Jumlah 3,440,000
Jumlah 10,200,000
Jumlah 10,933,333
Masa Hidup (L) BIAYA DEPRESIASI
(th) (Rp.)
15 2,666,667
Jumlah 2,666,667
No Nama/Jenis Barang
RAWAT INAP
1 Komputer
2 Rak status Rawat Inap
3 Meja kerja
4 Rak Blanko
5 Almari
6 Filing Kabinet
7 Kursi
8 Jam
9 Mesin Tik
RAWAT JALAN
1 KOMPUTER
2 MEJA
3 KURSI
Jumlah
No Nama/Jenis Barang
No Nama/Jenis Barang
1 INCENERATOR
2 GENZET
3 IPAL
4 TANDON AIR
5 POMPA AIR
6 MEUBELAIR
No Nama/Jenis Barang
1 Termos Nasi 12 lt
2 Termos Nasi 10 lt
3 Termos Nasi 6 lt
4 Food Processor
5 Blender
6 Piring Makan Sango
7 Piring Melamin
8 Piring Oval Besar
9 Piring Oval Kecil
10 Piring ikan melamin
11 Mangkok Sayur melamin
12 Plato Melamin
13 Teflon
14 Waskom Besar
15 Waskom Kecil
16 Wajan Besar
17 Wajan Kecil
18 Entong
19 Erus
20 Sutil
21 Serok
22 Pisau Daging
23 Pisau
24 Talenan
25 Baki Kayu
26 Baki Stenlis
27 Tempat Nasi Aluminium
28 Alat panggang
29 Tudung Saji
30 Panci Aluminium Besar
31 Panci Aluminium Kecil
32 Dandang Stenlis
33 Rice Cooker
34 Kompor Gas
35 Kompor Jos
36 Oven
37 Sendok Stenlis
38 Ceret
39 Tabung Gas 12 kg
40 Tabung Gas 50 kg
41 Kereta makan Pasien
42 Kereta makan Kecil
No Nama/Jenis Barang
No Nama/Jenis Barang
TATA USAHA
RUANG STAF TU
1 Meja
2 Kursi Besi
3 Kursi Kayu
4 Buffet
5 Filling Kabinet
6 Alamari Besi
7 Fax
8 Jam Dinding
9 Mesin Tik
10 Alat Pemadam
RUANG RAPAT
1 Kursi Besi
2 Kursi Kayu
3 Jam Mekanis
4 Lemari Kayu
5 Lemari Buffet Kecil
RUANG KTU
1 Kursi Tamu
2 Lemari Rak Buku
3 Meja Kerja
4 Kursi Eselon
RUANG KOMPUTER
1 Alamari Besi
2 Filling Kabinet
3 Mesin Foto Copy
4 Kursi Besi / Rapat
5 Rak Besi
6 Komputer
7 Printer HP LaserJet 1320
8 Printer EPSON LQ-2180
9 Stavol
10 UPS
11 Laptop
12 LCD Proyektor
13 Jam Mekanis
14 Scaner UMAX Astra 5600
RUANG GUDANG
1 Alamari Kayu
2 Rak Kayu
KEUANGAN
1 Komputer
2 Meja Kerja
3 Filling Kabinet
4 Pesawat Telpon/Fax
5 PABX
6 Kursi Kerja
7 Mesin Ketik manual
8 Brankas
9 Lemari Arsip
10 Rak Arsip
11 TV 21 In
12 Printer LQ 2180
13 Printer Epson DFX9000
14 Printer HP Laser Jet
15 AC
16 Lampu TL
17 Kipas Angin
18 Mesin Hitung Elektrik
19 Kalkulator
DIREKTUR
1 Meja Kerja
2 Kursi Kerja
3 Meja Rapat
4 Kursi Rapat
5 Lemari Buku
6 Kulkas
7 AC
8 Laptop
9 Jam Dinding
10 Telepon
11 Printer
12 Rak Telepon
13 Tempat Sholat
Jumlah Harga per unit Harga Beli
(Rp.)
4 7,000,000 28,000,000
6 7,000,000 42,000,000
11 1,000,000 11,000,000
1 300,000 300,000
1 800,000 800,000
3 1,500,000 4,500,000
11 400,000 4,400,000
1 300,000 300,000
2 1,300,000 2,600,000
14,000,000
4,000,000
1,600,000
113,500,000
gan)
2,450,000 10 245,000
1,800,000 10 180,000
600,000 10 60,000
4,900,500 10 490,050
3,500,000 10 350,000
5,250,000 10 525,000
6,895,900 3 2,298,633
90,000 3 30,000
500,000 5 100,000
500,000 5 100,000
300,000 10 30,000
300,000 10 30,000
90,000 3 30,000
500,000 10 50,000
250,000 10 25,000
750,000 5 150,000
1,500,000 10 150,000
1,500,000 10 150,000
1,500,000 5 300,000
1,750,000 10 175,000
500,000 10 50,000
18,158,000 3 6,052,667
500,000 5 100,000
150,000 10 15,000
48,000,000 3 16,000,000
6,900,000 3 2,300,000
4,000,000 3 1,333,333
440,000 3 146,667
750,000 3 250,000
15,000,000 3 5,000,000
18,810,000 3 6,270,000
90,000 3 30,000
900,000 3 300,000
1,500,000 10 150,000
300,000 10 30,000
50,000,000 4 12,500,000
7,000,000 10 700,000
10,500,000 10 1,050,000
2,500,000 5 500,000
30,000,000 5 6,000,000
12,000,000 10 1,200,000
3,000,000 10 300,000
45,000,000 15 3,000,000
3,500,000 10 350,000
10,000,000 10 1,000,000
1,500,000 5 300,000
4,500,000 3 1,500,000
49,000,000 4 12,250,000
5,000,000 3 1,666,667
1,500,000 5 300,000
105,000 1 105,000
450,000 5 90,000
750,000 5 150,000
1,225,000 2 612,500
4,500,000 10 450,000
2,500,000 10 250,000
3,200,000 10 320,000
4,000,000 10 400,000
7,500,000 10 750,000
1,300,000 3 433,333
2,900,000 3 966,667
15,000,000 3 5,000,000
300,000 3 100,000
500,000 3 166,667
500,000 3 166,667
250,000 10 25,000
400,000 10 40,000
Jumlah 96,138,850
BIAYA
Masa Hidup (L)
DEPRESIASI
(th) (Rp.)
3 9,333,333
10 4,200,000
10 1,100,000
10 30,000
10 80,000
10 450,000
10 440,000
3 100,000
10 260,000
3 4,666,667
10 400,000
10 160,000
21,220,000
BIAYA
Masa Hidup (L)
DEPRESIASI
(th) (Rp.)
3 33,333
3 60,000
3 46,667
1 500,000
1 400,000
1 36,000,000
1 27,000,000
3 720,000
3 10,140,000
1 22,500,000
1 22,500,000
1 64,000,000
1 1,280,000
1 1,250,000
1 1,000,000
2 100,000
1 540,000
1 500,000
1 500,000
1 375,000
1 100,000
2 100,000
1 900,000
1 180,000
2 225,000
2 1,500,000
2 160,000
2 150,000
2 720,000
2 1,600,000
2 4,800,000
2 600,000
2 1,000,000
2 5,600,000
2 2,250,000
3 533,333
1 225,000
2 4,000,000
10 65,000
10 300,000
5 1,600,000
5 900,000
TOTAL 216,953,333
PENGHITUNGAN BIAYA OVERHEAD
BIAYA DEPRESIASI KENDARAAN
No
1
2
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
1
2
No
1
2
No
1
2
No
1
2
No
No
1
2
TOTAL
UNGAN BIAYA OVERHEAD
RESIASI KENDARAAN
REKAM MEDIS
URT (LAUNDRY)
IPS
Nama & Merk
DAPUR
CLEANING SERVICE
KEAMANAN
TOTAL -
BIAYA
Harga Beli Masa Hidup (L)
DEPRESIASI
(Rp)
(th) (Rp.)
45,000,000 12 3,750,000
60,000,000 10 6,000,000
200,000,000 12 16,666,667
25,000,000 2 12,500,000
40,000,000 2 20,000,000
200,000,000 12 16,666,667
9,600,000 14 685,714
10,798,000 10 1,079,800
10,798,000 10 1,079,800
10,798,000 10 1,079,800
12,540,000 12 1,045,000
10,798,000 12 899,833
10,798,000 12 899,833
10,798,000 10 1,079,800
10,798,000 10 1,079,800
12,500,000 10 1,250,000
85,762,714
BIAYA
Harga Beli Masa Hidup (L)
DEPRESIASI
(Rp.) (th) (Rp.)
-
-
TOTAL -
BIAYA
Harga Beli Masa Hidup (L)
DEPRESIASI
(Rp.) (th) (Rp.)
-
-
TOTAL -
BIAYA
Harga Beli Masa Hidup (L)
DEPRESIASI
(Rp.) (th) (Rp.)
-
-
TOTAL -
BIAYA
Harga Beli Masa Hidup (L)
DEPRESIASI
(Rp.) (th) (Rp.)
-
-
TOTAL -
BIAYA
Harga Beli Masa Hidup (L)
DEPRESIASI
(Rp.) (th) (Rp.)
-
-
PENGHITUNGAN BIAYA OVERHEAD
BIAYA GAJI PEGAWAI (PNS)
Unit Kerja : Rekam Medis
1 S 100% 21,424,800
2 J 100% 21,424,800
3 SA 100% 21,424,800
4 SU 100% 21,424,800
5 M 100% 21,424,800
6 NG 100% 21,424,800
7 ES 100% 21,424,800
8 ST 100% 21,424,800
KEUANGAN
9 RU 100% 28,778,400
10 DW 100% 22,885,200
11 IS 100% 21,298,800
12 RI 100% 22,953,600
13 TA 100% 22,045,200
14 HA 100% 21,313,200
15 SI 100% 17,799,600
DIREKTUR
Total 51,739,200 0
Total 0 -
- 21,424,800 -
- 21,424,800 -
- 21,424,800 -
- 21,424,800 -
- 21,424,800 -
- 21,424,800 -
- 21,424,800 -
- 21,424,800 -
- 28,778,400 -
- 22,885,200 -
- 21,298,800 -
- 22,953,600 -
- 22,045,200 -
- 21,313,200 -
- 17,799,600 -
- 42,648,000 -
Total 371,120,400
PENGHITUNGAN BIAYA OVERHEAD
BIAYA GAJI HONORER
Unit Kerja : Rekam Medis
1 AW 100% 8,460,000
2 Rh 100% 8,460,000
3 NA 100% 8,460,000
Total
Total
TATA USAHA
KEUANGAN
2 KA 100% 8,460,000
3 DA 100% 8,460,000
4 SU 100% 8,460,000
5 SL 100% 8,460,000
6 CH 100% 8,460,000
7 LG 100% 8,460,000
Total
Gaji dibebankan (Gaji x Insentif dibebankan
Beban kerja) (Insentif x Beban Kerja)
8,460,000 -
8,460,000 -
8,460,000 -
25,380,000 0
8,460,000 0
8,460,000 -
8,460,000 -
8,460,000 -
8,460,000 -
8,460,000 -
8,460,000 -
8,460,000 -
59,220,000
PENGHITUNGAN BIAYA OVERHEAD
BAHAN HABIS PAKAI NON MEDIS
Rawat Jalan
9 Kertas 2 40,000 80,000
10 isi Steples 3 1,500 4,500
11 Karcis @100 lbr 27 9,000 243,000
12 Spidol 3 3,500 10,500
13 Tinta 1 70,000 70,000
Jumlah 2,405,000
1 -
2 -
3 -
4 -
5 -
6 -
7 -
8 -
9 -
10 -
Jumlah -
TATA USAHA
1 tidak ada (Mohon dicek lagi) -
2 -
-
KEUANGAN -
3 Kertas Folio 70 gr 36 rim 35,000 1,260,000
4 Reffile Printer laser jet 12 buah 25,000 300,000
5 Kertas Fax 12 rol 50,000 600,000
-
DIREKTUR -
6 tidak ada (Mohon dicek lagi) 0 - -
7 -
8 -
9 -
10 -
Jumlah 2,160,000
PENGHITUNGAN BIAYA OVERHEAD
BIAYA UMUM
119,754,100
PENGHITUNGAN BIAYA OVERHEAD
BIAYA PERJALANAN DINAS
Unit Kerja : Rekam Medis
Jumlah 750,000
Jumlah 1,350,000
Jumlah 1,800,000
TATA USAHA
1 SSG 6,000,000
2 JU 3,000,000
3 SAS 1,250,000
4 SUL 3,000,000
5 MAT -
6 NGA 1,600,000
7 ET 600,000
8 ST 1,600,000
9 MHF 800,000
KEUANGAN
10 RS 5,000,000
11 DR 2,250,000
12 IK 1,000,000
13 RA 1,250,000
14 TA 3,000,000
15 HAD 1,250,000
16 SW 2,250,000
17 KA 800,000
18 DAR 2,400,000
19 SUL -
20 SLI -
21 CC -
22 LG -
DIREKTUR
23 DIR 7,200,000
Jumlah 44,250,000
PENGHITUNGAN BIAYA OVERHEAD
BIAYA PEMELIHARAAN
I. Pemeliharaan Gedung
1 Penggantian trafo
2 Penggantian lampu SL, TL, bolam
3 pemasangan saluran lampu taman
perbaikan penambahan saluran listrik, stop
4 kontak / + dos
5 Perbaikan rol kabel ruangan 2,525,000
6 penggantian comp stater
7 penggantian cabel tanah / kabel saluran
8 Penggantian lampu laborat
B. BIAYA OPERASIONAL
1. Biaya pegawai PNS 80,864,500 51,739,200
2. Biaya pegawai Honorer 25,380,000 93,060,000
3. Biaya bahan habis pakai (non medis) 2,405,000 22,696,000
4. Biaya Umum (listrik, air, telepon) 0 0
5. Biaya perjalanan dinas 750,000 1,350,000
Jumlah B : 109,399,500 168,845,200
C. BIAYA PEMELIHARAAN
1. Biaya pemeliharaan gedung 0 0
2. Biaya pemeliharaan alat medis 0 0
3. Biaya pemeliharaan alat non medis 0 0
4. Biaya pemeliharaan kendaraan 0 0
Jumlah C : 0 0
398,332,190 0 0 0 0
68,685,000 0 0 0 0
91,995,000 0 0 0 0
18,350,500 0 0 0 0
577,362,690 0 0 0 0
3,383,185,688 275,051,761
UNIT PRODUKSI (PEMBERI LAYAN
Poli Interne Poli Paru Poli Anak Poli Obgyn Poli Bedah Poli Mata
6,669 297 1,478 935 2,992
8,871,096 395,069 1,966,034 1,243,736 3,979,955
17,729,413 789,569 3,929,236 2,485,680 7,954,176
54,713,117 2,436,617 12,125,654 7,670,830 24,546,656
- - - - - -
6,719,803 299,262 1,489,259 942,123 3,014,793
4,775,558 212,677 1,058,371 669,538 2,142,521
53,328,695 2,374,962 11,818,835 7,476,733 23,925,545