8/19/2019 Analisis keuangan apotik

1/20

Nama Obat JumlahHarga Total

Satuan (Rp) Harga (Rp)

Adem Sari Sach 1 22,000 22,000

Alkohol 70 % 100 Ml 6 4500 27,000Alkohol 96 % 100 Ml 3 5000 15,000

Antangin Jrg Cair 1 17,000 17,000

Antangin a! 1 26,500 26,500

Antimo Anak 1 ",000 ",000

Antimo a! 5 4,500 22,500

#a!$cogh 10 2,750 27,500

#al&irik ' 5 4,500 22,500

#al&irik ( 2 4,500 9,000

#al&irik M 5 4,700 23,500

#al)em *eliga 10 g 12 3,"00 45,600

#al)em *eliga 20 g 12 6,600 79,200

#al)em +ang 10 g 12 3,600 42,"00

#al)em +ang 20 g 12 6,400 77,000

#edak Sal$cil 5 2,400 12,000

#etadin (mr 100 ml 2 9,500 19,000

#etadin Sol 15 ml 2 4,200 ",400

#etadine 5 ml 1 16,000 16,000

#eta)on Cream 3 ",250 24,750

#odre -l #atk 1 15,000 15,000

#odre 1 50,000 50,000

8/19/2019 Analisis keuangan apotik

2/20

#odre .tra 1 15,000 15,000

#odre Migra 1 15,000 15,000

#odre$n a!let 1 15,000 15,000

#$e/#$e -eer Anak 5 ",700 43,500

#$e/#$e -eer #a$i 5 6,000 30,000

C/1000) 1200 2 7,500 15,000

Caladin +ot 60 ml 2 9,900 19,"00

Caladin oder 100 2 9,"50 19,700

Caladin oder 60 6 6,750 40,500

Calc)ol 30 1 27,000 27,000

Ca&lang Mk& 120 ml 1 23,200 23,200

Ca&lang Mk& 30 ml 6 6,400 3",400

Ca&lang Mk& 60 ml 3 12,100 36,300

Ca&lang elon 30 ml 6 5,700 34,200

Ca&lang elon 60 ml 3 10,900 32,700

C 1 27,"00 27,"00

Cdr -orto) 1 30,900 30,900

8/19/2019 Analisis keuangan apotik

3/20

Cere!roort *old 1 31,700 31,700

Cere!roort S$r 1 15,200 15,200

Cere!roort *old ( 1 16,500 16,500

CM 1 24,000 24,000

Crcma .ml) 200 ml 2 1",600 37,200

Crcma .ml) 400 ml 1 2",000 2",000

ecolgen 1 15,000 15,000

ettol Cair 50 ml 3 5,100 15,300

ia&et 1 16,000 16,000

ia&et 8r 1 2",000 2",000

lcola S&&o 2 5,750 11,500

lcola a! 10 4,900 49,000

.neron C 30) 1 29,600 29,600

.ntro)to& 5 4,600 23,000

.ntro)to& Anak 10 1,500 15,000

-atigon 10 2,600 26,000

-emina 5 2,000 10,000

-itkom *mm$ 1 15,900 15,900

-itkom a! 1 11,300 11,300

-re)h Care 10 11,000 110,000

'and)cone 8on Steril 1 52,000 52,000

'an)a&la)t Siler 1 25,000 25,000

'eroc$n 150 * 2 9,000 1",000

8/19/2019 Analisis keuangan apotik

4/20

'eroc$n 75 * 5 6,500 32,500

'agri& # 6 ",300 49,"00

'agri& -l 6 ",300 49,"00

'agri& imn 2 9,300 1",600

'agri& M 3 7,500 22,500

:n)to 6 9,000 54,000

'agri& ilek 2 7,500 15,000

:cht$ol 5 4,000 20,000

:n;ana 10 "00 ",000

(aki 3 +artan 12 2,"00 33,600

(al&anak Cair 6 2,500 15,000

(al&anak) krim 1 24,000 24,000

(ana 30 *r 1 13,900 13,900

(a&a) *lng 100 g 1 6,400 6,400

(a&a) *lng 25 g 2 2,500 5,000

(a&a) *lng 50 g 2 4,000 ",000

(a)a Steril #nga #ir 1 3,300 33,000

(iranti 5 4,000 20,000

(omi 1 60,000 60,000

(omi (id) 1 7,000 7,000

(onicare 125 ml 1 31,700 31,700

(onicare 30 ml 1 9,100 9,100

(onicare 60 ml 1 15,900 15,900

8/19/2019 Analisis keuangan apotik

5/20

(onicare *el 30 ml 1 6,300 6,300

(onidin 10 1,400 14,000

(o$o Ca!e 2 45,000 90,000

(& (& $er 1 15,000 15,000

+a)erin 30 ml 2 9,000 1",000

+a)erin Mad 1 10,000 10,000

Mad Mlti)ari 100 ml 1 14,600 14,600

Mad S$amil Anak 3 11,000 33,000

Mad S$amil (elarga 1 16,500 16,500

Ma)ker 1 20,000 20,000

Min$ak (a&ak 10 ml 2 11,400 22,"00

Min$ak (a&ak 3 ml 3 4,200 12,600

Min$ak (a&ak 5 ml 5 7,300 36,500

Min$ak aon d 2 12,400 24,"00

Min$ak aon .e 1 24,200 24,200

Min$ak aon - 1 34,100 34,100

Min$ak

8/19/2019 Analisis keuangan apotik

6/20

Miagri& egal +in 5 1,500 7,500

M$ #a!$ 2 2,100 4,200

M$lanta 5 4,"00 24,000

 8atr . 3 14,900 44,700

 8eo 8a&acin 10 1,400 14,000

 8eo hemac$l 2 3,500 7,000

 8eo hemac$l 8ero 1 6,000 6,000

 8eo

8/19/2019 Analisis keuangan apotik

7/20

er!an 5 Cm =nemed 10 600 6,000

il (ita 1 42,500 42,500

il nta) 10 3,600 36,000

oldan Mig 10 1,700 17,000

rocold 6 2,000 12,000

romag 2 ",500 17,000

 &rori) 2 16,000 32,000

Sale& "" 1 45,600 45,600

Salon&a) 1 42,000 42,000

Sanal 10 1,300 13,000

Sango!ion 1 31,000 31,000

S&it =ne Med 3 cc 1 57,000 57,000

S&it =ne Med 5 cc 1 "0,000 "0,000

Stimno S$r 2 17,750 35,500

Sto& Cold 10 1,500 15,000

Stra 12) 3 9,000 27,000

Stra 3) 3 2,700 ",100

Stra =k 12) 2 12,500 25,000

Stra =k 3) 3 3,700 11,100

ermometer 1 9,000 9,000

olak Angin Anak 10 1,400 14,000

olak Angin Cair 1 20,500 20,500

olak Angin -l 10 1,"00 1",000

olak Angin ermen 10 1,200 12,000

egeta 1 13,500 13,500

>egeta 'er!al 1 17,500 17,500

>ick 44 27 ml 1 25,500 25,500

>ick 44 Anak 27 ml 1 25,500 25,500

>ick :nhaler 5 ",400 42,000

>idoran .ml) 1 16,500 16,500

>idoran Smart S$r 1 15,000 15,000

>it #12 :&i 1 43,000 43,000

>it? A :&i 1 43,000 43,000

>it? C :&i 1 45,000 45,000

>itacimin 1 13,000 13,000

8/19/2019 Analisis keuangan apotik

8/20

@ood) .& 100 ml 1 21,500 21,500

@ood) e& 50 ml 3 13100 39,300

@ood) Att 50 ml 3 13,100 39,300

@ood) Att 100 ml 1 21,500 21,500

@ood) &ermen 1 2,500 25,000

in) 1 26,400 26,400

Beit *ro 10 1,000 10,000

otal & 4,271,350?00

8/19/2019 Analisis keuangan apotik

9/20

Nama Obat Jumlah Harga Satuan (Rp) Total harga (Rp)

Acyclovir 200 mg 1 62!00 62!00

Acyclovir "00 mg 1 #$600 #$600

Alopurinol 100 mg 2 $0000 60000

Alopurinol $00 mg 1 2#%00 2#%00

Ambro&ol $0 mg 1 1"100 1"100

Amlo'ipin ! mg 1 6#! 6#!

Amlo'ipin 10 mg 1 126!0 126!0

Amo*i*ilin !00 mg 2 "1200 2"00

Amo*i*ilin *irup +ring 2 "2!0 !00

Anta*i'a 1 11"00 11"00

A*am ,+-+namat !00mg 1 1!%00 1!%00

.+tahi*tin ,+*ilat 6 mg 1 $"6!0 $"6!0

/aptopil 12! mg 2 00 1#600

/aptopril 2! mg 2 1#200 $""00

/+tiriin+ 10 mg 2 12"00 2"00

c+-a'ro&il !00 mg 1 #!00 #!00

c+&im 100 mg 1 1"%#00 1"%#00

ciproo&acin !00 mg 1 $$100 $$100

3uro*+mi' "0 mg 1 200 200

glib+nlami' ! mg 2 #!00 1!000

4li*+ril guaiaolat 100 mg 1 2%000 2%000

ibupro-+n "00 mg 1 1"00 1"00

5alium 'ilo-+na 2! mg 2 2""00 "00

alium 'ilo-+na !0 mg 2 ""$00 600

5+toonaol+ 200 mg $ 2$$00 6%%00

an*opraol+ $0 mg 1 ""000 ""000

op+rami' 2 mg 1 11"00 11"00

orata'in 10 mg 1 21!00 21!00

m+lo&icam #! mg 1 61%00 61%00

m+lo&icam 1! mg 1 %200 %200

m+t-ormin !00 mg 2 1!!00 $1000

m+thil pr+'ni*olon " mg 2 6!600 1$1200

m+troni'aol+ !00 mg 1 1"!00 1"!00

natrium 'ilo-+na 2! mg 2 10!00 21000

natrium 'ilo-+na !0 mg 2 1$600 2#200

om+praol+ 20 mg 1 1!600 1!600

Oralit 1 $000 $000

para*+tamol !00 mg $ "2000 126000

pirac+tam "00 mg 1 62#00 62#00

piri'o&in 10 mg 1 12!00 12!00

piro&icam 10 mg 2 %$00 1600

piro&icam 20 mg 2 1$100 26200

pr+'ni*on ! mg 1 "#000 "#000

raniti'in 1!0 mg 1 2!000 2!000

*albutamol 2 mg 1 11000 11000

*albutamol " mg 1 12!00 12!00

*imva*tatin 10 mg 1 $$00 $$00

8/19/2019 Analisis keuangan apotik

10/20

8/19/2019 Analisis keuangan apotik

11/20

5+t+rangan

.o&

.o&

.o&

.o&

.o&

.o&

.o&

.otol

.o&

.o&

.o&

.o&

.o&

.o&

.o&

.o&

.o&

.o&

.o&

.otol

.o&

.o&

.o&

.o&

.o&

.o&

.o&

.o&

.o&

.o&

.o&

.o&

.o&

.o&

.o&

.o&

.o&

.o&

.otol

.o&

.o&

.otol

.o&

.o&

.o&

.o&

Bo&

8/19/2019 Analisis keuangan apotik

12/20

.o&

.otol

.o&

.o&

8/19/2019 Analisis keuangan apotik

13/20

Nama Obat Jumlah Harga Satuan (Rp)

alpara 1 !"000

amo&an 1 1$6%00

an'alan pil 5. 1 10%!00

cataam 1 %"000

/T, 1 1!000

'+&am+tha*on+ O4. 0! mg 1 "!000

'+&am+tha*on+ O4. 0#! mg 1 "#000

uca'+& 1 22000

-olavit 1 61000

glim+piri' O4. 1 mg 2 #$#!

glim+piri' O4. 2 mg 1 1"2!00

imboo*t 1 #!000

an'i*tatin 2 2%#00

lo'ia 1 "#000

m+nal 1 "6000

n+uralgin R& 1 $2000

n+urobion 1 !"000

n+uro'+& 1 2$000

on+ m+' t+*tp+c 1 6!000

*anmol 1 1000

*+n*iti- t+*tp+c $ 6!00

*up+r t+tra 1 #6000

v+naron 1 20!000

vom+ta 1 2!000

 Total

8/19/2019 Analisis keuangan apotik

14/20

 Total harga (Rp) 5+t+rangan

!"000 bo&

1$6%00bo&

10%!00bo&

%"000 bo&

1!000 bo&

"!000 bo&

"#000 bo&

22000 bo&

61000 bo&

1!6#!0bo&

1"2!00bo&

#!000 bo&

!%"00 bo&

"#000 bo&

"6000 bo&

$2000 bo&

!"000 bo&

2$000 bo&

6!000 bo&

1000 bo&

1%!00 bi8i

#6000 bo&

20!000bo&

2!000 bo&

 Rp 162!!0700

8/19/2019 Analisis keuangan apotik

15/20

Nama Obat Jumlah Harga Satuan (Rp)

albothyl $ 1%00

a*ilor cr+am ! 9 2" $%00

bioplac+nton $ 1!00

b+tam+ta*on rim 01 9 2" 2600

g+ntami*in *al+p ulit 01 9 2" 20000

hi'roorti*on rim 19 ! 2100

hi'roorti*on rim 2!9 2" $100

+toonaol+ rim 29 ! #!0

loram-+niol T, 0!9 $ $200

loram-+niol S, 19 $ 2000

5loram-+niol TT $9 $ 12!0

o*it+tra*ilin H/l S, 19 $ 1#00

o*it+tra*ilin *al+p ulit $9 ! 2000

 Total

8/19/2019 Analisis keuangan apotik

16/20

 Total harga (Rp) 5+t+rangan

!%"00.otol

%$600 Tub+

"#"00tub+

62"00 Tub+

"0000 Tub+

10!00tub+

#""00 Tub+

"$#!0tub+

%600 botol

6000 tub+

$#!0 botol

!100 tub+

10000tub+

 Rp %0!%00700

8/19/2019 Analisis keuangan apotik

17/20

No :raian Jumlah

2717 ;+nga'aan Obat (" lapi*) Rp $!$!100700

2727 .iaya t+tap ('alam *+tahun) Rp !221000700

 Total Jumlah Rp #60$100700

,o'al /a'angan Total

8/19/2019 Analisis keuangan apotik

18/20

No J+ni* ;+n8ualan R+ncana 5+untungan

17 H=>OT/ "09

27 O?A 209

$7 R+*+p @ot+r 109

"7 Al+* 109

 Jumlah ;+r*+nta*+

.;>bulan Om+t>hari H;;

 Rp 260!#1"$ Rp 6!#1 Rp 20$!#1"$

8/19/2019 Analisis keuangan apotik

19/20

R+ncana ;+n8ualan RataBRata 5+untungan

!09 209

$09 69

109 19

109 19

1009 29

8/19/2019 Analisis keuangan apotik

20/20

.ulan +B ;+n'apatan H;; aba 5otor .iaya Op+ra*ional aba .+r*ih

1

2

$

"

!

6#

%

10

11

12