NO PEKERJAAN PENGECATAN HARGA

1 Tangki PKO Kapasitas 2000 Ton (2 Unit) Rp 231,277,486

2 External Ladder Rp -
3 Catwalk Penghubung antara 2 Tangki PKO Rp -
4 Pengecatan Rp 15,955,568

TOTAL Rp 247,233,055
PT. SARANA PEMBANGUNAN PERSADA MANDIRI
PROYEK KCP PERIDAN

BERITA ACARA PEMERIKSAAN PEKERJAAN

Pada hari ini, Rabu tanggal Enam belas bulan Mei tahun Dua Ribu Delapan Belas, kami yang bertanda tangan dibawah ini secara bersama - sama
telah mengadakan pemeriksaan dan penilaian hasil pekerjaan untuk dijadikan dasar perhitungan pembayaran.

Hasil Pemeriksaan dan Penilaian yang telah disetujui bersama, diperinci sebagai berikut:
Kontraktor : Elman Purnama Lokasi : Proyek KCP Peridan BAPP ke

No.Kontrak : 002/SPK/PRO-KCP/WIN/SPPM/III/2018 Div : Mekanikal Pembayaran

PROGRESS
SPK
S/D INI S/D LALU
NO A/C PEKERJAAN CIVIL
BOBOT BOBOT BOBOT BOBOT BOBOT
FAKTOR KONTRAK FAKTOR KONTRAK FAKTOR

Tangki PKO Kapasitas 2000 Ton (2 Unit) 100.00% 93.55% 99.58% 93.16% 99.23%
External Ladder 100.00% 0.00% 0.00% 0.00% 0.00%
Catwalk Penghubung antara 2 Tangki PKO 100.00% 0.00% 0.00% 0.00% 0.00%
Pengecatan 100.00% 6.45% 85.00% 5.49% 80.00%

TOTAL PEKERJAAN SIPIL 100.00% 98.64%

Disetujui, Diperiksa, Pihak Kontrakt

Toto Untoro Elman Purnam

Mgr. Proyek KTU / Kassie Admin Pemborong / Sup
EMERIKSAAN PEKERJAAN

an dibawah ini secara bersama - sama

an.

: II

: II
PROGRESS
S/D LALU SAAT INI
BOBOT BOBOT BOBOT
KONTRAK FAKTOR KONTRAK

92.83% 0.35% 0.33%

0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
5.16% 5.00% 0.32%

97.99% 0.65%

Peridan, 16 Mei 2018

Pihak Kontraktor Dibuat Oleh

Elman Purnama Amir Erlangga

Pemborong / Supplier Mekanikal
PT. SARANA PEMBANGUNAN PERSADA MANDIRI
PROYEK KCP PERIDAN

PERMOHONAN PEMBAYARAN

Berdasarkan Berita Acara Pemeriksaan Pekerjaan yang telah disetujui bersama, mohon dapat dilakukan pembayaran hasil pekerjaan sebagai berikut :

Kontraktor/Supp : Elman Purnama Tgl : 16 Mei 2018

No.Kontrak/SPK/OP : 002/SPK/PRO-KCP/WIN/SPPM/III/2018 Lokasi : Proyek KCP Peridan

Volume Kontrak Pembayaran

Nomor s/d ini s/d lalu
Jenis Pekerjaan / Spesifikasi
Perkiraan Jlh Unt Rp/Unit Jumlah Jlh Jlh
(Rp) % (Rp) %
Unit Unit
Tangki PKO Kapasitas 2000 Ton (2 Unit) 2 Unit 247,233,055 247,233,055 2 243,876,741 98.64% 242,265,598 0.98

Jumlah
Catatan Potongan : Ditambah
1.00 ND - Rp. - Dikurangi PPh 04
2.00 ND - Rp. - Jumlah yang dibayar
3.00 ND - Rp. - Terbilang :
Jumlah Rp. - # rupiah #

Disetujui Diperiksa
Toto Untoro
Mgr. Proyek KTU / Kassie Admin
NAN PEMBAYARAN

BAPP ke : II ( Dua )
Pembayaran ke : II ( Dua )

Pembayaran
BAPP ini
Jlh
(Rp) %
Unit
2 1,611,143 0.65%

1,611,143
Ditambah -
Dikurangi PPh 04 64,446
Jumlah yang dibayar 1,546,697

# rupiah #

Diminta Oleh
 Elman Purnama
Pemborong/Supplier
 PT. SARA

## rupiah
Tiga pulu
#

Upah Pek

No. Rekenin

1,546,697
ARANA PEMBANGUNAN PERSADA MANDIRI

h#

Pekerjaan PKO Storage Tank Kap. 2000 Ton

kening BRI 7322-01-010012-53-7 an. Elman Purnama

Peridan, 16 Mei 2018

( Elman Purnama )
NO PEKERJAAN CIVIL Bobot kontrak progress

I PKO STORAGE TANK 200 MT No 1

TANGKI CPO KAPASITAS 2000 TON 46.39% 99.58%
PENGECATAN 3.20% 85.00%
2 PKO STORAGE TANK 200 MT No 2
TANGKI CPO KAPASITAS 2000 TON 46.39% 99.50%
EXTERNAL LADDER (SPIRAL LADDER) 0.57% 95.93%
CATWALK PENGHUBUNG 2 TANGKI 0.25% 96.62%
PENGECATAN 3.20% 50.00%

TOTAL PEKERJAAN SIPIL 100%

ROUNDED

TARGET
KUMULATIF
AKTUAL
KUMULATIF
VARIAN
bobot
7-Oct 14-Oct 21-Oct 28-Oct 4-Nov 11-Nov 18-Nov 25-Nov
1 2 3 4 5 6 7 8
100%
46.20% 90% 4.64% 4.64% 4.64% 4.64% 4.64% 4.64%
2.72% 80% 0.40% 0.40% S0.40%
CURVE PKO
70%
46.16% 4.64%
60%
0.54% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06%
50%
0.24%
40%
1.60%
30%
20%
10%
0%
7-Oct 14-Oct 21-Oct 28-Oct 4-Nov 11-Nov 18-Nov 25-Nov 2-Dec
97.46%

7-Oct 14-Oct 21-Oct 28-Oct 4-Nov 11-Nov 18-Nov 25-Nov

1 2 3 4 5 6 7 8
0.00% 0.00% 4.70% 4.70% 4.70% 5.10% 5.10% 9.74%
0.00% 0.00% 4.70% 9.39% 14.09% 19.18% 24.28% 34.02%

0.00% 0.00% 10.00% 11.93% 2.58% 8.21% 7.54% 3.34%

0.00% 0.00% 10.00% 21.93% 24.51% 32.72% 40.25% 43.59%

0.00% 0.00% 5.30% 12.54% 10.42% 13.53% 15.97% 9.58%

 2-Dec 9-Dec 16-Dec 23-Dec 30-Dec 6-Jan 13-Jan 20-Jan 27-Jan
9 10 11 12 13 14 15 16 17

4.64% 4.64% 4.64% 4.64%

S CURVE PKO 0.40%
0.40% TANK 0.40% 0.40% 0.40%

4.64% 4.64% 4.64% 4.64% 4.64% 4.64% 4.64% 4.64% 4.64%

0.06% 0.06% 0.06% 0.06%
0.12% 0.12%
TAR
0.40% 0.40% 0.40% 0.40% 0.40% 0.40% 0.40%
AKT

Nov 25-Nov 2-Dec 9-Dec 16-Dec 23-Dec 30-Dec 6-Jan 13-Jan 20-Jan 27-Jan 3-Feb 10-Feb

2-Dec 9-Dec 16-Dec 23-Dec 30-Dec 6-Jan 13-Jan 20-Jan 27-Jan

9 10 11 12 13 14 15 16 17
9.74% 9.74% 10.14% 10.26% 5.56% 5.04% 5.04% 5.04% 5.04%
43.75% 53.49% 63.62% 73.88% 79.44% 84.48% 89.52% 94.56% 99.60%

25.48% 0.86% 0.04% 6.11% 4.93% 1.78% 1.76% 2.44% 2.03%

69.07% 69.93% 69.97% 76.08% 81.01% 82.80% 84.56% 87.00% 89.02%

25.32% 16.44% 6.35% 2.21% 1.57% -1.69% -4.96% -7.56% -10.58%

 3-Feb 10-Feb 17-Feb
18 19 20

TARGET
0.40%
AKTUAL

27-Jan 3-Feb 10-Feb 17-Feb

3-Feb 10-Feb 17-Feb

18 19 20
0.40% 0.00% 0.00%
100.00% 100.00% 100.00%

4.63% 3.39% 0.42%

93.66% 97.04% 97.46%

-6.34% -2.96% -2.54%

NO PEKERJAAN CIVIL

I MEKANIKAL
1 PKO STORAGE TANK 200 MT No 1
TANGKI CPO KAPASITAS 2000 TON
PENGECATAN
2 PKO STORAGE TANK 200 MT No 2

TANGKI CPO KAPASITAS 2000 TON

EXTERNAL LADDER (SPIRAL LADDER)

CATWALK PENGHUBUNG 2 TANGKI
PENGECATAN

TOTAL PEKERJAAN SIPIL

ROUNDED
 PROGRESS

S/D INI S/D LALU SAAT INI

99.58% 99.37% 0.21%

85.00% 85.00% 0.00%

99.50% 98.92% 0.58%

95.93% 93.88% 2.04%

96.62% 81.02% 15.61%
50.00% 50.00% 0.00%
 STATUS

- Fabrikasi catwalk penghubung storage tank PKO no.

1 dan no.2
- Instal dan pengelasan plat roof
- Instal pipa sounding
- Instal pipa outlet PKO
 ISSUE & PROBLEM

- Material fitting dan asesoris belum on site

- handrail belum bisa di cat finishing

- Pengecatan dasar belum bisa dilanjutkan

 ACTION PLAN

- Segera didatangkan kekurangan material

- Segera dapat didatangkan material cat finishing

- Segera dapat didatangkan sarung tangan las dan

consumable yang sudah masuk stock minimum

- Segera dapat didatangkan material cat dasar

BILL OF QUANTITY
BANGUN: PKO STORAGE TANK KAPASITAS 2000 T
HARGA : Rp 247,233,055

SAT VOLUME
NO JENIS PEKERJAAN

1. 0 TANGKI CPO KAPASITAS 2000 TON UNIT 2.00

1. 1 PELAT
MS - PELAT 3 mm KG 4.71 100%
MS - PELAT 6 mm KG 21,413.00 100%
MS - PELAT 8 mm KG 17,177.75 100%
MS - PELAT 9 mm KG 5,886.59 100%
MS - PELAT 10 mm KG 30,618.00 100%
MS - PELAT 12 mm KG 384.05 100%
1. 2 PROFIL
MS - L 60X60X6 KG 1,052.91 100%
MS - L 65X65X6 KG 791.17 100%
MS - L 75X75X6 KG 1,558.76 100%
MS - L 80X80X8 KG 529.45 100%
MS - CNP 125X50X20X2.3 KG 47.99 100%
MS - UNP 80X45X6X8 KG 4,073.66 100%
MS - UNP 125X65X6X8 KG 37.89 100%
MS - UNP 150X75X6.5X10 KG 1,019.43 100%
BESI BETON POLOS Ø 16 mm KG 26.52 100%
Pengecatan Baja KG 9,137.77 100%
1. 3 PIPA DAN FITTING
PIPA SEAMLESS CARBON STEEL - SCH 40 - Ø 3" M 12.00
PIPA SEAMLESS CARBON STEEL - SCH 40 - Ø 6" M 12.00 100%
PIPA SEAMLESS CARBON STEEL - SCH 40 - Ø 6" M 6.00 100%
PIPA SEAMLESS CARBON STEEL - SCH 40 - Ø 6" M 2.00 100%
PIPA SEAMLESS CARBON STEEL - SCH 40 - Ø 8" M 0.20 100%
PIPA SEAMLESS CARBON STEEL - SCH 40 - Ø 8" M 12.00 100%
ELBOW, LR, 90 DEG, CARBON STEEL - SCH 40 - Ø 3" UNIT 1.00 100%
ELBOW, LR, 90 DEG, CARBON STEEL - SCH 40 - Ø 6" UNIT 2.00 100%
ELBOW, LR, 90 DEG, CARBON STEEL - SCH 40 - Ø 8" UNIT 1.00 100%
FLANGE - SLIP ON - JIS 10 K - Ø 3" UNIT 1.00 50%
FLANGE - SLIP ON - JIS 10 K - Ø 6" UNIT 2.00 50%
FLANGE - SLIP ON - JIS 10 K - Ø 8" UNIT 1.00 50%
1. 4 PIPA (HANDRAIL)
PIPA HITAM MEDIUM - Ø 1" M 54.81 100%
PIPA HITAM MEDIUM - Ø 1-1/4" M 109.81 100%
PIPA HITAM MEDIUM - Ø 1-1/2" M 1.45 100%

19(33) PKO STORAGE TANK KAP. 2000 TON

 SAT VOLUME
NO JENIS PEKERJAAN

PENGECATAN PIPA M² 15.50 50%

1. 5 BOLT AND NUT
BOLT & NUT HTB A325 - Ø 5/8" X 3" UNIT 8.00 100%
BOLT & NUT HTB A325 - Ø 7/8" X 2-1/2" UNIT 32.00 100%
BOLT & NUT M 10 X 20 UNIT 20.00 100%
BOLT & NUT M 10 X 30 UNIT 8.00 100%
BOLT & NUT M 12 X 35 UNIT 8.00 100%
U-BOLT M12 - FOR PIPE Ø 3" - C/W 4 NUTS UNIT 2.00 100%
U-BOLT M16 - FOR PIPE Ø 6" - C/W 4 NUTS UNIT 5.00 100%
U-BOLT M16 - FOR PIPE Ø 8" - C/W 4 NUTS UNIT 2.00
1. 6 ACCESSORIES
PULLEY Ø 65 x 12 MM & FLOATING BALL SET 1.00 50%
SLING 4 MM M 37.50
TURN BUCKLE 5/8" UNIT 1.00 50%

20(33) PKO STORAGE TANK KAP. 2000 TON

 SAT VOLUME
NO JENIS PEKERJAAN

2. 0 EXTERNAL LADDER (SPIRAL LADDER) UNIT

2. 1 PELAT
MS - PELAT 8 mm KG 197.50
MS - PELAT BORDES 4.5 mm KG 293.64
MS PELAT STRIP 6 X 65 MM KG 126.50
Pengecatan Baja KG 617.64
2. 2 PROFIL -
MS - L 40X40X4 KG 136.93
MS - L 65X65X6 KG 40.34
BESI BETON POLOS Ø 19 mm KG 44.51
Pengecatan Baja KG 221.78
2. 3 PIPA (HANDRAIL) -
PIPA HITAM MEDIUM - Ø 1-1/4" M 14.50
PENGECATAN PIPA M² 1.16
-
3. 0 CATWALK PENGHUBUNG 2 TANGKI UNIT -
3. 1 PELAT -
MS - PELAT BORDES 4.5 mm KG 127.17
Pengecatan Baja KG 128.17
3. 2 PROFIL -
MS - L 40X40X4 KG 10.16
MS - UNP 100X50X5X7.5 KG 112.32
Pengecatan Baja KG 122.48
3. 3 PIPA HANDRAIL -
PIPA HITAM MEDIUM - Ø 1" M 12.00
PIPA HITAM MEDIUM - Ø 1-1/4" M 24.00
PENGECATAN PIPA M² 3.35

4. 0 PENGECATAN
PENGECATAN STORAGE TANK M² 643.24 85%

TOTAL

21(33) PKO STORAGE TANK KAP. 2000 TON

 HARGA SATUAN TOTAL
REALISASI PEKERJAAN
UPAH HARGA
S/D INI S/D LALU SAAT INI (Rupiah) (Rupiah)

231,277,486

4.71 4.71 - 2,625.96 12,368

21,413.00 21,413.00 - 2,625.96 56,229,627
17,177.75 17,177.75 - 2,625.96 45,108,051
5,886.59 5,886.59 - 2,625.96 15,457,944
30,618.00 30,618.00 - 2,625.96 80,401,565
384.05 384.05 - 2,625.96 1,008,497

1,052.91 1,052.91 - 2,625.96 2,764,899

791.17 791.17 - 2,625.96 2,077,583
1,558.76 1,558.76 - 2,625.96 4,093,234
529.45 529.45 - 2,625.96 1,390,306
47.99 47.99 - 2,625.96 126,010
4,073.66 4,073.66 - 2,625.96 10,697,248
37.89 37.89 - 2,625.96 99,491
1,019.43 1,019.43 - 2,625.96 2,676,988
26.52 26.52 - 2,625.96 69,630
9,137.77 9,137.77 - 430.32 3,932,164

- - - 32,839.91 394,079
12.00 12.00 - 43,791.70 525,500
6.00 3.30 2.70 32,839.91 197,039
2.00 1.10 0.90 65,695.28 131,391
0.20 0.11 0.09 43,791.70 8,758
12.00 6.60 5.40 109,486.98 1,313,844
1.00 - 1.00 5,500.00 5,500
2.00 - 2.00 8,800.00 17,600
1.00 - 1.00 8,800.00 8,800
0.50 - 0.50 11,000.00 11,000
1.00 - 1.00 11,000.00 22,000
0.50 0.50 - 11,000.00 11,000

54.81 54.81 - 8,603.87 471,563

109.81 109.81 - 10,740.24 1,179,367
1.45 1.45 - 12,898.09 18,702

22(33) PKO STORAGE TANK KAP. 2000 TON

 HARGA SATUAN TOTAL
REALISASI PEKERJAAN
UPAH HARGA
S/D INI S/D LALU SAAT INI (Rupiah) (Rupiah)

7.75 7.75 - 24,805.00 384,476

8.00 4.00 4.00 550.00 4,400

32.00 16.00 16.00 550.00 17,600
20.00 10.00 10.00 550.00 11,000
8.00 4.00 4.00 550.00 4,400
8.00 4.00 4.00 550.00 4,400
2.00 - 2.00 550.00 1,100
5.00 5.00 - 550.00 2,750
- - - 550.00 1,100

0.50 0.50 - 56,398.00 56,398

- - - 8,603.00 322,613
0.50 0.50 - 5,500.00 5,500

23(33) PKO STORAGE TANK KAP. 2000 TON

 HARGA SATUAN TOTAL
REALISASI PEKERJAAN
UPAH HARGA
S/D INI S/D LALU SAAT INI (Rupiah) (Rupiah)

- - -
- - -
- - -
- - -

- - -
- - -
- - -
- - -

- - -
- - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - -
- - -
- - -

- - - 15,955,568
546.75 514.59 32.16 24,805.00 15,955,568

247,233,055

24(33) PKO STORAGE TANK KAP. 2000 TON

BILL OF QUANTITY
BANGUN: PKO STORAGE TANK KAPASITAS 2000 T
HARGA : Rp 251,291,510

SAT VOLUME
NO JENIS PEKERJAAN

1. 0 TANGKI CPO KAPASITAS 2000 TON UNIT 2.00

1. 1 PELAT
MS - PELAT 3 mm KG 4.71 100%
MS - PELAT 6 mm KG 21,413.00 100%
MS - PELAT 8 mm KG 17,177.75 100%
MS - PELAT 9 mm KG 5,886.59 100%
MS - PELAT 10 mm KG 30,618.00 100%
MS - PELAT 12 mm KG 384.05 100%
1. 2 PROFIL
MS - L 60X60X6 KG 1,052.91 100%
MS - L 65X65X6 KG 791.17 100%
MS - L 75X75X6 KG 1,558.76 100%
MS - L 80X80X8 KG 529.45 100%
MS - CNP 125X50X20X2.3 KG 47.99 100%
MS - UNP 80X45X6X8 KG 4,073.66 100%
MS - UNP 125X65X6X8 KG 37.89 100%
MS - UNP 150X75X6.5X10 KG 1,019.43 100%
BESI BETON POLOS Ø 16 mm KG 26.52 100%
Pengecatan Baja KG 9,137.77 90%
1. 3 PIPA DAN FITTING
PIPA SEAMLESS CARBON STEEL - SCH 40 - Ø 3" M 12.00 50%
PIPA SEAMLESS CARBON STEEL - SCH 40 - Ø 6" M 12.00 100%
PIPA SEAMLESS CARBON STEEL - SCH 40 - Ø 6" M 6.00 100%
PIPA SEAMLESS CARBON STEEL - SCH 40 - Ø 6" M 2.00 100%
PIPA SEAMLESS CARBON STEEL - SCH 40 - Ø 8" M 0.20 100%
PIPA SEAMLESS CARBON STEEL - SCH 40 - Ø 8" M 12.00 100%
ELBOW, LR, 90 DEG, CARBON STEEL - SCH 40 - Ø 3" UNIT 1.00 100%
ELBOW, LR, 90 DEG, CARBON STEEL - SCH 40 - Ø 6" UNIT 2.00 100%
ELBOW, LR, 90 DEG, CARBON STEEL - SCH 40 - Ø 8" UNIT 1.00 100%
FLANGE - SLIP ON - JIS 10 K - Ø 3" UNIT 1.00 50%
FLANGE - SLIP ON - JIS 10 K - Ø 6" UNIT 2.00 50%
FLANGE - SLIP ON - JIS 10 K - Ø 8" UNIT 1.00 50%
1. 4 PIPA (HANDRAIL)
PIPA HITAM MEDIUM - Ø 1" M 54.81 100%
 PIPA HITAM MEDIUM - Ø 1-1/4" M 109.81 100%
PIPA HITAM MEDIUM - Ø 1-1/2" M 1.45 100%
PENGECATAN PIPA M² 15.50 50%
1. 5 BOLT AND NUT
BOLT & NUT HTB A325 - Ø 5/8" X 3" UNIT 8.00 100%
BOLT & NUT HTB A325 - Ø 7/8" X 2-1/2" UNIT 32.00 100%
BOLT & NUT M 10 X 20 UNIT 20.00 100%
BOLT & NUT M 10 X 30 UNIT 8.00 100%
BOLT & NUT M 12 X 35 UNIT 8.00 100%
U-BOLT M12 - FOR PIPE Ø 3" - C/W 4 NUTS UNIT 2.00 100%
U-BOLT M16 - FOR PIPE Ø 6" - C/W 4 NUTS UNIT 5.00 100%
U-BOLT M16 - FOR PIPE Ø 8" - C/W 4 NUTS UNIT 2.00 100%
1. 6 ACCESSORIES
PULLEY Ø 65 x 12 MM & FLOATING BALL SET 1.00 50%
SLING 4 MM M 37.50
TURN BUCKLE 5/8" UNIT 1.00 50%

2. 0 EXTERNAL LADDER (SPIRAL LADDER) UNIT

2. 1 PELAT
MS - PELAT 8 mm KG 197.50 100%
MS - PELAT BORDES 4.5 mm KG 293.64 100%
MS PELAT STRIP 6 X 65 MM KG 126.50 100%
Pengecatan Baja KG 617.64 80%
2. 2 PROFIL -
MS - L 40X40X4 KG 136.93 100%
MS - L 65X65X6 KG 40.34 100%
BESI BETON POLOS Ø 19 mm KG 44.51 100%
Pengecatan Baja KG 221.78 50%
2. 3 PIPA (HANDRAIL) -
PIPA HITAM MEDIUM - Ø 1-1/4" M 14.50 100%
PENGECATAN PIPA M² 1.16 50%
-
3. 0 CATWALK PENGHUBUNG 2 TANGKI UNIT -
3. 1 PELAT -
MS - PELAT BORDES 4.5 mm KG 127.17 100%
Pengecatan Baja KG 128.17 100%
3. 2 PROFIL -
MS - L 40X40X4 KG 10.16 100%
MS - UNP 100X50X5X7.5 KG 112.32 100%
Pengecatan Baja KG 122.48 100%
3. 3 PIPA HANDRAIL -
PIPA HITAM MEDIUM - Ø 1" M 12.00 100%
PIPA HITAM MEDIUM - Ø 1-1/4" M 24.00 100%
 PENGECATAN PIPA M² 3.35 50%

4. 0 PENGECATAN
PENGECATAN STORAGE TANK M² 643.24 50%

TOTAL
 HARGA SATUAN TOTAL
REALISASI PEKERJAAN SPK
UPAH HARGA
S/D INI S/D LALU SAAT INI (Rupiah) (Rupiah) BOBOT
FAKTOR

231,277,486

4.71 4.71 - 2,625.96 12,368 100.00%

21,413.00 21,413.00 - 2,625.96 56,229,627 100.00%
17,177.75 17,177.75 - 2,625.96 45,108,051 100.00%
5,886.59 5,886.59 - 2,625.96 15,457,944 100.00%
30,618.00 30,618.00 - 2,625.96 80,401,565 100.00%
384.05 384.05 - 2,625.96 1,008,497 100.00%

1,052.91 1,052.91 - 2,625.96 2,764,899 100.00%

791.17 791.17 - 2,625.96 2,077,583 100.00%
1,558.76 1,558.76 - 2,625.96 4,093,234 100.00%
529.45 529.45 - 2,625.96 1,390,306 100.00%
47.99 47.99 - 2,625.96 126,010 100.00%
4,073.66 4,073.66 - 2,625.96 10,697,248 100.00%
37.89 37.89 - 2,625.96 99,491 100.00%
1,019.43 1,019.43 - 2,625.96 2,676,988 100.00%
26.52 26.52 - 2,625.96 69,630 100.00%
8,223.99 8,223.99 - 430.32 3,932,164 100.00%

6.00 6.00 - 32,839.91 394,079 100.00%

12.00 6.00 6.00 43,791.70 525,500 100.00%
6.00 6.00 - 32,839.91 197,039 100.00%
2.00 1.00 1.00 65,695.28 131,391 100.00%
0.20 0.20 - 43,791.70 8,758 100.00%
12.00 6.00 6.00 109,486.98 1,313,844 100.00%
1.00 0.50 0.50 5,500.00 5,500 100.00%
2.00 1.00 1.00 8,800.00 17,600 100.00%
1.00 0.50 0.50 8,800.00 8,800 100.00%
0.50 0.50 - 11,000.00 11,000 100.00%
1.00 1.00 - 11,000.00 22,000 100.00%
0.50 0.50 - 11,000.00 11,000 100.00%

54.81 43.85 10.96 8,603.87 471,563 100.00%

109.81 87.85 21.96 10,740.24 1,179,367 100.00%
1.45 1.16 0.29 12,898.09 18,702 100.00%
7.75 7.75 - 24,805.00 384,476 100.00%

8.00 8.00 - 550.00 4,400 100.00%

32.00 32.00 - 550.00 17,600 100.00%
20.00 10.00 10.00 550.00 11,000 100.00%
8.00 4.00 4.00 550.00 4,400 100.00%
8.00 4.00 4.00 550.00 4,400 100.00%
2.00 1.00 1.00 550.00 1,100 100.00%
5.00 5.00 - 550.00 2,750 100.00%
2.00 - 2.00 550.00 1,100 100.00%

0.50 0.50 - 56,398.00 56,398 100.00%

- - - 8,603.00 322,613 100.00%
0.50 0.50 - 5,500.00 5,500 100.00%

2,827,731

197.50 197.50 - 2,718.64 536,932 100.00%

293.64 293.64 - 2,718.64 798,298 100.00%
126.50 126.50 - 2,718.64 343,908 100.00%
494.11 432.35 61.76 430.32 265,783 100.00%
- -
136.93 136.93 - 2,718.64 372,263 100.00%
40.34 40.34 - 2,718.64 109,658 100.00%
44.51 44.51 - 2,718.64 121,017 100.00%
110.89 110.89 - 430.32 95,436 100.00%

14.50 11.60 2.90 10,740.24 155,733 100.00%

0.58 0.58 - 24,805.00 28,701 100.00%

1,230,725

127.17 108.09 19.08 2,718.64 345,729 100.00%

128.17 128.17 - 430.32 55,154 100.00%

10.16 8.64 1.52 2,718.64 27,632 100.00%

112.32 95.47 16.85 2,718.64 305,357 100.00%
122.48 122.48 - 430.32 52,707 100.00%

12.00 9.00 3.00 8,603.87 103,246 100.00%

24.00 18.00 6.00 10,740.24 257,766 100.00%
 1.68 1.68 - 24,805.00 83,133 100.00%

- - - 15,955,568
321.62 321.62 - 24,805.00 15,955,568 100.00%

251,291,510

241,239,849.97
 PROGRES
SPK
S/D INI S/D LALU SAAT INI
BOBOT BOBOT BOBOT BOBOT BOBOT BOBOT BOBOT
KONTRAK FAKTOR KONTRAK FAKTOR KONTRAK FAKTOR KONTRAK

100.00% 99.50% 98.92% 0.58%

0.01% 100.00% 0.01% 100.00% 0.01% 0.00% 0.00%

24.31% 100.00% 24.31% 100.00% 24.31% 0.00% 0.00%
19.50% 100.00% 19.50% 100.00% 19.50% 0.00% 0.00%
6.68% 100.00% 6.68% 100.00% 6.68% 0.00% 0.00%
34.76% 100.00% 34.76% 100.00% 34.76% 0.00% 0.00%
0.44% 100.00% 0.44% 100.00% 0.44% 0.00% 0.00%

1.20% 100.00% 1.20% 100.00% 1.20% 0.00% 0.00%

0.90% 100.00% 0.90% 100.00% 0.90% 0.00% 0.00%
1.77% 100.00% 1.77% 100.00% 1.77% 0.00% 0.00%
0.60% 100.00% 0.60% 100.00% 0.60% 0.00% 0.00%
0.05% 100.00% 0.05% 100.00% 0.05% 0.00% 0.00%
4.63% 100.00% 4.63% 100.00% 4.63% 0.00% 0.00%
0.04% 100.00% 0.04% 100.00% 0.04% 0.00% 0.00%
1.16% 100.00% 1.16% 100.00% 1.16% 0.00% 0.00%
0.03% 100.00% 0.03% 100.00% 0.03% 0.00% 0.00%
1.70% 90.00% 1.53% 90.00% 1.53% 0.00% 0.00%

0.17% 50.00% 0.09% 50.00% 0.09% 0.00% 0.00%

0.23% 100.00% 0.23% 50.00% 0.11% 50.00% 0.11%
0.09% 100.00% 0.09% 100.00% 0.09% 0.00% 0.00%
0.06% 100.00% 0.06% 50.00% 0.03% 50.00% 0.03%
0.00% 100.00% 0.00% 100.00% 0.00% 0.00% 0.00%
0.57% 100.00% 0.57% 50.00% 0.28% 50.00% 0.28%
0.00% 100.00% 0.00% 50.00% 0.00% 50.00% 0.00%
0.01% 100.00% 0.01% 50.00% 0.00% 50.00% 0.00%
0.00% 100.00% 0.00% 50.00% 0.00% 50.00% 0.00%
0.00% 50.00% 0.00% 50.00% 0.00% 0.00% 0.00%
0.01% 50.00% 0.00% 50.00% 0.00% 0.00% 0.00%
0.00% 50.00% 0.00% 50.00% 0.00% 0.00% 0.00%

0.20% 100.00% 0.20% 80.00% 0.16% 20.00% 0.04%

 0.51% 100.00% 0.51% 80.00% 0.41% 20.00% 0.10%
0.01% 100.00% 0.01% 80.00% 0.01% 20.00% 0.00%
0.17% 50.00% 0.08% 50.00% 0.08% 0.00% 0.00%

0.00% 100.00% 0.00% 100.00% 0.00% 0.00% 0.00%

0.01% 100.00% 0.01% 100.00% 0.01% 0.00% 0.00%
0.00% 100.00% 0.00% 50.00% 0.00% 50.00% 0.00%
0.00% 100.00% 0.00% 50.00% 0.00% 50.00% 0.00%
0.00% 100.00% 0.00% 50.00% 0.00% 50.00% 0.00%
0.00% 100.00% 0.00% 50.00% 0.00% 50.00% 0.00%
0.00% 100.00% 0.00% 100.00% 0.00% 0.00% 0.00%
0.00% 100.00% 0.00% 0.00% 0.00% 100.00% 0.00%

0.02% 50.00% 0.01% 50.00% 0.01% 0.00% 0.00%

0.14% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 50.00% 0.00% 50.00% 0.00% 0.00% 0.00%

100.00% 95.93% 93.88% 2.04%

18.99% 100.00% 18.99% 100.00% 18.99% 0.00% 0.00%

28.23% 100.00% 28.23% 100.00% 28.23% 0.00% 0.00%
12.16% 100.00% 12.16% 100.00% 12.16% 0.00% 0.00%
9.40% 80.00% 7.52% 70.00% 6.58% 10.00% 0.94%
#DIV/0!
13.16% 100.00% 13.16% 100.00% 13.16% 0.00% 0.00%
3.88% 100.00% 3.88% 100.00% 3.88% 0.00% 0.00%
4.28% 100.00% 4.28% 100.00% 4.28% 0.00% 0.00%
3.38% 50.00% 1.69% 50.00% 1.69% 0.00% 0.00%

5.51% 100.00% 5.51% 80.00% 4.41% 20.00% 1.10%

1.01% 50.00% 0.51% 50.00% 0.51% 0.00% 0.00%

100.00% 96.62% 81.02% 15.61%

28.09% 100.00% 28.09% 85.00% 23.88% 15.00% 4.21%

4.48% 100.00% 4.48% 100.00% 4.48% 0.00% 0.00%

2.25% 100.00% 2.25% 85.00% 1.91% 15.00% 0.34%

24.81% 100.00% 24.81% 85.00% 21.09% 15.00% 3.72%
4.28% 100.00% 4.28% 100.00% 4.28% 0.00% 0.00%

8.39% 100.00% 8.39% 75.00% 6.29% 25.00% 2.10%

20.94% 100.00% 20.94% 75.00% 15.71% 25.00% 5.24%
 6.75% 50.00% 3.38% 50.00% 3.38% 0.00% 0.00%

50.00% 50.00% 0.00%

100.00% 50.00% 50.00% 50.00% 50.00% 0.00% 0.00%