Jumlah kardus
No Produk Tujuan Alokasi besar
1 Tamiya Koleksi Semarang 3760 30
Jakarta 9100 73
Bandung 8500 68
2 Tamiya Remaja Semarang 10066 81
Jakarta 17800 142
Bandung 16450 132
Biaya Distribusi
Pendistribusian
Bandung
8500
16450
Staff Divisi
Rp2,500,000
Purchasing 1
Staff Divisi
Rp2,500,000
Warehouse 1
Kepala Departemen
1 Rp6,000,000
Sales & Marketing
Kepala Divisi Sales 1 Rp4,500,000
Departemen
6 Sales & Kepala Divisi
1 Rp4,500,000
Marketing Marketing
Staff Divisi Sales 1 Rp2,500,000
Staff Divisi
Rp2,500,000
Marketing 1
Kepala Departemen
Departemen 1 Rp6,000,000
7 IT
IT
Staff IT 1 Rp2,500,000
Kepala Departemen
1 Rp6,000,000
Departemen HRD
8
HRD Staff Departemen
2 Rp2,500,000
HRD
Supir 1 Rp2,125,000
Satpam 2 Rp2,125,000
9 Lain-lain
Office Boy 2 Rp2,125,000
Resepsionis 2 Rp2,125,000
Jumlah 40
Gaji/Tahun
Rp 120,000,000.00
Rp 72,000,000.00
Rp 30,000,000.00
Rp 72,000,000.00
Rp 54,000,000.00
Rp 54,000,000.00
Rp 54,000,000.00
Rp 30,000,000.00
Rp 30,000,000.00
Rp 30,000,000.00
Rp 72,000,000.00
Rp 54,000,000.00
Rp 54,000,000.00
Rp 30,000,000.00
Rp 30,000,000.00
Rp 72,000,000.00
Rp 54,000,000.00
Rp 54,000,000.00
Rp 54,000,000.00
Rp 30,000,000.00
Rp 30,000,000.00
Rp 30,000,000.00
Rp 72,000,000.00
Rp 54,000,000.00
Rp 54,000,000.00
Rp 30,000,000.00
Rp 30,000,000.00
Rp 72,000,000.00
Rp 30,000,000.00
Rp 72,000,000.00
Rp 30,000,000.00
Rp 25,500,000.00
Rp 25,500,000.00
Rp 25,500,000.00
Rp 25,500,000.00
Rp 1,656,000,000.00
Biaya Utilitas
Peralatan
Produksi
Peralatan
No Jumlah Watt (kW) Tarif/kWh Biaya/Bulan
Produksi
1 Konveyor 3 2.2 1467 1549152
Total
Peralatan Kantor
AC
Lampu
Exhaust Fan
Jumlah Exhaust
Departemen Ruangan Luas (m2) Wat Harga/kwh
Fan
Toilet wanita 4,86 1 0.6 1467
Toilet pria 7,29 1 0.6 1467
RMS 36 2 0.6 1467
Produksi
FGS 3,766 1 0.6 1467
Packaging 15,63 1 0.6 1467
Lantai produksi 38,5 2 0.6 1467
Total
Peralatan kantor
yang lain
Peralatan Jumlah Wat Harga/kwh Jam Kerja Biaya/Bulan
Proyektor 2 0.22 1467 8 103276.8
Komputer 33 0.6 1467 8 4647456
Printer 10 0.015 1467 8 35208
Air
18589824
18589824
8 197164.8 2365977.6
8 140832 1689984
8 93888 1126656
8 197164.8 2365977.6
8 140832 1689984
8 140832 1689984
8 93888 1126656
8 281664 3379968
8 281664 3379968
8 394329.6 4731955.2
8 274622.4 3295468.8
30335212.8
Biaya/Bulan Biaya/Tahun
506995.2 6083942.4
675993.6 8111923.2
337996.8 4055961.6
675993.6 8111923.2
337996.8 4055961.6
337996.8 4055961.6
1013990.4 12167884.8
3548966.4 42587596.8
7266931.2 87203174.4
87203174.4
8 140832 1689984
8 140832 1689984
8 281664 3379968
8 140832 1689984
8 140832 1689984
8 281664 3379968
13519872
Biaya/Tahun
1239322
55769472
422496
Rekap
Nilai/thn
Jenis Biaya
Peralatan Produksi 18589824
Peralatan Kantor 131058259.2
Air 10843200
Total 160491283.2
Biaya Tak Terduga (5%) 8024564.16
Total Biaya Utilitas 168515847.36
Biaya Komunikasi
Total
No Jenis Biaya Rincian Tarif/Bln Biaya/Bln
Biaya Pemasangan Rp250,000
1 Internet
Biaya Abodemen Rp1,000,000
Biaya Pemasangan Rp200,000
2 Telepon
Biaya Abodemen Rp100,000
Total
5% Biaya Tak Terduga
Total Biaya Komunikasi
Total Biaya/Thn
Rp250,000
Rp12,000,000
Rp200,000
Rp1,200,000
Rp13,650,000
Rp682,500
Rp14,332,500
Biaya Pemasaran
Jaminan Kematian
No. Jabatan Jumlah Gaji Premi
1 Direktur Utama 1 Rp 10,000,000.00 0.30%
2 Kepala Departemen 7 Rp 6,000,000.00 0.30%
3 Kepala Divisi 9 Rp 4,500,000.00 0.30%
4 Staf 15 Rp 2,500,000.00 0.30%
5 Operator 8 Rp 2,310,097.00 0.30%
6 Pegawai Tidak Langsung 7 Rp 2,125,000.00 0.30%
TOTAL
Jaminan Kesehatan
No. Jabatan Jumlah Gaji Premi
1 Direktur Utama 1 Rp 10,000,000.00 4.00%
2 Kepala Departemen 7 Rp 6,000,000.00 4.00%
3 Kepala Divisi 9 Rp 4,500,000.00 4.00%
4 Staf 15 Rp 2,500,000.00 4.00%
5 Operator 8 Rp 2,310,097.00 4.00%
6 Pegawai Tidak Langsung 7 Rp 2,125,000.00 4.00%
TOTAL
Premi/Tahun
Rp 10,000,000.00
Rp 42,000,000.00
Rp 40,500,000.00
Rp 37,500,000.00
Rp 18,480,776.00
Rp 14,875,000.00
Rp 163,355,776.00
Harga/Unit Premi Premi/bulan premi/tahun
Rp 114,000,000.00 3.15% Rp 10,773,000.00 Rp129,276,000
Rp 129,000,000.00 3.15% Rp 4,063,500.00 Rp48,762,000
TOTAL Rp178,038,000
suransi Nominal
elakaan Kerja Rp4,058,258.78
Hari Tua Rp18,765,606
Kematian Rp987,663.49
Kesehatan Rp13,168,847
TAL Rp36,980,375.18
Biaya Kualitas