Professional Documents
Culture Documents
Adm service
Mechanic & Adm store & PartStore
Mechanic Mechanic leader Mekanik
Ady Suwanto M.Barka saputera Denny Karuana
Agus Irawan Ahmad Arfanny
REVIEW OF PERFORMANCE
DIRECT PART SALES TO-DATE
VS
BUDGET FOR YEAR 2023
DIRECT PART SALES TO-DATE VS ACTUAL FOR YEAR 2023
Palembang
A B C
Actual
(Jan-Oct 2022
2022 2022
2023) Actual Forecast (Nov-Dec 2023) Actual
Total (Jan-Dec 2023) Actual
(Jan-Oct) (Nov-Dec)
(Jan-
Budget Variance Budget Variance Dec)
Actual Forecast (%) Actual+F/cast (%)
1.032.187.937 755.580.140 187.210.956 187.210.956 100 181.238.688 1.219.398.893 1.123.265.736 108 936.818.828
DIRECT PART SALES TO-DATE VS ACTUAL FOR YEAR 2023
Bangka
A B C
Actual
(Jan-Oct 2022 2022
Actual 2022
2023) Forecast (Nov-Dec 2023) Actual
Total (Jan-Dec 2023) Actual
(Jan- (Jan-
Oct) (Nov-Dec)
Budget Variance Budget Variance Dec)
Actual Forecast (%) Actual+F/cast (%)
622.836.622 669.231.084 186.850.986 186.850.986 100 200.769.325 809.687.608 747.403.947 108 803.077.301
Reasons for Achieving/Not Achieving (Budget 2023)
• Alasan Keberhasilan Pencapaian Tahun 2023:
a. Ada Beberapa Job O/H Front Axle dan Repair Landini w/c
Mp Evans Group , PT.Pinang Witmas Sejati
b. Ada Beberapa Job Service Repair Landini PT.Evans Group
dimana Job Repair Kecil/Besar Dari Pihak Sinarmas dan
Evans Group Diberikan Ke AJP.
CONTRIBUTION OF PART SALES (DIRECT) BY 10 TOP CUSTOMER BY GROUP &
VALUE AGAINST MACHINE POPULATION (2023) per september
POPULATION
Actual+Forecast 2024 Budget
Branch 2022 Actual B-A (B-A) % SC * NSC * TOTAL
2023 (A) (B)
PALEMBANG 936.818.828 1.219.398.893 1.341.338.782 121.939.889 10 21 - 69
BANGKA 393.057.737 219.542.110 241.496.321 21.954.211 10 15 - 15
BELITUNG 803.077.301 747.403.947 822.144.342 74.740.395 10 - - 52
Description 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Grand Total
MONTHLY
MONTHLY TOTAL: Sales Part
1. PARTS – Rp 200.414.954
Rp 200.414.954
JUSTIFICATION FOR BUDGET 2024
BY PROJECTED
CUSTOMER GROUPS
.Currently buying
Population
Customer Bill To Name Territory YTD Sales
Landini Yanmar
PT. Bumi Sawit Permai Sinarmas Group Palembang - V 10.246.806
PT. Evans Lestari Mp Evans Group Palembang V V 216.281.451
PT.Tania Selatan Wilmar Group Palembang V - 83.119.568
PT.Bulu Cawang Plantation Wilmar Group Palembang V V 70.287.751
PT. Agro Palindo Sakti AWilmar Group Palembang V - 61.120.037
PT.Musi Banyuasin Indah Wilmar Group Palembang V - 58.717.479
PT.Inti Agro makmur Samling Group Palembang V V 160.812.102
PT.Pinang Witmas Sejati KLK Group Palembang V V 74.964.414
PT. AGROTAMA JAYA ABADI PT. AGROTAMA JAYA ABADI Palembang V - 9.909.538
CV. BUMI PELITA ABADI CV. BUMI PELITA ABADI Palembang V - 45.528.300
PT.Adytarwan BBIP Group Palembang V - -
PT.Banyu Khariban Indonesia DSN Group Palembang V - 100.409.803
PT.Wahana karya Khariban DSN Group Palembang V - 30.387.785
PT. SURYA CIPTA KAHURIPAN (DSN GROUP) DSN Group Palembang V - 30.387.785
PT.Gunung Pelawan Lestari MP Evans Group Bangka V V 144.208.679
PT.Bumi Permai Lestari Sinarmas Group Bangka V - 4.278.078
PT. Steelindo Wahana Perkasa KLK Group Belitung V V 383.655.092
PT. Parit Sembada KLK Group Belitung V - 101.993.197
PT.Alam Karya Sejahtera KLK Group Belitung V - 19.306.706
PT.Agro Makmur Abadi KLK Group Belitung V - 14.948.700
PT.Sahabat Mewah makmur ANJ Group Belitung V - 40.649.265
How to achieve the Projected Captive Rate for Year 2024 / Assumption
1)What are the parts you can sell to your current customers?
• Untuk Parts Landini dan Yanmar
3) How many customers that are not buying you can penetrate?
• Pada Customer PT.Aditarwan ( BBIP ) unit write Off
OPPORTUNITIES THREATS
•MAJOR TENDERS •COMPETITORS (Bina Pertiwi ,Altrak,Wahana inti Selaras dan
• NEW CUSTOMERS Traknus)
•SERVICE CONTRACT • DROP IN PRICING
• REPUTATION • RELATIONSHIP BETWEEN CUSTOMER AND
• REVIEW CUSTOMERS UNIT CONDITION THIRD PARTY SUPPLIERS
• PARTS CAMPAIGN
Other Parts Issues with facts.
Masalah Apa Yang Dihadapin?
• Untuk Parts Landini Sebagian Customer Melakukan Pembelian Diluar AJP karena harga dan ketersediaan part ready
Kehilangan Penjualan Karena Suku Cadang Pengganti?
• Untuk Spare Parts Yang Sama Dari Pihak AJP Bisa Dibeli Lokal & Stock Ready.
Stock Spare Parts Terutama Untuk Parts Moving Harus Selalu Ready,Supaya Customer Tidak Kecewa Karena Unit Lama
Down Disebabkan Selalu Indent Parts.
Agar lebih dipercepat untuk BTRF dari cabang yang mana selama ini proses 1-2 Minggu bahkan lebih.
Melakukan Customer Gathering dan memberikan sovenir ( Tanda mata/ Kaos,Topi dari AJP) Sebagai bentuk perhatian
AJP Harus Bisa Lebih Fleksibel Lagi Untuk Masalah PO,Karena Ada Sebagian Customer Tidak Bisa Cepat Terbit PO ,Sambil
Menunggu PO Terbit Pihak Customer Memberi Persetujuan Untuk Job Service Atau Spare Parts By Email (SOP Customer).
From Part Sales Palembang
THE END
TERIMA KASIH
TTD,
BRANCH: Palembang, Bangka & Belitung
PT. AGRISARANA JAYA PERKASA
DIRECT SERVICE SALES BUDGET
YEAR 2024
ORGANIZATION CHART - AJP – PALEMBANG DAN BANGKA
Branch Head
Andri Susanto
Admint
& Invoicing
Bella Rany Angraini
BRANCH : Palembang
A B C
2022 2022 2022
Actual (Jan-Oct 2023) Forecast (Nov-Dec 2023) Total (Jan-Dec 2023)
Actual (Jan-Oct) Actual Actual
Variance (Nov-Dec) Variance (Jan-Dec)
Actual Achieved (%) Forecast Budget Actual+F/cast Budget
(%) (%)
BRANCH : Bangka
A B C
2022 2022
2022 Forecast (Nov-Dec 2023) Total (Jan-Dec 2023)
Actual (Jan-Oct 2023) Actual (Nov- Actual
Actual (Jan-Oct) Variance (Jan-Dec)
Variance Dec)
Actual Achieved (%) Forecast Budget Actual+F/cast Budget
(%) (%)
107.679.870 103 111.130.166 23.307.196 23.307.196 100 39.129.240 130.987.066 139.843.176 93 150.259.406
PT AGRISARANA JAYA PERKASA
Branch / Centre: Palembang-Bangka dan Belitung
Explanation on Variance 2023 vs 2022
POPULATION
2022 Actual Service Sales
Customer by Group Actual (Jan - Oct 2023)
(Jan-Oct)
LANDINI YANMAR OTHERS
Centre : Bangka
POPULATION
Contributions 2023Actual+Fore 2024 Budget
2022 ACTUAL B-A % (B - A) SC * NSC * TOTAL
from cast (A) (B)
PARTS 374.092.599 177.442.133 195.186.346 17.744.213
SERVICE 78.792.315 62.666.666 68.933.333 15 - 15
6.266.667 10
Total 452.884.914 240.108.799 264.119.679 24.010.880
Part Service
30% Part Service
40%
QUARTERLY BUDGET - LABOUR, TRANSPORT, SUBLET AND LUBRICANT
Palembang-Bangka dan Belitung
Description 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Grand Total
MONTHLY
1. PARTS - Rp. 43.775.471
2. LABOUR – Rp 12.016.666
3. TRANSPORT – Rp 5.421.111 MONTHLY TOTAL: Part Sales Service
4. SUBLET – Rp 2.624.655
5. LUBRICANTS - Rp Rp 63.837.903
Bagaimana Saya akan Mencapai Tingkat Captive Proyektif untuk Tahun 2023
TTD,