Tabel 12.2 Perhitungan Biaya Tenaga Kerja Langsung per Unit Produk
Alokasi Biaya Overhead Pabrik dan Pemasaran & Adm. Pabrik ke masing masing Produk
Ke Classic 3,806,699
Ke Ebony 3,694,737
Ke Magahony 4,198,565
CLASSIC 2,379
EBONY 3,079
MAGAHONY 3,499
CLASSIC 544,651
EBONY 528,632
MAGAHONY 600,718
CLASSIC 340
EBONY 441
MAGAHONY 501
Ke Classic 10,932,057
Ke Ebony 10,610,526
Ke Magahony 12,057,416
CLASSIC 6,833
EBONY 8,842
MAGAHONY 10,048
Ke Classic 585,646
Ke Ebony 568,421
Ke Magahony 645,933
CLASSIC 366
EBONY 474
MAGAHONY 538
Ke Ebony 1,248,077
Ke Magahony 1,418,269
CLASSIC 804
EBONY 1,040
MAGAHONY 1,182
Ke Classic 23,426
Ke Ebony 22,737
Ke Magahony 25,837
CLASSIC 15
EBONY 19
MAGAHONY 22
Ke Ebony 56,842
Ke Magahony 64,593
CLASSIC 37
EBONY 47
MAGAHONY 54
Ke Classic 9,565,550
Ke Ebony 9,284,211
Ke Magahony 10,550,239
CLASSIC 5,978
EBONY 7,737
MAGAHONY 8,792
Ke Classic 2,188,038
Ke Ebony 2,123,684
Ke Magahony 2,188,038
CLASSIC 1,368
EBONY 1,770
MAGAHONY 1,823
PERHITUNGAN BIAYA TENAGA KERJA TIDAK LANGSUNG TAHUN 2005
BPD 4,108,444
BFS 4,699,404
BPP 5,592,152
Tabel 9.2
Anggaran Biaya Tenaga Kerja Tidak Langsung Tahun 2005
Bagian Finishing
Biaya Tetap 652,695
Biaya Variabel 637,110
Biaya Total 1,289,805
Jumlah
Jabatan Personal(Orang Gaji/Org Gaji/(bln) Gaji Total/thn
)
Direktur 1 1,000,000 1,000,000 12,000,000
Sekertaris 1 150,000 150,000 1,800,000
Staff Adm.Umum 2 125,000 250,000 3,000,000
Staff Akuntansi Dan Keuangan 3 150,000 450,000 5,400,000
Staff Pemasaran 3 200,000 600,000 7,200,000
Total 1,625,000 2,450,000 29,400,000
Tabel 11.2 Perhitungan Biaya Lain-lain
Jenis Biaya Biaya/thn
Listrik 600,000
Telepon/Fax 1,200,000
Korespondensi 300,000
Perlengkapan Kantor 600,000
Depresiasi 725,000
Transportasi 2,400,000
Lain-Lain 900,000
Total 6,725,000
*Pengali untuk produk
Bagian
Pemelihara
an &
Perbaikan
3,000,000
-3,000,000
0
ANGGARAN BIAYA OVERHEAD PABRIK
Pemakaian
Biaya Listrik
Nama Dapertemen Listrik/bulan Tarif per KWH
(Rp)
(KWH)
BPD 80 36,000 432,000
BFS 120 54,000 648,000
BPP 60 27,000 324,000
BAP 30 13,500 162,000
BPM 20 9,000 108,000
Total 310 139,500 1,674,000
Tabel 6.3 Anggaran Biaya Tenaga Kerja Langsung Tahun 2005 Bagian Pengolahan Dasar (BPD)
PRODUK MAGAHONY
TUKANG MAL TUKANG POTONG
Bulan Produksi JK RP JKL RP
SUR Total Tarip/jam Total SUR Total Tarip/jam
Jan 71 1.2 85.2 1,600 Rp136,320 2.4 170.40 1,400
Feb 71 1.2 85.2 1,600 Rp136,320 2.4 170.40 1,400
Mar 71 1.2 85.2 1,600 Rp136,320 2.4 170.40 1,400
Apr 119 1.2 142.8 1,600 Rp228,480 2.4 285.60 1,400
May 119 1.2 142.8 1,600 Rp228,480 2.4 285.60 1,400
Jun 119 1.2 142.8 1,600 Rp228,480 2.4 285.60 1,400
Jul 119 1.2 142.8 1,600 Rp228,480 2.4 285.60 1,400
Aug 119 1.2 142.8 1,600 Rp228,480 2.4 285.60 1,400
Sep 95 1.2 114 1,600 Rp182,400 2.4 228.00 1,400
Oct 95 1.2 114 1,600 Rp182,400 2.4 228.00 1,400
Nov 95 1.2 114 1,600 Rp182,400 2.4 228.00 1,400
Dec 95 1.2 114 1,600 Rp182,400 2.4 228.00 1,400
Σ 1,188 14 1,426 19,200 2,280,960 29 2,851 16,800
Tabel 6.2 Anggaran Biaya Tenaga Kerja Langsung Tahun 2005 Bagian Pengolahan Dasar (BPD)
PRODUK EBONY
TUKANG MAL TUKANG POTONG
Bulan Produksi JK RP JKL RP
SUR Total Tarip/jam Total SUR Total Tarip/jam
Jan 73 1 73 1,600 Rp116,800 2.2 160.6 1,400
Feb 73 1 73 1,600 Rp116,800 2.2 160.6 1,400
Mar 73 1 73 1,600 Rp116,800 2.2 160.6 1,400
Apr 121 1 121 1,600 Rp193,600 2.2 266.2 1,400
May 121 1 121 1,600 Rp193,600 2.2 266.2 1,400
Jun 121 1 121 1,600 Rp193,600 2.2 266.2 1,400
Jul 121 1 121 1,600 Rp193,600 2.2 266.2 1,400
Aug 121 1 121 1,600 Rp193,600 2.2 266.2 1,400
Sep 97 1 97 1,600 Rp155,200 2.2 213.4 1,400
Oct 97 1 97 1,600 Rp155,200 2.2 213.4 1,400
Nov 97 1 97 1,600 Rp155,200 2.2 213.4 1,400
Dec 97 1 97 1,600 Rp155,200 2.2 213.4 1,400
Σ 1,212 12 1,212 19,200 1,939,200 26 2,666 16,800
Tabel 6.10 ANGGARAN PENGGUNAAN DAN BIAYA TOTAL TENAGA KERJA LANGSUNG TAHUN 2005 BE
Bagian
Bagian Pengolahan Dasar Bagian Finishing Total
Bulan Perakitan&Pengepakan
JKL RP JKL RP JKL RP JKL RP
Jan 744.00 Rp1,088,920 851.0 Rp1,402,891 1,013 ### 2,608 Rp4,035,011
Feb 744.00 Rp1,088,920 851.0 Rp1,402,891 1,013 ### 2,608 Rp4,035,011
Mar 744.00 Rp1,088,920 851.0 Rp1,402,891 1,013 ### 2,608 Rp4,035,011
Apr 1236.80 Rp1,810,200 1414.7 Rp2,331,764 1,683 ### 4,335 Rp6,706,604
May 1236.80 Rp1,810,200 1414.7 Rp2,331,764 1,683 ### 4,335 Rp6,706,604
Jun 1236.80 Rp1,810,200 1414.7 Rp2,331,764 1,683 ### 4,335 Rp6,706,604
Jul 1236.80 Rp1,810,200 1414.7 Rp2,331,764 1,683 ### 4,335 Rp6,706,604
Aug 1236.80 Rp1,810,200 1414.7 Rp2,331,764 1,683 ### 4,335 Rp6,706,604
Sep 990.40 Rp1,449,560 1132.9 Rp1,867,327 1,348 ### 3,471 Rp5,370,807
Oct 990.40 Rp1,449,560 1132.9 Rp1,867,327 1,348 ### 3,471 Rp5,370,807
Nov 990.40 Rp1,449,560 1132.9 Rp1,867,327 1,348 ### 3,471 Rp5,370,807
Dec 990.40 Rp1,449,560 1132.9 Rp1,867,327 1,348 ### 3,471 Rp5,370,807
Σ 12,378 18,116,000 14,158 23,336,800 16,848 25,668,480 43,383 67,121,280
Tabel 6.4 Anggaran Biaya Tenaga Kerja Langsung Tahun 2005 Bagian Pengolahan Dasar (B
PRODUK CLASSIC
G TUKANG CAT TUKANG SANDBL
RP Bulan Produksi JK RP JKL
Total SUR Total Tarip/jam Total SUR Total
Rp246,960 Jan 98 2 196 1,500 Rp294,000 1.1 107.8
Rp246,960 Feb 98 2 196 1,500 Rp294,000 1.1 107.8
Rp246,960 Mar 98 2 196 1,500 Rp294,000 1.1 107.8
Rp408,240 Apr 162 2 324 1,500 Rp486,000 1.1 178.2
Rp408,240 May 162 2 324 1,500 Rp486,000 1.1 178.2
Rp408,240 Jun 162 2 324 1,500 Rp486,000 1.1 178.2
Rp408,240 Jul 162 2 324 1,500 Rp486,000 1.1 178.2
Rp408,240 Aug 162 2 324 1,500 Rp486,000 1.1 178.2
Rp327,600 Sep 130 2 260 1,500 Rp390,000 1.1 143
Rp327,600 Oct 130 2 260 1,500 Rp390,000 1.1 143
Rp327,600 Nov 130 2 260 1,500 Rp390,000 1.1 143
Rp327,600 Dec 130 2 260 1,500 Rp390,000 1.1 143
4,092,480 Σ 1,624 24 3,248 18,000 4,872,000 13 1,786
Tabel 6.5 Anggaran Biaya Tenaga Kerja Langsung Tahun 2005 Bagian Pengolahan Dasar (B
PRODUK EBONY
G TUKANG CAT TUKANG SANDBL
RP Bulan Produksi JK RP JKL
Total SUR Total Tarip/jam Total SUR Total
Rp238,560 Jan 73 2.4 175.2 1,500 Rp262,800 1.1 80.3
Rp238,560 Feb 73 2.4 175.2 1,500 Rp262,800 1.1 80.3
Rp238,560 Mar 73 2.4 175.2 1,500 Rp262,800 1.1 80.3
Rp399,840 Apr 121 2.4 290.4 1,500 Rp435,600 1.1 133.1
Rp399,840 May 121 2.4 290.4 1,500 Rp435,600 1.1 133.1
Rp399,840 Jun 121 2.4 290.4 1,500 Rp435,600 1.1 133.1
Rp399,840 Jul 121 2.4 290.4 1,500 Rp435,600 1.1 133.1
Rp399,840 Aug 121 2.4 290.4 1,500 Rp435,600 1.1 133.1
Rp319,200 Sep 97 2.4 232.8 1,500 Rp349,200 1.1 106.7
Rp319,200 Oct 97 2.4 232.8 1,500 Rp349,200 1.1 106.7
Rp319,200 Nov 97 2.4 232.8 1,500 Rp349,200 1.1 106.7
Rp319,200 Dec 97 2.4 232.8 1,500 Rp349,200 1.1 106.7
3,991,680 Σ 1,212 29 2,909 18,000 4,363,200 13 1,333
Tabel 6.6 Anggaran Biaya Tenaga Kerja Langsung Tahun 2005 Bagian Pengolahan Dasar (B
PRODUK MAGAHONY
G TUKANG CAT TUKANG SANDBL
RP Bulan Produksi JK RP JKL
Total SUR Total Tarip/jam Total SUR Total
Rp224,840 Jan 71 3.20 227.2 1,500 Rp340,800 0.9 64.55
Rp224,840 Feb 71 3.20 227.2 1,500 Rp340,800 0.9 64.55
Rp224,840 Mar 71 3.20 227.2 1,500 Rp340,800 0.9 64.55
Rp372,680 Apr 119 3.20 380.8 1,500 Rp571,200 0.9 108.18
Rp372,680 May 119 3.20 380.8 1,500 Rp571,200 0.9 108.18
Rp372,680 Jun 119 3.20 380.8 1,500 Rp571,200 0.9 108.18
Rp372,680 Jul 119 3.20 380.8 1,500 Rp571,200 0.9 108.18
Rp372,680 Aug 119 3.20 380.8 1,500 Rp571,200 0.9 108.18
Rp298,760 Sep 95 3.20 304 1,500 Rp456,000 0.9 86.36
Rp298,760 Oct 95 3.20 304 1,500 Rp456,000 0.9 86.36
Rp298,760 Nov 95 3.20 304 1,500 Rp456,000 0.9 86.36
Rp298,760 Dec 95 3.20 304 1,500 Rp456,000 0.9 86.36
3,732,960 Σ 1,188 38 3,802 18,000 5,702,400 11 1,080
5 BERDASARKAN BAGIAN Tabel 6.11 ANGGARAN BIAYA TOTAL TENAGA KERJA LANGSUNG TAHU
CLASSIC EBONY
JKL RP JKL RP
Bagian Pengolahan Dasar
n Dasar (BFS) Tabel 6.8 Anggaran Biaya Tenaga Kerja Langsung Tahun 2005 Bagian Pengolaha
PRODUK EBONY
G SANDBLASTING TUKANG RAKIT TUKAN
RP Bulan Produksi JK RP JKL
Tarip/jam Total SUR Total Tarip/jam Total SUR
2,000 Rp160,600 Jan 73 3.5 255.5 1,600 Rp408,800 0.8
2,000 Rp160,600 Feb 73 3.5 255.5 1,600 Rp408,800 0.8
2,000 Rp160,600 Mar 73 3.5 255.5 1,600 Rp408,800 0.8
2,000 Rp266,200 Apr 121 3.5 423.5 1,600 Rp677,600 0.8
2,000 Rp266,200 May 121 3.5 423.5 1,600 Rp677,600 0.8
2,000 Rp266,200 Jun 121 3.5 423.5 1,600 Rp677,600 0.8
2,000 Rp266,200 Jul 121 3.5 423.5 1,600 Rp677,600 0.8
2,000 Rp266,200 Aug 121 3.5 423.5 1,600 Rp677,600 0.8
2,000 Rp213,400 Sep 97 3.5 339.5 1,600 Rp543,200 0.8
2,000 Rp213,400 Oct 97 3.5 339.5 1,600 Rp543,200 0.8
2,000 Rp213,400 Nov 97 3.5 339.5 1,600 Rp543,200 0.8
2,000 Rp213,400 Dec 97 3.5 339.5 1,600 Rp543,200 0.8
24,000 2,666,400 Σ 1,212 42 4,242 19,200 6,787,200 10
n Dasar (BFS) Tabel 6.9 Anggaran Biaya Tenaga Kerja Langsung Tahun 2005 Bagian Pengolaha
PRODUK MAGAHONY
G SANDBLASTING TUKANG RAKIT TUKAN
RP Bulan Produksi JK RP JKL
Tarip/jam Total SUR Total Tarip/jam Total SUR
2,000 Rp129,091 Jan 71 3.8 269.8 1,600 Rp431,680 0.8
2,000 Rp129,091 Feb 71 3.8 269.8 1,600 Rp431,680 0.8
2,000 Rp129,091 Mar 71 3.8 269.8 1,600 Rp431,680 0.8
2,000 Rp216,364 Apr 119 3.8 452.2 1,600 Rp723,520 0.8
2,000 Rp216,364 May 119 3.8 452.2 1,600 Rp723,520 0.8
2,000 Rp216,364 Jun 119 3.8 452.2 1,600 Rp723,520 0.8
2,000 Rp216,364 Jul 119 3.8 452.2 1,600 Rp723,520 0.8
2,000 Rp216,364 Aug 119 3.8 452.2 1,600 Rp723,520 0.8
2,000 Rp172,727 Sep 95 3.8 361 1,600 Rp577,600 0.8
2,000 Rp172,727 Oct 95 3.8 361 1,600 Rp577,600 0.8
2,000 Rp172,727 Nov 95 3.8 361 1,600 Rp577,600 0.8
2,000 Rp172,727 Dec 95 3.8 361 1,600 Rp577,600 0.8
24,000 2,160,000 Σ 1,188 46 4,514 19,200 7,223,040 10
NG TAHUN 2005
MAGAHONY TOTAL
JKL RP JK RP
TUKANG PAK/BUNGKUS
JKL RP
Total Tarip/jam Total
78.4 1,200 Rp 94,080
78.4 1,200 Rp 94,080
78.4 1,200 Rp 94,080
129.6 1,200 Rp155,520
129.6 1,200 Rp155,520
129.6 1,200 Rp155,520
129.6 1,200 Rp155,520
129.6 1,200 Rp155,520
104 1,200 Rp124,800
104 1,200 Rp124,800
104 1,200 Rp124,800
104 1,200 Rp124,800
1,299 14,400 1,559,040
TUKANG PAK/BUNGKUS
JKL RP
Total Tarip/jam Total
58.4 1,200 Rp 70,080
58.4 1,200 Rp 70,080
58.4 1,200 Rp 70,080
96.8 1,200 Rp116,160
96.8 1,200 Rp116,160
96.8 1,200 Rp116,160
96.8 1,200 Rp116,160
96.8 1,200 Rp116,160
77.6 1,200 Rp 93,120
77.6 1,200 Rp 93,120
77.6 1,200 Rp 93,120
77.6 1,200 Rp 93,120
970 14,400 1,163,520
TUKANG PAK/BUNGKUS
JKL RP
Total Tarip/jam Total
56.8 1,200 Rp 68,160
56.8 1,200 Rp 68,160
56.8 1,200 Rp 68,160
95.2 1,200 Rp114,240
95.2 1,200 Rp114,240
95.2 1,200 Rp114,240
95.2 1,200 Rp114,240
95.2 1,200 Rp114,240
76 1,200 Rp 91,200
76 1,200 Rp 91,200
76 1,200 Rp 91,200
76 1,200 Rp 91,200
950 14,400 1,140,480
Waktu Standar untuk menghasilakan produk
Produk Classic
1 Jam 60 menit
Tukang Mal 48 0.8
60
Produk Ebony
Tukang Mal 60 1
60
Produk Magahony
Cat (kaleng)
15
27
(12)
-1 12
Bulan Kebutuhan
Bulan Kebutuhan
Jan 17
Feb 17
Mar 17
Apr 28
May 28
Jun 28
Jul 28
Aug 28
Sep 22
Oct 22
Nov 22
Dec 22
Σ 277
Bulan Kebutuhan
Jan 38
Feb 38
Mar 38
Apr 63
May 63
Jun 63
Jul 63
Aug 63
Sep 50
Oct 50
Nov 50
Dec 50
Σ 626
Doos Karton
SUR Kebutuhan
1 73
1 73
1 73
1 121
1 121
1 121
1 121
1 121
1 97
1 97
1 97
1 97
12 1,212
Doos Karton
SUR Kebutuhan
1 71
1 71
1 71
1 119
1 119
1 119
1 119
1 119
1 95
1 95
1 95
1 95
12 1,188
Doos Karton
Box
1
242
242
242
402
402
402
402
402
322
322
322
322
4,024
Jakarta Surabaya Σ
Produk
% Unit % Unit % Unit
Classic 25 1,000 15 600 40 1,600
Ebony
20 800 10 400 30 1,200
Magahony
15 600 15 600 30 1,200
Σ 60 2,400 40 1,600 100 4,000
Tabel 2.2 Anggaran Penjualan per produk daerah Jakarta dan surabaya
Rumus
Unit= persen (%) + Total unit Kota
###
Magahony
Total
Rp
4,500,000 14,880,000
4,500,000 14,880,000 Rumus
4,500,000 14,880,000 Unit = Persen (%) * Unit Per-Daerah
7,500,000 24,800,000
7,500,000 24,800,000
7,500,000 24,800,000
7,500,000 24,800,000
7,500,000 24,800,000
6,000,000 19,840,000
6,000,000 19,840,000
6,000,000 19,840,000
6,000,000 19,840,000
75,000,000 248,000,000
Magahony Total
Rp
4,500,000 10,200,000
4,500,000 10,200,000
4,500,000 10,200,000
7,500,000 17,000,000
7,500,000 17,000,000
7,500,000 17,000,000
7,500,000 17,000,000
7,500,000 17,000,000
6,000,000 13,600,000
6,000,000 13,600,000
6,000,000 13,600,000
6,000,000 13,600,000
75,000,000 170,000,000
DATA PENJUALAN
Tahun Y X X2 XY Perhitungan
1996 1,802 -4 16 -7,208
1997 1,957 -3 9 -5,871 Y=a+Bx
1998 2,212 -2 4 -4,424
1999 2,345 -1 1 -2,345 dimana: a= ΣY
2000 2,527 0 0 0 n
2001 3,097 1 1 3,097
2002 3,140 2 4 6,280 b= ΣX.Y
2003 3,529 3 9 10,587 ΣX2
2004 3,826 4 16 15,304
Σ 24,435 0 60 15,420 Persamaan Least Square
Y= 2715
b 257 b= 257
n Least Square
+ 257X
Harga beli Doos karton per unit 800 Jml pinjaman 40%
Harga beli Dempul per kaleng 12,000 Bunga/th 12%
Lama pinjam (th 4
Rp
3,000,000
1,400,000
2,100,000
1,600,000
2,400,000
1,200,000
11,700,000
Luas (m2)
200
300
250
400
50
1,200
310 139,500
450
12 1,674,000
Penerimaan piutang
Dua Bulan Tiga Bulan
30%
30% 20%
Pembayaran Utang
Satu bulan Dua Bulan Tiga Bulan
25% 25% 25% 1
50% 25%
50% 50%