TARGET WAKT
NO PROGRAM dan KEGIATAN SASARAN
JAN-MART
A BENEFIT / PENDAPATAN
1. Opersional Klinik 66,375,000
2. Kapitasi BPJS (6000 peserta) 54,000,000
3. Lain-lain 5,000,000
125,375,000
X 550,000
X X X 1,500,000
X X X 750,000
X 2,000,000
X X X 15,000,000
X 2,500,000
X 3,000,000
X 10,000,000
X X X 353,700,000
X X 1,250,000
X 500,000
X X X 44,500,000
X X 500,000
2
5
435,750,000
65,750,000
KLINIK PRATAMA DIAKONIA
PROGRAM BENEFIT
1 MANFAAT PELAYANAN KLINIK PASIEN UMUM
ESTIMASI PENDAPATAN Periksa Kir dokter
Jumlah pasien per hari : 15 5
Jumlah hari kerja efektif/bln : 15 15
Rata-rata benefit pasien : 90,000 25,000
total benefit per bulan : 20,250,000 1,875,000
Jumlah Benefit 3 bulan : 60,750,000 5,625,000
Total benefit 3 bulan : 66,375,000
31,200,000
12,000,000 61,200,000
18,000,000
13,000,000
1,500,000 16,500,000
2,000,000
353,700,000
1,100,000
7,600,000
4,500,000 7,600,000
2,000,000
9,000,000
2,000,000 21,800,000
10,800,000
1,100,000
4,500,000 7,600,000
2,000,000
5,000,000
2,000,000 7,500,000
500,000
44,500,000
A BENEFIT / PENDAPATAN
1. Opersional Klinik 265,500,000 90,000 90,000
2. Kapitasi BPJS (6000 peserta) 216,000,000 6,000 6,000
3. Lain-lain 20,000,000 4,500,000 4,500,000
501,500,000 4,596,000 4,596,000
X 550,000
X X 1,500,000
X X 750,000
X 2,000,000
X X 13,500,000
2,500,000
X 3,000,000
X 10,000,000
X X 347,700,000
X 500,000
X 500,000
X X 50,000,000
X 500,000
2
5
433,000,000
- 414,616,000