Professional Documents
Culture Documents
PKS SIKARAKARA-NATAL
ASAL TBS
1 INTI
TANGGAL
23 Juni 2012
TBS Olah
No
3,937,790
21.24
OER
836,209.26
2
3
ASAL TBS
1 PLASMA
TANGGAL
24 Juni 2012
TBS Olah
580,070
20.30
4
5
OER
4.66
117,774
ASAL TBS
TANGGAL
TBS Olah
6
7
8
9
OER
1 CV. MELATI
26 Juni 2012
471,389
18.69
4.73
88,121
2 CV. PPRN
23 Juni 2012
320,346
19.05
4.64
61,018
643,816
18.63
5.02
119,961
4 PT. GLP
29 Juni 2012
704,414
20.34
4.36
143,282
5 PT. SATIA
22 Juni 2012
37,113
21.43
5.14
7,955
6 TBS SUMBAR
30 Juni 2012
73,050
19.14
4.86
13,981
7 PT.RMP
8 PT. ALM
9 CV, Habibi
21 Juni 2012
21 Juni 2012
22 Juni 2012
770,414
14,144
10,680
20.09
19.04
19.20
5.16
3.97
4.51
154,743
2,694
2,051
10
11
12
13
593,806
NO
ASAL TBS
TBS Olah
3,045,366
OER
4.81
19.50 4.81
Keterangan : OER & KER berdasarkan Gabungan Jumlah TBS luar yang masuk
dari masing-masing suplayer pada 21 s/d 30 Juni 2012
NO
ASAL TBS
1 Gabungan INTI+Plasma+Luar
TBS Olah
7,563,226
OER
1,547,789
Keterangan : - OER & KER berdasarkan Gabungan Jumlah TBS Inti+Plasma+luar yang masuk
dari masing-masing pada 21 s/d 30 Juni 2012
- TBS yang dianalisa keseluruhan merupakan Fraksi I
- Analisa TBS CV, Habibi tidak dilakukan dan data yang digunakan berdasarkan
analisa tanggal 02 Juni 2012
Dibuat Oleh
Diketahui Oleh
Erwinsyahputra
Asisten Quality Control
Eri Rahadi
Mill Manager
CV. Melati
CV. Mitra Natako Group
CV. Urana
UD. PPRN
CV. S M J
UD. Usaha Baru
BULAN JANUARI
Tonase
BULAN FEBRUARI
( Rp )
Tonase
( Rp )
BULAN MARET
Tonase
( Rp )
486,867
710,452
670,806,185
981,766,020
612,921
591,454
909,798,860
873,263,840
644,862
535,355
1,035,706,920
858,955,170
320,657
130,716
442,617,465
188,231,040
312,334
96,127
459,492,020
161,493,360
503,542
13,856
806,034,490
23,555,200
1,612,836
2,404,048,080
1,697,615
2,724,251,780
1,816,187
2,902,691,620
3,074,588
5,345,769,970
2,725
76,860
3,883,125
124,465,410
4,774,928
8,073,904,875
1,648,692
2,283,420,710
PT.GLP
PT.ALM
PT.MAL
PT.PDM (SS)
PT.RMP
TOTAL
1,563,153
-
2,379,240,210
-
3,211,845
20.46
4.76
4,662,660,920
3,429,023
5,306,739,700
( Rp )
BULAN MEI
Tonase
( Rp )
BULAN JUNI
Tonase
TOTAL
( Rp )
Tonase
844,267
525,336
1,401,232,865
867,597,680
1,021,158
530,867
1,531,106,230
817,898,210
1,603,672
1,773,400
2,081,472,475
2,275,279,900
630,669
1,046,022,070
723,559
1,080,130,400
812,486
103,044
1,039,842,610
123,052,920
16,657
23,319,800
17,289
13,395,720
23,608,020
2,000,272
3,314,852,615
2,292,241
3,452,454,640
4,309,891
5,556,651,645
1,612,496
2,931,595,090
3,076,728
3,416,348,415
2,402,557
50,546
3,357,143,780
49,029,620
109,106
190,026,850
118,860
191,036,930
3,612,768
6,246,447,705
5,368,969
6,868,803,055
144,944
1,102,774
8,010,712
197,050,780
1,435,178,340
10,595,054,165
10,595,054,165
-
5,213,747
4,666,864
3,303,247
343,743
33,946
13,561,547
13,545,709
50,546
2,725
449,770
1,102,774
28,713,071
TOTAL
OER
CPO
STN
OER
KER
13,395,720
46,927,820
19,735,679,470
6.64
9.83
0.00
13.12
0.00
1.54
7.78
901,020
1,331,874
2.03
0.00
4.07
%
%
%
%
201,564
274,328
358
Kg
Kg
Kg
Kg
1.49
20,332,789,085
49,029,620
3,883,125
702,579,970
1,435,178,340
42,259,139,610
%
%
%
%
111
Kg
Kg
Kg
Kg
%
%
16,955
2,232,894
Kg
Kg
0.31
1.66
%
%
3,443
475,891
Kg
Kg
22,921,239
1,837,962
513,010
25,272,211
0.00
0.00
0.00
####
( Rp )
STN
7,630,123,535
6,674,760,820
4,874,139,055
496,332,520
42,259,139,610
-
18.83
20.39
16.10
0.00
0.18%
4,413
I
No Acc
Uraian Pekerjaan
763.00.00.100
763.00.00.110
BIAYA GAJI
GAJI STAFF
763.00.00.111
GAJI
II III IV
Kg
4,937 Kg
Bulan Ini
Rencana
Realisasi
Total Rp Cost/Kg Total Rp Cost/Kg % Tase
104,056
23.58
130,964
26.53
125.86
Bulan:
21,675
JUNI
Kg
21,269 Kg
S/d Bulan Ini
Rencana
Realisasi
%
Total Rp
Total Rp Cost/Kg Tase
669,932 Cost/Kg
30.91
586,716
27.59
87.58
67,462
15.29
62,587
12.68
92.77
361,869
16.70
354,154
16.65
97.87
41,191
9.33
38,712
7.84
93.98
247,143
11.40
228,620
10.75
92.51
- Gaji Maskep
7,035
1.59
6,991
1.42
99.38
42,207
1.95
42,095
1.98
99.73
- Gaji KTU
3,885
0.88
4,600
0.93
118.41
23,309
1.08
22,800
1.07
97.82
- Gaji Sekretaris GM
3,080
0.70
18,480
0.85
- Gaji Marketing
3,355
0.76
3,338
0.68
99.49
20,130
0.93
20,528
0.97
101.98
23,836
5.40
23,783
4.82
99.78
143,018
6.60
143,197
6.73
100.13
24,609
5.58
15,830
3.21
64.33
104,752
4.83
101,391
4.77
96.79
3,630
1,485
0.82
0.34
3,600
1,450
0.73
0.29
99.17
97.64
21,780
8,910
1.00
0.41
20,450
9,900
0.96
0.47
93.89
111.11
- Tunjangan Jabatan
3,960
0.90
4,950
1.00
125.00
23,760
1.10
26,550
1.25
111.74
4,577
1.04
18,307
0.84
21,401
1.01
116.90
4,208
0.95
25,245
1.16
18,050
0.85
71.50
6,750
1.53
763.00.00.113
Tunjangan Pengobatan
763.00.00.114
763.00.00.115
763.00.00.116
763.00.00.117
THR
763.00.00.118
Bonus
763.00.00.119
Premi
763.00.00.120
35,340
8.01
68,376
13.85
193.48
300,539
13.87
229,883
10.81
76.49
763.00.00.121
GAJI
99.06
763.00.00.112
- Tunjangan LPG
3,490
0.71
82.95
34.67
6,750
2,340
0.47
174
0.04
5,113
1.04
308
1,355
0.07
510
0.10
165.96
1,845
0.31
2,248
0.46
165.96
8,128
0.38
0.31
5,040
0.24
474
0.02
11,585
0.54
0.09
1,863
0.09
100.96
10,221
0.48
125.75
74.67
-
20,608
4.67
22,266
4.51
108.05
123,648
5.70
122,489
5.76
- Pegawai Bulanan
8,580
1.94
8,154
1.65
95.03
51,480
2.38
50,244
2.36
97.60
1,500
0.34
1,400
0.28
93.33
9,000
0.42
9,277
0.44
103.08
- SKU
8,778
1.99
9,414
1.91
107.25
52,668
2.43
48,825
2.30
92.70
- Lembur SKU
1,750
0.40
3,298
0.67
188.48
10,500
0.48
14,143
0.66
134.69
6,695
1.52
33,207
6.73
495.98
128,671
5.94
81,745
3.84
63.53
3,603
0.82
1,960
0.40
54.40
21,616
1.00
16,065
0.76
74.32
55
0.01
330
0.02
VI
VII VIII
IX
4,413
I
No Acc
Uraian Pekerjaan
- Pakaian Seragam Non Staff
II III IV
Kg
4,937 Kg
Bulan Ini
Rencana
Realisasi
Total Rp Cost/Kg Total Rp Cost/Kg % Tase
3,038
0.69
2,387
0.48
78.58
Bulan:
21,675
JUNI
Kg
21,269 Kg
S/d Bulan Ini
Rencana
Realisasi
%
Total Rp
Total Rp Cost/Kg Tase
18,225 Cost/Kg
0.84
9,867
0.46
54.14
5.85
55,813
2.62
763.00.00.123
Tunjangan Pengobatan
200
0.01
763.00.00.124
763.00.00.125
1,109
0.25
1,159
0.23
104.54
6,653
0.31
4,386
0.21
65.92
763.00.00.126
5,674
1.29
10,499
2.13
185.04
34,043
1.57
19,818
0.93
58.21
763.00.00.127
Lembur
763.00.00.128
THR
28,860
88,500
4.08
63.07
-
- Karyawan PB
- Karyawan SKU
Bonus
0.25
0.06
0.25
1,245
0.06
763.00.00.130
TUNJANGAN LAIN-LAIN
2,679
0.13
763.00.00.140
PESANGON
763.00.00.129
1,254
1,245
1,245
0.28
7,524
1,245
-
0.35
763.00.00.200
763.00.00.210
4,572
0.93
32,000
1.48
21,177
1.00
66.18
763.00.00.220
Komputer
- Accessories & Spare parts
BIAYA TELEKOMUNIKASI
0.11
0.11
4.65
18,724
3.79
763.00.00.230
500
500
20,500
3,000
3,000
123,000
0.14
0.14
5.67
2,159
2,159
78,081
0.10
0.10
3.67
71.97
71.97
63.48
763.00.00.231
700
0.16
724
0.15
4,200
0.19
6,081
0.29
144.78
763.00.00.232
763.00.00.233
19,800
-
4.49
-
18,000
-
3.65
-
118,800
-
5.48
-
72,000
-
3.39
-
60.61
-
763.00.00.240
KONSUMSI
1,500
0.34
4,038
0.82
9,000
0.42
12,287
0.58
136.52
763.00.00.250
126
0.03
14,198
0.67
126
0.03
1,254
28,750
0.28
6.51
32,164
6.52
111.88
7,524
194,250
0.35
8.96
165,460
7.78
85.18
14,198
0.67
VI
VII VIII
IX
4,413
I
No Acc
763.00.00.260
763.00.00.270
Uraian Pekerjaan
PENGURUSAN IJIN
763.00.00.290
763.00.00.299
4,937 Kg
Bulan Ini
Rencana
Realisasi
Total Rp Cost/Kg Total Rp Cost/Kg % Tase
4,500
1.02
4,311
0.87
95.79
Bulan:
21,675
JUNI
Kg
21,269 Kg
S/d Bulan Ini
Rencana
Realisasi
%
Total Rp
Total Rp Cost/Kg Tase
13,500 Cost/Kg
0.62
39,865
1.87 295.29
1,500
0.34
1,500
0.07
26,933
1.27
#####
1,500
1,500
0.34
0.34
4,311
-
0.87
-
287.38
-
1,500
1,500
0.07
0.07
8,621
4,311
0.41
0.20
574.75
287.38
1,000
0.05
5,000
0.23
3,000
0.14
KEBERSIHAN KANTOR
150
0.03
42
0.01
28.00
900
0.04
1,065
0.05
118.33
- Peralatan Kebersihan
763.00.00.280
II III IV
Kg
150
0.03
42
0.01
28.00
900
0.04
1,065
0.05
118.33
1,300
300
0.29
0.07
200
-
0.04
-
15.38
-
7,800
1,800
0.36
0.08
7,450
1,450
0.35
0.07
95.51
80.56
500
0.11
- Sumbangan pernikahan
3,000
0.14
3,000
2,800
0.14
0.13
93.33
- CSR
500
0.11
200
0.04
40.00
3,000
0.14
200
0.01
6.67
300
0.07
278
0.06
92.69
5,050
0.23
3,272
0.15
64.79
2,262
0.11
- Service AC Mess
- Abonemen TV kabel
300
0.06
92.69
3,250
1,800
0.15
0.08
1,010
0.05
56.12
BIAYA LAIN-LAIN
105
- Makanan Ternak
- Obat-obatan, Vaksin
- Bibit Tanaman
0.07
278
0.00
- By. Lain2
105
0.00
84,979
4.00
763.00.00.300
TRANSPORTASI
763.00.00.310
763.00.00.320
16,476
3.73
13,217
2.68
4,500
1.02
1,757
846
0.19
3,252
396
0.09
300
0.07
3,252
80.22
90,857
4.19
0.36
39.04
9,000
0.42
7,616
0.36
84.62
0.66
384.38
5,076
0.23
20,548
0.97
404.82
2,376
0.11
1,768
0.08
74.41
0.66
1,083.95
1,800
0.08
18,780
0.88
93.53
#####
VI
VII VIII
IX
4,413
I
No Acc
Uraian Pekerjaan
- SPPD pembelian material ( lokal )
763.00.00.330
4,937 Kg
Bulan Ini
Rencana
Realisasi
Total Rp Cost/Kg Total Rp Cost/Kg % Tase
150
0.03
1,452
0.33
1,452
0.33
363
-
0.08
-
TRANSPORT STAFF
II III IV
Kg
504
Bulan:
21,675
JUNI
Kg
21,269 Kg
S/d Bulan Ini
Rencana
Realisasi
%
Total Rp
Total Rp Cost/Kg Tase
900 Cost/Kg
0.04
-
0.10
34.71
18,712
0.86
8,930
0.42
47.72
10,000
0.46
504
0.10
34.71
8,712
0.40
8,930
0.42
102.50
405
-
0.08
-
111.57
-
2,178
-
0.10
-
2,449
-
0.12
-
112.42
-
363
0.08
405
0.08
111.57
2,178
0.10
2,449
0.12
112.42
9,315
2.11
7,299
1.48
78.36
55,891
2.58
45,436
2.14
81.29
2,390
0.54
4,647
0.94
194.45
14,340
0.66
23,433
1.10
163.41
- Alokasi Mobil GM
- Alokasi Mobil Mill Manager
2,342
4,584
0.53
1.04
2,652
0.54
57.85
14,049
27,502
0.65
1.27
22,003
1.03
80.01
763.00.00.400
3,979
0.90
24,623
1.14
1,279
0.06
5.19
763.00.00.401
Kunjungan Dokter
763.00.00.402
Biaya Obat-Obatan
763.00.00.403
763.00.00.350
1,279
0.06
1,877
0.43
12,013
0.55
763.00.00.431
1,300
0.29
7,800
0.36
763.00.00.432
Premi
300
0.07
1,800
0.08
763.00.00.433
Tunjangan Beras
277
0.06
1,663
0.08
763.00.00.434
THR
763.00.00.435
Bonus
763.00.00.436
Pakaian Dinas
750
0.03
763.00.00.440
Alokasi Ambulance
0.48
12,610
0.58
763.00.00.500
PENGEMBANGAN DIRI
6,000
0.28
763.00.00.510
Training / Seminar
6,000
0.28
763.00.00.520
763.00.00.530
763.00.00.540
763.00.00.600
PENDIDIKAN / SEKOLAH
OLAH RAGA & SOSIAL
0.45
500
0.02
763.00.00.610
PENITIPAN BAYI
763.00.00.430
2,102
1,450
-
0.33
-
9,700
-
5.15
-
VI
VII VIII
IX
4,413
I
No Acc
Uraian Pekerjaan
763.00.00.611
763.00.00.612
Makanan / Gizi
- Susu Lactogen ( 15 Gr , 2 X1minggu) @ 400 Gr
- Kacang Hijau ( 30 Gr , 2 X1minggu)
II III IV
Kg
4,937 Kg
Bulan Ini
Rencana
Realisasi
Total Rp Cost/Kg Total Rp Cost/Kg % Tase
-
Bulan:
21,675
JUNI
Kg
21,269 Kg
S/d Bulan Ini
Rencana
Realisasi
%
Total Rp
Total Rp Cost/Kg Tase
- Cost/Kg
-
763.00.00.613
763.00.00.620
763.00.00.621
- Gaji
- Premi
- Tunjangan Beras
763.00.00.622
0.21
4,500
0.17
763.00.00.630
750
- Perayaan HUT RI
- Perayaan PHBI / Halal Bihalal
250
250
0.06
0.06
0.07
0.07
1,500
1,500
250
0.06
1,500
0.07
763.00.00.640
500
0.11
3,000
0.14
763.00.00.650
OLAH RAGA
200
0.05
2,200
0.10
500
0.02
- Konsumsi
200
0.05
1,200
0.06
1,000
0.05
500
763.00.00.660
763.00.00.700
763.00.00.710
BY.KEAMANAN
- Konsumsi u/jaga malam
25,165
750
5.70
0.17
24,470
228
4.96
0.05
97.24
30.33
151,270
4,500
6.98
0.21
22.73
0.02
50.00
141,777
6,991
6.67
0.33
93.72
155.35
250
0.06
228
0.05
91.00
1,500
0.07
591
0.03
39.37
500
23,915
0.11
5.42
24,243
4.91
101.37
3,000
143,490
0.14
6.62
6,400
134,786
0.30
6.34
213.33
93.93
763.00.00.721
Gaji
763.00.00.722
19,453
3,690
4.41
0.84
19,209
1,767
3.89
0.36
98.75
47.87
116,718
22,141
5.38
1.02
111,758
10,326
5.25
0.49
95.75
46.64
3,603
0.82
1,707
0.35
47.37
21,616
1.00
10,066
0.47
46.57
88
0.02
60
0.01
68.57
525
0.02
260
0.01
49.52
667
0.14
1,262
0.06
0.05
763.00.00.720
Tunjangan Pengobatan
763.00.00.724
763.00.00.725
194
0.04
763.00.00.726
577
0.13
763.00.00.727
Lembur
1,166
3,465
0.16
2,490
0.12
VI
VII VIII
IX
4,413
I
No Acc
Uraian Pekerjaan
II III IV
Kg
4,937 Kg
Bulan Ini
Rencana
Realisasi
Total Rp Cost/Kg Total Rp Cost/Kg % Tase
-
Bulan:
21,675
JUNI
Kg
21,269 Kg
S/d Bulan Ini
Rencana
Realisasi
%
Total Rp
Total Rp Cost/Kg Tase
- Cost/Kg
-
763.00.00.728
THR
763.00.00.729
Bonus
763.00.00.730
PERLENGKAPAN SATPAM
2,600
0.53
280
0.01
8,950
0.42 ######
2,600
0.53
8,950
0.42
- Penerangan Pos
280
0.01
PENDIDIKAN SATPAM
500
0.11
3,000
0.14
- Binlatgar
500
0.11
3,000
0.14
763.00.00.740
763.00.00.750
ALOKASI TRANSPORT
763.00.00.751
763.00.00.752
763.00.00.800
763.00.00.810
763.00.00.820
3,158
0.72
28,176
5.71
892.10
206,400
9.52
132,098
6.21
64.00
1,700
0.08
529
0.02
31.15
500
0.02
529
0.02
105.90
763.00.00.830
763.00.00.840
763.00.00.850
800
400
0.04
0.02
750
500
0.03
0.02
196
9,794
183,500
9,498
1.92
250
0.06
14,167
2.87
8.47
83,573
3.93
763.00.00.851
763.00.00.852
1,500
0.07
0.04
63.67
763.00.00.853
763.00.00.854
500
0.02
40
0.00
7.90
763.00.00.855
14,167
2.87
180,000
8.30
81,719
3.84
45.40
763.00.00.856
250
0.06
1,500
0.07
860
0.04
57.33
763.00.00.860
2,908
0.66
4,511
0.91
155.10
17,450
0.81
37,759
1.78
216.38
763.00.00.861
763.00.00.862
763.00.00.863
763.00.00.864
763.00.00.865
Pemel. Jalan
763.00.00.866
Pemeliharaan Parit
763.00.00.867
2,908
0.66
4,511
0.91
155.10
17,450
0.81
32,032
1.51
183.57
5,666.67
955
-
0.01
26.13
0.46 ######
45.54
VI
VII VIII
IX
4,413
I
No Acc
Uraian Pekerjaan
- Gaji tukang kebun Empl/Kantor
II III IV
Kg
4,937 Kg
Bulan Ini
Rencana
Realisasi
Total Rp Cost/Kg Total Rp Cost/Kg % Tase
2,608
0.59
3,990
0.81
152.98
300
763.00.00.868
763.00.00.870
PEMELIHARAAN BANGUNAN
763.00.00.871
521
-
- Rumah Karyawan
21,269 Kg
S/d Bulan Ini
Rencana
Realisasi
%
Total Rp
Total Rp Cost/Kg Tase
15,650 Cost/Kg
0.72
29,507
1.39 188.54
0.11
173.50
1,800
0.08
2,500
-
0.12
381
0.02
0.12
5,592
0.26
223.68
2,500
1,000
0.12
0.05
5,592
246
0.26
0.01
223.68
24.60
356.40
1,500
0.07
5,346
0.25
2,526
764.00.00.902
JUNI
Kg
BIAYA PENYUSUTAN
0.07
Bulan:
21,675
140.31
764.00.00.904
764.00.00.905
764.00.00.906
46.41
125.18
52.99
83.29
TOTAL
183,034
41.48
229,116
1,353,032
62.42
1,127,006
VI
VII VIII
IX
dalam Ribu Rp
MASTER BUDGET
2012
Rp
Rp/kg
176,689
105,855
14,164
56,671
45,123
37,172
23,288
3,116
10,768
7,951
4,763
637
2,550
ton
ton
ton
ton
ton
ton
ton
25.54 %
21.04 %
22.00
22.00
19.00
4.50 %
4.50
4.50
4.50
ton
ton
ton
ton
ton
ton
84,503
49,676
6,796
28,030
21,269
17,565
10,667
1,411
5,486
3,704
2,212
294
1,198
ton
25.54 %
21.04 %
22.00
22.00
19.00
4.50 %
4.50
4.50
4.50
ton
ton
ton
ton
ton
ton
Balance
(Rp)
92,187
56,179
7,367
28,641
23,853
19,607
12,621
1,705
5,281
4,247
2,551
343
1,353
ton
25.17 %
20.79 %
21.47
20.77
19.57
4.38 %
4.45
4.33
4.27
25.88
21.27
22.47
23.14
18.44
4.61
4.54
4.66
4.72
TOTAL REALISASI
+ ESTIMASI
Rp/kg
ton
ton
ton
ton
ton
ton
ton
25.34 %
20.84 %
22.00
22.00
19.00
4.50 %
4.50
4.50
4.50
VARIANCE
188,278
105,976
14,164
68,138
47,566
39,192
23,053
3,032
13,107
8,374
4,746
626
3,002
(11,589)
(121)
(1)
(11,467)
(2,444)
(2,021)
235
84
(2,339)
(423)
18
11
(452)
20.82
21.75
21.41
19.24
4.45
4.48
4.42
4.41
0.22
0.25
0.59
(0.24)
0.05
0.02
0.08
0.09
9,641,925
213.68
5,112,171
236.56
4,099,908
192.76
5,542,017
5,285,999
201.01
9,385,907.29
256,017.56
I . Biaya Langsung
6,982,184
154.74
3,759,139
173.95
2,972,901
139.78
4,009,283
4,080,220
155.16
7,053,121.36
(70,936.96)
1. Fruit Reception
1,344,063
29.79
711,262
32.91
564,075
26.52
779,988
863,134
32.82
1,427,208.99
(83,146.27)
2. Sterilizer
225,282
4.99
122,551
5.67
75,036
3.53
150,246
112,795
4.29
187,830.78
37,450.95
3. Thressing
597,442
13.24
310,450
14.37
236,720
11.13
360,722
564,776
21.48
801,495.75
(204,053.71)
4. Pressing
615,677
13.64
303,502
14.04
156,619
7.36
459,058
322,834
12.28
479,453.28
136,223.62
5. Depericarping
183,001
4.06
115,133
5.33
75,236
3.54
107,765
88,261
3.36
163,497.40
19,503.69
6. Kernel
554,510
12.29
286,333
13.25
187,278
8.81
367,232
224,123
8.52
411,400.52
143,109.09
7. Klarification
411,815
9.13
284,938
13.19
111,612
5.25
300,204
368,435
14.01
480,046.55
(68,231.36)
8. Boiler
362,599
8.04
185,147
8.57
219,241
10.31
143,358
210,163
7.99
429,404.03
(66,805.38)
1,186,973
26.31
685,221
31.71
736,490
34.63
450,483
578,792
22.01
1,315,282.15
(128,308.81)
355,847
7.89
180,218
8.34
158,940
7.47
196,907
196,794
7.48
355,733.99
113.12
258,464
5.73
129,823
6.01
47,814
2.25
210,649
47,588
1.81
95,402.45
163,061.34
12. Laboratorium
219,567
4.87
110,675
5.12
106,183
4.99
113,384
141,268
5.37
247,450.54
(27,883.83)
13. Workshop
666,946
14.78
333,886
15.45
297,658
13.99
369,288
361,257
13.74
658,914.93
8,030.60
2,659,740
58.94
1,353,032
62.61
1,127,006
52.99
1,532,734
1,205,779
45.85
2,332,785.93
326,954.52
9. Power Station
Additional Vote
REMARK
Adanya kenaikan upah sesuai UMSK dari Rp 1.250.000 di budget real Rp 1.350.000 dan perbaikan lorry 40 unit
Adanya kenaikan upah sesuai UMSK dari Rp 1.250.000 di budget real Rp 1.350.000, Perbaikan speder arm thressing No 1 & 2 dan penggantian chain Rethressing
Adanya kenaikan upah sesuai UMSK dari Rp 1.250.000 di budget real Rp 1.350.000
Adanya kenaikan upah sesuai UMSK dari Rp 1.250.000 di budget real Rp 1.350.000
Adanya kelebihan pemakaian solar budget 48.000 ltr @ Rp.8.800 realisasi 65.000 ltr @ Rp.9.300
Adanya kenaikan upah sesuai UMSK dari Rp 1.250.000 di budget real Rp 1.350.000
dalam juta Rp
MASTER BUDGET
2012
Rp
I BANGUNAN PERUMAHAN
420,000
1 Rumah Asisten
420,000
II ALAT ANGKUTAN
350,000
1 Mitsubishi Colt Diesel PS 125HD
350,000
2 Mitsubishi Colt Diesel PS 115HD
III FURNITURE & INVENTARIS
18,000
1 Printer
5,000
2 Desktop Komputer c/w LCD 20 "
13,000
3 HDD 600 GB,memory 4 GB c/w UPS
4 Penguat Sinyal
IV LOADING RAMP
1,290,000
1 Loading Ramp Hopper
450,000
2 Canopi L. Ramp uk 55m x 25 mx 6 m
3 Cages 7500 kgs
840,000
V STERILIZER
1 Sterilizer dia 2700 mm x 28400 mm,
2 Plat carbon w151 tebal 16 mm,liner tebal 6 mm SS 304, 3 Pipe blow down SS 304,pintu full liner,
4 Automatic programing system
5 Winch Capstan motor 30 hp 22 kw putaran 24,1 rpm
6 Bolard
7 Rail Track 1 lot panjang 110 m
8 Reposisi winch capstan & modifikasi bolard
9 Pondasi Sterilizer
VI THRESSING
920,000
1 Empty Bunch Press c/w oil tank,vibro,pompa
920,000
2 elektromotor,struktur,panel
VII DEPERICARPER
210,000
1 Nut elevator kapasitas 45 ton tbs
210,000
VIII KLARIFIKASI
1,735,000
1 Vacum Drier kap 60 ton tbs c/w pompa
2 Pipanisasi Decanter c/w sand cyclone
565,000
3 Decanter kap 60 t/jam tbs
1,170,000
unit
2
1
2
2
1
12
-
1
1
1
1
1
1
420,000
420,000
350,000
350,000
18,000
5,000
13,000
1,290,000
450,000
840,000
920,000
920,000
210,000
210,000
1,735,000
565,000
1,170,000
unit
Rp
328,000
328,000
32,335
6,200
11,235
14,900
-
unit
Balance
VAR(%)
(1.00)
(1.00)
(0.06)
(0.06)
0.10
0.24
(0.14)
(1.00)
(1.00)
(1.00)
(1.00)
(1.00)
(1.00)
(1.00)
`
(1.00)
(1.00)
(Rp)
420,000
420,000
22,000
22,000
(14,335)
(1,200)
1,765
(14,900)
1,290,000
450,000
840,000
920,000
920,000
210,000
210,000
1,735,000
565,000
1,170,000
420,000
420,000
1,765
1,765
1,290,000
450,000
840,000
920,000
920,000
210,000
210,000
2,765,000
565,000
2,200,000
unit
TOTAL REALISASI
+ ESTIMASI
420,000
420,000
328,000
328,000
34,100
6,200
13,000
14,900
1,290,000
450,000
840,000
920,000
920,000
210,000
210,000
2,765,000
565,000
2,200,000
VARIANCE
22,000
22,000
(16,100)
(1,200)
(14,900)
(1,030,000)
(1,030,000)
REMARK
Akan dibangun Rumah Asst tetapi akan dipakai Mill & Maskep
Sedang proses
Sedang proses
Sedang proses
Sedang proses
dalam juta Rp
MASTER BUDGET
2012
Rp
unit
IX
1
2
3
X
1
2
3
4
XI
WATER TREATMENT
25,000
Chemical pump
25,000
Pipanisasi utk Limbah Laboratorium
Pipanisasi utk Limbah Effluent Treatment
BOILER
9,900,000
Boiler tekanan 21 Bar (saturated steam 27 ton /jam)9,000,000
c/w Pondasi
600,000
Extension Fuel Coveyor
300,000
Pumpa Boiler + Electrik Motor
POWER HOUSE
Genset 400 kw,513 kva 3 phasa
c/w Pondasi
XII LABORATORIUM
1 Centrifuge Electrik
XIII
1
2
3
4
5
6
7
Rp
unit
1
1
25,000
25,000
3
1
1
1
9,300,000
9,000,000
300,000
-
WORK SHOP
304,750
Trafo Las 400 Ampere 3 phasa (AC)
20,000
Trafo Step Up / Step Down 1000 / 400 Volt / 200 KVA150,000
Water Pump
15,000
Catrol (Contrek )
5,000
Mesin Compressor 225 - 330 bar,power 4 kw;5,5 hp 100Ltr/menit
95,000
High Pressure Pump / Mesin Bubut
4,000
Piping threading machine uk 1/2-3'', c/w motor 1 hp 15,750
8
1
2
1
1
1
1
1
270,000
20,000
150,000
5,000
95,000
-
1
2
3
4
5
0
14,538,000
9,775
9,775
15,172,750
Rp
12,000
12,000
274,650
17,500
57,400
185,000
14,750
656,760
Balance
VAR(%)
unit
(Rp)
(0.61)
(0.61)
(1.00)
(1.00)
(1.00)
-
15,225
15,225
9,900,000
9,000,000
600,000
300,000
(12,000)
(12,000)
0.02
(0.13)
(0.62)
(1.00)
(1.00)
-
unit
TOTAL REALISASI
+ ESTIMASI
30,100
2,500
92,600
15,000
5,000
95,000
4,000
15,750
37,725
15,225
8,500
14,000
9,995,000
9,000,000
600,000
300,000
95,000
729,850
2,500
92,600
15,000
5,000
95,000
4,000
15,750
47,500
25,000
8,500
14,000
9,995,000
9,000,000
600,000
300,000
95,000
12,000
12,000
1,004,500
20,000
150,000
15,000
5,000
95,000
4,000
15,750
(185,000)
(14,750)
(0.95) 14,527,990
500,000
16,369,340
185,000
14,750
500,000
17,014,100
Permohonan Permintaan Anggaran untuk pompa water intake dan sumur bor Rp 8.500 (dalam juta Rp)
Permohonan Permintaan Anggaran untuk watek intake Rp 14.000 (dalam juta Rp)
Permohonan Permintaan Anggaran saat untuk connecting Boiler No. 2 Rp 95.000. (dalam juta Rp)
Permohonan Permintaan Anggaran untuk Mesin Milling Rp 20.000 (dalam juta Rp)
Permohonan Permintaan Anggaran unutk sumur Bor Rp 500.000 (dalam juta Rp)
VARIANCE
(22,500)
(8,500)
(14,000)
(95,000)
(95,000)
(12,000)
(12,000)
(699,750)
-
REMARK
Sedang proses
Sedang proses
Sedang proses
PR No. 005/PKS-TEK/RMM/III/2012
(185,000) Mesin bubut diterima Desember 2011 dan biayanya Bln Jan 2012
(14,750)
(500,000) Sedang proses
(1,841,350)
Uraian
I.
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
15.
16.
II.
1.
2
III
1
Stn
Ton/jam
%
Shift
Hari
Kg
Kg
45.00
90.00
2
298
176,689,367
105,854,550
14,163,550
56,671,267
176,689,367
Kg
Kg
Kg
Kg
Kg
%
%
%
%
Kg
Kg
Kg
Kg
%
%
%
37,171,523
23,288,001
3,115,981
10,767,541
21.04
0.10
0.02
<4
7,951,022
4,763,455
637,360
2,550,207
4.50
8.00
8.00
Rp.
Rp.
6,982,184,401
2,659,740,449
9,641,924,850
1.
Biaya Investasi
Biaya Investasi Mesin/Bangunan
Total Biaya
17,564,843
10,667,156
1,411,265
5,486,422
20.79
0.25
0.02
3.04
3,704,245
2,212,336
294,407
1,197,503
4.38
7.20
7.66
37,171,523
7,951,022
15,172,750,000
15,172,750,000
24,814,674,850
=192.76
Rp.
= 2,210.52
Rp.
Cost/Kg
45,122,544
17,564,843
3,704,245
154.74
58.94
213.68
2,972,901,357
1,127,006,451
4,099,907,808
139.78
52.99
192.76
42,259,139,610
1,507.62
42,259,139,610
1,507.62
336.26
336.26
656,760,000
656,760,000
30.88
30.88
549.94
47,015,807,418
Rp.
REALISASI
Produksi
JUMLAH
CPO+Kernel
(kg)
40.52
90.05
2
150
84,502,501
49,675,810
6,796,350
28,030,341
84,502,501
Rp.
Total Biaya
IV
ANGGARAN
Produksi
JUMLAH
CPO+Kernel Cost/Kg
(kg)
21,269,088
2,210.52