Anggaran Try 1
Anggaran Try 1
Perhitungan forecast :
a = ΣY/N = 157,700
b = ΣXY/ΣX2 = 1,847.88
Forecast 2018 = a + b (x) = 178,027
Desy Widhi
Tabel: 1.2 Proporsi Penjualan
Badung Tabanan
Jenis Produk
% Unit % Unit
Radial 24% 42,726 21% 37,386
Biasa 11% 19,583 16% 28,484
Total 35% 62,309 37% 65,870
Tipe Biasa
Jumlah
Rp
1,459,825,500 3,809,777,500
875,895,300 2,285,866,500
3,211,616,100 8,381,510,500
3,211,616,100 8,381,510,500
3,211,616,100 8,381,510,500
3,211,616,100 8,381,510,500
3,211,616,100 8,381,510,500
2,335,720,800 6,095,644,000
2,335,720,800 6,095,644,000
2,335,720,800 6,095,644,000
2,335,720,800 6,095,644,000
1,459,825,500 3,809,777,500
29,196,510,000 76,195,550,000
Jumlah
1,341,432,300
804,859,380
2,951,151,060
2,951,151,060
2,951,151,060
2,951,151,060
2,951,151,060
2,146,291,680
2,146,291,680
2,146,291,680
2,146,291,680
1,341,432,300
26,828,646,000
Jumlah
1,406,405,200
843,843,120
3,094,091,440
3,094,091,440
3,094,091,440
3,094,091,440
3,094,091,440
2,250,248,320
2,250,248,320
2,250,248,320
2,250,248,320
1,406,405,200
28,128,104,000
Jumlah
1,061,940,000
637,164,000
2,336,268,000
2,336,268,000
2,336,268,000
2,336,268,000
2,336,268,000
1,699,104,000
1,699,104,000
1,699,104,000
1,699,104,000
1,061,940,000
21,238,800,000
Perhitungan Produksi
Persediaan
Jenis Produksi Penjualan Persediaan Akhir Jumlah Produksi %
Awal
Radial Biasa
Normal bulan 10,901 Normal bulan 4,934
Max bulan 11,991 Max bulan 5,427
Min Bulan 9,811 Min Bulan 4,441
Merosot bulan 7,631 Merosot bulan 3,454
Budget Tenaga Kerja Tipe Radial Budget Tenaga Kerja Tipe Biasa
Operator 2
Bulan Produksi JKL Bulan
SUR Total
Januari 10,901 2.67 29,069.33 Januari
Februari 7,631 2.67 20,349.33 Februari
Maret 11,991 2.67 31,976.00 Maret
April 11,991 2.67 31,976.00 April
Mei 11,991 2.67 31,976.00 Mei
Juni 10,905 2.67 29,080.00 Juni
Juli 10,901 2.67 29,069.33 Juli
Agustus 10,901 2.67 29,069.33 Agustus
September 10,901 2.67 29,069.33 September
Oktober 10,901 2.67 29,069.33 Oktober
November 10,901 2.67 29,069.33 November
Desember 10,901 2.67 29,069.33 Desember
Jumlah 130,816 348,842.67 Jumlah
Budget Tenaga Kerja Tipe Radial Budget Tenaga Kerja Tipe Biasa
Operator 3 Inspektur
Bulan Produksi JKL JKL Bulan
SUR Total SUR Total
Januari 10,901 2.17 23,618.83 1.83 19,985.17 Januari
Februari 7,631 2.17 16,533.83 1.83 13,990.17 Februari
Maret 11,991 2.17 25,980.50 1.83 21,983.50 Maret
April 11,991 2.17 25,980.50 1.83 21,983.50 April
Mei 11,991 2.17 25,980.50 1.83 21,983.50 Mei
Juni 10,905 2.17 23,627.50 1.83 19,992.50 Juni
Juli 10,901 2.17 23,618.83 1.83 19,985.17 Juli
Agustus 10,901 2.17 23,618.83 1.83 19,985.17 Agustus
September 10,901 2.17 23,618.83 1.83 19,985.17 September
Oktober 10,901 2.17 23,618.83 1.83 19,985.17 Oktober
November 10,901 2.17 23,618.83 1.83 19,985.17 November
Desember 10,901 2.17 23,618.83 1.83 19,985.17 Desember
Jumlah 130,816 283,434.67 239,829.33 Jumlah
udget Tenaga Kerja Tipe Biasa
Operator 1
Produksi JKL
SUR Total
3,454 1.92 6,620.17
3,454 1.92 6,620.17
5,427 1.92 10,401.75
5,427 1.92 10,401.75
5,427 1.92 10,401.75
5,427 1.92 10,401.75
5,427 1.92 10,401.75
5,427 1.92 10,401.75
4,939 1.92 9,466.42
4,934 1.92 9,456.83
4,934 1.92 9,456.83
4,934 1.92 9,456.83
59,211 113,487.75
Rp
Total
101,742,667
71,222,667
111,916,000
111,916,000
111,916,000
101,780,000
101,742,667
101,742,667
101,742,667
101,742,667
101,742,667
101,742,667
1,220,949,333
Inspektur
Rp JKL Rp
Total SUR Total Tarif/Jam Total
94,475,333 1.83 19,985.17 4,500 89,933,250
66,135,333 1.83 13,990.17 4,500 62,955,750
103,922,000 1.83 21,983.50 4,500 98,925,750
103,922,000 1.83 21,983.50 4,500 98,925,750
103,922,000 1.83 21,983.50 4,500 98,925,750
94,510,000 1.83 19,992.50 4,500 89,966,250
94,475,333 1.83 19,985.17 4,500 89,933,250
94,475,333 1.83 19,985.17 4,500 89,933,250
94,475,333 1.83 19,985.17 4,500 89,933,250
94,475,333 1.83 19,985.17 4,500 89,933,250
94,475,333 1.83 19,985.17 4,500 89,933,250
94,475,333 1.83 19,985.17 4,500 89,933,250
1,133,738,666.67 239,829.33 1,079,232,000.00
Rp
Total
16,550,417
16,550,417
26,004,375
26,004,375
26,004,375
26,004,375
26,004,375
26,004,375
23,666,042
23,642,083
23,642,083
23,642,083
283,719,375
Rp
Total
31,229,917
31,229,917
49,069,125
49,069,125
49,069,125
49,069,125
49,069,125
49,069,125
44,656,792
44,611,583
44,611,583
44,611,583
535,366,125
Inspektur
Rp JKL Rp
Total SUR Total Tarif/Jam Total
28,783,333 1.83 6,332.33 4,500 28,495,500
28,783,333 1.83 6,332.33 4,500 28,495,500
45,225,000 1.83 9,949.50 4,500 44,772,750
45,225,000 1.83 9,949.50 4,500 44,772,750
45,225,000 1.83 9,949.50 4,500 44,772,750
45,225,000 1.83 9,949.50 4,500 44,772,750
45,225,000 1.83 9,949.50 4,500 44,772,750
45,225,000 1.83 9,949.50 4,500 44,772,750
41,158,333 1.83 9,054.83 4,500 40,746,750
41,116,667 1.83 9,045.67 4,500 40,705,500
41,116,667 1.83 9,045.67 4,500 40,705,500
41,116,667 1.83 9,045.67 4,500 40,705,500
493,425,000.00 108,553.50 488,490,750.00
750,000 9,000,000
750,000 9,000,000
750,000 9,000,000
750,000 9,000,000
550,000 6,600,000
500,000 6,000,000
500,000 6,000,000
1,500,000 18,000,000
850,000 10,200,000
800,000 9,600,000
275,000 3,300,000
275,000 3,300,000
150,000 1,800,000
8,400,000 100,800,000
Tabel: 1.24 BTKTL
Bagian Bagian Bagian Adm. Pabrik
Keterangan Mixing Casting Finishing dan Gudang
BTKTL sebelum Alokasi 9,000,000 9,000,000 9,000,000 15,600,000
Alokasi dari Administrasi Pabrik & Gudang 7,800,000 3,120,000 4,680,000 (15,600,000)
Alokasi dari Pembangkit Tenaga Listrik 3,000,000 1,200,000 1,800,000 -
Alokasi dari Reparasi 3,000,000 1,200,000 1,800,000 -
BTKTL Total 22,800,000 14,520,000 17,280,000 -
Rekapitulasi BOP
Bagian
Keterangan Bagian Mixing Bagian Finishing
Casting
BTKTL 22,800,000 14,520,000 17,280,000
Depresiasi Bangunan 13,500,000 5,700,000 10,800,000
Depresiasi Mesin & Peralatan Pabrik 47,250,000 31,900,000 33,350,000
Biaya Listrik - - -
Bop Lainnya 25,865,000 10,346,000 15,519,000
Total BOP 109,415,000 62,466,000 76,949,000
Adm. Pabrik Pembangkit Reparasi Total
dan Gudang Tenaga Listrik
- - - -
- - - -
- - - -
- - - -
- - - -
Adm. Pabrik Pembangkit Reparasi Total
dan Gudang Tenaga Listrik
Total
54,600,000
30,000,000
112,500,000
-
51,730,000
248,830,000
Depresiasi Bangunan per Departemen :
Depresiasi Bangunan per Tahun % ###
Distribusi Depresiasi :