RSUD Prof. Dr. Margono Soekarjo
VI - A : RENCANA PENGELUARAN ANGGARAN (Per Bidang)
No
SKPD/BIDANG ANGGARAN
(Rp)
Target Keuangan(Rp)
Jan Feb Mar Apr Mei Jun Jul Agt Sep Okt Nov Des
RSUD Prof. Dr.
Margono
Soekarjo 499.443.184.000
Perbulan 41,701,083,000.0000 41,501,083,000.0000 43,932,749,000.0000 26,958,132,000.0000 42,587,591,500.0000 33,026,132,000.0000 48,211,417,500.0000 41,639,132,000.0000 35,550,132,000.0000 35,600,132,000.0000 41,070,132,000.0000 67,665,468,000.0000 Akumulatif 41,701,083,000.0000 83,202,166,000.0000 127,134,915,000.0000 154,093,047,000.0000 196,680,638,500.0000 229,706,770,500.0000 277,918,188,000.0000 319,557,320,000.0000 355,107,452,000.0000 390,707,584,000.0000 431,777,716,000.0000 499,443,184,000.0000
1 RSUD Prof. Dr.
Margono Soekarjo
499.443.184.000
Perbulan 41,701,083,000.0000 41,501,083,000.0000 43,932,749,000.0000 26,958,132,000.0000 42,587,591,500.0000 33,026,132,000.0000 48,211,417,500.0000 41,639,132,000.0000 35,550,132,000.0000 35,600,132,000.0000 41,070,132,000.0000 67,665,468,000.0000 Akumulatif 41,701,083,000.0000 83,202,166,000.0000 127,134,915,000.0000 154,093,047,000.0000 196,680,638,500.0000 229,706,770,500.0000 277,918,188,000.0000 319,557,320,000.0000 355,107,452,000.0000 390,707,584,000.0000 431,777,716,000.0000 499,443,184,000.0000
RENCANA KERJA OPERASIONAL (RKO) TAHUN ANGGARAN 2021 RSUD Prof. Dr. Margono Soekarjo
RSUD Prof. Dr. Margono Soekarjo
VI - B : RENCANA PENGELUARAN ANGGARAN (Per Sub Sub Kegiatan)
No SKPD/BIDANG ANGGARAN
(Rp)
Target Keuangan(Rp)
Jan Feb Mar Apr Mei Jun Jul Agt Sep Okt Nov Des
RSUD Prof. Dr. Margono
Soekarjo 499.443.184.000
Perbulan 41,701,083,000.0000 41,501,083,000.0000 43,932,749,000.0000 26,958,132,000.0000 42,587,591,500.0000 33,026,132,000.0000 48,211,417,500.0000 41,639,132,000.0000 35,550,132,000.0000 35,600,132,000.0000 41,070,132,000.0000 67,665,468,000.0000 Akumulatif 41,701,083,000.0000 83,202,166,000.0000 127,134,915,000.0000 154,093,047,000.0000 196,680,638,500.0000 229,706,770,500.0000 277,918,188,000.0000 319,557,320,000.0000 355,107,452,000.0000 390,707,584,000.0000 431,777,716,000.0000 499,443,184,000.0000 Penyediaan Fasilitas
Pelayanan, Sarana, Prasarana dan Alat Kesehatan Untuk UKP Rujukan, UKM dan UKM Rujukan Tingkat Daerah Provinsi
18.361.319.000
Perbulan - - 665,000,000.0000 - 3,861,319,000.0000 5,420,000,000.0000 7,080,000,000.0000 1,335,000,000.0000 - - - _
Akumulatif - - 665,000,000.0000 665,000,000.0000 4,526,319,000.0000 9,946,319,000.0000 17,026,319,000.0000 18,361,319,000.0000 18,361,319,000.0000 18,361,319,000.0000 18,361,319,000.0000 18,361,319,000.0000
1
Pengadaan Alat Kesehatan/Alat Penunjang Medik Fasilitas Layanan Kesehatan
16.361.319.000
Perbulan - - - - 3,861,319,000.0000 5,420,000,000.0000 7,080,000,000.0000 - - - - _
Akumulatif - - - - 3,861,319,000.0000 9,281,319,000.0000 16,361,319,000.0000 16,361,319,000.0000 16,361,319,000.0000 16,361,319,000.0000 16,361,319,000.0000 16,361,319,000.0000
Belanja Pengadaan Alat
Kesehatan/Kedokteran 10.000.000.000
Perbulan - - - - - 2,920,000,000.0000 7,080,000,000.0000 - - - - -
Akumulatif - - - - - 2,920,000,000.0000 10,000,000,000.0000 10,000,000,000.0000 10,000,000,000.0000 10,000,000,000.0000 10,000,000,000.0000 10,000,000,000.0000
Pengadaan Alat
Kesehatan/Kedokteran 6.361.319.000
Perbulan - - - - 3,861,319,000.0000 2,500,000,000.0000 - - - - - -
Akumulatif - - - - 3,861,319,000.0000 6,361,319,000.0000 6,361,319,000.0000 6,361,319,000.0000 6,361,319,000.0000 6,361,319,000.0000 6,361,319,000.0000 6,361,319,000.0000
2 Pengadaan Sarana di Fasilitas Layanan
Kesehatan 2.000.000.000 Perbulan - - 665,000,000.0000 - - - - 1,335,000,000.0000 - - - _
Akumulatif - - 665,000,000.0000 665,000,000.0000 665,000,000.0000 665,000,000.0000 665,000,000.0000 2,000,000,000.0000 2,000,000,000.0000 2,000,000,000.0000 2,000,000,000.0000 2,000,000,000.0000
Pengadaan Obat-
obatan. 2.000.000.000
Perbulan - - 665,000,000.0000 - - - - 1,335,000,000.0000 - - - -
Akumulatif - - 665,000,000.0000 665,000,000.0000 665,000,000.0000 665,000,000.0000 665,000,000.0000 2,000,000,000.0000 2,000,000,000.0000 2,000,000,000.0000 2,000,000,000.0000 2,000,000,000.0000 Penyediaan Layanan
Kesehatan Untuk UKP Rujukan, UKM dan UKM Rujukan Tingkat Daerah Provinsi
370.000.000.000
Perbulan 33,780,951,000.0000 33,580,951,000.0000 35,347,617,000.0000 19,038,000,000.0000 22,836,000,000.0000 19,686,000,000.0000 25,291,145,000.0000 32,334,000,000.0000 27,630,000,000.0000 27,630,000,000.0000 33,150,000,000.0000 59,695,336,000.0000 Akumulatif 33,780,951,000.0000 67,361,902,000.0000 102,709,519,000.0000 121,747,519,000.0000 144,583,519,000.0000 164,269,519,000.0000 189,560,664,000.0000 221,894,664,000.0000 249,524,664,000.0000 277,154,664,000.0000 310,304,664,000.0000 370,000,000,000.0000
3 Operasional Pelayanan
Rumah Sakit 370.000.000.000
Perbulan 33,780,951,000.0000 33,580,951,000.0000 35,347,617,000.0000 19,038,000,000.0000 22,836,000,000.0000 19,686,000,000.0000 25,291,145,000.0000 32,334,000,000.0000 27,630,000,000.0000 27,630,000,000.0000 33,150,000,000.0000 59,695,336,000.0000 Akumulatif 33,780,951,000.0000 67,361,902,000.0000 102,709,519,000.0000 121,747,519,000.0000 144,583,519,000.0000 164,269,519,000.0000 189,560,664,000.0000 221,894,664,000.0000 249,524,664,000.0000 277,154,664,000.0000 310,304,664,000.0000 370,000,000,000.0000
Belanja Pegawai 45.000.000.000
Perbulan 3,214,285,000.0000 3,214,285,000.0000 3,214,285,000.0000 3,150,000,000.0000 6,300,000,000.0000 3,150,000,000.0000 6,107,145,000.0000 3,150,000,000.0000 3,150,000,000.0000 3,150,000,000.0000 3,150,000,000.0000 4,050,000,000.0000 Akumulatif 3,214,285,000.0000 6,428,570,000.0000 9,642,855,000.0000 12,792,855,000.0000 19,092,855,000.0000 22,242,855,000.0000 28,350,000,000.0000 31,500,000,000.0000 34,650,000,000.0000 37,800,000,000.0000 40,950,000,000.0000 45,000,000,000.0000
Belanja Barang dan
Jasa 264.800.000.000
Perbulan 22,066,666,000.0000 22,066,666,000.0000 22,066,666,000.0000 15,888,000,000.0000 16,536,000,000.0000 16,536,000,000.0000 19,184,000,000.0000 19,184,000,000.0000 24,480,000,000.0000 24,480,000,000.0000 30,000,000,000.0000 32,312,002,000.0000 Akumulatif 22,066,666,000.0000 44,133,332,000.0000 66,199,998,000.0000 82,087,998,000.0000 98,623,998,000.0000 115,159,998,000.0000 134,343,998,000.0000 153,527,998,000.0000 178,007,998,000.0000 202,487,998,000.0000 232,487,998,000.0000 264,800,000,000.0000
Belanja Modal 60.200.000.000
Perbulan 8,500,000,000.0000 8,300,000,000.0000 10,066,666,000.0000 - - - - 10,000,000,000.0000 - - - 23,333,334,000.0000
Akumulatif 8,500,000,000.0000 16,800,000,000.0000 26,866,666,000.0000 26,866,666,000.0000 26,866,666,000.0000 26,866,666,000.0000 26,866,666,000.0000 36,866,666,000.0000 36,866,666,000.0000 36,866,666,000.0000 36,866,666,000.0000 60,200,000,000.0000 Advokasi, Pemberdayaan,
Kemitraan, Peningkatan
Peran Serta Masyarakat dan Lintas Sektor Tingkat Daerah Provinsi
200.000.000
Perbulan - - - - 50,000,000.0000 - - 50,000,000.0000 - 50,000,000.0000 - 50,000,000.0000
Akumulatif - - - - 50,000,000.0000 50,000,000.0000 50,000,000.0000 100,000,000.0000 100,000,000.0000 150,000,000.0000 150,000,000.0000 200,000,000.0000
4
Peningkatan Upaya Advokasi Kesehatan, Pemberdayaan, Penggalangan Kemitraan, Peran Serta Masyarakat dan Lintas Sektor Tingkat Daerah Provinsi
200.000.000
Perbulan - - - - 50,000,000.0000 - - 50,000,000.0000 - 50,000,000.0000 - 50,000,000.0000
Akumulatif - - - - 50,000,000.0000 50,000,000.0000 50,000,000.0000 100,000,000.0000 100,000,000.0000 150,000,000.0000 150,000,000.0000 200,000,000.0000
Promosi dan Pemberdayaan
Masyarakat 200.000.000
Perbulan - - - - 50,000,000.0000 - - 50,000,000.0000 - 50,000,000.0000 - 50,000,000.0000
Akumulatif - - - - 50,000,000.0000 50,000,000.0000 50,000,000.0000 100,000,000.0000 100,000,000.0000 150,000,000.0000 150,000,000.0000 200,000,000.0000
No SKPD/BIDANG (Rp)
Jan Feb Mar Apr Mei Jun Jul Agt Sep Okt Nov Des
Administrasi Keuangan 110.881.865.000
Perbulan 7,920,132,000.0000 7,920,132,000.0000 7,920,132,000.0000 7,920,132,000.0000 15,840,272,500.0000 7,920,132,000.0000 15,840,272,500.0000 7,920,132,000.0000 7,920,132,000.0000 7,920,132,000.0000 7,920,132,000.0000 7,920,132,000.0000 Akumulatif 7,920,132,000.0000 15,840,264,000.0000 23,760,396,000.0000 31,680,528,000.0000 47,520,800,500.0000 55,440,932,500.0000 71,281,205,000.0000 79,201,337,000.0000 87,121,469,000.0000 95,041,601,000.0000 102,961,733,000.0000 110,881,865,000.0000
5 Penyediaan Gaji dan
Tunjangan ASN 110.881.865.000
Perbulan 7,920,132,000.0000 7,920,132,000.0000 7,920,132,000.0000 7,920,132,000.0000 15,840,272,500.0000 7,920,132,000.0000 15,840,272,500.0000 7,920,132,000.0000 7,920,132,000.0000 7,920,132,000.0000 7,920,132,000.0000 7,920,132,000.0000 Akumulatif 7,920,132,000.0000 15,840,264,000.0000 23,760,396,000.0000 31,680,528,000.0000 47,520,800,500.0000 55,440,932,500.0000 71,281,205,000.0000 79,201,337,000.0000 87,121,469,000.0000 95,041,601,000.0000 102,961,733,000.0000 110,881,865,000.0000
Pembayaran Gaji dan
Tunjangan 54.225.062.000
Perbulan 3,873,218,000.0000 3,873,218,000.0000 3,873,218,000.0000 3,873,218,000.0000 7,746,441,000.0000 3,873,218,000.0000 7,746,441,000.0000 3,873,218,000.0000 3,873,218,000.0000 3,873,218,000.0000 3,873,218,000.0000 3,873,218,000.0000 Akumulatif 3,873,218,000.0000 7,746,436,000.0000 11,619,654,000.0000 15,492,872,000.0000 23,239,313,000.0000 27,112,531,000.0000 34,858,972,000.0000 38,732,190,000.0000 42,605,408,000.0000 46,478,626,000.0000 50,351,844,000.0000 54,225,062,000.0000 Pembayaran
Tambahan
Penghasilan Pegawai 56.656.803.000
Perbulan 4,046,914,000.0000 4,046,914,000.0000 4,046,914,000.0000 4,046,914,000.0000 8,093,831,500.0000 4,046,914,000.0000 8,093,831,500.0000 4,046,914,000.0000 4,046,914,000.0000 4,046,914,000.0000 4,046,914,000.0000 4,046,914,000.0000 Akumulatif 4,046,914,000.0000 8,093,828,000.0000 12,140,742,000.0000 16,187,656,000.0000 24,281,487,500.0000 28,328,401,500.0000 36,422,233,000.0000 40,469,147,000.0000 44,516,061,000.0000 48,562,975,000.0000 52,609,889,000.0000 56,656,803,000.0000