Neraca Lajur
Per 31 Desember ……………………
Rp 566,190,000
Kredit
Rp -
Rp 165,000,000
Rp -
Rp 158,640,000
Rp -
Rp 6,000,000
Rp - evy silmy abdillah 20220309104
Rp 7,050,000
Rp -
Rp 5,000,000
Rp -
Rp 60,000,000
Rp -
Rp 40,000,000
Rp -
Rp 17,500,000
Rp -
Rp 15,000,000
Rp -
Rp 20,000,000
Rp -
Rp 72,000,000
Rp 566,190,000
RUMAH SAKIT
Nera
Per 31 De
Kas 84,600,000 - -
Piutang Usaha 126,000,000 - -
Persediaan Barang Farmasi 158,640,000 - 165,000,000
Bahan Habis Pakai 10,050,000 -
Asuransi Dibayar Dimuka 10,320,000 -
Bangunan 2,400,000,000
Akumulasi Depresiasi bangunan 120,000,000
Kendaraan 1,200,000,000
Akumulasi Depresiasi Kendaraan 60,000,000
Peralatan 185,040,000 -
Akumulasi Depresiasi Peralatan - 15,420,000
Utang Usaha 60,000,000
Utang PPh 120,000,000
Uang Muka Pasien - 48,960,000 20,000,000
Utang Gaji
Utang Bank 1,440,000,000
Modal Saham - 1,614,000,000
Laba Ditahan - 600,000,000
Deviden 187,200,000 -
Pendapatan Rawat Inap 1,567,500,000
Pendapatan Rawat Jalan - 990,000,000
Retur Penjualan 14,400,000 -
Potongan Penjualan 9,900,000 -
Pembelian 600,000,000 -
Retur Pembelian - 16,080,000
Biaya Pengangkutan Pembelian 6,000,000 -
Potongan Pembelian - 6,000,000
Biaya Gaji 98,310,000 15,000,000
Biaya Pemasaran 783,750,000
Biaya Pelatihan dan Pengembangan 470,250,000
Biaya Perbaikan 235,125,000
Biaya Bunga 78,375,000 72,000,000
HPP 158,640,000
Biaya Kerugian Piutang 6,000,000
Cadangan Kerugian Piutang
Biaya pemakaian bahan habis pakai 7,050,000
Biaya Asuransi 5,000,000
Depresiasi Bangunan 60,000,000
Depresiasi Kendaraan 40,000,000
Depresiasi Peralatan 17,500,000
Utang bunga - - -
- - -
- - -
- 84,600,000 - - -
- 126,000,000 - - -
158,640,000 165,000,000 - - -
7,050,000 3,000,000 - - -
5,000,000 5,320,000 - - -
2,400,000,000
60,000,000 180,000,000
1,200,000,000
40,000,000 100,000,000
185,040,000 - - -
17,500,000 - 32,920,000 - -
60,000,000
120,000,000
- 28,960,000 - -
15,000,000 15,000,000
- 1,440,000,000 - -
- 1,614,000,000 - -
600,000,000
187,200,000 - - -
20,000,000 - 1,587,500,000 - 1,587,500,000
990,000,000 - 990,000,000
14,400,000 - 14,400,000 -
9,900,000 - 9,900,000 -
600,000,000 - 600,000,000 -
- 16,080,000 - 16,080,000
6,000,000 - 6,000,000 -
6,000,000 - 6,000,000
113,310,000 - 113,310,000 -
783,750,000 - 783,750,000 -
470,250,000 - 470,250,000 -
235,125,000 235,125,000 -
150,375,000 150,375,000
165,000,000 6,360,000 - 6,360,000
6,000,000 6,000,000 -
6,000,000 - 6,000,000 -
7,050,000 7,050,000 -
5,000,000 5,000,000
60,000,000 60,000,000
40,000,000 40,000,000
17,500,000 17,500,000
72,000,000 - 72,000,000 -
- - - - -
- - - - -
84,600,000 -
126,000,000 -
165,000,000 -
3,000,000 -
5,320,000 -
2,400,000,000
180,000,000
1,200,000,000
100,000,000
185,040,000 -
- 32,920,000
60,000,000
120,000,000
- 28,960,000
15,000,000
- 1,440,000,000
- 1,614,000,000
600,000,000
187,200,000 -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
6,000,000
- 72,000,000
- -
- -
4,356,160,000 4,268,880,000
87,280,000
RUMAH SAKIT "PT. JANJI HATI "
Laporan Laba Rugi
Untuk Tahun yang berakhir 31 Desember 2015
Pendapatan :
Pendapatan Rawat Inap 1,587,500,000
Pendapatan Rawat Jalan 990,000,000
Retur Penjualan (14,400,000)
Potongan Penjualan (9,900,000) (24,300,000)
Pendapatan Bersih 2,553,200,000
Biaya Operasional :
Biaya Gaji 113,310,000
Biaya Pemasaran 783,750,000
Biaya Pelatihan dan Pengembangan 470,250,000
Biaya Perbaikan 235,125,000
Biaya Kerugian Piutang 6,000,000
Biaya pemakaian bahan habis pakai 7,050,000
Biaya Asuransi 5,000,000
Depresiasi Bangunan 60,000,000
Depresiasi Kendaraan 40,000,000
Depresiasi Peralatan 17,500,000
Jumlah Biaya Operasional 1,737,985,000
Laba Operasional 237,655,000