Professional Documents
Culture Documents
Monitor Hasil Dan Recovery May 2022
Monitor Hasil Dan Recovery May 2022
500.00 90%
450.00 80%
400.00 70%
350.00 60%
300.00 50%
250.00 40%
200.00 30%
150.00 20%
100.00 10%
50.00 0%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
- -10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
RENCANA VS REALISASI 0
Bulan : MAY 2022
REKAP 25 HK RENCANA
1 VENEER -
2 JPN 1,000
3 USA 6,860
4 KRA 440
5 FF 600
6 Taiwan -
7 CHINA -
TOTAL 9,200
-
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - 12
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- 0 0 0
18.5 HK
376
0.50 - - - 0.50
PACKING
TOTAL
GS + FB Selisih % 28 29 30
M3 PCS M3 PCS M3 PCS
- - -
- - -
- - -
- - -
66.60 - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
65.08 - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
152.90 - -
- - -
40.54 - -
- - -
- - -
- - -
- - -
252.30 - - 70
- - -
- - -
- - -
- - -
8.11 80 2.86 - 80
- - -
- - -
- - - 56
- - -
- - -
- - -
- - -
- - -
12.86 - - 880
8.34 - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - - 230
5.70 - -
- - -
- - -
- - -
398.60 280 1.97 - 1,680
1,894.96 3,360 27.01 - 4,480
- - -
230.82 2,300 18.91 - 2,100
- - -
217.90 - -
- - -
- - - 920
923.13 1,840 18.62 - 3,940
- - -
- - -
- - -
- - -
- - -
23.03 - -
- - -
- - -
- - -
- - -
- - -
- - -
109.52 - -
34.51 - -
- - -
- - -
59.63 - -
129.10 - -
- - -
- - -
328.13 - -
224.55 - -
- - -
- - -
76.50 - -
59.64 - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
1.04 - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
1.43 - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
0.02 0.00 -
TOTAL Ave %
GS + FB
-
193
4,085
23
1,022
-
-
5,323 288 77%
- -
- 0.50 - 18.50
NG
TOTAL
30 31 PACKING Selisih %
M3 PCS M3 PCS M3
- - - - -
- - - - -
- - - - -
- - - - -
- - 16,770 67.76 1.16 14%
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - 1,710 10.48 10.48 9%
- - 10,640 66.28 1.20
- - - - -
- - 470 5.22 5.22
- - - - -
- - 540 7.78 7.78
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - - 0%
- - - - -
- - 6,080 153.84 0.94
- - - - - 0%
- - 3,000 43.44 2.90 54%
- - - - -
- - - - -
- - - - -
- - - - -
2.40 - 6,650 227.65 - 24.65
- - 90 1.73 1.73 1%
- - - - -
- - - - -
- - - - -
2.86 - 480 17.15 9.04
- - - - -
- - - - -
2.42 - 112 4.83 4.83
- - - - -
- - 210 5.08 5.08
- - 70 1.72 1.72
- - - - -
- - - - -
40.26 - 880 40.26 27.40
- - 139 7.24 - 1.09 COMBI
- - 60 1.75 1.75
- - 60 1.78 1.78
- - - - -
- - - - -
- - - - -
- - 84 5.17 5.17
- - - - -
- - 45 1.78 1.78
- - 38 2.68 2.68
- - - - -
- - 30 2.66 2.66
- - - - -
- - - - -
- - - - -
- - 1,500 9.79 9.79 2%
- - - - -
- - - - -
1.54 - 1,360 9.11 9.11
- 280 1.90 280 1.90 - 3.80
- - - - -
- - - - -
- - - - -
11.81 - 63,680 447.84 49.24 45%
36.01 3,920 31.51 224,270 1,802.54 - 92.42 82%
- - - - -
17.26 1,380 11.35 29,160 239.73 8.91 48%
- - - - -
- 230 1.96 24,490 209.06 - 8.84
- - - - -
8.15 - 5,020 44.46 44.46 5%
39.88 1,380 13.97 84,750 857.76 - 65.36 46%
- - - - -
- - - - -
- - - - -
- - - - -
- - 1,118 21.48 21.48
- - 1,947 40.57 17.55 9%
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - - 109.52
- - - - - 34.51
- - - - -
- - - - -
- - - - - 59.63
- - - - - 129.10
- - - - -
- - - - -
- - - - - 328.13
- - - - - 224.55 0%
- - - - -
- - - - -
- - - - - 76.50
- - - - - 59.64 0%
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - - 1.04 0%
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - - 1.43
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
GS + FB Jual PACKING
Tanggal LOG Target SIAP GS
M3 REC ( % ) M3 REC ( % )
6-May-22 550.72 272.64 208.36 37.83% 155.44 28.22%
7-May-22 546.36 272.09 316.71 57.27% 281.51 50.72%
8-May-22 570.23 276.89 319.19 54.73% 249.98 42.26%
9-May-22 639.75 304.66 329.08 50.22% 320.18 48.80%
10-May-22 521.81 245.24 292.60 56.07% 321.92 61.69%
11-May-22 584.98 277.87 268.60 45.50% 254.67 43.10%
12-May-22 562.95 271.04 276.03 47.79% 293.88 51.04%
13-May-22 605.08 285.90 291.30 47.95% 284.90 46.89%
14-May-22 332.94 168.70 295.91 88.65% 286.45 85.75%
15-May-22 143.01 67.11 111.62 78.05% 118.97 83.19%
16-May-22 604.53 283.92 249.70 40.87% 248.04 40.59%
17-May-22 594.64 283.87 280.44 46.15% 233.37 38.08%
18-May-22 562.59 268.06 281.98 48.49% 268.54 46.02%
19-May-22 311.36 139.34 175.79 53.46% 203.41 62.94%
20-May-22 307.84 141.82 113.89 36.07% 75.87 23.54%
21-May-22 347.52 153.27 127.41 36.66% 32.48 9.35%
22-May-22 149.59 68.51 - 0.00% - 0.00%
23-May-22 400.55 187.18 179.14 42.81% 71.36 14.97%
24-May-22 334.68 174.27 171.67 43.80% 69.43 8.54%
25-May-22 315.03 151.84 200.01 61.87% 111.46 32.51%
26-May-22 353.80 165.33 192.80 53.01% - -3.26%
27-May-22 366.54 170.73 173.83 45.08% 186.03 48.56%
28-May-22 302.63 139.06 134.90 44.58% 69.36 22.92%
29-May-22 126.27 58.80 40.22 30.63% - -1.80%
30-May-22 410.77 195.44 150.36 35.91% 162.58 38.91%
31-May-22 400.20 198.37 143.33 33.59% 60.68 12.22% 63.65
TOTAL 10,946.37 5,221.92 5,324.87 47.48% 4,360.51 38.47% 63.65
REC GS + SIAP GS 63.65 49.23% 10.24 Packing D Grade
RENCANA BULANAN 8000 5,324.87 67% 4,370.75 Packing + D Grade
Date sd : 30-May-22
SELISIH TARGET VS REALISASI GS Rec ( % ) REC SELISIH GS VS PACKING
GS + FB : 5,324.87 M3 48.65% 47.48% GS + FB : 5,324.87 M3
TARGET : 5,221.92 M3 47.70% 39.93% PACKING : 4,370.75 M3
Selisih : 102.95 M3 0.94% 39.93% PACKING + / - F Base : 4,370.75 M3
Selisih ( +/- Stock Siap GS ) : 166.60 M3 1.52% Selisih All +/- FB : -954.12 M3
FB : .0 M3
BAHAN BAKU Std Rec ( % ) Plywood : 67.43 M3
Mekanis : 10,430.81 M3 50% FF : -1,021.55 M3
Semi Mekanis : .00 M3 40% CF : .00 M3
Rakyat : 142.07 M3 40% STOCK F BASE
AWAL : 0
3 2 55 5 4 5 4 5 6 4 4 4 5 4 4 8 8 7 8 4 4 4 3 4 4 5 6 3 2 3 4 1 4 6 3 5 4 4 2
4 3 3 3 3 1 4 3
7 8 70 4 2 0 8 6 1 5 3 7 1 7 6 8 5 8 3 0 0 6 8 8 6 3 2 6 3 6 9 0 0 2 4 3 8 1 2 3 5 8 2
4 0 5 8 3 2 7 8
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . .
8 2 27 7 2 2 8 0 6 5 1 7 0 9 8 6 7 0 1 8 5 1 0 4 0 4 9 0 5 6 3 0 0 8 9 8 5 8 5 0 0 5 9
5 6 9 9 5 2 4 4
% 2
3 % %
7 %
2 % 6
3 % %
2 %
0 %
7 %
9 %0
0 % % 4
9 % %
5 %
9 %
5 %
5 %
5 %
9 %
7 E
R%
9 C% 8
5 %
S
G %
9 %
2 R%
6 %
4C
E P%A
7 %
4 C
K
%
6 %
5 N
I G
% 0
0 % %
1 %
7 %
0 %
4 %
7 %
1 %
1 %
8 %
6 %
2
%
8 %
3 %
1 %
1 %
9 %
2 %
8 %
7
- 0
1 %
0
6 7 8 9 1 0 1 RE2
1COV
1 E
3 R
1 4YG
5
1 S 6
1&PA
1 7 C
1 K
8N
I 9
1 GB
0
2 U L
21AN
2 A
2 3
2 PRL
I
4
2 2 5 2 -
6 7
2 2 8 2 -9 0
3 1
3 A G
V
.
3 .
1
2 8
6 0
% %
STANDAR RECOVERY
MKS 10,560.92 51.00% 5,386.07
Semi Mks - 0.00% -
RKYAT 142.07 38.00% 53.99
FB GUDANG 243.38 100% 243.38
TOTAL 10,946.37 51.92% 5,683.44
-
-
RECOVERY PROSES (GS)
Bulan: May 2022
GS + FB Jual
Tanggal LOG WASTE
M3 REC ( % )
1-May-22 - - -
2-May-22 - - -
3-May-22 - - -
4-May-22 - - -
5-May-22 - - -
6-May-22 550.72 208.36 37.83% 342.36
7-May-22 537.43 316.71 58.93% 220.72
8-May-22 554.60 319.19 57.55% 235.41
9-May-22 624.12 329.08 52.73% 295.04
10-May-22 521.81 292.60 56.07% 229.21
11-May-22 580.51 268.60 46.27% 311.91
12-May-22 549.56 276.03 50.23% 273.53
14-May-22 326.24 295.91 90.70% 30.33
15-May-22 143.01 111.62 78.05% 31.39
16-May-22 600.06 249.70 41.61% 350.36
17-May-22 583.47 280.44 48.06% 303.03
18-May-22 544.73 281.98 51.77% 262.75
19-May-22 291.27 175.79 60.35% 115.48
20-May-22 303.37 113.89 37.54% 189.48
21-May-22 347.52 127.41 36.66% 220.11
22-May-22 149.59 - 0.00% 149.59
23-May-22 387.15 179.14 46.27% 208.01
24-May-22 290.03 171.67 59.19% 118.36
25-May-22 301.63 200.01 66.31% 101.62
26-May-22 342.64 192.80 56.27% 149.84
27-May-22 350.91 173.83 49.54% 177.08
TOTAL 10,702.99 5,324.87 49.75% 5,378.12
PT. BASIRIH INDUSTRIAL
DIVISI PPIC
BANJARMASIN
25-May-22 101.46 200.17 301.63 52.82 52.06% 92.45 46.19% 145.27 48.16% 200.01 66.31%
26-May-22 183.54 159.10 342.64 95.88 52.24% 60.85 38.25% 156.73 45.74% 192.80 56.27%
27-May-22 190.69 160.22 350.91 58.38 30.62% 64.78 40.43% 123.16 35.10% 173.83 49.54%
28-May-22 151.31 151.32 302.63 41.08 27.15% 60.70 40.11% 101.78 33.63% 134.90 44.58%
29-May-22 124.04 124.04 52.23 42.11% 52.23 42.11% 40.22 32.43%
30-May-22 210.55 195.75 406.30 67.54 32.08% 73.34 37.47% 140.88 34.67% 150.36 37.01%
31-May-22 190.72 194.57 385.29 58.03 30.43% 74.51 38.29% 132.54 34.40% 143.33 37.20%
TOTAL 5,387.64 5,313.84 10,701.48 2,416.79 44.86% 2,543.72 47.87% 4,960.51 46.35% 5,324.87 47.48%
PT. BASIRIH INDUSTRIAL
DIVISI PPIC
BANJARMASIN