1 2 3 4
PENDAPATAN ASLI DAERAH 9,000,000,000.00 5,586,205,081.00
a. Register 42,066,050.00
Klaim Menyeberang
Jasa Sarana 775,905,179.00
Jasa Pelayanan 417,795,097.00
5 6 7 8
62.07 9,500,000,000.00 500,000,000.00
22.95 60,000,000.00 -
19.21 90,000,000.00 -
62.61 168,000,000.00 8,000,000.00
99.08 100,000,000.00 -
25.35 10,000,000.00 -
58.20 50,000,000.00 -
5,000,000.00 5,000,000.00 Retribusi konsul gizi
(535,824,526.00)
2095542545
3,289,242,821.00
MATRIX PEMBAHASAN RENCANA KERJA DAN ANGGARAN PERUBAHAN (RKAP)
RSUD SAYANG RAKYAT PROVINSI SULAWESI SELATAN
BERDASARKAN KOMPONEN PENDAPATAN
TARGET POKOK
NO JENIS PENERIMAAN/PENDAPATAN TARGET POKOK 2019
PERUBAHAN 2018
KEUANGAN % (BERKURANG)
1 2 3 4 5 6 7
PENDAPATAN ASLI DAERAH 9,500,000,000.00 5,586,205,081.00 58.80 9,750,000,000.00 250,000,000.00
Klaim Menyeberang
Jasa Sarana 775,905,179.00 775,905,179.00 775,905,179.00 -
Jasa Pelayanan 417,795,097.00 417,795,097.00 417,795,097.00 -
3) Rumah sayang Anak Bangsa (Mayang Asa) 250,000,000.00 92,150,880.00 36.86 250,000,000.00 -
KETERANGAN
(250,000,000.00)
(535,824,526.00)
Retribusi dari pasien yg
membayar langsung
1 2 3 4
PENDAPATAN ASLI DAERAH 9,808,686,722.00 5,586,205,081.00
Klaim Menyeberang
Jasa Sarana 775,905,179.00
Jasa Pelayanan 417,795,097.00
5 6 7 8
56.95 9,500,000,000.00 (308,686,722.00)
61.39 922,120,000.00 -
Retribusi dari pasien yg
60,000,000.00 - membayar langsung
68.46 379,120,000.00 -
22.95 60,000,000.00 -
19.21 90,000,000.00 -
59.63 168,000,000.00 -
99.08 100,000,000.00 -
25.35 10,000,000.00 -
58.20 50,000,000.00 -
49.78 5,000,000.00 - Retribusi konsul gizi
- Ret. ketenagakerjaan
BPJS Kesehatan dan
64.85 5,072,144,222.00
(535,824,526.00)
2095542545
3,289,242,821.00
DAFTAR PIUTANG BPJS
RSUD SAYANG RAKYAT PROVINSI SULAWESI SELATAN
No Uraian BPJS
1 Tagihan Pending
2 Jan s/d Juni 2018 5,586,205,081
3 Desember 2017 28,872,200
4 Januari 11,389,200
5 Februari 113,797,500
6 Maret 138,185,800
7 April 186,057,600
8 Mei
9 Juni 95,698,500
10 Juli 558,568,100
11 Agustus 508,871,700
12 September 510,000,000
13 Oktober 550,000,000
14 November
15 Desember
16 9,500,000,000 2,127,439,800 574,000,800 5,586,205,081
NG BPJS
NSI SULAWESI SELATAN
% Keterangan
Jumlah
Via Bank
Surat Tagihan yg ke 4 kali
Surat Tagihan yg ke 2 kali
Surat Tagihan yg ke 2 kali
Surat Tagihan yg ke 2 kali
8,287,645,681 87.24
REALISASI BELANJA BLUD TA 2018
Realisasi
Program/Kegiatan Anggaran TW I TW II TW
Jan Februari Maret April Mei Juni Juli
A Belanja Barang/Jasa 8,625,000,000
1 Jasa Pelayanan Kesehatan 3,737,500,320 533,212,858.50 119,165,797
2 Belanja Jasa Tenaga Ahli/Instruktur
Narasumber Non PNS:
a. Residen 287,000,000 40,000,000 30,000,000
b. Paruh Waktu 136,000,000
c. Dokter WKDS 72,000,000 30,000,000
d. Dokter Tamu dan Omlop (Non PNS) 381,900,000 65,500,000
3 Belanja Jasa Instruktur Senam 12,000,000 4,000,000
4 Belanja Jasa Laboratorium 120,000,000 5,700,000 4,987,500 31,276,000
5 Belanja Bahan Obat-obatan 850,000,000 126,980,936 51,892,272 76,748,409 57,069,508 81,374,601 46,200,603
6 Belanja Bahan Kimia 400,000,000 54,645,404 21,535,690 23,712,837 14,128,840 38,209,366 35,823,742
7 Belanja Bahan Habis Pakai Medik 380,000,000 86,801,202 26,341,383 88,586,343 41,543,177 42,281,329 21,612,350
8 Belanja BBM/Gas dan Pelumas 129,599,680 28,086,000 28,450,000 29,050,000
9 Belanja Bahan Bakar Genset dan Incenerator 30,000,000
10 Tabung Gas Elpiji 40,000,000 1,155,000 825,000
11 Tabung O2 60,000,000 6,567,000 5,214,000 5,302,000 3,608,000 3,498,000 2,277,000
12 Belanja Peralatan Rumah Tangga Rs/Gorden 150,000,000
13 Belanja Makan Minum Pasien 670,000,000 76,163,500 99,131,000
14 Kala Karya BLUD RSUD 250,000,000
15 Jasa Konsultasi Keuangan Publik 100,000,000 100,000,000
16 Pemeliharaan Sapras RS:
a.Pemeliharaan Ruangan Obgyn 44,000,000 44,000,000
b.Pest Control 120,000,000 43,600,000
c.Pemeliharaan Ipal dan Incenerator 50,000,000
17 Diklat
a.Hospital by Law 30,000,000
b.Service Excellent 80,000,000 80,000,000
c.Kegiatan Komite-komite 100,000,000 1,760,000 550,000
d.Diklat Teknik Alkes 35,000,000
e. Diklat peningkatan SDM Tenaga Medis dan 200,000,000 12,494,621 1,200,000
Paramedis, Dan Tenaga Administrasi.
f.Diklat/PIT di Luar daerah (26 org) 130,000,000
g.Sosialisasi Misi RS 30,000,000
B Belanja Modal 375,000,000
1 Papan Nama Rs 100,000,000 100,000,000
2 Marka Ruangan/jabatan/Petugas jaga 70,000,000
3 Alat Kedokteran gigi/Dental Unit 100,000,000
4 Alat Kedokteran Umum 100,000,000
5 Mesin Pompa Air 5,000,000 4,620,000
30,000,000 187,000,000
67,950,000 68,050,000
18,000,000 24,000,000
156,225,000 160,175,000
1,750,000 2,000,000 4,250,000
17,763,500 11,211,500 49,061,500
31,935,983 58,762,329 73,138,354 245,897,005
60,812,525 24,391,843 34,045,335 92,694,418
103,859,067 42,839,333 37,909,718 (111,773,902)
43,890,000 123,680
30,000,000
7,480,000 825,000 29,715,000
7,073,000 5,016,000 2,343,000 19,102,000
149,920,000 . 80,000
117,382,000 377,323,500
250,000,000
-
- -
76,400,000
50,000,000
-
30,000,000
-
97,690,000
35,000,000
7,070,000 5,500,000 173,735,379
15,336,000 114,664,000
30,000,000
-
70,000,000
100,000,000
100,000,000
380,000
782,756,961.50 31 1,712,027,775
100,000,000 50 100,000,000
67,950,000 50 68,050,000
48,000,000 67 24,000,000
221,725,000 58 160,175,000
2,300,000 11,500,000 71 4,600,000
- - 4,000,000
25,000,000
10,285,000 51 9,715,000
5,346,000 46,244,000 58 33,756,000
149,920,000 100 80,000
293,126,500 54 251,873,500
- 30,450,000
-
- - 17,400,000
44,000,000 100 -
43,600,000 87,200,000 73 32,800,000
- - 50,000,000
- - 10,000,000
-
- - 30,000,000
80,000,000 100 -
16,310,000 16 83,690,000
- - 35,000,000
- - 7,200,000
- - 4,500,000
- - 190,000
- - 2,500,000
- - 3,000,000
- - 500,000
- - 2,700,000
- - 10,500,000
- - 25,200,000
- - 350,000,000
11,964,000 3 345,686,000
- - 354,000,000
- - 17,500,000
- - 12,000,000
- - 150,000,000
100,000,000 100 -
- - 70,000,000
4,620,000 92 380,000
- - 10,000,000
- - 21,000,000
310,000 310,000 31 690,000
- - 1,800,000
- - 30,000,000
- - 15,000,000
- - 2,550,000
- - 2,500,000
548,348,102 -
### 49 4,558,944,157.50
984,421,710
MATRRIX PEMBAHASAN RENCANA KERJA DAN ANGGARAN PER
RSUD SAYANG RAKYAT PROVINSI SULAWESI SELA
BERDASARKAN KOMPONEN BELANJA TIDAK LANGSUNG DAN BELANJ
T O T A L 68,528,091,259.80 23,056,334,761.00
JA DAN ANGGARAN PERUBAHAN (RKAP)
OVINSI SULAWESI SELATAN
DAK LANGSUNG DAN BELANJA LANGSUNG
5 8 9 10
33.65 45,471,756,498.80
69.28 7,745,357,720.40
73.89 3,478,888,833.40 4
64.11 4,266,468,887.00 5
12.90 37,726,398,778.40 37726398778
61.78 1,342,023,381.40
0.40
86.82 522,000.00 11
63.48 288,863,081.00 13
13.60 241,925,085.00 15
51.90 38,364,100.00 18
72.36 524,583,275.00 21
29.93 133,124,000.00 23
56.67 64,628,340.40 25
74.98 10,010,000.00 27
50.00 40,003,500.00 32
26.01 1,757,522,800.00
4.97 974,200,000.00 34
41.98 783,322,800.00 37
- 9,000,000,000.00
- 9,000,000,000.00 42
48.40 67,086,000.00
48.40 67,086,000.00 45
54.04 411,224,300.00
- 150,000,000.00 47
64.92 261,224,300.00 49
6.40 24,912,648,578.00
1.67 412,000,000.00 53
19.31 425,040,000.00 56
99.99 2,000.00 59
0.10 19,711,252,000.00 62
26.25 4,364,354,578.00 65
70.10 235,893,719.00
28.13 68,275,719.00 70
50.00 50,005,000.00 73
77.93 91,598,000.00 75
85.47 26,015,000.00 78
33.65 45,471,756,498.80
Bt
MATRRIX PEMBAHASAN RENCANA KERJA DAN ANGGARAN PER
RSUD SAYANG RAKYAT PROVINSI SULAWESI SELA
BERDASARKAN KOMPONEN BELANJA TIDAK LANGSUNG DAN BELANJ
REALISASI TW IV 2018
NO PROGRAM / KEGIATAN JML ANGGARAN
KEUANGAN
1 2 3 4
BELANJA DAERAH 67,628,091,259.80 23,056,334,761.00
A. BELANJA TIDAK LANGSUNG 25,212,185,094.40 19,085,707,406.00
1 Gaji dan Tunjangan 13,323,886,548.40 10,762,101,517.00
2 Tambahan Penghasilan PNS 11,888,298,546.00 8,323,605,889.00
B BELANJA LANGSUNG 42,415,906,165.40 5,589,507,387.00
PROGRAM PELAYANAN ADMINISTRASI
1 3,371,763,165.40 2,454,431,684.00
PERKANTORAN
1. Penyediaan Jasa Surat Menyurat 4,160,000.00 3,618,000.00
2. Penyediaan Jasa Komunikasi dan Listrik 746,000,000.00 554,070,069.00
3. Rapat-rapat Koor.dan Kons. Keluar Daerah 200,000,000.00 38,074,915.00
T O T A L 67,628,091,259.80 23,056,334,761.00
-
JA DAN ANGGARAN PERUBAHAN (RKAP)
OVINSI SULAWESI SELATAN
DAK LANGSUNG DAN BELANJA LANGSUNG
5 8 9 10
34.09 41,514,580,995.80
75.70 6,126,477,688.40
80.77 2,561,785,031.40 4
70.02 3,564,692,657.00 5
13.18 35,388,103,307.40 37726398778
72.79 917,331,481.40
(2,338,295,470.60)
86.97 542,000.00 11
74.27 191,929,931.00 13
19.04 161,925,085.00 15
52.90 37,564,100.00 18
81.31 354,583,275.00 21
40.39 104,309,000.00 23
88.96 16,464,590.40 25
74.98 10,010,000.00 27
50.00 40,003,500.00 32
35.82 1,115,277,800.00
5.87 818,200,000.00 34
65.79 297,077,800.00 37
- 9,000,000,000.00
- 9,000,000,000.00 42
48.40 67,086,000.00
48.40 67,086,000.00 45
72.98 241,719,800.00
99.81 290,000.00 47
67.58 241,429,800.00 49
10.00 23,860,917,978.00
2.60 262,000,000.00 53
14.71 590,040,000.00 56
99.99 2,000.00 59
1.12 19,511,301,400.00 62
39.69 3,497,574,578.00 65
75.88 185,770,248.00
38.56 55,172,248.00 70
57.80 36,505,000.00 73
77.93 91,598,000.00 75
98.61 2,495,000.00 78
34.09 41,514,580,995.80
Bt
MATRIX PEMBAHASAN RENCANA KERJA DAN ANGGARAN PERUBAHAN (R
RSUD SAYANG RAKYAT PROVINSI SULAWESI SELATAN
BERDASARKAN KOMPONEN PENDAPATAN
1 2 3 4 5
PENDAPATAN ASLI DAERAH 9,000,000,000.00 5,052,380,555.00 56.14
a. Register 33,807,800.00
Klaim Menyeberang
Jasa Sarana 775,905,179.00
Jasa Pelayanan 230,000,000.00
BERTAMBAH /
TARGET PERUBAHAN KETERANGAN
(BERKURANG)
6 7 8
9,500,000,000.00 500,000,000.00
9,330,752,500.00 540,602,500.00
60,000,000.00 -
90,000,000.00 -
168,000,000.00 8,000,000.00
100,000,000.00 -
10,000,000.00 -
50,000,000.00 -
5,000,000.00 5,000,000.00 Retribusi konsul gizi
K
T
E
W RENCANA
JML ANGGARAN U
NO PROGRAM / KEGIATAN ANGGARAN
POKOK A
I PERUBAHAN
N
I
G
3 PROG. UPAYA KESEHATAN MASYARAKAT 9,000,000,000.00
###A 9,000,000,000.00
N
1. Peningkatan Pelayanan Kesehatan RS
- Residen 287,000,000.00
### 151,000,000
11 - Tabung O2 60,000,000.00
### 80,000,000
12 - Belanja peralatan rumah tangga RS/ Gorden 150,000,000.00
### 150,000,000
16 - Pemeliharaan sapras RS :
BERTAMBAH /
HALAMAN 34,000,000.00
ALASAN PERUBAHAN
DLM DPA
(BERKURANG)
5,666,666.67
- BLUD
Pelayanan
(16,000,000.00) Pelayanan
156,750,000
Pelayanan
Kerjasama FKUH tinggal 1
(136,000,000)
bagian
-
1927461724
- 1,140,023,769
-
TU
-
Pelayanan
-
255257521
-
101048931
213,250,000
206060434
-
TU
-
(216,944,791)
Rasionalisasi anggaran di
(20,000,000) alihkan ke belanja tabung
O2 Penunjang
Rasionalisasi anggaran
20,000,000
berdasarkan kebutuhan
-
-
TU
-
Pengembaan
-
-
-
-
Pengembngan
-
16,000,000
-
pengembangan
-
-
14,000,000
1,000,000
1,000,000