TOTAL
GRAND TOTAL
B BELANJA
Belanja Operasional
1 Beban Pokok Penjualan
Obat dan Alkes
Radiologi
Laboratorium
Gas Medis
TOTAL BEBAN POKOK
GROSS PROFIT
3 BEBAN PEMASARAN
Beban pemasaran
4 Beban pemeliharaan dan perbaikan
B. pemeliharaan bangunan
Beban kebersihan
Beban perbaikan ( fsik )
Pemeliharaan sanitasi dan limbah
Beban pemeliharaan AC
Beban pemeliharaan alat medis
Beban pemeliharaan listrik
Beban sewa program/Sanata System
B. pemeliharaan taman
B. pemeliharaan kendaraan
B. pemeliharaan lif
B. pemeliharaan genzet
B. pemeliharaan hydrant
B. pemeliharaan instalasi air
B. Pengurasan septic tank
B. Pemeliharaan APAR dan Hydrant
5 Beban Administrasi dan Umum
Beban administrasi kantor
Beban transportasi
B. perlengkapan/ habis pakai
B. rumah tangga kantor
Beban sewa gedung/tanah
Beban pemeriksan lab dan makanan
Beban PBB
Beban pajak ABT
Beban bunga Bank (RC)
Beban bunga Bank (rencana pinjaman)
Beban asuransi kebakaran
Beban audit
Beban komite medik
Beban konsultan
Hukum
Patologi Klinik
Radiologi
Pajak
Beban RUPS
Beban kalibrasi
Beban ijin
Biaya Instalasi gas Medis
Beban SIP dan asuransi dokter
Beban sewa gedung utara
Beban sewa tanah dan bangunan
Beban karyawan
Gaji Komisaris
Gaji Direksi
Gaji Karyawan
Beban rekrutmen dan karyawan tetap
Beban kesehatan karyawan
Pakaian seragam 308
THR 308
BPJS Tenaga Kerja 14,626,558
DPLK 308
Pengembangan SDM
Biaya konsultan manajemen kinerja dan karir 13,636,364
Laba operasional
835,000 213,342,500
785,000 1,650,384,000
750,000 1,467,300,000
690,000 1,631,988,000
635,000 2,167,096,250
585,000 1,921,725,000
520,000 478,296,000
415,000 1,463,248,500
340,000 274,012,800
290,000 250,652,800
230,000 343,187,600
900,000 367,920,000
230,000 251,850,000
12,481,003,450
300,000 76,650,000
300,000 630,720,000
275,000 538,010,000
275,000 650,430,000
275,000 938,506,250
275,000 903,375,000
200,000 183,960,000
200,000 705,180,000
150,000 302,220,000
140,000 302,512,000
135,000 503,590,500
250,000 255,500,000
130,000 142,350,000
6,133,003,750
140,000 233,240,000
120,000 179,400,000
100,000 89,300,000
526,400 322,683,200
824,623,200
45,000 74,970,000
40,000 59,800,000
35,000 31,255,000
175,000 107,275,000
273,300,000
19,711,930,400
10,237,500 3,081,487,500
6,825,000 4,108,650,000
5,687,500 1,023,750,000
4,550,000 241,150,000
8,093,750 1,205,968,750
9,661,006,250
2,613,806 2,017,858,232
2,240,405 1,729,592,660
1,867,004 718,796,540
4,466,247,432
14,127,253,682
225,000 51,300,000
51,300,000
40,000 2,160,000,000
200,000 1,620,000,000
100,000 838,090,000
901,000 5,586,200,000
35,000,000
8,000 80,000,000
35,000 207,314,800
35,000 17,500,000
150,000 37,500,000
50,000 7,500,000
150,000 80,520,000
10,669,624,800
2,439,950,000
28,500,000,000
75,000 4,439,025,000
185,000 943,500,000
300,000 225,000,000
1,000,000 350,000,000
130,000,000
350,000,000
37,377,475,000
90,000 161,730,000
2,040,000 306,000,000
227,697,193
248,529,008
683,008,572
1,626,964,773
83,564,548,655
21,600,000,000
304,367,151
1,364,063,948
250,000,000
23,518,431,099
60,046,117,556
1,573,164,264
199,503,228
119,786,049
357,476,000
2,027,183,360
36,500,000
180,724,352
173,861,512
17,548,555,218
229,000,000
579,480,000
125,000,000
75,000,000
55,000,000
120,000,000
58,000,000
23,458,233,982
100,980,000
804,000,000
1,050,000,000
267,310,000
124,900,000
136,000,000
69,153,500
314,000,000
24,000,000
24,300,000
27,000,000
9,900,000
5,000,000
38,000,000
2,400,000
4,600,000
2,900,563,500
422,858,619
78,694,540
736,480,142
129,661,389
193,600,000
26,537,000
22,311,243
23,796,000
48,000,000
137,500,000
9,500,000
38,000,000
90,000,000
24,000,000
48,000,000
6,000,000
18,000,000
125,000,000
50,000,000
60,000,000
97,736,160
40,000,000
132,000,000
75,000,000
45,000,000 540,000,000
74,000,000 888,000,000
1,200,000,000 14,672,400,000
230,000,000
464,400,000
375,000 115,500,000
1,500,000 462,000,000
175,518,701
25,000 7,700,000
335,000,000
163,636,364
20,686,830,157
483,862,661
943,590,363
245,000,000
1,877,014,598
74,303,125
98,421,790
3,722,192,537
206,285,232
27,616,851,426
8,971,032,147
286,344,000
30,000,000
34,329,996
24,000,000
131,985,478
925,000,000
12,000,000
1,443,659,474
10,414,691,621
125,000,000
75,000,000
200,000,000
10,214,691,621
PENERIMAAN PENDAPATAN DAERAH TAHUN 2015 S/D 2016, TARGET DAN PERKIRAAN REALISASI S/D 2016
DAN RENCANA TARGET 2017
KETERANGAN
DASAR HUKUM
ALASAN PENINGKATAN /
PENURUNAN
Dibulatkan
1,339,000,000
KETERANGAN
DASAR HUKUM, ALASAN
PENINGKATAN/PENURUNAN
Urologi pada, terutama pasien JKN yang hanya bisa dikerjakan di RS tipe A
5. Pasien-pasien IKS, seperti Telkom, PLN dan pasien asuransi lainnya semua
ke BPJS dengan mengikuti ketentuan BPJS
Total 25,305,212,450
TOTAL 82,682,730,140
BEBAN / BELANJA