19
18 MEDIK
17 3409 20% 4091 299 120% Profs Grade
INR,
misalnya
KINERJA
BS
S
K
Peringkat
Catatan :
Untuk harga pekerjaan yg tinggi,
indeks K dapat ditinjau lagi
MEDIK SISTEM
Indeks M K B
2000 25,000,000 100,000,000
1500 18,750,000 75,000,000
1000 12,500,000 50,000,000
680 8,500,000 34,000,000
400 5,000,000 20,000,000
ar dg kinerja B = 7.000.000
erja B = 2
= 25.000
= Indeks M
Memakai peningkatan
10 sd 20 % dari N ter-rendah
1.000.000 = 2 x 25.000 x N
ka berapa indeks ter-rendah ?
setif peringkat ter-rendah dg B
Kinerja B x INR X Indeks Ter-rendah
.000.000 = 2 x 25.000 x N
Maka N = indeks normatiof ter-rendah = 20
25,000 Kinerja B =
Assumsi setiap
KINERJA pegawai kinerja B
2.5
1.5
0.5
Indeks
tatan :
tuk harga pekerjaan yg tinggi,
deks K dapat ditinjau lagi
EM RENCANA IMPLEMENTASI
BS Orang Assumsi B
125,000,000 5 500,000,000
93,750,000 12 900,000,000
62,500,000 3 150,000,000
42,500,000 4 136,000,000
25,000,000 2 40,000,000
13,750,000 1 11,000,000
Jmlh orang
Bila kinerja = BS
setelah assesment
1,000,000
Misal Kepts Direksi :
Pegawai insentif pada peringkat ter-rendah dengan
kinerja B = 1 juta
2
REALISASI BERJALAN
AKTUAL
450,000,000
800,000,000
60,000,000
40,000,000
30,000,000
N5 124 1,555,200
N4 104 1,296,000
N3 86 1,080,000
25.2% N2 72 900,000
N1 60 750,000
Bila kinerja = K
POLA / KERANGK
B BS Orang Assumsi B
6,220,800 7,776,000 - -
5,184,000 6,480,000 10 51,840,000
4,320,000 5,400,000 25 108,000,000
3,600,000 4,500,000 50 180,000,000
3,000,000 3,750,000 20 60,000,000
Misal : Jmlh orang
Bila kinerja = BS
ini harga pasar pd setelah assesment
profesi ini pada tk Baik
Pembiayaan Baru 399,840,000
59,840,000
Kenaikan Budget
17.6%
Kenaikan Budget
17.6%
LA / KERANGKA PIKIR TRIAL PERHITUNGAN BUDGET "PAY FOR
17.6%
17.6%
NGAN BUDGET "PAY FOR PERFORMANCE"
B BS Orang Assumsi B
5,184,000 6,480,000 - -
4,320,000 5,400,000 5 21,600,000
3,600,000 4,500,000 20 72,000,000
3,000,000 3,750,000 30 90,000,000
2,500,000 3,125,000 10 25,000,000
Jmlh orang
Bila kinerja = BS
Misal : setelah assesment
ini harga pasar pd
profesi ini pada tk Baik Pembiayaan Baru 208,600,000
Kenaikan pembiayaan 38,600,000
Mengusahakan tidak turun, lihat aktual 8,400,000
Pembiayaan baru setelah
mengusahaan tak ada penurunan 217,000,000
47,000,000
Kenaikan Budget
27.6%
REALISASI BERJALAN OPERASIONAL STAFF SISTEM
- OS 5 86 1,074,954
30,000,000 OS 4 71.663616 895,795
40,000,000 OS 3 59.71968 746,496
60,000,000 OS 2 49.7664 829,440
10,000,000 OS 1 41.472 518,400
170,000,000 GR 4 35 432,000
GR 3 28.8 360,000
GR 2 24 300,000
GR 1 20 250,000
Bila kinerja = K
Profs Grade Indeks GR
GENERAL RANK
27.6%
SISTEM RENCANA IMPLEMENTASI
B BS Orang Assumsi B
4,299,817 5,374,771 - -
3,583,181 4,478,976 5 17,915,904
2,985,984 3,732,480 10 29,859,840
2,488,320 3,110,400 10 24,883,200
2,073,600 2,592,000 15 31,104,000
1,728,000 2,160,000 25 43,200,000
1,440,000 1,800,000 30 43,200,000
39,526,784.00
Kenaikan Budget
18.6%
STRATEGIC LEADER SISTEM
20,000,000
8,000,000
213,000,000
18.6%
SISTEM RENCANA IMPLEMENTASI
B BS Orang Assumsi B
20,000,000 25,000,000 3 60,000,000
16,000,000 20,000,000 5 80,000,000
14,000,000 17,500,000 5 70,000,000
12,000,000 15,000,000 7 84,000,000
10,500,000 13,125,000 5 52,500,000
9,500,000 11,875,000 6 57,000,000
AKTUAL
50,000,000
85,000,000
55,000,000
60,000,000
70,000,000
35,000,000
90,000,000
70,000,000
515,000,000
9.4%
CONTOH GAMBARAN BUDGET REMUNERASI
PERAWAT 340,000,000
P ORGANISASI 213,000,000
LEADER 515,000,000
399,840,000 17.60%
217,000,000 27.65%
252,526,784 18.56%
563,500,000 9.42%
3,169,866,784 20.76%
425,000,000 6.25%
200,000,000 0.00%
250,000,000 0.00%
500,000,000 0.00%
1,375,000,000 1.85%
315,000,000 55.17%
4,859,866,784 16.32%