Professional Documents
Culture Documents
MP JULI Baru
MP JULI Baru
PLAN
ACT MATURITY SL DISB
AREA SDM AKTIF NOA DISB NOA DISB LR PLAN GAP W1 W2
REGION 0 0 0 0 0 #DIV/0! 0 0 0 0
CLUSTER 1 #DIV/0! 0
CLUSTER 2 #DIV/0! 0
CLUSTER 3 #DIV/0! 0
CLUSTER 4 #DIV/0! 0
CLUSTER 5 #DIV/0! 0
CLUSTER 6 #DIV/0! 0
CLUSTER 7 #DIV/0! 0
PLAN
ACT MATURITY SL DISB
AREA SDM AKTIF NOA DISB NOA DISB LR PLAN GAP W1 W2
REGION 0 0 0 0 0 #DIV/0! 0 0 0 0
CLUSTER 1 #DIV/0! 0
CLUSTER 2 #DIV/0! 0
CLUSTER 3 #DIV/0! 0
CLUSTER 4 #DIV/0! 0
CLUSTER 5 #DIV/0! 0
CLUSTER 6 #DIV/0! 0
CLUSTER 7 #DIV/0! 0
PLAN ACT
W3 W1 W2 W3 W1 W2 W3 WW2 W3
0 0 0 0 0 0 ###
0 0 0
PLAN ACT
DISB NOC DISB NOC
W3 W1 W2 W3 W1 W2 W3 WW2 W3
0 0 0 0 0 0 ###
0 0 0
PLAN ACT
DISB NOC DISB NOC
W3 W1 W2 W3 W1 W2 W3 WW2 W3
0 0 0 0 0 0 ###
0 0 0
GAP
W1 PROD
DISB NOC NOC
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
GAP
W1+W2 PROD
DISB NOC NOC
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
GAP
W1+W2+W3 PROD
DISB NOC NOC
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
PERWEEK PLAN ACT
ACT MATURITY SL DISB NOC DISB
SDM
AKTIF NOA DISB NOA DISB
AREA LR PLAN GAP W1 W2 W3 W1 W2 W3 W1
CLUSTER 0 0 0 0 0 #DIV/0! 0 0 0 0 0 0 0 0 0
AREA 1 #DIV/0! 0
AREA 2 #DIV/0! 0
AREA 3 #DIV/0! 0
AREA 4 #DIV/0! 0
AREA 5 #DIV/0! 0
AREA 6 #DIV/0! 0
AREA 7 #DIV/0! 0
PLAN ACT
ACT MATURITY SL DISB NOC DISB
SDM
AREA AKTIF NOA DISB NOA DISB LR PLAN GAP W1 W2 W3 W1 W2 W3 W1
CLUSTER 0 0 0 0 0 #DIV/0! 0 0 0 0 0 0 0 0 0
AREA 1 #DIV/0! 0
AREA 2 #DIV/0! 0
AREA 3 #DIV/0! 0
AREA 4 #DIV/0! 0
AREA 5 #DIV/0! 0
AREA 6 #DIV/0! 0
AREA 7 #DIV/0! 0
PLAN ACT
ACT MATURITY SL DISB NOC DISB
SDM
AREA AKTIF NOA DISB NOA DISB LR PLAN GAP W1 W2 W3 W1 W2 W3 W1
CLUSTER 0 0 0 0 0 #DIV/0! 0 0 0 0 0 0 0 0 0
AREA 1 #DIV/0! 0
AREA 2 #DIV/0! 0
AREA 3 #DIV/0! 0
AREA 4 #DIV/0! 0
AREA 5 #DIV/0! 0
AREA 6 #DIV/0! 0
AREA 7 #DIV/0! 0
ACT GAP
DISB NOC W1
ACT GAP
DISB NOC W1+W2
W2 W3 W1 W2 W3 DISB NOC PROD NOC
0 0 0 0 0 0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
ACT GAP
DISB NOC W1+W2+W3
W2 W3 W1 W2 W3 DISB NOC PROD NOC
0 0 0 0 0 0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
0 0 #DIV/0!
ACTUAL ACT
SDM ALASAN SDM AKTIF
AREA MPP MELAHIRKAN LAIN
CLUSTER 12 12 0 0 12
PACITAN 12 12 0 0 12
AREA 2 0
AREA 3 0
AREA 4 0
AREA 5 0
AREA 6 0
TARGET DISB MMS AREA +
DISB FEB DISB SL GAP SL HARI KERJA PERHARI CO PLAN BUFFER
27 12 324 26 298 30
TARGET TARGET
NAMA TARGET GAP GAP
NAMA CO & TARGET GAP 27-31 DES GAP WEEK 2 SD WEEK TARGET
NO MMS 14 GAP
AREA SCO SD TGL 18 (55%) 1 SD 7 JAN JAN PERHARI
(80%) (100%)
WEEK 2 WEEK 3
TOT W2
06 Des 21 07 Des 21 08 Des 21 09 Des 21 10 Des 21 13 Des 21 14 Des 21 15 Des 21 16 Des 21
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
WEEK 2 WEEK 3
TOT W2
06 Des 21 07 Des 21 08 Des 21 09 Des 21 10 Des 21 13 Des 21 14 Des 21 15 Des 21 16 Des 21
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0
0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
TOT DISB
TOT W3
MTD
0 14
0 6
0 0 -8
0 14
0 0
0 0 -14
0 14
0 0
0 0 -14
0 14
0 3
0 0 -11
0 14
0 8
0 0 -6
0 14
0 0
0 0 -14
0 14
0 8
0 0 -6
0 14
0 5
0 0 -9
0 14
0 5
0 0 -9
0 14
0 8
0 0 -6
0 14
0 3
0 0 -11
0 14
0 0
0 0 -14
0 0 168
0 0 46
0 0 -122
NOA SL
TOT W3 TOT NOC TOT NOC
KUNCI
0 3
0 2
0 0 -1 3 5
0 3
0 0
0 0 -3 3 3
0 3
0 0
0 0 -3 3 3
0 3
0 1
0 0 -2 3 4
0 3
0 2
0 0 -1 3 5
0 3
0 0
0 0 -3 3 3
0 3
0 1
0 0 -2 3 4
0 3
0 2
0 0 -1 3 5
0 3
0 2
0 0 -1 3 5
0 3
0 2
0 0 -1 3 5
0 3
0 1
0 0 -2 3 4
0 3
0 0
0 0 -3 3 3
0 0 36
0 0 13
0 0 -23 36 49
TARGET PCT : 779 PUNUNG :540 TOTAL : 1.319
04 JUNI PLAN JN JN GTB GTB SL SL TARIKAN TARIKAN DETIL OH DETIL OH
2022 NoA Amount NoA Amount NoA Amount NoA Amount NoA Amount
-87,750 0 0 4 36,000
-69,750 0 0 9 55,000
-92,750 0 0 5 36,000
-99,750 0 0 1 6,000
-93,750 0 0 4 21,000
-83,950 0 0 2 10,000
-77,550 0 0 2 8,000
-81,350 0 0 0 0
-67,100 0 0 3 20,000
-79,600 0 0 2 14,000
0 0 32 206000
GAP OH Disb Mtd Disb Mtd Sdh Input Sdh Input POSITIFAN POSITIFAN
85% NoA Amount NoA Amount FC TG 01 TG 04 FC TG 04 TG 05 FC TG 05
GAP OH Disb Mtd Disb Mtd Sdh Input Sdh Input POSITIFAN POSITIFAN
85% NoA Amount NoA Amount FC TG 05 TG 06 FC TG 6 TG 05 FC TG 05
GAP OH Disb Mtd Disb Mtd Sdh Input Sdh Input POSITIFAN POSITIFAN
85% NoA Amount NoA Amount FC TG 05 TG 06 FC TG 6 TG 05 FC TG 05
GAP OH Disb Mtd Disb Mtd Sdh Input Sdh Input POSITIFAN POSITIFAN
85% NoA Amount NoA Amount FC TG 05 TG 06 FC TG 6 TG 05 FC TG 05
GAP OH Disb Mtd Disb Mtd Sdh Input Sdh Input FC TG 05 POSITIFAN FC TG 6 POSITIFAN FC TG 05
85% NoA Amount NoA Amount TG 06 TG 05
Disb Mtd Disb Mtd Sdh Input Sdh Input POSITIFAN POSITIFAN
GAP OH 85% NoA Amount NoA Amount FC TG 05 TG 06 FC TG 6 TG 05 FC TG 05
-7,100 0 0 11 44,000
-25,400 1 5,000 6 27,000
-3,300 3 18,000 7 25,000
-650 9 54,000 4 16,000
6,450 7 55,000 1 2,000
12,350 6 25,000 13 46,000
4,300 7 52,000 4 13,000
-20,300 6 25,000 5 21,000
-1,550 4 21,000 2 11,000
-16,300 6 35,000 0 0
49 290000 53 205000
GAP OH Disb Mtd Disb Mtd Sdh Input Sdh Input
85% NoA Amount NoA Amount
4 15,000
2 10,000
1 3,000
1 4,000
1 6,000
8 32000 1 6000 0 0 0 0
1 JUNI 2 JUNI
4 15,000
2 10,000
1 3,000
1 4,000
1 6,000
0 0 8 32000 1 6000 0 0 0 0
1 JUNI 2 JUNI
4 15,000
2 10,000
1 3,000
1 4,000
1 6,000
0 0 8 32000 1 6000 0 0 0 0
1 JUNI 2 JUNI
4 15,000
2 10,000
1 3,000
1 4,000
1 6,000
0 0 8 32000 1 6000 0 0 0 0
1 JUNI 2 JUNI
4 15,000
2 10,000
1 3,000
1 4,000
1 6,000
0 0 8 32000 1 6000 0 0 0 0
1 JUNI 2 JUNI
4 15,000
2 10,000
1 3,000
1 4,000
1 6,000
0 0 8 32000 1 6000 0 0 0 0
14 JULI 18 JULI 19 JULI 20 JULI 21 JULI 25 JULI
3 23,000 1 3,000
1 10,000 1 5,000
2 14,000 5 23,000 4 27,000 1 5,000
3 23,000 1 3,000
1 10,000 1 5,000
2 14,000 5 23,000 4 27,000 1 5,000
7 8 9 10
1 5,000 1 8,000
1 3,000 1 2,000
0 0 2 12,000
1 5,000
3 17,000
1 6,000 1 8,000
7 36000 3 14000 2 0 0 0
7 8 9 10
1 5,000 1 8,000
1 3,000 1 2,000
0 0 2 12,000
1 5,000
3 17,000
1 6,000 1 8,000
7 36000 3 14000 2 0 0 0
7 8 9 10
1 5,000 1 8,000
1 3,000 1 2,000
0 0 2 12,000
1 5,000
3 17,000
1 6,000 1 8,000
7 36000 3 14000 2 0 0 0
7 8 9 10
1 5,000 1 8,000
1 3,000 1 2,000
0 0 2 12,000
1 5,000
3 17,000
1 6,000 1 8,000
7 36000 3 14000 2 0 0 0
7 8 9 10
1 5,000 1 8,000
1 3,000 1 2,000
0 0 2 12,000
1 5,000
3 17,000
1 6,000 1 8,000
7 36000 3 14000 2 0 0 0
7 8 9 10
1 5,000 1 8,000
1 3,000 1 2,000
0 0 2 12,000
1 5,000
3 17,000
1 6,000 1 8,000
7 36000 3 14000 2 0 0 0
21 22 23 27 28 29
21 22 23 27 28 29
21 22 23 27 28 29
21 22 23 27 28 29
21 22 23 27 28 29
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
25 JULI
0 0
4 26,000
0 0
0 0
9 47,000
5000 6 16,000
0 0
2 15,000
12 69,000
0 0
5,000 33 173,000 0 0 0 0 0
25 JULI
0 0
4 26,000
0 0
0 0
9 47,000
5000 6 16,000
0 0
2 15,000
12 69,000
0 0
5,000 33 173,000 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
3000
3000
6,000 0 0 0 0 0 0 0
24
0 0
3000
3000
1 3000
1 6000
6,000 2 9,000 0 0 0 0 0
24
0 0
3000
3000
1 3000
1 6000
6,000 2 9,000 0 0 0 0 0
24
0 0
3000
3000
1 3000
1 6000
6,000 2 9,000 0 0 0 0 0
24
0 0
3000
3000
1 3000
1 6000
6,000 2 9,000 0 0 0 0 0
24
0 0
3000
3000
1 3000
1 6000
6,000 2 9,000 0 0 0 0 0
24
0 0
3000
3000
1 3000
1 6000
6,000 2 9,000 0 0 0 0 0
CO PLAN HI
TIA 16
IDHA 16
FITRI 16
ZAHRA 16
AKUR 16
ANJAR 16
FITRI 16
WENNY 16
NILA 16
MAYA 16
AREA 160 0 0 0
PLAN
PACITAN 771,000 145000 5
PUNUNG 700,000 173000 5
1,471,000
Plan Prod Plan Juli PLAN FC per Tg 7 Plan 75% Gap 75% HK PLAN HARIAN
normal
spesial
tg 04 tg 05 tg 06
mlarak 1 705,392 1 1,985,260 1 809,868
ponorogo 0 0 0 0 0 0
slahung 4 5,871,098 1 1,595,597 4 4,153,295
ngadirojo 0 0 1 10,933,250 0 0
arjosari 2 2,616,818 1 1,674,398 0 0
jenangan 0 0 1 4,543,629 2 109,165
pacitan 1 2,524,783 1 9,106,535 2 7,150,847
TOTAL 8 11,718,091 6 29,838,669 9 12,223,175
ctx mei pot ctx GIAT TABUNG pot ctx hi
4 5,106,807 10 25,103,265 8 9,122,979 19 37,324,859
3 12,215,266 38 66,421,685 34 70,214,953
4 5,273,812 16 21,095,326 35 66,839,581
5 11,513,810 10 18,317,312 55 118,805,049
7 32,068,785 56 106,672,316
5 927,686 4 7,171,037 0 0
2 6,524,783 5 17,502,172 67 166,362,962
30 73,630,949 83 155,610,797 8 9,122,979 266 566,219,720
ARJOSARI total
245 1,768
57 676
57 532
6,649,000 20,530,000
47,168,000 176,820,000
1,221,006,238 8,504,146,861
56 266
106,672,316 566,219,720
41 207
73,667,284 412,070,428
15 59 0
33,005,032 154,149,292 0
43 187
79,764,177 373,387,937
35 175
64,038,392 350,070,255
8 12 0
15,725,785 23,317,682 0
13 79 0
26,908,139 192,831,783 0
6 38
9,628,892 73,521,772
7 41 0
17,279,247 119,310,011 0
1 25
1,973,833 45,809,877
1 25
1,973,833 45,809,877
0 0 0
0 0 0
12 54 0
24,934,306 147,021,906 0
5 13 0
7,655,059 27,711,895 0
7 41 0
17,279,247 119,310,011 0
102 818
210,615,397 1,694,035,504
PLAN BTC
6 11,075,426
6 4,523,994
3 3,214,729
6 10,343,574
6 5,123,456
6 10,638,895
7 7,384,329
40 52,304,403
tg 07
3 2,070,906
2 7,771,365
4 7,548,534
0 0
4 11,510,687
1 2,312,426
0 0
14 31,213,918
ctx lancar ctx nunggak ctx mei pot ctx GIAT TABUNG
14 24,387,266 5 12,937,593 1 1,523,233 5 5,377,211
21 43,010,750 13 27,204,203 4 7,915,015 5 11,888,922
27 46,257,478 8 20,582,103 2 2,542,382 3 3,213,021
29 54,242,960 26 64,562,089 9 18,887,607 17 72,760,150
43 79,764,177 13 26,908,139 1 1,973,833 2 7,437,549
0 0 0 0 2 3,070,053 3 3,786,339
53 125,725,306 14 40,637,656 5 9,897,754 6 11,563,852
187 373,387,937 79 192,831,783 24 45,809,877 41 116,027,044 0
GIAT TABUNG