Estimasi Biaya dan Akuntansi Proyek - indradi.lecture.ub.ac.id · Estimasi Biaya dan Akuntansi Proyek Dr. Eng. Indradi Wijatmiko, ST., M.Eng Gugus Irianto, SE., MSA., Ak., Ph.D 3

Post on 09-May-2019

243 Views

Category:

Documents

0 Downloads

Preview:

Click to see full reader

Transcript

Estimasi Biaya dan Akuntansi Proyek

Dr. Eng. Indradi Wijatmiko, ST., M.EngGugus Irianto, SE., MSA., Ak., Ph.D

Wednesday, May 1, 13

Estimasi Biaya dan Akuntansi Proyek

Dr. Eng. Indradi Wijatmiko, ST., M.EngGugus Irianto, SE., MSA., Ak., Ph.D

3 SKS

Wednesday, May 1, 13

Pendahuluan

Wednesday, May 1, 13

Pendahuluan

• The Processes embrace on Finance Management:

Wednesday, May 1, 13

Pendahuluan

• The Processes embrace on Finance Management:

• Resource Planning

Wednesday, May 1, 13

Pendahuluan

• The Processes embrace on Finance Management:

• Resource Planning

• Cost Estimating

Wednesday, May 1, 13

Pendahuluan

• The Processes embrace on Finance Management:

• Resource Planning

• Cost Estimating

• Cost Budgeting

Wednesday, May 1, 13

Pendahuluan

• The Processes embrace on Finance Management:

• Resource Planning

• Cost Estimating

• Cost Budgeting

• Cost Control

Wednesday, May 1, 13

Pendahuluan

• The Processes embrace on Finance Management:

• Resource Planning

• Cost Estimating

• Cost Budgeting

• Cost Control

• other aspects which dealt with outside the project area, such as predicting and analyzing the prospective project performance

Wednesday, May 1, 13

Pendahuluan

• The Processes embrace on Finance Management:

• Resource Planning

• Cost Estimating

• Cost Budgeting

• Cost Control

• other aspects which dealt with outside the project area, such as predicting and analyzing the prospective project performance

Previous week

Wednesday, May 1, 13

Pendahuluan

Wednesday, May 1, 13

Pendahuluan

• Cost Control:

Wednesday, May 1, 13

Pendahuluan

• Cost Control:

• Inputs: cost baseline, parformance reports, change sequence, cost management plan

Wednesday, May 1, 13

Pendahuluan

• Cost Control:

• Inputs: cost baseline, parformance reports, change sequence, cost management plan

• Tools and Techniques: cost chance control system, performance measurement, additional planning, computerized tools

Wednesday, May 1, 13

Pendahuluan

• Cost Control:

• Inputs: cost baseline, parformance reports, change sequence, cost management plan

• Tools and Techniques: cost chance control system, performance measurement, additional planning, computerized tools

• Outputs: Revised cost estimates, budget updates, corrective action, estimate at completion, lesson learned

Wednesday, May 1, 13

Pendahuluan

• Cost Control:

• Inputs: cost baseline, parformance reports, change sequence, cost management plan

• Tools and Techniques: cost chance control system, performance measurement, additional planning, computerized tools

• Outputs: Revised cost estimates, budget updates, corrective action, estimate at completion, lesson learned

Previous week

Wednesday, May 1, 13

Cost ControlObtaining value for money

Wednesday, May 1, 13

Cost ControlObtaining value for money

“ a comparison between that which is and that which should be“

Wednesday, May 1, 13

Cost ControlObtaining value for money

“ a comparison between that which is and that which should be“

(the error)

Wednesday, May 1, 13

Cost ControlObtaining value for money

“ a comparison between that which is and that which should be“

(the error)

Difference between the budgeted and the committed cost

Wednesday, May 1, 13

Steps in Cost Control

Chart of cost account

Project cost plan

Project plans and documents

Project environment

Project status

Data collection

Cost engineering decision making

Data reporting

Data base for future estimates Steps in cost control

Wednesday, May 1, 13

Cost Control

Wednesday, May 1, 13

Cost Control

• Inputs:

Wednesday, May 1, 13

Cost Control

• Inputs:

• Cost baseline

Wednesday, May 1, 13

Cost Control

• Inputs:

• Cost baseline

• Performance repots

Wednesday, May 1, 13

Cost Control

• Inputs:

• Cost baseline

• Performance repots

• Change sequence or change request

Wednesday, May 1, 13

Cost Control

• Inputs:

• Cost baseline

• Performance repots

• Change sequence or change request

• Cost management plan

Wednesday, May 1, 13

Cost Control

Wednesday, May 1, 13

Cost ControlTools and Techniques:

Wednesday, May 1, 13

Cost ControlTools and Techniques:

• Cost change control system. A cost change control system defines the procedures by which the cost baseline may be changed. “Change control system” is a collection of formal, documented procedures that defines how project performance will be monitored and evaluated, and includes the steps by which official project documents may be changed. It includes the paperwork, (BCWS, BCWP, SV, CV) tracking systems, processes, and approval level necessary for authorizing changes.

Wednesday, May 1, 13

Cost ControlTools and Techniques:

• Cost change control system. A cost change control system defines the procedures by which the cost baseline may be changed. “Change control system” is a collection of formal, documented procedures that defines how project performance will be monitored and evaluated, and includes the steps by which official project documents may be changed. It includes the paperwork, (BCWS, BCWP, SV, CV) tracking systems, processes, and approval level necessary for authorizing changes.

• Performance measurement

Wednesday, May 1, 13

Cost ControlTools and Techniques:

• Cost change control system. A cost change control system defines the procedures by which the cost baseline may be changed. “Change control system” is a collection of formal, documented procedures that defines how project performance will be monitored and evaluated, and includes the steps by which official project documents may be changed. It includes the paperwork, (BCWS, BCWP, SV, CV) tracking systems, processes, and approval level necessary for authorizing changes.

• Performance measurement

• Earned value management

Wednesday, May 1, 13

Cost ControlTools and Techniques:

• Cost change control system. A cost change control system defines the procedures by which the cost baseline may be changed. “Change control system” is a collection of formal, documented procedures that defines how project performance will be monitored and evaluated, and includes the steps by which official project documents may be changed. It includes the paperwork, (BCWS, BCWP, SV, CV) tracking systems, processes, and approval level necessary for authorizing changes.

• Performance measurement

• Earned value management

• Additional planning

Wednesday, May 1, 13

Cost ControlTools and Techniques:

• Cost change control system. A cost change control system defines the procedures by which the cost baseline may be changed. “Change control system” is a collection of formal, documented procedures that defines how project performance will be monitored and evaluated, and includes the steps by which official project documents may be changed. It includes the paperwork, (BCWS, BCWP, SV, CV) tracking systems, processes, and approval level necessary for authorizing changes.

• Performance measurement

• Earned value management

• Additional planning

• Computerized tools

Wednesday, May 1, 13

Cost Control

Wednesday, May 1, 13

Cost ControlWeek

Planned cost (worker - hours)

Actual cost(worker - hours)

Percent of work completed (cumulative)

1 400 420 23%

II 400 460 50%

III 400 500 85%

IV 400 120 100%

Wednesday, May 1, 13

Cost ControlWeek

Planned cost (worker - hours)

Actual cost(worker - hours)

Percent of work completed (cumulative)

1 400 420 23%

II 400 460 50%

III 400 500 85%

IV 400 120 100%

Wednesday, May 1, 13

Cost ControlWeek

Planned cost (worker - hours)

Actual cost(worker - hours)

Percent of work completed (cumulative)

1 400 420 23%

II 400 460 50%

III 400 500 85%

IV 400 120 100%

Wednesday, May 1, 13

Cost ControlWeek

Planned cost (worker - hours)

Actual cost(worker - hours)

Percent of work completed (cumulative)

1 400 420 23%

II 400 460 50%

III 400 500 85%

IV 400 120 100%

Wednesday, May 1, 13

Week I Week II Week III Week IV0

125

250

375

500

Cost ControlWeek

Planned cost (worker - hours)

Actual cost(worker - hours)

Percent of work completed (cumulative)

1 400 420 23%

II 400 460 50%

III 400 500 85%

IV 400 120 100%

Percent of completePlanned costActual cost

Wednesday, May 1, 13

Week I Week II Week III Week IV0

125

250

375

500

23%

50%

85%100%

Cost ControlWeek

Planned cost (worker - hours)

Actual cost(worker - hours)

Percent of work completed (cumulative)

1 400 420 23%

II 400 460 50%

III 400 500 85%

IV 400 120 100%

Percent of completePlanned costActual cost

Wednesday, May 1, 13

Week I Week II Week III Week IV0

125

250

375

500

23%

50%

85%100%

Cost ControlWeek

Planned cost (worker - hours)

Actual cost(worker - hours)

Percent of work completed (cumulative)

1 400 420 23%

II 400 460 50%

III 400 500 85%

IV 400 120 100%

Percent of completePlanned costActual cost

Wednesday, May 1, 13

Week I Week II Week III Week IV0

125

250

375

500

23%

50%

85%100%

Cost ControlWeek

Planned cost (worker - hours)

Actual cost(worker - hours)

Percent of work completed (cumulative)

1 400 420 23%

II 400 460 50%

III 400 500 85%

IV 400 120 100%

Percent of completePlanned costActual cost

Wednesday, May 1, 13

Cost Control

Wednesday, May 1, 13

Cost Control

Difference between the budgeted and the committed cost is known as

Wednesday, May 1, 13

Cost Control

Difference between the budgeted and the committed cost is known as

variance

Wednesday, May 1, 13

Cost Control

Difference between the budgeted and the committed cost is known as

varianceTo explore variance more thoroughly, there is available technique, known as variance analysis.

Wednesday, May 1, 13

Cost Control

Difference between the budgeted and the committed cost is known as

varianceTo explore variance more thoroughly, there is available technique, known as variance analysis.

Variance may be broken down into a set of sub-budget variance

Wednesday, May 1, 13

Cost Control

Budgeted cost - Committed cost = variance

The known cumulative budgeted cost of the work performed (the Budgeted Cost of Work Performed - BCWP)

The known cumulative actual cost of the work performed (the Actual Cost of Work Performed - ACWP)

The total budgeted cost of the schedule activities (the Budgeted Cost of Work Schedule - BCWS)

Wednesday, May 1, 13

Cost ControlThe total budgeted cost of the schedule activities (the Budgeted

Cost of Work Schedule - BCWS)The known cumulative actual cost of the work performed (the

Actual Cost of Work Performed - ACWP)The known cumulative budgeted cost of the work performed (the

Budgeted Cost of Work Performed - BCWP)

the Budgeted Cost of Work Performed (BCWP) is also known as Earned Value

BCWP = PC x BACPC : Percentage of CompletionBAC : Budgeted at Completion

Wednesday, May 1, 13

Cost Control

Wednesday, May 1, 13

Cost ControlWeek BCWS

(worker - hours)ACWP

(worker - hours)Percent of Work Complete (%)

BCWP (worker - hours)

1 400 420 23 3682 800 880 50 8003 1200 1380 85 13604 1600 1500 100 1600

Wednesday, May 1, 13

Cost ControlWeek BCWS

(worker - hours)ACWP

(worker - hours)Percent of Work Complete (%)

BCWP (worker - hours)

1 400 420 23 3682 800 880 50 8003 1200 1380 85 13604 1600 1500 100 1600

Wednesday, May 1, 13

Cost ControlWeek BCWS

(worker - hours)ACWP

(worker - hours)Percent of Work Complete (%)

BCWP (worker - hours)

1 400 420 23 3682 800 880 50 8003 1200 1380 85 13604 1600 1500 100 1600

Wednesday, May 1, 13

Cost ControlWeek BCWS

(worker - hours)ACWP

(worker - hours)Percent of Work Complete (%)

BCWP (worker - hours)

1 400 420 23 3682 800 880 50 8003 1200 1380 85 13604 1600 1500 100 1600

Wednesday, May 1, 13

Cost ControlWeek BCWS

(worker - hours)ACWP

(worker - hours)Percent of Work Complete (%)

BCWP (worker - hours)

1 400 420 23 3682 800 880 50 8003 1200 1380 85 13604 1600 1500 100 1600

Wednesday, May 1, 13

Cost ControlWeek BCWS

(worker - hours)ACWP

(worker - hours)Percent of Work Complete (%)

BCWP (worker - hours)

1 400 420 23 3682 800 880 50 8003 1200 1380 85 13604 1600 1500 100 1600

Week 1 Week 2 Week 3 Week 4400

800

1200

1600

BCWSACWPBCWP

Wednesday, May 1, 13

Cost ControlWeek BCWS

(worker - hours)ACWP

(worker - hours)Percent of Work Complete (%)

BCWP (worker - hours)

1 400 420 23 3682 800 880 50 8003 1200 1380 85 13604 1600 1500 100 1600

Week 1 Week 2 Week 3 Week 4400

800

1200

1600

BCWSACWPBCWP

Wednesday, May 1, 13

Cost ControlWeek BCWS

(worker - hours)ACWP

(worker - hours)Percent of Work Complete (%)

BCWP (worker - hours)

1 400 420 23 3682 800 880 50 8003 1200 1380 85 13604 1600 1500 100 1600

Week 1 Week 2 Week 3 Week 4400

800

1200

1600

BCWSACWPBCWP

Wednesday, May 1, 13

Cost ControlWeek BCWS

(worker - hours)ACWP

(worker - hours)Percent of Work Complete (%)

BCWP (worker - hours)

1 400 420 23 3682 800 880 50 8003 1200 1380 85 13604 1600 1500 100 1600

Week 1 Week 2 Week 3 Week 4400

800

1200

1600

BCWSACWPBCWP

Wednesday, May 1, 13

Cost ControlSchedule variance (SV) = BCWP - BCWS

Cost variance (CV) = BCWP - ACWPa negative SC = Behind schedule condition

a negative CV = cost-overrun condition

Schedule index (SI) = BCWP/BCWSCost index (CI) = BCWP/ACWP

if SI or CI = 1, the task is on schedule or on budgetif SI or CI > 1, the task is ahead of schedule or has better expend

if SI or CI < the task is behind schedule or cost overruns

Wednesday, May 1, 13

Cost Control

Wednesday, May 1, 13

Cost Control

Wednesday, May 1, 13

Cost ControlWeek Schedule variance

(SV)Cost variance

(CV)Schedule Index

(SI)Cost Index

(CI)

I -32 -52 0.92 0.88

II 0 -80 1.00 0.91

III 160 -20 1.13 0.99

IIV 0 100 1.00 1.07

Wednesday, May 1, 13

Cost ControlWeek Schedule variance

(SV)Cost variance

(CV)Schedule Index

(SI)Cost Index

(CI)

I -32 -52 0.92 0.88

II 0 -80 1.00 0.91

III 160 -20 1.13 0.99

IIV 0 100 1.00 1.07

Wednesday, May 1, 13

Cost ControlWeek Schedule variance

(SV)Cost variance

(CV)Schedule Index

(SI)Cost Index

(CI)

I -32 -52 0.92 0.88

II 0 -80 1.00 0.91

III 160 -20 1.13 0.99

IIV 0 100 1.00 1.07

Wednesday, May 1, 13

Cost ControlWeek Schedule variance

(SV)Cost variance

(CV)Schedule Index

(SI)Cost Index

(CI)

I -32 -52 0.92 0.88

II 0 -80 1.00 0.91

III 160 -20 1.13 0.99

IIV 0 100 1.00 1.07

Wednesday, May 1, 13

Cost ControlWeek Schedule variance

(SV)Cost variance

(CV)Schedule Index

(SI)Cost Index

(CI)

I -32 -52 0.92 0.88

II 0 -80 1.00 0.91

III 160 -20 1.13 0.99

IIV 0 100 1.00 1.07

Wednesday, May 1, 13

Cost ControlWeek Schedule variance

(SV)Cost variance

(CV)Schedule Index

(SI)Cost Index

(CI)

I -32 -52 0.92 0.88

II 0 -80 1.00 0.91

III 160 -20 1.13 0.99

IIV 0 100 1.00 1.07

Week I Week II Week III Week IV-200

-100

0

100

200

0.75

1.00

1.25 SVCVSICI

Wednesday, May 1, 13

Cost ControlWeek Schedule variance

(SV)Cost variance

(CV)Schedule Index

(SI)Cost Index

(CI)

I -32 -52 0.92 0.88

II 0 -80 1.00 0.91

III 160 -20 1.13 0.99

IIV 0 100 1.00 1.07

Week I Week II Week III Week IV-200

-100

0

100

200

0.75

1.00

1.25 SVCVSICI

Wednesday, May 1, 13

Cost ControlWeek Schedule variance

(SV)Cost variance

(CV)Schedule Index

(SI)Cost Index

(CI)

I -32 -52 0.92 0.88

II 0 -80 1.00 0.91

III 160 -20 1.13 0.99

IIV 0 100 1.00 1.07

Week I Week II Week III Week IV-200

-100

0

100

200

0.75

1.00

1.25 SVCVSICI

Wednesday, May 1, 13

Cost ControlWeek Schedule variance

(SV)Cost variance

(CV)Schedule Index

(SI)Cost Index

(CI)

I -32 -52 0.92 0.88

II 0 -80 1.00 0.91

III 160 -20 1.13 0.99

IIV 0 100 1.00 1.07

Week I Week II Week III Week IV-200

-100

0

100

200

0.75

1.00

1.25 SVCVSICI

Wednesday, May 1, 13

Cost ControlWeek Schedule variance

(SV)Cost variance

(CV)Schedule Index

(SI)Cost Index

(CI)

I -32 -52 0.92 0.88

II 0 -80 1.00 0.91

III 160 -20 1.13 0.99

IIV 0 100 1.00 1.07

Week I Week II Week III Week IV-200

-100

0

100

200

0.75

1.00

1.25 SVCVSICI

Wednesday, May 1, 13

Cost Control

Alternative approach to estimate the cost of completing the project is to calculate the

Estimate to Complete (ETC)

ETC = ( BAC - BCWP ) x (ACWP/BCWP)

EAC = ACWP + ETC

EAC = (ACWP/BCWP) x BAC

EAC = ACWP/PC

Wednesday, May 1, 13

Cost Control

Cost is controlled by comparing the earned value, a measure of the work performed to date, to the actual expenditure to date

A comparisons of the earned value with the originally planned spend helps to control elapsed time

Wednesday, May 1, 13

Cos

t / S

ched

ule

cont

rol s

yste

ms

Wednesday, May 1, 13

Cos

t

Time

Cos

t / S

ched

ule

cont

rol s

yste

ms

Wednesday, May 1, 13

Planned Completion

Cos

t

Time

Cos

t / S

ched

ule

cont

rol s

yste

ms

Wednesday, May 1, 13

Original estimated project budget

Planned Completion

Cos

t

Time

Cos

t / S

ched

ule

cont

rol s

yste

ms

Wednesday, May 1, 13

Original estimated project budget

Planned Completion

BCWS

Cos

t

Time

Cos

t / S

ched

ule

cont

rol s

yste

ms

BAC

Taking some time to accelerate at the start, slowing down toward the end

Wednesday, May 1, 13

Original estimated project budget

TimeNOW

Planned Completion

BCWS

Cos

t

Time

Cos

t / S

ched

ule

cont

rol s

yste

ms

BAC

Taking some time to accelerate at the start, slowing down toward the end

Wednesday, May 1, 13

Original estimated project budget

TimeNOW

Planned Completion

BCWS

BCWP

Cos

t

Time

Cos

t / S

ched

ule

cont

rol s

yste

ms

BAC

Taking some time to accelerate at the start, slowing down toward the end

Percentage of Completion

Wednesday, May 1, 13

Original estimated project budget

TimeNOW

Planned Completion

BCWS

BCWP

Cos

t

Time

Cos

t / S

ched

ule

cont

rol s

yste

ms

BAC

SV (cost)

Taking some time to accelerate at the start, slowing down toward the end

Percentage of Completion

Wednesday, May 1, 13

Original estimated project budget

TimeNOW

Planned Completion

BCWS

BCWP

Cos

t

Time

Cos

t / S

ched

ule

cont

rol s

yste

ms

BAC

SV (cost)

SV (time)

Taking some time to accelerate at the start, slowing down toward the end

Percentage of Completion

Wednesday, May 1, 13

Original estimated project budget

TimeNOW

Planned Completion

BCWS

ACWP

BCWP

Cos

t

Time

Cos

t / S

ched

ule

cont

rol s

yste

ms

BAC

SV (cost)

SV (time)

Taking some time to accelerate at the start, slowing down toward the end

Percentage of Completion

Wednesday, May 1, 13

Original estimated project budget

TimeNOW

Planned Completion

BCWS

ACWP

BCWP

Cos

t

Time

Cos

t / S

ched

ule

cont

rol s

yste

ms

BAC

SV (cost)

SV (time)

Cost Variance

Taking some time to accelerate at the start, slowing down toward the end

Percentage of Completion

Wednesday, May 1, 13

Original estimated project budget

TimeNOW

Planned Completion

BCWS

ACWP

BCWP

Cos

t

Time

Cos

t / S

ched

ule

cont

rol s

yste

ms

Forecast project time slip

BAC

SV (cost)

SV (time)

Cost Variance

Taking some time to accelerate at the start, slowing down toward the end

Percentage of Completion

Wednesday, May 1, 13

Original estimated project budget

TimeNOW

Planned Completion

BCWS

ACWP

BCWP

Cos

t

Time

Cos

t / S

ched

ule

cont

rol s

yste

ms

Forecast project time slip

BAC

SV (cost)

SV (time)

Cost Variance

Taking some time to accelerate at the start, slowing down toward the end

Percentage of Completion

Wednesday, May 1, 13

Original estimated project budget

TimeNOW

Planned Completion

BCWS

ACWP

BCWP

Cos

t

Time

Cos

t / S

ched

ule

cont

rol s

yste

ms

Forecast project time slip

BAC

SV (cost)

SV (time)

Cost Variance

Taking some time to accelerate at the start, slowing down toward the end

Percentage of Completion

Wednesday, May 1, 13

Original estimated project budget

TimeNOW

Planned Completion

BCWS

ACWP

BCWP

Cos

t

Time

Cos

t / S

ched

ule

cont

rol s

yste

ms

Forecast project time slip

Forecast estimation of project slip

BAC

SV (cost)

SV (time)

Cost Variance

Taking some time to accelerate at the start, slowing down toward the end

Percentage of Completion

Wednesday, May 1, 13

Original estimated project budget

TimeNOW

Planned Completion

BCWS

ACWP

BCWP

Cos

t

Time

Cos

t / S

ched

ule

cont

rol s

yste

ms

Forecast project time slip

Forecast estimation of project slip

BAC

SV (cost)

SV (time)

Cost Variance

Taking some time to accelerate at the start, slowing down toward the end

Percentage of Completion

Wednesday, May 1, 13

Original estimated project budget

TimeNOW

Planned Completion

BCWS

ACWP

BCWP

Cos

t

Time

Cos

t / S

ched

ule

cont

rol s

yste

ms

ETC

Forecast project time slip

Forecast estimation of project slip

BAC

SV (cost)

SV (time)

Cost Variance

Taking some time to accelerate at the start, slowing down toward the end

Percentage of Completion

Wednesday, May 1, 13

Original estimated project budget

TimeNOW

Planned Completion

BCWS

ACWP

BCWP

Cos

t

Time

Cos

t / S

ched

ule

cont

rol s

yste

ms

ETC

Forecast project time slip

Forecast estimation of project slip

BAC

Forecast cost slip of project

SV (cost)

SV (time)

Cost Variance

Taking some time to accelerate at the start, slowing down toward the end

Percentage of Completion

Wednesday, May 1, 13

Cost Control

Wednesday, May 1, 13

Cost ControlOutputs:

Wednesday, May 1, 13

Cost ControlOutputs:

• Revised cost estimate (Modification of the cost information used to manage the project)

Wednesday, May 1, 13

Cost ControlOutputs:

• Revised cost estimate (Modification of the cost information used to manage the project)

• Budget updates.

Wednesday, May 1, 13

Cost ControlOutputs:

• Revised cost estimate (Modification of the cost information used to manage the project)

• Budget updates.

• Corrective action.

Wednesday, May 1, 13

Cost ControlOutputs:

• Revised cost estimate (Modification of the cost information used to manage the project)

• Budget updates.

• Corrective action.

• Estimate at completion.

Wednesday, May 1, 13

Cost ControlOutputs:

• Revised cost estimate (Modification of the cost information used to manage the project)

• Budget updates.

• Corrective action.

• Estimate at completion.

• Project closeout. Processes and procedures should be developed for closing or canceling of projects.

Wednesday, May 1, 13

Cost ControlOutputs:

• Revised cost estimate (Modification of the cost information used to manage the project)

• Budget updates.

• Corrective action.

• Estimate at completion.

• Project closeout. Processes and procedures should be developed for closing or canceling of projects.

• Lessons learned (become part of historical data)

Wednesday, May 1, 13

top related