|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| I. OWN LABOR |
|
|
|
|
|
|
|
II. LABOR |
|
|
|
|
|
|
|
| A. No of days |
|
|
|
|
|
|
|
A. No of days |
|
|
|
|
|
|
|
| 1. No of workday |
|
|
HK = HKS-HL |
|
300 |
|
|
1. No of workday |
|
|
HK = HKS-HL |
|
300 |
|
|
| 1.1. Jumlah hari setahun (HKS) |
1.1 . No of day per year |
|
HKS =365 |
|
365 |
|
|
1.1. Jumlah hari setahun (HKS) |
1.1 . No of day per year |
|
HKS =365 |
|
365 |
|
|
| 1.2. Hari libur (HL) |
1.2 No of holiday |
|
|
|
65 |
|
|
1.2. Hari libur (HL) |
1.2 No of holiday |
|
|
|
65 |
|
|
|
1.2.1 No of Sunday |
|
|
|
52 |
|
|
|
1.2.1 No of Sunday |
|
|
|
52 |
|
|
|
1.2.2 No of formal holiday |
|
|
|
13 |
|
|
|
1.2.2 No of formal holiday |
|
|
|
13 |
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
1 |
|
|
| 2. Hari Absensi (HA) . . . . . . . |
Absence |
|
|
HA = ct + sim |
|
14 |
|
|
2. Hari Absensi (HA) . . . . . . . |
Absence |
|
|
HA = ct + sim |
|
– |
|
|
| 2.1. Cuti tahunan (ct) |
2.1. Yearly leave |
|
|
|
12 |
|
|
2.1. Cuti tahunan (ct) |
2.1. Yearly leave |
|
|
|
– |
|
|
| 2.1. Cuti sakit/ijin (sim) |
2.2. Sick |
|
|
|
|
2 |
|
|
2.1. Cuti sakit/ijin (sim) |
2.2. Sick |
|
|
|
|
– |
|
|
|
– S1/S2 |
|
|
|
|
1 |
|
|
|
– S1/S2 |
|
|
|
|
– |
|
|
|
– H1/H2 |
|
|
|
|
0,30 |
|
|
|
– H1/H2 |
|
|
|
|
– |
|
|
|
– P1/P3 |
|
|
|
|
|
|
|
|
– P1/P3 |
|
|
|
|
– |
|
|
|
– Mangkir |
|
|
|
|
1,00 |
|
|
|
– Mangkir |
|
|
|
|
– |
|
|
| 3. Jumlah hari kerja efektif (HKE) |
No of effective days |
|
HKE = HK-HA |
|
286 |
|
|
3. Jumlah hari kerja efektif (HKE) |
No of effective days |
|
HKE = HK-HA |
|
300 |
|
|
| 4. Prosentase hari kerja efektif (% HKE) |
Procentage of no of effective days |
|
% HKE = HKE/HKS x 100% |
|
78% |
|
|
4. Prosentase hari kerja efektif (% HKE) |
Procentage of no of effective days |
|
% HKE = HKE/HKS x 100% |
|
100% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| B. Wages |
|
|
U = UP + L + T |
|
12 |
|
|
B. Wages |
|
|
U = UP + L + T |
|
10 |
|
|
| 1. Wage perday and overtime |
|
|
|
10 |
|
|
1. Wage perday and overtime |
|
|
|
9 |
|
|
| 1.1. Upah pokok sehari SKU |
1.1 Wage |
|
|
Up |
|
8 |
|
|
1.1. Upah pokok sehari SKU |
1.1 Wage |
|
|
Up |
|
8 |
|
|
| 1.2. Upah pokok setelah dinaikkan (UP) |
1.2. Wage increase10 % |
|
UP = 110% x Up |
|
9 |
|
|
1.2. Upah pokok setelah dinaikkan (UP) |
1.2. Wage increase10 % |
|
UP = 110% x Up |
|
9 |
|
|
| 1.3. Estimasi lembur SKU |
1.3 . Overtime estimate |
|
L = 5% x UP |
|
0 |
|
|
1.3. Estimasi lembur SKU |
1.3 . Overtime estimate |
|
L = 5% x UP |
|
– |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2. Tunjangan (T) |
Fasility |
|
|
T=2.1+..+ s/d 2.6 |
|
2 |
|
|
2. Fasility |
|
|
T=2.1+..+ s/d 2.6 |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2.1. Beras (TB) |
2.1. Rice |
|
|
TB=(TBP+TBI+TBA) x HKS/HK |
|
1 |
|
|
2.1. Beras (TB) |
2.1. Rice |
|
|
TB=TBP+TBI+TBA |
|
– |
|
|
|
Price of rice |
|
|
|
|
1 |
|
|
|
Price of rice |
|
|
|
|
– |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.1.1. Worker |
|
TBP = 0.5 kg x HB |
|
0 |
|
|
|
2.1.1. Worker |
|
TBP = 0.5 kg x HB |
|
– |
|
|
|
2.1.2 Wife |
|
|
TBI = 0.3 kg x HB x ti |
|
0 |
|
|
|
2.1.2 Wife |
|
|
TBI = 0.3 kg x HB x ti |
|
– |
|
|
|
2.1.3. Children |
|
TBP = 0.25 kg x HB x ta |
|
0 |
|
|
|
2.1.3. Children |
|
TBP = 0.25 kg x HB x ta |
|
– |
|
|
| 2.2. THR |
2.2. IdulFitri |
|
|
1/HKS x 30 x (UP+TB) |
|
1 |
|
|
2.2. THR |
2.2. IdulFitri |
|
1/HKS x 30 x (UP+TB) |
|
1 |
|
|
| 2.3. Bonus |
|
|
dianggarkan sesuai ketentuan |
|
– |
|
|
2.3. Bonus |
|
|
dianggarkan sesuai ketentuan |
|
– |
|
|
| 2.4. Perumahan |
2.4. Housing |
|
|
1/HKS x Rp.91 |
|
0 |
|
|
2.4. Perumahan |
2.4. Housing |
|
1/HKS x Rp. |
|
– |
|
|
| 2.5. Pengobatan |
2.5 Medicale |
|
1/HKS x Rp.91 |
|
0 |
|
|
2.5. Pengobatan |
2.5 Medicale |
|
1/HKS x Rp. |
|
– |
|
|
| 2.6. Jamsostek |
|
4,54% x (UP + TBP) x 30 x 12 /HKS |
|
0 |
|
|
2.6. Jamsostek |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| C. TANGGUNGAN |
|
|
|
|
|
|
|
C. TANGGUNGAN |
|
|
|
|
|
|
|
| 1. Wife not working |
ti = |
| No of own labor wife not working |
|
|
20 |
10% |
|
1. Wife not working |
ti = |
| No of own labor wife not working |
|
|
– |
0% |
|
| No of own labor wife not working |
|
200 |
|
No of own labor wife not working |
|
– |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2. Children not working |
ta = |
| No of children of own labor max 3 |
|
|
100 |
50% |
|
2. Children not working |
ta = |
| No of children of own labor max 3 |
|
|
– |
0% |
|
| No of own labor |
|
200 |
|
No of own labor |
|
– |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Average of own labor wages |
|
100 % x UPAH SKU |
|
16 |
|
|
Average of labor wages |
|
100 % x UPAH SKU |
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|