landscape 2,131,923,55458. 1.737
5 WTP 2,029,902,784.96 1.654
6 Medical Gas 307,433,118.30 0.250
7 Monument 206,036,931.55 0.168
8 MEP 23,237,626,895.00
Real Cost 122.734.992,877.26
Tax 10% 12,273,499,287.73
Total Price 135,008,492,162.99
The above costs include costs for handling Covid 19
of Rp. 351,585,000.00.
3.2 Earned Value Indicator Analysis
3.2.1 BCWS (Budgeted Cost of Work
Schedule)
BCWS is calculated from the accumulated cost
budget that is planned for work in a certain period.
Example of BCWS calculation on the implementation
of the 1st month.
Table 3: Earned value data.
Months %
Plan
%
Actua
l
BCWS BCWP
This Month Cumulative This Month Cumulative
1 1.52 1.85 1,871,531,986.14 1,871,531,986.14 2,278207,951.54 2,278,207,951.53
2 10.94 10.64 13,429,466,193.12 15,300,998,179.26 13,061,672,981.62 15,339,880,933.16
3 14.98 14.98 18,393,730,209.84 33,694,728,389.10 18,386,182,791.93 33,726,063,725.09
4 14.65 29.57 17,982,840,298.72 51,677,568,687.82 36,293,324,930.02 70,019,388,655.12
5 20.75 5.85 25,477,219,805.57 77,154,788,493.39 7,189,301,776.09 77,208,690,431.21
6 6.43 6.42 7,903,903,451.01 85,058,691,944.40 7,889,336,555.24 85,098,026,986.46
7 5.89 5.93 7,238,833,035.36 92,297,524,979.76 7,289,839,076.44 92,387,866,062.90
8 5.35 5.87 6,572,359,561.74 98,869,884,541.50 7,204701,416.87 99,592,567479.78
9 5.30 5.87 6,514,234,211.80 105,384,118,753.31 6,617,399,901.87 106,209,967,381.65
10 5.28 7.11 4,822,085,916,37 110,206,204,669.67 8,714,184,483.64 114,924,151,865.29
11 3.90 6,417,106,982.29 116,623,311,651.97
12 2.55 3,134,985,440.61 119,758,297,092.58
13 1.77 2,184,622,698,91 121,942,919,791.49
14 0.96 791,988,502.85 122,734,992,727.34