0% found this document useful (0 votes)
273 views11 pages

HPP PLYWOOD Project For DMF 2200

The document outlines a business plan for a plywood production company. It includes details on production capacity, material requirements, asset investments, and projected profit margins for different production volumes.

Uploaded by

Depi Saputra
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
273 views11 pages

HPP PLYWOOD Project For DMF 2200

The document outlines a business plan for a plywood production company. It includes details on production capacity, material requirements, asset investments, and projected profit margins for different production volumes.

Uploaded by

Depi Saputra
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 11

LOGPOND /

LOGYARD

PROCESSING LOG PEMBELIAN VENEER


ROTARY UNIT ( VENEER BASAH )

STOCK RAW MATERIAL


( VENEER BASAH )

PENGERINGAN VENEER
( PRESS DRYER / JEMUR )

SETTING VENEER

HAND CLIPPER
REPAIR CORE
( POLY2 CORE )

GLUE SPREADER
COMPUSSER
( ASSEMBLING )

COLD PRESS
( PENGEMPAAN DINGIN )

SANDER KALIBRASI HOT PRESS OPS 2 PLY


( BAHAN LC PLYWOOD ) ( PENGEMPAAN PANAS ) ( KHUSUS BAHAN 2.7 & 3.6 )

DEMPUL PANEL
( BAHAN LC PLYWOOD )

DOUBLE SIZER
SISA POTONGAN
( POTONG 4 SISI )

BOILER
( UNTUK BAHAN BAKAR )

SANDING PLYWOOD DEBU SANDER


( PENGAMPLASAN PANEL ) MASUK BLOWER

DOWN GRADE GRADING /


/ REPAIR PLYWOOD INSPECTION PLYWOOD

GUDANG
PLYWOOD JADI

MARKET
( BUYER LOKAL / EXPOR )
BUSINESS PLAN PT. DMF
NO DETAIL URAIAN COST / VALUE

1 Volume 2200 m3
Hari Kerja 25 Hari
Volume / Hari 88 m3
Volume / Shift 44 m3

2 Cost Veneer ( Bahan Baku ) Rp 5,327,823,675

3 Harga Lem $ 500 / ton ( Kurs 14.500 )


Rp 7,250 / Kg
Total Cost Resin Rp 1,631,250,000
Harga Tepung Rp 3800 / Kg
Total Cost Tepung Rp 247,000,000
Hardener Rp 4,000 / Kg
Total Cost Hardener Rp 1,600,000
Cost Glue Mix Rp 1,879,850,000
4 Cost Upah Rp 1,569,875,000 / Bulan = Rp 713,580 / M3
BBm Solar Rp 60,000,000 / Bulan = Rp 27,273 / M3
PLN Listrik Rp 100,000,000 / Bulan = Rp 45,455 / M3
Bahan Pembantu Rp 75,000,000 / Bulan = Rp 34,091 / M3
Spare Part Rp 60,000,000 / Bulan = Rp 27,273 / M3
ATK dll Rp 25,000,000 / Bulan = Rp 11,364 / M3
Entertainment Rp 25,000,000 / Bulan = Rp 11,364 / M3

Jumlah Rp 9,122,548,675
Investasi 2,5 % 228,063,717 / Bulan = Rp 103,665 / M3
Lain-lain 10% 912,254,868 / Bulan = Rp 414,661 / M3

Total Cost Rp 10,262,867,260


Total Costing / M3 Rp 4,664,940 / M3
5 Jual Plywood 2200 M3 Rp 20,850,084,986
Jual Plywood 1800 M3 Rp 16,137,827,091
Jual Plywood 1500 M3 Rp 13,857,985,980

6 Margin /2200 M3 Rp 10,587,217,727


Ebitda 1 Rp 10,587,217,727
Margin /1800 M3 Rp 5,874,959,831
Ebitda 2 Rp 5,874,959,831
Margin /1500 M3 Rp 3,595,118,720
Ebitda 3 Rp 3,595,118,720

*Ebitda : Earning before Interest Tax, Depreciation, Amortization

Noted : Margin diatas disusun dengan orientasi produksi 70% market ekspor dan 30% market lokal
RENCANA PRODUKSI
Rencana Bulanan : 2200 m3 / Bulan

Hari Kerja : 25 Hari Kerja

Rencana Harian : 88 m3 / Hari

Rencana / Shift : 44 m3 / Hari

Komposisi Produksi
Tipis : 50% 2.7 x 1220 x 2440 MM = 175 M3 = 21,802 Pcs
3.6 x 1220 x 2440 MM = 300 M3 = 28,031 Pcs
5.0 x 1220 x 2440 MM = 300 M3 = 20,182 Pcs Expor
= 775 M3 = 70,015 Pcs

Tebal : 50% 6.0 x 1220 x 2440 MM = 75 M3 = 4,205 Pcs


7.5 x 1220 x 2440 MM = 100 M3 = 4,485 Pcs
8.5 x 1220 x 2440 MM = 250 M3 = 9,893 Pcs Expor
12 x 1220 x 2440 MM = 500 M3 = 14,015 Pcs Expor
15 x 1220 x 2440 MM = 250 M3 = 5,606 Pcs Expor
18 x 1220 x 2440 MM = 250 M3 = 4,672 Pcs Expor
= 1425 M3 = 42,876 Pcs

= 2200 M3 = 112,891 Pcs


Ekspor : 1550 70%
Lokal : 650 30%
Kebutuhan Bahan Baku Veneer
Face Back 0,5 mm : 237,555 Pcs = 118,777 set = 353.58 M3 / Bulan

Short Core 2.5 mm : 128,733 Pcs = 958.03 M3 / Bulan


Short Core 1.8 mm : 81,788 Pcs = 438.24 M3 / Bulan

Long Core 1.8 mm : 58,211 Pcs = 311.91 M3 / Bulan


Long Core 2.5 mm : 19,237 Pcs = 143.16 M3 / Bulan

Total Kebutuhan Veneer


525,523 Pcs = 2,204.91 M3 / Bulan
Untuk ke 2200 M3

Kebutuhan Bahan Baku Lem


UF RESIN : 225,000 KG = 225 TON / BULAN
TEPUNG : 65,000 KG = 2600 SAK / BULAN
HARDENER : 400 KG = 16 SAK / BULAN
RINCIAN ASSET PABRIK PLYWOOD
PT. DUREN MANDIRI FORTUNA

LUAS HARGA JUMLAH


NO URAIAN INVESTASI KETERANGAN
( M2 ) SATUAN ( Rp ) HARGA ( Rp )
A INVENTARIS BANGUNAN
1 TANAH 140,000 Rp 150,000 Rp 21,000,000,000 Luas terpakai pabrik + 4 ha, luas total 14 ha
2 Pos, Kantor, R. Meeting, Kantin ( 25 x 5 x 1 gedung ) 125 Rp 500,000 Rp 62,500,000
3 Finishing Area ( 69 x 30 x 1 gedung ) 2,070 Rp 750,000 Rp 1,552,500,000 Grading, Sander / Sizer, Hotpress, Glue Spreader
4 Assembly Area ( 54 x 33 x 1 gedung ) 1,782 Rp 750,000 Rp 1,336,500,000 Compusser, Repair, Packing
5 Kantor 2 ( 15 x 15 x 1 gedung ) 225 Rp 750,000 Rp 168,750,000
6 Gudang Formalin ( 5 x 20 x 1 gedung ) 100 Rp 750,000 Rp 75,000,000
7 Labor, Reaktor, Gudang Urea ( 10 x 5 x 1 gedung ) 50 Rp 750,000 Rp 37,500,000
8 Tangki resin ( 3 x 3 x 2 unit ) 18 Rp 750,000 Rp 13,500,000
9 Boiler Steam ( 2 x 2 x 2 unit ) 8 Rp 750,000 Rp 6,000,000
10 Area Manual Clipper / depan KD 300 Rp 750,000 Rp 225,000,000
11 Kiln Dryer ( 30 x 10 x 2 ) 600 Rp 750,000 Rp 450,000,000
12 Area Press FB/LC ( 28 x 15 x 1 bangunan ) 420 Rp 750,000 Rp 315,000,000
13 Area Veneer Setting ( 15 x 30 x 1 bangunan ) 450 Rp 750,000 Rp 337,500,000
14 Area Genset ( 12 x 6 x 1 bangunan ) 72 Rp 500,000 Rp 36,000,000
15 Gudang Spare Part ( 6 x 10 x 1 bangunan ) 60 Rp 500,000 Rp 30,000,000
16 Ware House / Bengkel ( 6 x 10 x 1 bangunan ) 60 Rp 500,000 Rp 30,000,000
17 Rumah Wallet ( 15 x 15 x 10 x 1 bangunan ) 225 Rp - Rp -
18 Area Scarf Joint ( 25 x 16 x 1 bangunan ) 400 Rp 750,000 Rp 300,000,000
19 Area Boiler Oli ( 25 x 16 x 1 bangunan ) 400 Rp 750,000 Rp 300,000,000
20 Area Press Dryer ( 30 x 25 x 1 bangunan ) 750 Rp 750,000 Rp 562,500,000
21 Area Rotary ( 50 x 30 x 1 bangunan ) 1,500 Rp 750,000 Rp 1,125,000,000 Termasuk Gudang Veneer
22 Gudang Plywood ( 30 x 20 x 1 bangunan ) 600 Rp 750,000 Rp 450,000,000
23 Mess Staff ( 50 x 12 x 1 bangunan ) 600 Rp 500,000 Rp 300,000,000
24 Eks Pabrik Arang ( 52 x 60 x 1 ) 3,120 Rp 500,000 Rp 1,560,000,000
25 Eks Pabrik Arang ( 34 x 35 x 1 ) 1,190 Rp 500,000 Rp 595,000,000
Rp -
JUMLAH Rp 30,868,250,000
B MESIN - MESIN PRODUKSI UNIT
1 ROTARY DEBARKER 9 ' merk Fu Zhou 1 Rp 150,000,000 Rp 150,000,000
2 R. SPINDLESS 9' merk Guan Heng 2 Rp 250,000,000 Rp 500,000,000
3 AUTO CLIPPER 9' 3 Rp 100,000,000 Rp 300,000,000
4 R. CHUCK SPINDLE 9' merk Guan Heng 1 Rp 250,000,000 Rp 250,000,000
5 R. CHUCK SPINDLE 5' merk Guan Heng 1 Rp 150,000,000 Rp 150,000,000
6 AUTO CLIPPER 5' 1 Rp 125,000,000 Rp 125,000,000
7 ROTARY DEBARKER 5' merk Fu Zhou 1 Rp 100,000,000 Rp 100,000,000
8 R. SPINDLESS 5' merk Guan Heng 1 Rp 175,000,000 Rp 175,000,000
9 R. SPINDLESS 5' merk Green forest 1 Rp 200,000,000 Rp 200,000,000
10 AUTO CLIPPER 4' merk Hong Sing 1 Rp 75,000,000 Rp 75,000,000
11 CLIPPER 9' GUILETINE Zuei Kuang 1 Rp 75,000,000 Rp 75,000,000
12 ASAH PISAU ROTARY merk Kikugawa 1 Rp 100,000,000 Rp 100,000,000
13 MESIN CIRCLE merk Fortuna 1 Rp 5,000,000 Rp 5,000,000
14 PRESS DRYER CORE 15 OPEN 6 Rp 100,000,000 Rp 600,000,000
15 PRESS DRYER CORE 12 OPEN 2 Rp 250,000,000 Rp 500,000,000
16 PRESS DRYER FACE BACK 8 OPEN 2 Rp 350,000,000 Rp 700,000,000
17 PRESS DRYER FACE BACK 7 OPEN 1 Rp 300,000,000 Rp 300,000,000
18 PRESS DRYER FACE BACK 6 OPEN 1 Rp 275,000,000 Rp 275,000,000
19 BOILER OLI 2 Rp 100,000,000 Rp 200,000,000
20 BOILER STEAM 1 Rp 100,000,000 Rp 100,000,000
21 GLUE SPREADER 9' merk Minami 1 Rp 100,000,000 Rp 100,000,000
22 GLUE SPREADER 9' merk Quilin 1 Rp 100,000,000 Rp 100,000,000
23 GLUE SPREADER 9' merk Minami 1 Rp 100,000,000 Rp 100,000,000
24 GLUE SPREADER 5' merk Minami 1 Rp 50,000,000 Rp 50,000,000
25 GLUE MIXER merk Guan Heng 1 Rp 5,000,000 Rp 5,000,000 5000 rpm 125 kg
26 COLD PRESS merk Hong Sing 3 Rp 250,000,000 Rp 750,000,000
27 COLD PRESS merk Kitagawa 1 Rp 200,000,000 Rp 200,000,000
28 HOTPRESS PLYWOOD merk Yamamoto 1 Rp 400,000,000 Rp 400,000,000
29 HOTPRESS PLYWOOD merk Green Forest 1 Rp 400,000,000 Rp 400,000,000
30 HOTPRESS PLYWOOD merk Guan Heng 1 Rp 400,000,000 Rp 400,000,000
31 COMPUSSER merk Taiwei 3 Rp 150,000,000 Rp 450,000,000
32 SANDER KALIBRASI merk Guan Heng 1 Rp 100,000,000 Rp 100,000,000
33 SANDER PLYWOOD merk Qing Dao 1 Rp 100,000,000 Rp 100,000,000
34 DOUBLE SIZER merk taihen 1 Rp 350,000,000 Rp 350,000,000
35 AIR COMPRESSOR merk Swan 10 HP 1 Rp 20,000,000 Rp 20,000,000
36 AIR COMPRESSOR merk Phanter 15 HP 2 Rp 25,000,000 Rp 50,000,000
37 MESIN ASAH GERGAJI 12" 1 Rp 3,000,000 Rp 3,000,000
38 MESIN SANDER KALIBRASI merk 1 Rp 500,000,000 Rp 500,000,000
RINCIAN ASSET PABRIK PLYWOOD
PT. DUREN MANDIRI FORTUNA

LUAS HARGA JUMLAH


NO URAIAN INVESTASI KETERANGAN
( M2 ) SATUAN ( Rp ) HARGA ( Rp )
Rp -
JUMLAH Rp 8,958,000,000
C MESIN / BARANG PENDUKUNG UNIT
1 FORKLIFT TOYOTA 2,5 TON 1 Rp - Rp -
2 FORKLIFT MITSUBISHI 3,5 TON 1 Rp - Rp -
3 FORKLIFT TOYOTA 3 TON 5 Rp 200,000,000 Rp 1,000,000,000
4 TRUCK FUSO HINO RANGER 260 TI 1 Rp 450,000,000 Rp 450,000,000
5 TRUCK PS MITSUBISHI CANTER 120 1 Rp 50,000,000 Rp 50,000,000
6 TRUCK DUMP TOYOTA 120 1 Rp 80,000,000 Rp 80,000,000
7 EXCAVATOR HITACHI ZAXISS 110 MF 2 Rp 500,000,000 Rp 1,000,000,000
8 MOBIL MITSUBISHI L300 1 Rp 80,000,000 Rp 80,000,000
9 MOBIL SUZUKI CARRY 1 Rp 30,000,000 Rp 30,000,000
10 REAKTOR RESIN 8,2 TON 1 Rp 300,000,000 Rp 300,000,000
11 GENSET CATER PILLAR 500 KVA 1 Rp 500,000,000 Rp 500,000,000
12 GENSET SILENT 350 KVA 1 Rp - Rp -
13 GENSET CUMMINS 250 KVA 1 Rp - Rp -
14 ISI ULANG AIR MINUM merk PENTAIR 400 L 1 Rp 10,000,000 Rp 10,000,000
15 APRA ( RACUN API ) merk SOLIGEN 15 KG 2 Rp - Rp -
16 APRA ( RACUN API ) merk ABC POWDER 6 KG 7 Rp - Rp -
17 WATER PUMP merk SANGHIN 1 Rp - Rp -
18 WATER PUMP merk WASSER 2 Rp - Rp -
19 JET PUMP SANYO PWEB 24 2 Rp - Rp -
20 POMPA merk SAN EL 1 Rp - Rp -
21 POMPA merk ROBIN 3,2 PK 2 Rp - Rp -
22 POMPA merk YAMAWA STAR 1 Rp - Rp -
23 KIPAS ANGIN 100 x 110 CM merk COOL FAN 10 Rp - Rp -
24 TABLE LIFT 31 Rp 7,500,000 Rp 232,500,000
25 TANGKI LEM 240x360x360 2 Rp - Rp -
26 TANGKI STEAM BOILER 250x 360x360 1 Rp - Rp -
27 TANGKI STEAM BOILER 160x360x360 2 Rp - Rp -
Rp -
JUMLAH Rp 6,105,500,000
D SARANA / PRASARANA PENUNJANG
1 LISTRIK PLN 197 KVA 3 Rp 150,000,000 Rp 450,000,000
2 SUMUR BOR 1 Rp - Rp -
Rp -
JUMLAH Rp 450,000,000
E LEGALITAS & PERIZINAN PT. DMF
1 IJIN PRODUKSI / OPERASIONAL Veneer : 5.000 m3 / tahun
2 Plywood : 20.000 m3 / tahun
Ijin Lokasi, IMB, HO, UKL-UPL
Sertifikat verifikasi Legalitas Kayu ( SVLK )
JUMLAH Rp -

GRAND TOTAL Rp 46,381,750,000

NB : YG PAKE FONT MERAH SENGAJA TIDAK DIMASUKAN NILAI, SEBAGAI BONUS SAJA
KOMPOSISI VENEER in PLYWOOD ASSEMBLY
2,7 mm : 175 M3 = 21,802 PCS KEBUTUHAN DAN COST VENEER
FB 0.5 x 2 = 43,604 pcs
Core 1.8 x 1 = 21,802 pcs FB 0,5 MM 237,555 PCS = 353.58 M3 x Rp 5,000,000 = Rp 1,767,883,940

3,6 mm : 300 M3 = 28,031 PCS CORE 1,8 MM 81,788 PCS = 438.24 M3 x Rp 1,800,000 = Rp 788,829,037
FB 0.5 x 2 = 56,062 pcs CORE 2,5 MM 128,733 PCS = 958.03 M3 x Rp 1,800,000 = Rp 1,724,455,455
Core 2.5 x 1 = 28,031 pcs
LONG CORE 1,8 MM 58,211 PCS = 311.91 M3 x Rp 2,300,000 = Rp 717,385,838
5,0 mm : 300 M3 = 20,182 PCS LONG CORE 2,5 MM 19,237 PCS = 143.16 M3 x Rp 2,300,000 = Rp 329,269,405
FB 0.5 x 2 = 40,364 pcs
Long 0.5 x 1 = 11,773 pcs TOTAL 525,523 PCS = 2,204.91 M3 = Rp 5,327,823,675
Core 1.8 x 2 = 40,364 pcs

6,0 mm : 75 M3 = 4,205 PCS


FB 0.5 x 2 = 8,409 pcs
Long 1.8 x 1 = 4,205 pcs
Core 1.8 x 2 = 8,409 pcs

7,5 mm 100 M3 = 4,485 PCS


FB 0.5 x 2 = 8,970 pcs
Core 2.5 x 2 = 8,970 pcs
Long 1.8 x 1 = 4,485 pcs

8,5 mm : 250 M3 = 9,893 PCS


FB 0.5 x 2 = 19,786 pcs
Core 2.5 x 2 = 19,786 pcs
Long 2.5 x 1 = 9,893 pcs

12 mm : 500 M3 = 14,015 PCS


FB 0.5 x 2 = 28,031 pcs
Core 2.5 x 2 = 42,046 pcs
Long 1.8 x 3 = 28,031 pcs

15 mm : 250 M3 = 5,606 PCS


FB 0.5 x2= 11,212 pcs
Core 2.5 x2= 11,212 pcs
Core 1.8 x2= 11,212 pcs
Long 1.8 x3= 16,819 pcs

18 mm : 250 M3 = 4,672 PCS


FB 0.5 x2= 9,344 pcs
Core 2.5 x4= 18,687 pcs
Long 1.8 x1= 4,672 pcs
Long 2.5 x2= 9,344 pcs

TOTAL 2200 M3 112,891 PCS


525,523
HARGA PLYWOOD JUAL & RENCANA JUALNYA
LOKAL EKSPOR INCL PPN
Jumlah Harga Harga Harga Harga Rencana Jumlah Tujuan
UKURAN
Pcs / M3 ( Per Lembar ) ( Per M3 ) ( Per Lembar ) ( Per M3 ) Jual (M3) Harga Market

2.7 x 1220 x 2440 Plywood 125 Rp 55,000 Rp 6,851,981 Rp - Rp - 175 Rp 1,199,096,759 LKL

3.6 x 1220 x 2440 Plywood 93 Rp 60,000 Rp 5,606,167 Rp - Rp - 300 Rp 1,681,850,000 LKL

5.0 x 1220 x 2440 Plywood 67 Rp 95,000 Rp 6,391,030 Rp 200,000 Rp 13,454,800 300 Rp 4,036,440,000 EXP

6.0 x 1220 x 2440 Plywood 56 Rp 110,000 Rp 6,166,783 Rp - Rp - 75 Rp 462,508,750 LKL

7.5 x 1220 x 2440 Plywood 45 Rp 125,000 Rp 5,606,167 Rp - Rp - 100 Rp 560,616,667 LKL

8.5 x 1220 x 2440 Plywood 40 Rp 135,000 Rp 5,342,347 Rp 300,000 Rp 11,871,882 250 Rp 2,967,970,588 EXP

12 x 1220 x 2440 Plywood 28 Rp 165,000 Rp 4,625,088 Rp 380,000 Rp 10,651,717 500 Rp 5,325,858,333 EXP

15 x 1220 x 2440 Plywood 22 Rp 220,000 Rp 4,933,427 Rp 440,000 Rp 9,866,853 250 Rp 2,466,713,333 EXP

18 x 1220 x 2440 Plywood 19 Rp 240,000 Rp 4,484,933 Rp 460,000 Rp 8,596,122 250 Rp 2,149,030,556 EXP

2200 20,850,084,986.38
ESTIMASI JUAL PLYWOOD
Grade Jumlah Harga Harga Rencana TOTAL JUAL
UKURAN
Tujuan Pcs / M3 ( Per Lembar ) ( Per Kubik ) Jual ( M3 ) ( Rp )
2.7 x 1220 x 2440 Lokal 125 Rp 55,000 Rp 6,851,981 175 Rp 1,199,096,759
3.6 x 1220 x 2440 Lokal 93 Rp 60,000 Rp 5,606,167 300 Rp 1,681,850,000
5.0 x 1220 x 2440 Exp 67 Rp 200,000 Rp 13,454,800 300 Rp 4,036,440,000
6.0 x 1220 x 2440 Lokal 56 Rp 110,000 Rp 6,166,783 75 Rp 462,508,750
7.5 x 1220 x 2440 Lokal 45 Rp 125,000 Rp 5,606,167 100 Rp 560,616,667
8.5 x 1220 x 2440 Exp 40 Rp 300,000 Rp 11,871,882 250 Rp 2,967,970,588
12.0 x 1220 x 2440 Exp 28 Rp 380,000 Rp 10,651,717 500 Rp 5,325,858,333
15.0 x 1220 x 2440 Exp 22 Rp 440,000 Rp 9,866,853 250 Rp 2,466,713,333
18.0 x 1220 x 2440 Exp 19 Rp 460,000 Rp 8,596,122 250 Rp 2,149,030,556
ASUMSI PENJUALAN JIKA : 2200 Rp20,850,084,986.38

Grade Jumlah Harga Harga Rencana TOTAL JUAL


UKURAN Tujuan Pcs / M3 ( Per Lembar ) ( Per Kubik ) Jual ( M3 ) ( Rp )
2.7 x 1220 x 2440 Lokal 125 Rp 55,000 Rp 6,851,981 175 Rp 1,199,096,759
3.6 x 1220 x 2440 Lokal 93 Rp 60,000 Rp 5,606,167 250 Rp 1,401,541,667
5.0 x 1220 x 2440 Exp 67 Rp 200,000 Rp 13,454,800 200 Rp 2,690,960,000
6.0 x 1220 x 2440 Lokal 56 Rp 110,000 Rp 6,166,783 75 Rp 462,508,750
7.5 x 1220 x 2440 Lokal 45 Rp 125,000 Rp 5,606,167 200 Rp 1,121,233,333
8.5 x 1220 x 2440 Exp 40 Rp 300,000 Rp 11,871,882 200 Rp 2,374,376,471
12.0 x 1220 x 2440 Exp 28 Rp 380,000 Rp 10,651,717 300 Rp 3,195,515,000
15.0 x 1220 x 2440 Exp 22 Rp 440,000 Rp 9,866,853 200 Rp 1,973,370,667
18.0 x 1220 x 2440 Exp 19 Rp 460,000 Rp 8,596,122 200 Rp 1,719,224,444

ASUMSI PENJUALAN JIKA : 1800 Rp16,137,827,090.96

Grade Jumlah Harga Harga Rencana TOTAL JUAL


UKURAN Tujuan Pcs / M3 ( Per Lembar ) ( Per Kubik ) Jual ( M3 ) ( Rp )
2.7 x 1220 x 2440 Lokal 125 Rp 55,000 Rp 6,851,981 100 Rp 685,198,148
3.6 x 1220 x 2440 Lokal 93 Rp 60,000 Rp 5,606,167 225 Rp 1,261,387,500
5.0 x 1220 x 2440 Exp 67 Rp 200,000 Rp 13,454,800 200 Rp 2,690,960,000
6.0 x 1220 x 2440 Lokal 56 Rp 110,000 Rp 6,166,783 75 Rp 462,508,750
7.5 x 1220 x 2440 Lokal 45 Rp 125,000 Rp 5,606,167 100 Rp 560,616,667
8.5 x 1220 x 2440 Exp 40 Rp 300,000 Rp 11,871,882 200 Rp 2,374,376,471
12.0 x 1220 x 2440 Exp 28 Rp 380,000 Rp 10,651,717 200 Rp 2,130,343,333
15.0 x 1220 x 2440 Exp 22 Rp 440,000 Rp 9,866,853 200 Rp 1,973,370,667
18.0 x 1220 x 2440 Exp 19 Rp 460,000 Rp 8,596,122 200 Rp 1,719,224,444

ASUMSI PENJUALAN JIKA : 1500 Rp13,857,985,979.85


GAJI STAFF BULANAN
No Jabatan Jumlah Upah Total Upah

A Management 2 Rp 55,000,000
1 Manager 1 Rp 10,000,000 Rp 10,000,000
2 Kepala Produksi 1 Rp 8,000,000 Rp 8,000,000
3 Kepala Shift 2 Rp 6,000,000 Rp 12,000,000
4 Kord. Line Tengah 1 Rp 6,000,000 Rp 6,000,000
5 Ka PPiC / Planning Support 1 Rp 6,000,000 Rp 6,000,000
6 Ka Personalia / Kasat 1 Rp 6,000,000 Rp 6,000,000
7 Kepala LogYard 1 Rp 6,000,000 Rp 6,000,000
8 Staff Log Yard 5 Rp 4,000,000 Rp 20,000,000
9 Staff Produksi 5 Rp 4,000,000 Rp 20,000,000
10 Kepala MTC 1 Rp 6,000,000 Rp 6,000,000
11 Mekanik & Listrik 2 Rp 6,000,000 Rp 12,000,000
12 TUK 1 Rp 6,000,000 Rp 6,000,000
13 Ganis / Penerbit 1 Rp 6,000,000 Rp 6,000,000
14 Kasir 1 Rp 6,000,000 Rp 6,000,000
15 Akunting 1 Rp 6,000,000 Rp 6,000,000
16 Purchasing / Gudang 1 Rp 6,000,000 Rp 6,000,000
17 Satpam 6 Rp 3,000,000 Rp 18,000,000
18 Oprt. Truck / Driver 1 Rp 3,000,000 Rp 3,000,000
35 Rp 218,000,000

UPAH KARYAWAN HARIAN


* KITA ASUMSIKAN KARYAWAN DENGAN UPAH HARIAN 105 RIBU / HARI
maka untuk 515 orang karyawan didapat estimasi biaya upahnya sbb
515 orang x Rp 105.000,- x 25 HK = Rp 1,351,875,000

TOTAL UPAH 550 ORANG Rp 1,569,875,000


KOMPOSISI PLYWOOD
Face Back 0.5 mm x 2 = 1.0 mm
2.7 x 1220 x 2440
Core 1.8 mm x 1 = 1.8 mm
Thickness Gross = 2.8 mm
Face Back 0.5 mm x 2 = 1.0 mm
3.6 x 1220 x 2440
Core 2.5 mm x 1 = 2.5 mm
Thickness Gross = 3.5 mm
Face Back 0.5 mm x 2 = 1.0 mm
5.0 x 1220 x 2440 Long Core 0.5 mm x 1 = 0.5 mm
Core 1.8 mm x 2 = 3.6 mm
Thickness Gross = 5.1 mm
Face Back 0.5 mm x 2 = 1.0 mm
6.0 x 1220 x 2440 Long Core 1.8 mm x 1 = 1.8 mm
Core 1.8 mm x 2 = 3.6 mm
Thickness Gross = 6.4 mm
Face Back 0.5 mm x 2 = 1.0 mm
7.5 x 1220 x 2440 Long Core 1.8 mm x 1 = 1.8 mm
Core 2.5 mm x 2 = 5.0 mm
Thickness Gross = 7.8 mm
Face Back 0.5 mm x 2 = 1.0 mm
8.5 x 1220 x 2440 Long Core 2.5 mm x 1 = 2.5 mm
Core 2.5 mm x 2 = 5.0 mm
Thickness Gross = 8.5 mm
Face Back 0.5 mm x 2 = 1.0 mm
12 x 1220 x 2440 Long Core 1.8 mm x 2 = 3.6 mm
Core 2.5 mm x 3 = 7.5 mm
Thickness Gross = 12.1 mm
Face Back 0.5 mm x 2 = 1.0 mm
Long Core 1.8 mm x 3 = 5.4 mm
15 x 1220 x 2440
Core 1.8 mm x 2 = 3.6 mm
Core 2.5 mm x 2 = 5.0 mm
Thickness Gross = 15.0 mm
Face Back 0.5 mm x 2 = 1.0 mm
Long Core 1.8 mm x 1 = 1.8 mm
18 x 1220 x 2440
Long Core 2.5 mm x 2 = 5.0 mm
Core 2.5 mm x 4 = 10.0 mm
Thickness Gross = 17.8 mm

You might also like