Analisis Keuangan

Biaya Tetap
Biaya gaji pegawai/bulan

No Tenaga Kerja Jumlah
1 Apoteker Pengelola Apotek 1
2 Apoteker Pendamping 1
TOTAL BIAYA TENAGA KERJA/BULAN
No Biaya Administrasi Biaya

1 Kertas HVS Rp 20,000
2 Copy Resep Rp 6,000
3 Etiket Rp 6,000
4 Nota penjualan, kuitansi Rp 15,000
5 bukti penyerahan obat Rp 8,000
6 Kartu Stock dan Stelling Obat Rp 18,000
7 SP obat, narkotik, psikotropika Rp 45,000
8 Formulir laporan obat narkotik, psikotropika Rp 15,000
9 Buku kekurangan obat Rp 5,000
10 buku incaso Rp 15,000
11 buku penerimaan Rp 5,000
12 buku pencatatan penjualan dan pendapatan Rp 3,000
13 buku pencatatan obat narkotik psikotropika Rp 9,000
14 Kemasan (klip plastik, kresek) Rp 5,000
15 pot salep, cangkang kapsul, perkamen Rp 10,000
16 isi staples, tinta Rp 5,000
17 tinta printer Rp 100,000
18 lem, pensil, bolpoin, penghapus, tipex Rp 25,000
Total biaya ph care Rp 315,000
Biaya Lain-lain
No Biaya lain-lain Biaya
1 Listrik Rp 160,000
2 PAM Rp 140,000
3 Air galon Rp 17,000
4 Uang Kebersihan Rp 50,000
5 sabun cuci tangan, piring, lantai Rp 13,000
6 pulsa Rp 60,000
7 bensin Rp 100,000
8 Biaya Sewa Rp 1,500,000
Total Biaya lain-lain Rp 2,040,000
Total Biaya Tetap

No Keterangan Biaya
1 Biaya Gaji Rp 6,645,000
2 Biaya ph care Rp 315,000
3 Biaya lain-lain Rp 2,040,000
Total Biaya Tetap Rp 9,000,000
Biaya
Rp 3,345,000
Rp 3,300,000
Rp 6,645,000
1 kertas 60
Analisis Teknis |
Denah Lokasi "Apotek Cantika" | Rumah
Rumah makan RUKO (RUMAH TOKO) 10 KK
makan
Parkir SARDO rumah
| RS. IBU DAN ANAK Warnet RUMAH WARGA 250 KK
SWALAYAN makan
SMK RUMAH
TOKO BONEKA | Alfamart RUMAH MAKAN
FARMASI MAKAN
sungai
|
Jalan simpang gajayana
|
Saga "Serba Lima
Ribu"
RUMAH WARGA 500 |
DAERAH KOST sawah
KK | Sardo Swalayan HOTEL PELANGI RUMAH WARGA100 KK
RUMAH WARGA 5 KK J
A Salon rumah makan
L Muslimah
Rumah Makan Kecil
A rumah warga 300 KK
Bengkel indomaret
N RUMAH WARGA 200 KK
Rumah Warga (2 KK) g Rumah 2
a KK
Rumah Sungai j
Masjid Warga a GALON ISI
Bengkel Motor Perumahan (100KK)
(4 KK) y ULANG
a
DAERAH WARUNG-
n MASJID
Masuk gang kerto RUMAH WARGA 2 KK WARUNG
a
PRAKTEK
| dr. Gigi
| RUMAH WARGA Perumahan 200KK WARNET WARNET
|
APOTEK PINTU PRAKTEK 4KK |
CANTIKA MASUK | dr.mata
| DAERAH KOST |
RUMAH WARGA
|
200KK
|
DAERAH
| |
RUMAH MAKAN KOST
KOST PUTRI |
LAUNDRY |
RUMAH WARGA 1000 KK
TOKO ELEKTRONIK |
RUMAH MAKAN |
RUMAH WARGA + KOST 4 KK | |
TOKO BUKU
|
MASUK GANG KETORAHAYU
Masuk Gang |
|
rumah
rumah warga 100 kk | TOKO ROTI MADINAH RUMAH WARGA 500 KK BENGKEL
makan
Layout Apotek
wastafel Kulkas Lemari 1
KAMAR MANDI
pasien
KULKAS MINUMAN
Meja Racik
RUANG TUNGGU
PASIEN etalase obat HV, penyerahan obat,
penerimaan resep
Majalah, Koran
PINTU MASUK
TEMPAT PARKIR
Lemari 2
Lemari 3
Kamar mandi
Gudang
Meja Komputer
ANALISIS MANAJEMEN
APOTEKER PENGELOLA APOTEK
Apotek buka 7.00 Struktur Organisasi: Berdiri
Fungsi Fungsi Fungsi Fungsi Fungsi -21.00 (senin - sabtu) Sendiri
Pembelian Gudang Penjualan Keuangan Administrasi
APA APA APA APA APA Margin yang dikehendaki 15%
Struktur Organisasi
ANALISIS PASAR
Kunjungan
ke Masuk apt
Pelayanan Jumlah Nilai Rp/kunjungan Nilai Rp/hari Total Rp/bulan (25 hari) Margin (%) Margin (Rp) HPP (Rp)
dokter/jmlh perhari
KK
Resep 20% R/ 134 26.8 Rp 50,000 Rp 1,340,000 Rp 33,500,000 5.23% Rp 5,025,000 Rp 28,475,000
OWA 10% KK 2500 250 Rp 5,000 Rp 1,250,000 Rp 31,250,000 4.88% Rp 4,687,500 Rp 26,562,500
HV 10% KK 2500 250 Rp 5,000 Rp 1,250,000 Rp 31,250,000 4.88% Rp 4,687,500 Rp 26,562,500
Total Rp 3,840,000 Rp 96,000,000 Rp 14,400,000 Rp 81,600,000
100% 15% 15% 85%
BEP
Margin 15% BEP = TR = TC
BEP = biaya tetap/margin TC = Biaya tetap + Biaya Variabel
BEP Rp 60,000,000 BEP = Biaya tetap + biaya variabel
Target Penjualan
Target penjualan = BEP + 60%*BEP BEP TR TC BIAYA TETAP BIAYA VARIABEL
Target Rp 96,000,000 perbulan Rp 60,000,000 Rp 60,000,000 Rp 60,000,000 Rp 9,000,000 Rp 51,000,000
HPP = (100%*target penjualan) - (margin*target penjualan) PENJUALAN = BIAYA TETAP BIAYA VARIABEL
HPP Rp 81,600,000 perbulan
Target Penjualan
Kunjungan ke Total Rp/bulan (25
Pelayanan Jumlah Masuk apt perhari Nilai Rp/kunjungan Nilai Rp/hari % bulanan Margin (Rp) HPP (Rp)
dokter/jmlh KK hari)
Resep 20% R/ 134 26.8 Rp 50,000 Rp 1,340,000 Rp 33,500,000 35% Rp 5,025,000 Rp 28,475,000
OWA 10% KK 2500 250 Rp 5,000 Rp 1,250,000 Rp 31,250,000 33% Rp 4,687,500 Rp 26,562,500
HV 10% KK 2500 250 Rp 5,000 Rp 1,250,000 Rp 31,250,000 33% Rp 4,687,500 Rp 26,562,500
Total Rp 3,840,000 Rp 96,000,000 Rp 14,400,000 Rp 81,600,000
Rincian Modal
No. Keterangan Jumlah Biaya
1 Modal Inventaris
beaker glass 100 ml 1 Rp 50,000
corong + batang pengaduk 1 Rp 30,000
gelas ukur 25 ml 1 Rp 25,000
ayakan 1 Rp 5,000
Timbangan bahan gram 1 Rp 2,000,000
Timbangan bahan mg 1 Rp 1,000,000
Mortir dan stamper (besar) 1 Rp 100,000
Mortir dan stamper (kecil) 1 Rp 80,000
Blender 1 Rp 50,000
Etelase kaca 2 Rp 400,000
Lemari kaca + Rak 4 Rp 600,000
Lemari gudang 1 Rp 300,000
Lemari obat keras, narkotik, psikotropik 1 Rp 250,000
Lemari es 1 Rp 1,400,000
Komputer + software 1 Rp 2,500,000
Meja Konsul 1 Rp 200,000
Meja racik 1 Rp 150,000
Kursi tunggu pasien 2 Rp 1,200,000
Kursi 5 Rp 30,000
Meja komputer 1 Rp 150,000
Kipas angin 1 Rp 200,000
wastafel 1 Rp 300,000
Plakat Apotek + nama apotekernya 1 Rp 500,000
neon box apotek 1 Rp 500,000
Banner Apotek 1 Rp 100,000
Timbangan BB dan Ukur TB 1 Rp 150,000
Termometer 1 Rp 25,000
Tensi 1 Rp 50,000
Alat ukur gula darah 1 Rp 100,000
Buku standar 3 Rp 80,000
kalkulator 2 Rp 50,000
Meja kasir 1 Rp 500,000
Gunting, cutter, staples 1 Rp 100,000
Jam dinding 1 Rp 50,000
Tempat sampah 1 Rp 20,000
Stempel 2 Rp 60,000
Alat kebersihan (sapu, pel, lap, sulak) 1 Rp 50,000
Total biaya inventaris
2 Modal Operasional
Biaya tetap
Biaya tenaga kerja Rp 6,645,000
biaya ph care Rp 315,000
biaya lain-lain Rp 2,040,000
Total Biaya tetap Rp 9,000,000
Total biaya obat Rp 81,600,000
Total biaya operasional
3 Cadangan Modal
Stok obat (kenaikan harga, kehabisan) Rp 10,000,000
Total Cadangan Modal
Total Modal
al
Total biaya Total Modal
Rp 50,000
Rp 30,000
Rp 25,000
Rp 5,000
Rp 2,000,000
Rp 1,000,000
Rp 100,000
Rp 80,000
Rp 50,000
Rp 800,000
Rp 2,400,000
Rp 300,000
Rp 250,000
Rp 1,400,000
Rp 2,500,000
Rp 200,000
Rp 150,000
Rp 2,400,000
Rp 150,000
Rp 150,000
Rp 200,000
Rp 300,000
Rp 500,000
Rp 500,000
Rp 100,000
Rp 150,000
Rp 25,000
Rp 50,000
Rp 100,000
Rp 240,000
Rp 100,000
Rp 500,000
Rp 100,000
Rp 50,000
Rp 20,000
Rp 120,000
Rp 50,000
Rp 17,145,000
Rp 90,600,000
Rp 10,000,000
Rp 117,745,000
Aliran Kas 1 bulan (25 hari)
TGL Keterangan Masuk Keluar Sisa
1 Modal awal Rp 117,745,000
Pembelian obat Rp 81,600,000
Inventaris Rp 17,145,000
atk ph care Rp 315,000
2 penjualan
penjualan Resep Rp 1,340,000
penjualan owa Rp 1,250,000
penjualan hv Rp 1,250,000
Total penjualan Rp 3,840,000
Saldo Rp 22,525,000
3 penjualan
Saldo Rp 26,365,000
4 penjualan
Saldo Rp 30,205,000
5 penjualan
Saldo Rp 34,045,000
6 penjualan
Saldo Rp 37,885,000
7 penjualan
Saldo Rp 41,725,000
Libur
8 penjualan
Saldo Rp 45,565,000
9 penjualan
Saldo Rp 49,405,000
10 penjualan
Saldo Rp 53,245,000
11 penjualan
Saldo Rp 57,085,000
12 penjualan
Saldo Rp 60,925,000
13 penjualan
Saldo Rp 64,765,000
14 LIBUR
15 penjualan
biaya lain-lain Rp 2,040,000
Saldo Rp 66,565,000
16 penjualan
Saldo Rp 70,405,000
17 penjualan
Saldo Rp 74,245,000
18 penjualan
Saldo Rp 78,085,000
19 penjualan
Saldo Rp 81,925,000
20 penjualan
Saldo Rp 85,765,000
21 LIBUR
22 penjualan
Saldo Rp 89,605,000
23 penjualan
Saldo Rp 93,445,000
24 penjualan
Saldo Rp 97,285,000
25 penjualan
Saldo Rp 101,125,000
26 penjualan
Saldo Rp 104,965,000
27 penjualan
Saldo Rp 108,805,000
28 LIBUR
29 penjualan
Biaya gaji Rp 6,645,000
Saldo Rp 106,000,000
30 LIBUR
Saldo Akhir Rp 96,000,000 Rp 213,745,000 Rp 107,745,000 Rp 106,000,000
Rekap Aliran Kas 1 bulan

Keterangan Pemasukan Pengeluaran Sisa Kas
Modal Awal Rp 117,745,000 Rp 117,745,000
Pembelian Obat Rp 81,600,000 Rp 36,145,000
Inventaris Rp 17,145,000 Rp 19,000,000
Biaya Tetap Rp 9,000,000 Rp 10,000,000
Penjualan Rp 96,000,000 Rp 106,000,000
Aliran Kas 1 tahun
Pembelian = HPP - Stok Awal + Stok Akhir (untuk kontrol pembelian)
Bulan Penjualan (100%) HPP (85%) Stok Awal Stok Akhir Pembelian
Jan-17 Rp 96,000,000 Rp 81,600,000 0 Rp 10,000,000 Rp 91,600,000
Feb-17 Rp 96,000,000 Rp 81,600,000 Rp 10,000,000 Rp 10,000,000 Rp 81,600,000
Mar-17 Rp 96,000,000 Rp 81,600,000 Rp 10,000,000 Rp 10,000,000 Rp 81,600,000
Apr-17 Rp 96,000,000 Rp 81,600,000 Rp 10,000,000 Rp 10,000,000 Rp 81,600,000
May-17 Rp 96,000,000 Rp 81,600,000 Rp 10,000,000 Rp 10,000,000 Rp 81,600,000
Jun-17 Rp 96,000,000 Rp 81,600,000 Rp 10,000,000 Rp 10,000,000 Rp 81,600,000
Jul-17 Rp 96,000,000 Rp 81,600,000 Rp 10,000,000 Rp 10,000,000 Rp 81,600,000
Aug-17 Rp 96,000,000 Rp 81,600,000 Rp 10,000,000 Rp 10,000,000 Rp 81,600,000
Sep-17 Rp 96,000,000 Rp 81,600,000 Rp 10,000,000 Rp 10,000,000 Rp 81,600,000
Oct-17 Rp 96,000,000 Rp 81,600,000 Rp 10,000,000 Rp 10,000,000 Rp 81,600,000
Nov-17 Rp 96,000,000 Rp 81,600,000 Rp 10,000,000 Rp 10,000,000 Rp 81,600,000
Dec-17 Rp 96,000,000 Rp 81,600,000 Rp 10,000,000 Rp 10,000,000 Rp 81,600,000
Aliran Kas 1 tahun

Bulan Keterangan Masuk Keluar Sisa
Jan-17 Modal Rp 117,745,000
Penjualan Rp 96,000,000
Inventaris Rp 17,145,000
Pembelian Rp 91,600,000
Biaya tetap Rp 9,000,000
Saldo Rp 96,000,000
Feb-17 Penjualan Rp 96,000,000
biaya tetap Rp 9,000,000
saldo Rp 101,400,000
Mar-17 Penjualan Rp 96,000,000
Saldo Rp 106,800,000
Apr-17 Penjualan Rp 96,000,000
Saldo Rp 112,200,000
May-17 Penjualan Rp 96,000,000
Saldo Rp 117,600,000
Jun-17 Penjualan Rp 96,000,000
Saldo Rp 123,000,000
Jul-17 Penjualan Rp 96,000,000
Saldo Rp 128,400,000
Aug-17 Penjualan Rp 96,000,000
Saldo Rp 133,800,000
Sep-17 Penjualan Rp 96,000,000
Saldo Rp 139,200,000
Oct-17 Penjualan Rp 96,000,000
Saldo Rp 144,600,000
Nov-17 Penjualan Rp 96,000,000
Saldo Rp 150,000,000
Dec-17 Penjualan Rp 96,000,000
Saldo Rp 155,400,000
Rekap Aliran kas 1 tahun

Keterangan Pemasukan Pengeluaran Sisa Kas
Modal Awal Rp 117,745,000 Rp 117,745,000
Penjualan Rp 1,152,000,000 Rp 1,269,745,000
Pembelian Obat Rp 989,200,000 Rp 280,545,000
Inventaris Rp 17,145,000 Rp 263,400,000
Biaya tetap Rp 108,000,000 Rp 155,400,000
Saldo Rp 155,400,000
Laporan Laba Rugi
% Kontrol
Penjualan Rp 1,152,000,000 100%
Stok Awal 0
Stok Akhir Rp 10,000,000
HPP (85%*penjualan) Rp 979,200,000 85%
Laba Kotor (15%*penjualan) Rp 172,800,000 15%
biaya tetap 1 tahun Rp 108,000,000 9%
Laba sebelum pajak Rp 64,800,000 6%
Neraca diasumsikan Januari - Desember

AKTIVA PASIVA
kas 155,400,000 hutang dagang -
bank -
piutang -
persediaan 10,000,000
tanah 0 hutang bank -

bangunan 0 modal 117,745,000
inventaris 17,145,000 laba 64,800,000
total aktiva 182,545,000 total pasiva 182,545,000
Pay Back Periode

PBP = Modal/Laba Neraca diasumsikan Januari - Desember
Modal Rp 117,745,000 AKTIVA PASIVA
Laba Rp 64,800,000 kas 143,880,000 hutang dagang -
PBP sebelum pajak 1.82 tahun Layak bank -
piutang -
TOR persediaan 10,000,000
TOR = HPP (1 bulan)/stok akhir
HPP 1 Bulan Rp 81,600,000 tanah 0 hutang bank -
Stok akhir Rp 10,000,000 bangunan 0 modal 117,745,000
TOR 8.16 kali inventaris 17,145,000 laba 53,280,000
Pajak yang harus dibayar total aktiva 171,025,000 total pasiva 171,025,000
1% x 1 tahun penjualan Rp 11,520,000
Laba bersih setelah pajak = laba bersih sebelum pajak - pajak pertahun
laba bersih setelah pajak Rp 53,280,000
Pay Back Period setelah pajak

PBP = total modal/laba bersih setelah pajak
Modal Rp 117,745,000
Laba bersih setelah pajak Rp 53,280,000
PBP setelah pajak 2.21 tahun Layak
Pajak
PPh Apotek Badan Hukum % Kontrol Neraca diasumsikan Januari - Desember (SETELAH PAJAK)
Peredaran Bruto 1 tahun Rp 1,152,000,000 100% AKTIVA PASIVA
HPP Rp 979,200,000 85% kas 132,500,000 hutang dagang -
Laba Kotor Rp 172,800,000 15% bank -
Biaya Tetap Rp 108,000,000 9% piutang -
Ph kena pajak/laba bersih sebelum pajak Rp 64,800,000 6% persediaan 10,000,000

PPh terutang (1 tahun) = 50% x 25% x Ph
kena pajak Rp 8,100,000 1%
PPh terutang 1 bulan Rp 675,000 tanah 0 hutang bank -
bangunan 0 modal 117,745,000
PPn/PMPK inventaris 17,145,000 laba 41,900,000
Peredaran Bruto Rp 1,152,000,000
HPP Rp 979,200,000 total aktiva 159,645,000 total pasiva 159,645,000
Laba Kotor Rp 172,800,000
Biaya tetap Rp 108,000,000 Pay Back Periode SETELAH PAJAK
Ph yang kena pajak/laba bersih Rp 64,800,000 PBP = Modal/Laba
Modal Rp 117,745,000
Stok awal th 2017 0 Laba Rp 41,900,000
Stok Akhir th 2017 Rp 10,000,000 PBP sebelum pajak 2.81 tahun Layak
Pembelian = HPP - stok awal + stok akhir Rp 989,200,000
Pajak Keluaran = 1/11 x penjualan Rp 104,727,273

Pajak masukan = 1/11 x pembelian Rp 89,927,273
PMPK/PPn Rp 14,800,000
Total Pajak (PPn + PPh) Rp 22,900,000
Laporan Laba Rugi Setelah Pajak

Laba sebelum pajak Rp 64,800,000
PPh Rp 8,100,000
PPn/PMPK Rp 14,800,000
Total Pajak Rp 22,900,000
Laba setelah pajak Rp 41,900,000
No Nama Obat Nama Generik
1 Humalog Cart 100 IU Humalog Insulin Lispro
2 Lantus Insulin Glargin

3 Irvask 300 mg Irbesartan 300 g
4 Candesartan 8 mg Candesartan
5 Lipitor 40 mg Kalium atorvastatin
6 Rifamtibi 125 mg Rifampisin 125 mg
7 Amlodipine 10 mg Amlodipine
8 Valsartan Valsartan
9 Clorilex 25 mg Klozapin 25 mg
10 Lisinopril 5 mg Lisinopril
11 Thiamfenicol Thiamfenicol
12 Glimepirid 2 mg Glimepirid
14 Miniaspi 80 Aspirin
15 Bisoprolol 5 mg Bisoprolol
17 Aziwin 500 mg Azithromisin 500 mg
18 Spirolacton 25 mg Spironolactone
19 Kary Uni Susp. Steril pirenoksine
ekstr succus liquiritae,
20 OBH Combi Batuk Plus Flu paracetamol, ammon,
pseudoefedrin HCl, CTM
21 OBH Combi Anak Batuk Plus Fluparacetamol, ammon,
Echinacea purpurea, ektr black

22 Imboost Force
elderberry, Zn picolinate
Metil Salisilat 102mg, Mentol

23 Counterpain 30g
54,4 mg, Eugenol 13,6 mg
24 Visine Tetrahidrozolin HCl, BKC

25 Microlax Gel Na lauril sulfoasetat, na sitrat
DMP, difenhidramin hcl,
26 Sanadryl DMP amonium klorida, na-sitrat,
mentol
27 Nymico Nystatin
Al-Hidroksida, Mg-Hidroksida,
28 Mylanta
simetikon
29 Combantrin Pirantel Pamoat
30 Betadine 15 ml Povidone Iodine
31 Paracetamol Syrup Paracetamol
32 Cohistan CTM
33 Anakonidin DMP, GG, pseudoefedrin, ctm
34 Sanmol Syrup Paracetamol
35 Metformin 500 mg Metformin
difenhidramin hcl, amonium

36 Sanadryl klorida, K-sulfoguaikolat, na
sitrat, mentol
37 Proris Ibu Profen

38 Albothyl Policecresulen
Difenhidramin, DMP, fenilefrin,
39 Benadryl DMP amonium klorida, Na sitrat,
alkohol
40 Sanmol Drop Paracetamol
Ivy leaf, Mentha piperita,
41 Woods Herbal
Phylantus niruri, Madu
42 Amoxicillin syrup kering Amoxicillin
43 Rohto Tetrahidrozolin HCl
44 Proris Forte Ibu Profen
45 Betadine Obat Kumur Povidone Iodine
46 Trimoxul Trimetropirim, sulfametoksazol
47 Vometa Domperidone
49 Redoxon Double Action Vit. C, zink
50 Kalpanax Cair asam salisilat, asam benzoat, po
51 Dulcolax Tab Bisakodil
52 Pharmaton gingseng, vitamin A, b2, b1, c, d,
54 Trazodone Trazodone HCL 50 mg
55 Naprex pct termikronisasi, pct
56 Dulcolax Suppositoria Bisakodil
57 Anatasida DOEN Al Hidroksida Kering
58 Diazepam 2 mg Diazepam
59 Bodrex caffein, paracetamol
Vit. A, B1, B2, B3, B6, B12, C,

60 Sakatonik Liver Sirup Nicotinamide, Ca Panthotenate,
Mangan Sulfat, Ferro Sulfat
61 Sanprima 280 mg Tab Trimetropirim, sulfametoksazol
62 Kalpanax Krim Miconazole Nitrate

63 Counterpain 5g
64 Salycil Spiritus Asam Salisilat, Etanol Encer

65 Codein 10 mg Codein 10 mg
66 Nitrokaf Retard Gliseril trinitrat
67 Vometa Tab Domperidone
Vit. B1,B6,B12,B3, C, Kreatin,
68 Hemaviton Action ekstrak gingseng, Calsium
panthotenate
69 Inza pct, ctm, pseudoefedrin hcl
asetaminofen, pseudoefedrin,
70 Decolgen
ctm
71 Pharolit-200 NaCl, Na Sitrat, Glukosa.
72 Bromifar Bromhexin HCl
73 Panadol Cold & Flu pct, pseudoefedrin hcl, DMP
vitamin b1, b2, b6, b12, c, d,

74 Enervon-C
niacinamide, ca panthotenate,
Lactobacillus acidop hilus

bifidobacterium longun,
75 Lacto-B
streptococcus faeeium, vit. B,
B2, B5, niasin, protein, lemak
76 Decolsin Capsule
ctm, DMP, GG
77 Trimoxul pct, ctm, fenilpropanolamin
78 Procold ND paracetamol, PPA

mg hidroksida, hidrotalcite,
79 Promag
simetikon
mg-trisilikat, al-hidroksida,
80 Sanmag papaverin, klordiazepoksid HCl,
Vit b12, b2, b6, b1, niasinamid
81 FG Troches Meiji Fradioisin, gramisidin

82 Fundamin-E vit. B1, B6, B12, E
pct, fenilpropanolamine, DMP,

83 Intunal-F
deksklorfeniramin maleat, GG
Amilase, protiase, asam

desoksikolat,
84 Enzyplex dimetilpolisiloksan, vit b1, b2,
b6, b12, nikotinamida, ca
pantotenat
85 Panadol Paracetamol
86 Mixagrip PCT, PPA, CTM,
87 Entrostop Attapulgite, Pectin
88 Mucohexin Bromhexin HCl
89 Cefixime Cefixime 100 mg
90 Diapet
91 Oskadon SP ibuprofen, paracetamol
Psidii folium ekstrak, curcuma
domestica rhizomae, camellia
92 Entrostop Anak
sinensis ekstrak, zingiber
rhizoma
93 Antimo Dimenhidrinat
94 Vitamin B6 Piridoxin HCl
PCT 500mg, Pseudoefedrin HCl

95 Demacolin
7,5mg, CTM 2mg, Kofein 10mg
96 Amoxicillin Amoxicillin
97 Paramex Flu & Batuk PCT, DMP, pseudoefedrin HCl
fenilpropanolamine, ctm, pct,

98 Neozep Forte
salisilamide
99 Paracetamol Tablet Paracetamol 500 mg
100 Asam Mefenamat 500 mg Asam mefenamat 500 mg
Kemasan
Pabrik Sediaan
Kemasan Jumlah
Eli Lily 100 IU/mlx3mlx5 5 Insulin
Sanofi Aventis 5 Solostar 3 ml 5 Insulin

Kalbe Farma Dus (3x10) 30 Tablet
Noveell Dus (30) 30 Tablet
Pfizer Dus (3x10) 30 Tablet
Sanbe Farma Dus (10x10) 100 Kaplet
Hexpharm Jaya Dus (30) 30 tablet
Novartis Dus (10x10) 100 Tablet
Mersifarma TM Dus (5x10) 50 Tablet
Noveell Dus (30) 30 Tablet
Indofarma Dus (10x10) 100 Kapsul
Hexpharm Jaya Dus (50) 50 Tablet
Mersifarma TM Dus (10x10) 100 Tablet
Hexphram Jaya Dus (3x10) 30 Tablet
Aventis Pharma Dus (500 mgx10) 10 Tablet
Phapros Dus (10x10) 100 tablet
PT. FERRON Botol (5 ml) 1 tetes mata
Combiphar Botol (60 ml) 1

Sirup
Combiphar Botol (60 mL) 1

Sirup
Solo Global Health Botol (60 ml) 1

Sirup
Taisho Pharmaceutical
Krim Tube (1x30g) 1 Krim
Indonesia
Pfizer Botol (6 ml) 1 tetes mata

Pharos Tube (5 ml) 1 Gel
Sanbe Farma Botol (60ml) 1

Sirup
Sanbe Farma Botol (12 mL) 1 Suspensi
Pfizer Botol (150 ml) 1 Syrup
PT. Johnson & Johnson Botol (10 ml) 1 LArutan

PT. Mahakam Beta Farm Botol (15 ml) 1 Larutan
Gratia Husada Farma Botol (60 mL) 1 Sirup
Darya-Varia Botol (60 ml) 1 Siruo
Konimex Botol (30 ml) 1 Syrup
Sanbe Farma Botol (60 ml) 1 Sirup
Sanbe Farma Botol (60 mL) 1 Sirup
Pharos Botol (60 mL) 1 Sirup

Pharos Botol (5 ml) 1 Larutan
Pfizer Botol (60 mL) 1 Sirup
Sanbe Farma Botol (20 ml) 1 Drop
PT. Saka Farma Botol (60 mL) 1 Sirup
Hexpharm Jaya Botol (60 ml) 1 Sirup Kering

PT. Rohto Laboratories Botol (7 ml) 1 tetes mata
Pharos Botol (50ml) 1 Sirup
Interbat Botol (50 ml) 1 Suspensi
Dexa Medica Botol (10 ml) 1 Drop
Bayer Consumer Care Tube (10 tab) 1 Effervecent
Kalbe Farma Botol (10 ml) 1 Tinctura
Boehringer Ingelheim Dus (20x4) 80 Tablet
Boehringer Ingelheim Dus (10x5) 50 Kapsul
Darya-Varia Botol (60 ml) 1 Suspensi
Boehringer Ingelheim Dus (50 supp) 50 Suppositoria
PT. Rama Emerald Botol (60ml) 1 Suspensi
Sanbe Farma Dus (10x10) 100 Tablet
Tempo Scan Pacific Dus (25x4) 100 Tablet
Sakafarma Lab Botol (100 ml) 1 Larutan
Kalbe Farma Tube (5 g) 1 Krim
Krim tube (1x5g) 1 Krim
Indonesia
PT. Combiphar Botol (50 ml) 1 Larutan

Kimia Farma Dus (10x10) 100 Tablet
Kimia Farma Dus (100) 100 Kapsul
Dexa Medica Dus (50) 50 Tablet
PT. Tempo Scan Pacific Dus (10x5) 50 Kapsul
Konimex Strip (4 tab) 4 Tablet
Darya-Varia Dus (25x4) 100 Tablet
Novell Pharma Sachet (200 mlx60) 60 Serbuk

Ifars Dus (10x10) 100 Kaplet
Sterling Dus (10x10) 100 Kaplet
Medifarma Botol (30 tab) 30

Tablet
Novell Pharma Dus (40 Sachetx6) 240 Serbuk
Medifarma Dus (25x4) 100 Kapsul
PT. HENSON FARMA Dus (25x4) 100 Tablet
Kalbe Farma Dus (6x17g) 6 Larutan
PT. Meiji Indonesia Dus (100) 100 Tablet

Biomedis, Mediafarmas Dus (25x4) 100 Tablet
Meprofarm Dus (10x10) 100

Tablet
Westmont, Medifarma Botol (50 tab) 50 Tablet
Glaxo Smith Kline Dus (10x10) 100 Kaplet

Dankos Farma Dus (25x4) 100 Kaplet
Hexpharm Jaya Dus (30) 30 Kapsul
PT. Soho Industri Farm Dus (25x4) 100 Kapsul
Supra Ferbindo Farma Strip (4 tab) 4 Tablet
Kalbe Farma Dus (6 sachetx10ml) 6 Larutan
Phapros Strip (10 tab) 10 Tablet

Imfarmind Kaleng (1000) 1000 Tablet
PT. Coronet Dus (10x10) 100 Tablet
Hexpharm Jaya Dus (100) 100 Kaplet
Konimex Strip (4 tab) 4 Tablet
Darya-Varia Dus (25x4) 100 Tablet
Indofarma Dus (10x10) 100 Tablet

Holi Pharma Dus (10x10) 100 Tablet
Harga HPP
Harga Satuan Keluar Total
Rp 750,200 Rp 150,040 44 Rp 6,601,760
Rp 744,180 Rp 148,836 44 Rp 6,548,784

Rp 360,000 Rp 12,000 501 Rp 6,012,000
Rp 180,000 Rp 6,000 850 Rp 5,100,000
Rp 582,400 Rp 19,413 207 Rp 4,018,560
Rp 417,450 Rp 4,175 900 Rp 3,757,050
Rp 34,545 Rp 1,152 3000 Rp 3,454,500
Rp 800,000 Rp 8,000 415 Rp 3,320,000
Rp 180,000 Rp 3,600 899 Rp 3,236,400
Rp 30,000 Rp 1,000 2999 Rp 2,999,000
Rp 287,775 Rp 2,878 1000 Rp 2,877,750
Rp 47,273 Rp 945 3000 Rp 2,836,380
Rp 118,454 Rp 2,369 1000 Rp 2,369,080
Rp 30,000 Rp 300 6995 Rp 2,098,500
Rp 47,273 Rp 1,576 1200 Rp 1,890,920
Rp 19,091 Rp 636 2502 Rp 1,592,189
Rp 270,000 Rp 27,000 58 Rp 1,566,000
Rp 54,550 Rp 546 2494 Rp 1,360,477
Rp 29,000 Rp 29,000 41 Rp 1,189,000
Rp 11,839 100 Rp 1,183,900

Rp 11,839
Rp 11,621 100 Rp 1,162,100

Rp 11,621
Rp 52,500 20 Rp 1,050,000
Rp 52,500
Rp 34,530 Rp 34,530 20 Rp 690,600
Rp 14,000 Rp 14,000 49 Rp 686,000

Rp 22,000 Rp 22,000 31 Rp 682,000
Rp 10,142 60 Rp 608,520
Rp 10,142
Rp 31,900 Rp 31,900 19 Rp 606,100
Rp 22,880 Rp 22,880 25 Rp 572,000
Rp 11,150 Rp 11,150 50 Rp 557,500

Rp 11,000 Rp 11,000 50 Rp 550,000
Rp 5,157 Rp 5,157 100 Rp 515,700
Rp 17,000 Rp 17,000 30 Rp 510,000
Rp 5,666 Rp 5,666 90 Rp 509,940
Rp 11,187 Rp 11,187 45 Rp 503,415
Rp 16,500 Rp 165 3000 Rp 495,000
Rp 9,449 Rp 9,449 51 Rp 481,899
Rp 15,950 Rp 15,950 30 Rp 478,500

Rp 23,000 Rp 23,000 20 Rp 460,000
Rp 15,125 Rp 15,125 30 Rp 453,750
Rp 15,114 Rp 15,114 30 Rp 453,420
Rp 17,000 Rp 17,000 20 Rp 340,000
Rp 5,000 Rp 5,000 58 Rp 290,000

Rp 11,500 Rp 11,500 25 Rp 287,500
Rp 20,350 Rp 20,350 14 Rp 284,900
Rp 20,000 Rp 20,000 14 Rp 280,000
Rp 21,370 Rp 21,370 13 Rp 277,810
Rp 25,000 Rp 25,000 11 Rp 275,000
Rp 21,000 Rp 21,000 13 Rp 273,000
Rp 20,900 Rp 20,900 13 Rp 271,700
Rp 3,320 Rp 3,320 80 Rp 265,600
Rp 67,430 Rp 843 300 Rp 252,863
Rp 139,400 Rp 2,788 89 Rp 248,132
Rp 3,500 Rp 3,500 70 Rp 245,000
Rp 47,520 Rp 1,584 150 Rp 237,600
Rp 9,200 Rp 9,200 20 Rp 184,000
Rp 455,620 Rp 9,112 20 Rp 182,248
Rp 5,000 Rp 5,000 30 Rp 150,000
Rp 12,500 Rp 125 1000 Rp 125,000
Rp 50,000 Rp 500 250 Rp 125,000
Rp 11,000 Rp 11,000 9 Rp 99,000
Rp 85,800 Rp 858 102 Rp 87,516
Rp 8,610 Rp 8,610 10 Rp 86,100
Rp 8,140 Rp 8,140 10 Rp 81,400
Rp 6,000 Rp 6,000 10 Rp 60,000

Rp 52,500 Rp 525 100 Rp 52,500
Rp 77,000 Rp 770 60 Rp 46,200
Rp 112,500 Rp 2,250 20 Rp 45,000
Rp 60,000 Rp 1,200 30 Rp 36,000
Rp 1,320 Rp 330 100 Rp 33,000
Rp 31,929 Rp 319 100 Rp 31,929
Rp 11,100 Rp 185 100 Rp 18,500

Rp 20,000 Rp 200 90 Rp 18,000
Rp 82,342 Rp 823 20 Rp 16,468
Rp 785 20 Rp 15,693
Rp 23,540
Rp 181,500 Rp 756 20 Rp 15,125
Rp 750 20 Rp 15,000
Rp 75,000
Rp 75,000 Rp 750 20 Rp 15,000
Rp 1,100 Rp 183 80 Rp 14,667
Rp 6,490 Rp 180 80 Rp 14,422
Rp 71,500 Rp 715 20 Rp 14,300
Rp 67,500 Rp 675 20 Rp 13,500

Rp 100,000 Rp 1,000 12 Rp 12,000
Rp 600 20 Rp 12,000
Rp 60,000
Rp 29,010 Rp 580 20 Rp 11,604
Rp 57,916 Rp 579 20 Rp 11,583

Rp 55,000 Rp 550 20 Rp 11,000
Rp 13,000 Rp 542 20 Rp 10,833
Rp 45,100 Rp 451 20 Rp 9,020
Rp 49,900 Rp 1,663 5 Rp 8,317
Rp 50,000 Rp 500 16 Rp 8,000
Rp 7,000 Rp 1,750 4 Rp 7,000
Rp 2,000 Rp 333 20 Rp 6,667
Rp 2,300 Rp 230 20 Rp 4,600

Rp 91,345 Rp 91 50 Rp 4,567
Rp 40,000 Rp 400 10 Rp 4,000
Rp 39,300 Rp 393 10 Rp 3,930
Rp 1,562 Rp 391 10 Rp 3,905
Rp 32,020 Rp 320 12 Rp 3,842
Rp 36,905 Rp 369 10 Rp 3,691

Rp 20,000 Rp 200 8 Rp 1,600
Rp 81,601,527
Kumulatif % Kumulatif
Penggunaan %Penggunaan Penggunaan Kelas
Rp 6,601,760 8.09% 8.09% A

Rp 13,150,544 8.03% 16.12% A
Rp 19,162,544 7.37% 23.48% A
Rp 24,262,544 6.25% 29.73% A
Rp 28,281,104 4.92% 34.66% A
Rp 32,038,154 4.60% 39.26% A
Rp 35,492,654 4.23% 43.50% A
Rp 38,812,654 4.07% 47.56% A
Rp 42,049,054 3.97% 51.53% A
Rp 45,048,054 3.68% 55.20% A
Rp 47,925,804 3.53% 58.73% A
Rp 50,762,184 3.48% 62.21% A
Rp 53,131,264 2.90% 65.11% A
Rp 55,229,764 2.57% 67.68% A
Rp 57,120,684 2.32% 70.00% A Rp 57,120,684
Rp 58,712,873 1.95% 71.95% B
Rp 60,278,873 1.92% 73.87% B
Rp 61,639,350 1.67% 75.54% B
Rp 62,828,350 1.46% 76.99% B
Rp 64,012,250 1.45% 78.44% B
Rp 65,174,350 1.42% 79.87% B
Rp 66,224,350 1.29% 81.16% B
Rp 66,914,950 0.85% 82.00% B

Rp 67,600,950 0.84% 82.84% B
Rp 68,282,950 0.84% 83.68% B
Rp 68,891,470 0.75% 84.42% B

Rp 69,497,570 0.74% 85.17% B
Rp 70,069,570 0.70% 85.87% B

Rp 70,627,070 0.68% 86.55% B
Rp 71,177,070 0.67% 87.23% B
Rp 71,692,770 0.63% 87.86% B
Rp 72,202,770 0.62% 88.48% B
Rp 72,712,710 0.62% 89.11% B
Rp 73,216,125 0.62% 89.72% B
Rp 73,711,125 0.61% 90.33% B
Rp 74,193,024 0.59% 90.92% B

Rp 74,671,524 0.59% 91.51% B
Rp 75,131,524 0.56% 92.07% B
Rp 75,585,274 0.56% 92.63% B

Rp 76,038,694 0.56% 93.18% B
Rp 76,378,694 0.42% 93.60% B

Rp 76,668,694 0.36% 93.95% B
Rp 76,956,194 0.35% 94.31% B
Rp 77,241,094 0.35% 94.66% B
Rp 77,521,094 0.34% 95.00% B Rp 20,400,410
Rp 77,798,904 0.34% 95.34% C
Rp 78,073,904 0.34% 95.68% C
Rp 78,346,904 0.33% 96.01% C
Rp 78,618,604 0.33% 96.34% C
Rp 78,884,204 0.33% 96.67% C
Rp 79,137,067 0.31% 96.98% C
Rp 79,385,199 0.30% 97.28% C
Rp 79,630,199 0.30% 97.58% C
Rp 79,867,799 0.29% 97.88% C
Rp 80,051,799 0.23% 98.10% C
Rp 80,234,047 0.22% 98.32% C
Rp 80,384,047 0.18% 98.51% C
Rp 80,509,047 0.15% 98.66% C
Rp 80,634,047 0.15% 98.81% C
Rp 80,733,047 0.12% 98.94% C
Rp 80,820,563 0.11% 99.04% C

Rp 80,906,663 0.11% 99.15% C
Rp 80,988,063 0.10% 99.25% C

Rp 81,048,063 0.07% 99.32% C
Rp 81,100,563 0.06% 99.39% C
Rp 81,146,763 0.06% 99.44% C
Rp 81,191,763 0.06% 99.50% C
Rp 81,227,763 0.04% 99.54% C
Rp 81,260,763 0.04% 99.58% C
Rp 81,292,692 0.04% 99.62% C

Rp 81,311,192 0.02% 99.64% C
Rp 81,329,192 0.02% 99.67% C
Rp 81,345,660 0.02% 99.69% C
Rp 81,361,354 0.02% 99.71% C
Rp 81,376,479 0.02% 99.72% C
Rp 81,391,479 0.02% 99.74% C
Rp 81,406,479 0.02% 99.76% C

Rp 81,421,145 0.02% 99.78% C
Rp 81,435,568 0.02% 99.80% C
Rp 81,449,868 0.02% 99.81% C

Rp 81,463,368 0.02% 99.83% C
Rp 81,475,368 0.01% 99.85% C
Rp 81,487,368 0.01% 99.86% C
Rp 81,498,972 0.01% 99.87% C

Rp 81,510,555 0.01% 99.89% C
Rp 81,521,555 0.01% 99.90% C
Rp 81,532,388 0.01% 99.92% C
Rp 81,541,408 0.01% 99.93% C
Rp 81,549,725 0.01% 99.94% C
Rp 81,557,725 0.01% 99.95% C
Rp 81,564,725 0.01% 99.95% C
Rp 81,571,391 0.01% 99.96% C
Rp 81,575,991 0.01% 99.97% C
Rp 81,580,559 0.01% 99.97% C
Rp 81,584,559 0.00% 99.98% C

Rp 81,588,489 0.00% 99.98% C
Rp 81,592,394 0.00% 99.99% C
Rp 81,596,236 0.00% 99.99% C

Rp 81,599,927 0.00% 100.00% C
Rp 81,601,527 0.00% 100.00% C Rp 4,080,432
Portofolio II : Manajerial
Tugas 3 : Analisa ABC
No Nama Obat Kandungan

21 OBH Combi Anak Batuk Plus Fluparacetamol, ammon,
Echinacea purpurea, ektr black

22 Imboost Force
elderberry, Zn picolinate

23 Counterpain 30g

mentol
27 Nymico Nystatin
28 Mylanta
simetikon
32 Cohistan CTM

sitrat, mentol

Difenhidramin, DMP, fenilefrin,
39 Benadryl DMP amonium klorida, Na sitrat,
alkohol
41 Woods Herbal
50 Kalpanax Cair asam salisilat, asam benzoat, po
52 Pharmaton gingseng, vitamin A, b2, b1, c, d,
Vit. A, B1, B2, B3, B6, B12, C,

60 Sakatonik Liver Sirup Nicotinamide, Ca Panthotenate,
Mangan Sulfat, Ferro Sulfat
61 Sanprima 280 mg Tab Trimetropirim, sulfametoksazol

63 Counterpain 5g

panthotenate
70 Decolgen
ctm

74 Enervon-C
niacinamide, ca panthotenate,

75 Lacto-B
76 Decolsin Capsule
ctm, DMP, GG

79 Promag
simetikon
80 Sanmag papaverin, klordiazepoksid HCl,
Vit b12, b2, b6, b1, niasinamid


83 Intunal-F

desoksikolat,
84 Enzyplex dimetilpolisiloksan, vit b1, b2,
pantotenat
90 Diapet
92 Entrostop Anak
rhizoma
PCT 500mg, Pseudoefedrin HCl

95 Demacolin
7,5mg, CTM 2mg, Kofein 10mg

98 Neozep Forte
salisilamide
100 Asam Mefenamat 500 mg Asam Mefenamat 500 mg
Pabrik Sediaan HPP
Harga Satuan Keluar
Eli Lily Insulin Rp 150,040 44
Sanofi Aventis Insulin Rp 148,836 44
Kalbe Farma Tablet Rp 12,000 501
Noveell Tablet Rp 6,000 850
Pfizer Tablet Rp 19,413 207
Sanbe Farma Kaplet Rp 4,175 900
Hexpharm Jaya tablet Rp 1,152 3000
Novartis Tablet Rp 8,000 415
Mersifarma TM Tablet Rp 3,600 899
Noveell Tablet Rp 1,000 2999
Indofarma Kapsul Rp 2,878 1000
Hexpharm Jaya Tablet Rp 945 3000
Hexpharm Jaya Tablet Rp 2,369 1000
Mersifarma TM Tablet Rp 300 6995
Hexphram Jaya Tablet Rp 1,576 1200
Aventis Pharma Tablet Rp 27,000 58
Phapros tablet Rp 546 2494
PT. FERRON tetes mata Rp 29,000 41
Combiphar Rp 11,839 100

Sirup
Combiphar Rp 11,621 100

Sirup
Solo Global Health Rp 52,500 20

Sirup
Krim Rp 34,530 20
Indonesia
Pfizer tetes mata Rp 14,000 49

Pharos Gel Rp 22,000 31
Sanbe Farma Rp 10,142 60

Sirup
Sanbe Farma Suspensi Rp 31,900 19
Pfizer Syrup Rp 22,880 25
PT. Johnson & Johnson LArutan Rp 11,150 50

PT. Mahakam Beta Farm Larutan Rp 11,000 50
Gratia Husada Farma Sirup Rp 5,157 100
Darya-Varia Siruo Rp 17,000 30
Konimex Syrup Rp 5,666 90
Sanbe Farma Sirup Rp 11,187 45
Sanbe Farma Sirup Rp 9,449 51
Pharos Sirup Rp 15,950 30

Pharos Larutan Rp 23,000 20
Pfizer Sirup Rp 15,125 30
Sanbe Farma Drop Rp 15,114 30
PT. Saka Farma Sirup Rp 17,000 20
Hexpharm Jaya Sirup Kering Rp 5,000 58

PT. Rohto Laboratories tetes mata Rp 11,500 25
Pharos Sirup Rp 20,350 14
Interbat Suspensi Rp 21,370 13
Dexa Medica Drop Rp 25,000 11
Bayer Consumer Care Effervecent Rp 20,900 13
Kalbe Farma Tinctura Rp 3,320 80
Boehringer Ingelheim Tablet Rp 843 300
Boehringer Ingelheim Kapsul Rp 2,788 89
Kalbe Farma Tablet Rp 1,584 150
Darya-Varia Suspensi Rp 9,200 20
Boehringer Ingelheim Suppositoria Rp 9,112 20
PT. Rama Emerald Suspensi Rp 5,000 30
Sanbe Farma Tablet Rp 125 1000
Tempo Scan Pacific Tablet Rp 500 250
Sakafarma Lab Larutan Rp 11,000 9
Kalbe Farma Krim Rp 8,610 10
Krim Rp 8,140 10
Indonesia
PT. Combiphar Larutan Rp 6,000 10

Kimia Farma Tablet Rp 525 100
Kimia Farma Kapsul Rp 770 60
Dexa Medica Tablet Rp 2,250 20
PT. Tempo Scan Pacific Kapsul Rp 1,200 30
Konimex Tablet Rp 330 100
Darya-Varia Tablet Rp 319 100
Novell Pharma Serbuk Rp 185 100

Ifars Kaplet Rp 200 90
Sterling Kaplet Rp 823 20
Medifarma Rp 785 20
Tablet
Novell Pharma Serbuk Rp 756 20
Medifarma Kapsul Rp 750 20
PT. HENSON FARMA Tablet Rp 750 20
Kalbe Farma Larutan Rp 183 80
Kalbe Farma Tablet Rp 180 80
PT. Meiji Indonesia Tablet Rp 675 20

Biomedis, Mediafarmas Tablet Rp 1,000 12
Meprofarm Rp 600 20
Tablet
Westmont, Medifarma Tablet Rp 580 20
Glaxo Smith Kline Kaplet Rp 579 20

Dankos Farma Kaplet Rp 550 20
Kalbe Farma Tablet Rp 542 20
Hexpharm Jaya Kapsul Rp 1,663 5
PT. Soho Industri Farm Kapsul Rp 500 16
Supra Ferbindo Farma Tablet Rp 1,750 4
Kalbe Farma Larutan Rp 333 20
Phapros Tablet Rp 230 20

Imfarmind Tablet Rp 91 50
PT. Coronet Tablet Rp 400 10
Hexpharm Jaya Kaplet Rp 393 10
Konimex Tablet Rp 391 10
Darya-Varia Tablet Rp 320 12
Indofarma Tablet Rp 369 10

Holi Pharma Tablet Rp 200 8
%
Kumulatif %Pengg Kumulatif
PP Kelas
Penggunaan unaan Pengguna
Total an
Rp 6,601,760 Rp 6,601,760 8.09% 8.09% A
Rp 6,548,784 Rp 13,150,544 8.03% 16.12% A
Rp 6,012,000 Rp 19,162,544 7.37% 23.48% A
Rp 5,100,000 Rp 24,262,544 6.25% 29.73% A
Rp 4,018,560 Rp 28,281,104 4.92% 34.66% A
Rp 3,757,050 Rp 32,038,154 4.60% 39.26% A
Rp 3,454,500 Rp 35,492,654 4.23% 43.50% A
Rp 3,320,000 Rp 38,812,654 4.07% 47.56% A
Rp 3,236,400 Rp 42,049,054 3.97% 51.53% A
Rp 2,999,000 Rp 45,048,054 3.68% 55.20% A
Rp 2,877,750 Rp 47,925,804 3.53% 58.73% A
Rp 2,836,380 Rp 50,762,184 3.48% 62.21% A
Rp 2,369,080 Rp 53,131,264 2.90% 65.11% A
Rp 2,098,500 Rp 55,229,764 2.57% 67.68% A
Rp 1,890,920 Rp 57,120,684 2.32% 70.00% A
Rp 1,592,189 Rp 58,712,873 1.95% 71.95% B
Rp 1,566,000 Rp 60,278,873 1.92% 73.87% B
Rp 1,360,477 Rp 61,639,350 1.67% 75.54% B
Rp 1,189,000 Rp 62,828,350 1.46% 76.99% B
Rp 1,183,900
Rp 64,012,250 1.45% 78.44% B
Rp 1,162,100
Rp 65,174,350 1.42% 79.87% B
Rp 1,050,000
Rp 66,224,350 1.29% 81.16% B
Rp 690,600
Rp 66,914,950 0.85% 82.00% B
Rp 686,000 Rp 67,600,950 0.84% 82.84% B
Rp 682,000 Rp 68,282,950 0.84% 83.68% B
Rp 608,520
Rp 68,891,470 0.75% 84.42% B
Rp 606,100 Rp 69,497,570 0.74% 85.17% B
Rp 572,000
Rp 70,069,570 0.70% 85.87% B
Rp 557,500 Rp 70,627,070 0.68% 86.55% B
Rp 550,000 Rp 71,177,070 0.67% 87.23% B
Rp 515,700 Rp 71,692,770 0.63% 87.86% B
Rp 510,000 Rp 72,202,770 0.62% 88.48% B
Rp 509,940 Rp 72,712,710 0.62% 89.11% B
Rp 503,415 Rp 73,216,125 0.62% 89.72% B
Rp 495,000 Rp 73,711,125 0.61% 90.33% B
Rp 481,899
Rp 74,193,024 0.59% 90.92% B

Rp 478,500 Rp 74,671,524 0.59% 91.51% B
Rp 460,000 Rp 75,131,524 0.56% 92.07% B
Rp 453,750
Rp 75,585,274 0.56% 92.63% B
Rp 453,420 Rp 76,038,694 0.56% 93.18% B
Rp 340,000
Rp 76,378,694 0.42% 93.60% B
Rp 290,000 Rp 76,668,694 0.36% 93.95% B
Rp 287,500 Rp 76,956,194 0.35% 94.31% B
Rp 284,900 Rp 77,241,094 0.35% 94.66% B
Rp 280,000 Rp 77,521,094 0.34% 95.00% B
Rp 277,810 Rp 77,798,904 0.34% 95.34% C
Rp 275,000 Rp 78,073,904 0.34% 95.68% C
Rp 273,000 Rp 78,346,904 0.33% 96.01% C
Rp 271,700 Rp 78,618,604 0.33% 96.34% C
Rp 265,600 Rp 78,884,204 0.33% 96.67% C
Rp 252,863 Rp 79,137,067 0.31% 96.98% C
Rp 248,132 Rp 79,385,199 0.30% 97.28% C
Rp 245,000 Rp 79,630,199 0.30% 97.58% C
Rp 237,600 Rp 79,867,799 0.29% 97.88% C
Rp 184,000 Rp 80,051,799 0.23% 98.10% C
Rp 182,248 Rp 80,234,047 0.22% 98.32% C
Rp 150,000 Rp 80,384,047 0.18% 98.51% C
Rp 125,000 Rp 80,509,047 0.15% 98.66% C
Rp 125,000 Rp 80,634,047 0.15% 98.81% C
Rp 99,000
Rp 80,733,047 0.12% 98.94% C
Rp 87,516
Rp 80,820,563 0.11% 99.04% C
Rp 86,100 Rp 80,906,663 0.11% 99.15% C
Rp 81,400
Rp 80,988,063 0.10% 99.25% C
Rp 60,000 Rp 81,048,063 0.07% 99.32% C
Rp 52,500 Rp 81,100,563 0.06% 99.39% C
Rp 46,200 Rp 81,146,763 0.06% 99.44% C
Rp 45,000 Rp 81,191,763 0.06% 99.50% C
Rp 36,000
Rp 81,227,763 0.04% 99.54% C
Rp 33,000 Rp 81,260,763 0.04% 99.58% C
Rp 31,929
Rp 81,292,692 0.04% 99.62% C
Rp 18,500 Rp 81,311,192 0.02% 99.64% C
Rp 18,000 Rp 81,329,192 0.02% 99.67% C
Rp 16,468 Rp 81,345,660 0.02% 99.69% C
Rp 15,693
Rp 81,361,354 0.02% 99.71% C
Rp 15,125
Rp 81,376,479 0.02% 99.72% C
Rp 15,000
Rp 81,391,479 0.02% 99.74% C
Rp 15,000
Rp 81,406,479 0.02% 99.76% C
Rp 14,667 Rp 81,421,145 0.02% 99.78% C
Rp 14,422
Rp 81,435,568 0.02% 99.80% C
Rp 14,300
Rp 81,449,868 0.02% 99.81% C

Rp 13,500 Rp 81,463,368 0.02% 99.83% C
Rp 12,000 Rp 81,475,368 0.01% 99.85% C
Rp 12,000
Rp 81,487,368 0.01% 99.86% C
Rp 11,604
Rp 81,498,972 0.01% 99.87% C

Rp 11,583 Rp 81,510,555 0.01% 99.89% C
Rp 11,000 Rp 81,521,555 0.01% 99.90% C
Rp 10,833 Rp 81,532,388 0.01% 99.92% C
Rp 9,020 Rp 81,541,408 0.01% 99.93% C
Rp 8,317 Rp 81,549,725 0.01% 99.94% C
Rp 8,000 Rp 81,557,725 0.01% 99.95% C
Rp 7,000 Rp 81,564,725 0.01% 99.95% C
Rp 6,667
Rp 81,571,391 0.01% 99.96% C

Rp 4,600 Rp 81,575,991 0.01% 99.97% C
Rp 4,567 Rp 81,580,559 0.01% 99.97% C
Rp 4,000
Rp 81,584,559 0.00% 99.98% C
Rp 3,930 Rp 81,588,489 0.00% 99.98% C
Rp 3,905
Rp 81,592,394 0.00% 99.99% C
Rp 3,842
Rp 81,596,236 0.00% 99.99% C
Rp 3,691 Rp 81,599,927 0.00% 100.00% C
Rp 1,600 Rp 81,601,527 0.00% 100.00% C
Rp 81,601,527
No Nama obat Kandungan
9 Asam Mefenamat 500 mg Asam Mefenamat 500 mg
Difenhidramin, DMP,
11 Benadryl DMP fenilefrin, amonium klorida,
Na sitrat, alkohol


23 Cohistan CTM

25 Counterpain 30g

26 Counterpain 5g
asetaminofen,
27 Decolgen
pseudoefedrin, ctm
asetaminofen,
28 Decolsin Capsule pseudoefedrin, ctm, DMP,
GG
PCT 500mg, Pseudoefedrin
29 Demacolin HCl 7,5mg, CTM 2mg, Kofein
10mg
30 Diapet
34 Enervon-C niacinamide, ca
panthotenate,
Psidii folium ekstrak,

curcuma domestica
36 Entrostop Anak
rhizomae, camellia sinensis
ekstrak, zingiber rhizoma

desoksikolat,
37 Enzyplex dimetilpolisiloksan, vit b1,
b2, b6, b12, nikotinamida, ca
pantotenat


panthotenate

Echinacea purpurea, ektr
44 Imboost Force black elderberry, Zn
picolinate
pct, fenilpropanolamine,
45 Intunal-F DMP, deksklorfeniramin
maleat, GG
48 Kalpanax Cair asam salisilat, asam benzoat,
51 Lacto-B streptococcus faeeium, vit.
B, B2, B5, niasin, protein,
lemak
Al-Hidroksida, Mg-
60 Mylanta
Hidroksida, simetikon
fenilpropanolamine, ctm,
62 Neozep Forte
pct, salisilamide
64 Nymico Nystatin
65 OBH Combi Anak Batuk Plus Fl paracetamol, ammon,
71 Paracetamol Tablet Parecetamol 500 mg
73 Pharmaton gingseng, vitamin A, b2, b1, c,

76 Promag
simetikon

Vit. A, B1, B2, B3, B6, B12, C,
Nicotinamide, Ca
82 Sakatonik Liver Sirup
Panthotenate, Mangan
Sulfat, Ferro Sulfat

sitrat, mentol

mentol
papaverin, klordiazepoksid
86 Sanmag
HCl, Vit b12, b2, b6, b1,
niasinamid

Trimetropirim,
89 Sanprima 280 mg Tab
sulfametoksazol
93 Trimoxul Trimetropirim, sulfametoksazo

100 Woods Herbal
TOTA
PORTOFOLIO II. MANAGERIAL
TUGAS 3. STOCK OPNAME APOTEK (Ha
HPP
Pabrik Sediaan No. Batch ED
Harga satuan Jml pengguna
Pharos Larutan MFR854 Sep-19 Rp 23,000 20

Hexpharm Jaya tablet WDR754 May-19 Rp 1,152 3000
Hexpharm Jaya Tablet CDE654 May-19 Rp 636 2502
Hexpharm Jaya Kaplet KKU788 Jun-19 Rp 393 10
Hexpharm Jaya Sirup Kering NMR457 Jan-19 Rp 5,000 58
Konimex Syrup MET567 Oct-19 Rp 5,666 90
PT. Rama Emerald Suspensi ICA420 Feb-19 Rp 5,000 30
Phapros Tablet CDG345 Jul-19 Rp 230 20
Holi Pharma Tablet CSW704 Jan-19 Rp 200 8
Aventis Pharma Tablet BFR329 Jun-19 Rp 27,000 58
Pfizer Sirup MBT782 Feb-19 Rp 15,125 30
PT. Mahakam Beta Far Larutan ZAQ875 Sep-19 Rp 11,000 50

PT. Mahakam Beta Far Larutan QWE345 Mar-19 Rp 21,000 13
PT. Mahakam Beta Far Larutan IOP890 Aug-19 Rp 3,500 70
PT. Mahakam Beta Far Larutan KRA739 Jan-19 Rp 20,000 14
Hexphram Jaya Tablet ASD958 Jun-19 Rp 1,576 1200
Tempo Scan Pacific Tablet BDE567 Apr-19 Rp 500 250
Ifars Kaplet FGH574 Mar-19 Rp 200 90

Noveell Tablet MKG875 Jul-19 Rp 6,000 850
Hexpharm Jaya Kapsul ERT435 Mar-19 Rp 1,663 5
Mersifarma TM Tablet VCA596 Nov-19 Rp 3,600 899
Kimia Farma Tablet PUT554 Jan-20 Rp 525 100
Darya-Varia Siruo VGY896 Sep-19 Rp 17,000 30
PT. Johnson & Johnson LArutan BNM794 Jun-19 Rp 11,150 50
Taisho
Pharmaceutical Krim HGF591 Dec-19 Rp 34,530 20
Indonesia
Taisho
Pharmaceutical Krim LIP476 Feb-19 Rp 8,140 10
Indonesia
Darya-Varia Tablet MNB395 Jan-19 Rp 319 100
Medifarma Kapsul NFH314 Aug-19 Rp 750 20

PT. Coronet Tablet ZXC254 May-19 Rp 400 10
PT. Soho Industri Farm Kapsul MKL097 Apr-19 Rp 500 16

Sanbe Farma Tablet UIO768 Mar-19 Rp 125 1000
Boehringer Ingelheim Suppositoria MKT987 Jan-20 Rp 9,112 20
Boehringer Ingelheim Tablet BWK572 Jun-19 Rp 843 300
Medifarma MSR124 Sep-19 Rp 785 20

Tablet
Kalbe Farma Tablet CEW875 Aug-19 Rp 542 20
Kalbe Farma Larutan JKL798 Jun-19 Rp 333 20
Westmont, Medifarma Tablet NHY946 Sep-19 Rp 580 20
PT. Meiji Indonesia Tablet ERB867 Dec-19 Rp 675 20
Biomedis, Mediafarma Tablet MDR546 Jul-19 Rp 1,000 12

Hexpharm Jaya Tablet MGH768 May-19 Rp 945 3000
Hexpharm Jaya Tablet ASR457 Sep-19 Rp 2,369 1000
PT. Tempo Scan Pacific Kapsul MLP069 Jan-19 Rp 1,200 30
Eli Lily Insulin GBR612 Jan-19 Rp 150,040 44
Solo Global Health KLO537 Jul-19 Rp 52,500 20

Sirup
Meprofarm NMY853 Aug-19 Rp 600 20

Tablet
Konimex Tablet UYT908 Jan-19 Rp 330 100
Kalbe Farma Tablet SDR756 Apr-19 Rp 12,000 501
Kalbe Farma Tinctura DSA754 May-19 Rp 3,320 80
Kalbe Farma Krim VCX908 Apr-19 Rp 8,610 10
PT. FERRON tetes mata MJU875 Oct-19 Rp 29,000 41
Novell Pharma Serbuk TRT537 Jan-19 Rp 756 20
Sanofi Aventis Insulin RTY1546 Sep-19 Rp 148,836 44

Pfizer Tablet VBN518 May-19 Rp 19,413 207
Noveell Tablet HJY577 Jan-19 Rp 1,000 2999
Hexpharm Jaya Tablet TCT567 Dec-20 Rp 165 3000
Pharos Gel MTT923 Oct-19 Rp 22,000 31
Mersifarma TM Tablet TYU325 Dec-19 Rp 300 6995
Dankos Farma Kaplet VFR956 Jul-19 Rp 550 20
Sanbe Farma Tablet ASW653 Mar-19 Rp 451 20
Pfizer Syrup OKM952 Jul-19 Rp 22,880 25
Darya-Varia Suspensi DFG458 Dec-19 Rp 9,200 20
Darya-Varia Tablet IQB512 Aug-19 Rp 320 12
Kimia Farma Kapsul REW295 Feb-20 Rp 770 60

Sanbe Farma Suspensi FRT356 Feb-19 Rp 31,900 19
Combiphar HKL5Y6 Sep-19 Rp 11,621 100

Sirup
Combiphar BNJ347 Apr-19 Rp 11,839 100

Sirup
Supra Ferbindo Farma Tablet THU456 May-19 Rp 1,750 4
Glaxo Smith Kline Kaplet ERV778 Jun-19 Rp 579 20

Sterling Kaplet SWC407 Oct-19 Rp 823 20
Gratia Husada Farma Sirup RGH896 Nov-19 Rp 5,157 100
Indofarma Tablet MNG586 Jun-19 Rp 369 10
Konimex Tablet MAE123 Jul-19 Rp 391 10
Boehringer Ingelheim Kapsul POI678 Jul-19 Rp 2,788 89

Novell Pharma Serbuk TSW567 Jun-19 Rp 185 100
Kalbe Farma Larutan DSW345 Jan-19 Rp 183 80
Kalbe Farma Tablet EWQ967 Jun-19 Rp 180 80
Pharos Sirup XSW315 Jun-20 Rp 15,950 30

Pharos Sirup GTR856 Jan-19 Rp 20,350 14
Bayer Consumer Care Effervecent TNM568 Apr-19 Rp 20,900 13
Sanbe Farma Kaplet ZXR989 Oct-19 Rp 4,175 900

PT. Rohto Laboratories tetes mata NMD555 May-19 Rp 11,500 25
Sakafarma Lab Larutan YBT789 Feb-19 Rp 11,000 9
PT. Combiphar Larutan BTR688 Dec-19 Rp 6,000 10
Sanbe Farma Sirup MKW45 Mar-19 Rp 9,449 51
Sanbe Farma MND367 Nov-19 Rp 10,142 60

Sirup
Sanbe Farma Tablet DSR136 Apr-19 Rp 715 20
Sanbe Farma Drop NMK975 Jan-19 Rp 15,114 30

Sanbe Farma Sirup VNH899 Nov-19 Rp 11,187 45
Sanbe Farma Tablet GMK989 Mar-19 Rp 858 102
Phapros tablet CVT456 Dec-19 Rp 546 2494

Indofarma Kapsul MSE502 Jul-19 Rp 2,878 1000
Kalbe Farma Tablet NHY946 Sep-19 Rp 1,584 150
Interbat Suspensi ZTG894 Dec-18 Rp 21,370 13
PT. HENSON FARMA Tablet AQL835 Apr-19 Rp 750 20
Novartis Tablet BCW906 Dec-19 Rp 8,000 415

Pfizer tetes mata SDD459 May-19 Rp 14,000 49
Imfarmind Tablet BGT453 Apr-19 Rp 91 50
Dexa Medica Drop DER5787 Feb-19 Rp 25,000 11
Dexa Medica Tablet MBR894 Mar-20 Rp 2,250 20
PT. Saka Farma Sirup DRT896 Feb-19 Rp 17,000 20
TOTAL STOK OPNAME

O II. MANAGERIAL
OPNAME APOTEK (Hal 56)
HPP Stok opnam

Kelas
Total Sisa Harga
Rp 460,000 B 5 Rp 115,000
Rp 3,454,500 A 30 Rp 34,545
Rp 1,592,189 B 258 Rp 164,183
Rp 3,930 C 190 Rp 74,670
Rp 290,000 B 5 Rp 25,000
Rp 509,940 B 5 Rp 28,330
Rp 150,000 C 10 Rp 50,000
Rp 4,600 C 0 Rp -
Rp 1,600 C 12 Rp 2,400
Rp 1,566,000 B 10 Rp 270,000
Rp 453,750 B 5 Rp 75,625
Rp 550,000 B 10 Rp 110,000
Rp 273,000 C 5 Rp 105,000
Rp 245,000 C 4 Rp 14,000
Rp 280,000 B 5 Rp 100,000
Rp 1,890,920 A 0 Rp -
Rp 125,000 C 50 Rp 25,000
Rp 18,000 C 10 Rp 2,000
Rp 5,100,000 A 20 Rp 120,000
Rp 8,317 C 95 Rp 158,017
Rp 3,236,400 A 1 Rp 3,600
Rp 52,500 C 0 Rp -
Rp 510,000 B 10 Rp 170,000
Rp 557,500 B 10 Rp 111,500
Rp 690,600 B 10 Rp 345,300
Rp 81,400 C 2 Rp 16,280
Rp 31,929 C 0 Rp -
Rp 15,000 C 80 Rp 60,000
Rp 4,000 C 90 Rp 36,000
Rp 8,000 C 84 Rp 42,000
Rp 125,000 C 100 Rp 12,500
Rp 182,248 C 30 Rp 273,372
Rp 252,863 C 20 Rp 16,858
Rp 15,693 C 10 Rp 7,847
Rp 10,833 C 4 Rp 2,167
Rp 6,667 C 4 Rp 1,333
Rp 11,604 C 30 Rp 17,406
Rp 13,500 C 80 Rp 54,000
Rp 12,000 C 88 Rp 88,000
Rp 2,836,380 A 20 Rp 18,909
Rp 2,369,080 A 20 Rp 47,382
Rp 36,000 C 20 Rp 24,000
Rp 6,601,760 A 6 Rp 900,240
Rp 1,050,000 B 10 Rp 525,000
Rp 12,000 C 80 Rp 48,000
Rp 33,000 C 4 Rp 1,320
Rp 6,012,000 A 9 Rp 108,000
Rp 265,600 C 3 Rp 9,960
Rp 86,100 C 1 Rp 8,610
Rp 1,189,000 B 10 Rp 290,000
Rp 15,125 C 220 Rp 166,375
Rp 6,548,784 A 1 Rp 148,836
Rp 4,018,560 A 33 Rp 640,640
Rp 2,999,000 A 31 Rp 31,000
Rp 495,000 B 30 Rp 4,950
Rp 682,000 B 10 Rp 220,000
Rp 2,098,500 A 90 Rp 27,000
Rp 11,000 C 80 Rp 44,000
Rp 9,020 C 80 Rp 36,080
Rp 572,000 B 15 Rp 343,200
Rp 184,000 C 3 Rp 27,600
Rp 3,842 C 88 Rp 28,178
Rp 46,200 C 40 Rp 30,800
Rp 606,100 B 10 Rp 319,000
Rp 1,162,100 B 10 Rp 116,210
Rp 1,183,900 B 10 Rp 118,390
Rp 7,000 C 12 Rp 21,000
Rp 11,583 C 80 Rp 46,333
Rp 16,468 C 80 Rp 65,874
Rp 515,700 B 10 Rp 51,570
Rp 3,691 C 90 Rp 33,215
Rp 3,905 C 2 Rp 781
Rp 248,132 C 11 Rp 30,668
Rp 18,500 C 20 Rp 3,700
Rp 14,667 C 3 Rp 550
Rp 14,422 C 28 Rp 5,048
Rp 478,500 B 9 Rp 143,550
Rp 284,900 B 5 Rp 101,750
Rp 271,700 C 2 Rp 41,800
Rp 3,757,050 A 20 Rp 83,490
Rp 287,500 B 5 Rp 57,500
Rp 99,000 C 1 Rp 11,000
Rp 60,000 C 3 Rp 18,000
Rp 481,899 B 10 Rp 94,490
Rp 608,520 B 10 Rp 101,420
Rp 14,300 C 80 Rp 57,200
Rp 453,420 B 5 Rp 75,570
Rp 503,415 B 5 Rp 55,935
Rp 87,516 C 98 Rp 84,084
Rp 1,360,477 B 306 Rp 166,923

Rp 2,877,750 A 100 Rp 287,775
Rp 237,600 C 0 Rp -
Rp 277,810 C 5 Rp 106,850
Rp 15,000 C 80 Rp 60,000
Rp 3,320,000 A 85 Rp 680,000
Rp 686,000 B 10 Rp 140,000
Rp 4,567 C 950 Rp 86,778
Rp 275,000 C 5 Rp 125,000
Rp 45,000 C 30 Rp 67,500
Rp 340,000 B 5 Rp 85,000
Rp10,005,963
-Rp 5,963
TUGAS 5. PERENCANAAN PENGADAAN BARANG 1 BULAN BERIKUTNYA (Hal. 56)
Bulan Penjualan (100%) HPP (85%) Stok Awal Stok Akhir Pembelian %
Jan Rp 96,000,000 Rp 81,600,000 0 Rp 10,000,000 Rp 91,600,000 100%
Feb Rp 96,000,000 Rp 81,600,000 Rp 10,000,000 Rp 10,000,000 Rp 81,600,000 100%
Mar Rp 144,000,000 Rp 122,400,000 Rp 10,000,000 Rp 10,000,000 Rp 122,400,000 150%
Apr Rp 72,000,000 Rp 61,200,000 Rp 10,000,000 Rp 10,000,000 Rp 61,200,000 50%
Kemasan
No Nama obat Kandungan Pabrik Sediaan
Kemasan jml
1 Albothyl Policecresulen Pharos Botol (5 ml) 1 Larutan
2 Amlodipine 10 mg Amlodipine Hexpharm Jaya Dus (30) 30 tablet
3 Amlodipine 5 mg Amlodipine Hexpharm Jaya Dus (30) 30 Tablet

4 Amoxicillin Amoxicillin Hexpharm Jaya Dus (100) 100 Tablet
5 Amoxicillin syrup kering Amoxicillin Hexpharm Jaya Botol (60 ml) 1

Sirup Kerin
6 Anakonidin DMP, GG, pseudoefedr

Konimex Botol (30 ml) 1 Syrup
7 Anatasida DOEN Al Hidroksida Kering PT. Rama Emerald Botol (60ml) 1 Suspensi
8 Antimo Dimenhidrinat Phapros Strip (10 tab) 10 Tablet
Asam Mefenamat
9 Asam Mefenamat 500 mg Holi Pharma Dus (10x10) 100 Tablet
500 mg
10 Aziwin 500 mg Azithromisin 500 mg Aventis Pharma Dus (500 mgx10) 10 Tablet
Difenhidramin, DMP,
fenilefrin, amonium
11 Benadryl DMP Pfizer Botol (60 mL) 1 Sirup
klorida, Na sitrat,
alkohol
12 Betadine 15 ml Povidone Iodine PT. Mahakam Beta Botol (15 ml) 1
Larutan
13 Betadine 30 ml Povidone Iodine PT. Mahakam Beta Botol (30 ml) 1

Larutan
14 Betadine 5 ml Povidone Iodine PT. Mahakam Beta Botol (5 ml) 1 Larutan
15 Betadine Obat Kumur Povidone Iodine PT. Mahakam Beta Botol (190 ml) 1 Larutan
16 Bisoprolol 5 mg Bisoprolol Hexphram Jaya Dus (3x10) 30 Tablet
17 Bodrex caffein, paracetamol Tempo Scan Pacific Dus (25x4) 100 Tablet
18 Bromifar Bromhexin HCl Ifars Dus (10x10) 100 Kaplet
19 Candesartan 8 mg Candesartan Noveell Dus (30) 30 Tablet
20 Cefixime Cefixime 100 mg Hexpharm Jaya Dus (30) 30

Kapsul
21 Clorilex 25 mg Klozapin 25 mg Mersifarma TM Dus (5x10) 50 Tablet
22 Codein 10 mg Codein 10 mg Kimia Farma Dus (10x10) 100 Tablet

23 Cohistan CTM Darya-Varia Botol (60 ml) 1
Siruo
24 Combantrin Pirantel
Metil Pamoat
Salisilat PT. Johnson & JohnsBotol (10 ml) 1 LArutan
Taisho
102mg, Mentol 54,4
25 Counterpain 30g Pharmaceutical Krim Tube (1x30g) 1 Krim
mg, Eugenol 13,6
Indonesia
mg
Metil Salisilat
Taisho
102mg, Mentol 54,4
26 Counterpain 5g Pharmaceutical Krim tube (1x5g) 1 Krim
mg, Eugenol 13,6
Indonesia
mg
asetaminofen,
27 Decolgen Darya-Varia Dus (25x4) 100 Tablet
pseudoefedrin, ctm
asetaminofen,
28 Decolsin Capsule pseudoefedrin, ctm, Medifarma Dus (25x4) 100 Kapsul
DMP, GG
PCT 500mg,
Pseudoefedrin HCl
29 Demacolin PT. Coronet Dus (10x10) 100 Tablet
7,5mg, CTM 2mg,
Kofein 10mg
30 Diapet PT. Soho Industri F Dus (25x4) 100 Kapsul
31 Diazepam 2 mg Diazepam Sanbe Farma Dus (10x10) 100
Tablet
32 Dulcolax Suppositoria Bisakodil Boehringer Ingelhe Dus (50 supp) 50 Suppositori
33 Dulcolax Tab Bisakodil Boehringer Ingelhe Dus (20x4) 80
Tablet
vitamin b1, b2, b6,

b12, c, d,
34 Enervon-C Medifarma Botol (30 tab) 30
niacinamide, ca
panthotenate,
Tablet
35 Entrostop Attapulgite, Pectin Kalbe Farma Dus (2x12) 24 Tablet

Psidii folium ekstrak,
curcuma domestica
36 Entrostop Anak rhizomae, camellia Kalbe Farma Dus (6 sachetx10ml 6 Larutan
sinensis ekstrak,
zingiber rhizoma
Amilase, protiase,
asam desoksikolat,
dimetilpolisiloksan, Westmont,
37 Enzyplex Botol (50 tab) 50 Tablet
vit b1, b2, b6, b12, Medifarma
nikotinamida, ca
pantotenat
Fradioisin,
38 FG Troches Meiji PT. Meiji Indonesia Dus (100) 100 Tablet
gramisidin
39 Fundamin-E vit. B1, B6, B12, E Biomedis, Mediafar Dus (25x4) 100 Tablet
40 Glimepirid 2 mg Glimepirid Hexpharm Jaya Dus (50) 50 Tablet
41 Glimepirid 4 mg Glimepirid Hexpharm Jaya Dus (50) 50 Tablet
Vit. B1,B6,B12,B3, C,
Kreatin, ekstrak
42 Hemaviton Action PT. Tempo Scan PaciDus (10x5) 50 Kapsul
gingseng, Calsium
panthotenate
Humalog Insulin
43 Humalog Cart 100 IU Eli Lily 100 IU/mlx3mlx5 5 Insulin
Lispro
Echinacea purpurea,
ektr black
44 Imboost Force Solo Global Health Botol (60 ml) 1
elderberry, Zn
pct,
picolinate Sirup
fenilpropanolamine,
45 Intunal-F DMP, Meprofarm Dus (10x10) 100 Tablet
deksklorfeniramin
46 Inza pct, ctm,GG
pseudoefedrKonimex Strip (4 tab) 4 Tablet
maleat,
47 Irvask 300 mg Irbesartan 300 g Kalbe Farma Dus (3x10) 30 Tablet
48 Kalpanax Cair asam salisilat, asam Kalbe Farma Botol (10 ml) 1 Tinctura
49 Kalpanax Krim Miconazole Nitrate Kalbe Farma Tube (5 g) 1 Krim
50 Kary Uni Susp. Steril pirenoksi

Lactobacillus acidop PT. FERRON Botol (5 ml) 1 tetes mata
hilus
bifidobacterium
longun,
51 Lacto-B Novell Pharma Dus (40 Sachetx6) 240 Serbuk
streptococcus
faeeium, vit. B, B2,
B5, niasin, protein,
52 Lantus lemak
Insulin Glargin Sanofi Aventis 5 Solostar 3 ml 5 Insulin
53 Lipitor 40 mg Kalium atorvastatin Pfizer Dus (3x10) 30 Tablet
54 Lisinopril 5 mg Lisinopril Noveell Dus (30) 30 Tablet

55 Metformin 500 mg Metformin Hexpharm Jaya Dus (100) 100 Tablet
56 Microlax Gel Na lauril sulfoasetat, Pharos Tube (5 ml) 1 Gel
57 Miniaspi 80 Aspirin Mersifarma TM Dus (10x10) 100 Tablet
58 Mixagrip PCT, PPA, CTM, Dankos Farma Dus (25x4) 100 Kaplet
59 Mucohexin Bromhexin HCl Sanbe Farma Dus (25x4) 100 Tablet
Al-Hidroksida, Mg-
60 Mylanta Hidroksida, Pfizer Botol (150 ml) 1 Syrup
simetikon
61 Naprex pct termikronisasi, pcDarya-Varia Botol (60 ml) 1
Suspensi
fenilpropanolamine,
62 Neozep Forte ctm, pct, Darya-Varia Dus (25x4) 100 Tablet
salisilamide
63 Nitrokaf Retard Gliseril trinitrat Kimia Farma Dus (100) 100 Kapsul
64 Nymico Nystatin Sanbe Farma Botol (12 mL) 1 Suspensi
ekstr succus
liquiritae,
paracetamol,
65 OBH Combi Anak Batuk Plus Combiphar Botol (60 mL) 1
ammon,
pseudoefedrin HCl,
CTM Sirup
ekstr succus
liquiritae,
paracetamol,
66 OBH Combi Batuk Plus Flu Combiphar Botol (60 ml) 1
ammon,
pseudoefedrin HCl,
CTM
Sirup
ibuprofen, Supra Ferbindo

67 Oskadon SP Strip (4 tab) 4 Tablet
paracetamol Farma
68 Panadol Paracetamol Glaxo Smith Kline Dus (10x10) 100
Kaplet
69 Panadol Cold & Flu pct, pseudoefedrin hcSterling Dus (10x10) 100
Kaplet
70 Paracetamol Syrup Paracetamol Gratia Husada FarmBotol (60 mL) 1

Sirup
71 Paracetamol Tablet Paracetamol 500 mg Indofarma Dus (10x10) 100 Tablet
PCT, DMP,
72 Paramex Flu & Batuk Konimex Strip (4 tab) 4 Tablet
pseudoefedrin HCl
73 Pharmaton gingseng, vitamin A, b

Boehringer Ingelhe Dus (10x5) 50 Kapsul
NaCl, Na Sitrat,
74 Pharolit-200 Novell Pharma Sachet (200 mlx60) 60 Serbuk
Glukosa.
75 Procold ND paracetamol, PPA Kalbe Farma Dus (6x17g) 6 Larutan
mg hidroksida,
76 Promag hidrotalcite, Kalbe Farma Dus (3x12) 36 Tablet
simetikon
77 Proris Ibu Profen Pharos Botol (60 mL) 1 Sirup
78 Proris Forte Ibu Profen Pharos Botol (50ml) 1 Sirup
Bayer Consumer
79 Redoxon Double Action Vit. C, zink Tube (10 tab) 1 Effervecent
Care
80 Rifamtibi 125 mg Rifampisin 125 mg Sanbe Farma Dus (10x10) 100 Kaplet
81 Rohto Tetrahidrozolin HCl PT. Rohto LaboratorBotol (7 ml) 1 tetes mata
Vit. A, B1, B2, B3,

B6, B12, C,
Nicotinamide, Ca
82 Sakatonik Liver Sirup Sakafarma Lab Botol (100 ml) 1 Larutan
Panthotenate,
Mangan Sulfat, Ferro
Sulfat
Asam Salisilat,
83 Salycil Spiritus PT. Combiphar Botol (50 ml) 1 Larutan
Etanol Encer
difenhidramin hcl,
amonium klorida, K-
84 Sanadryl Sanbe Farma Botol (60 mL) 1 Sirup
sulfoguaikolat, na
sitrat, mentol
DMP, difenhidramin
hcl, amoniumal-
mg-trisilikat,
85 Sanadryl DMP Sanbe Farma Botol (60ml) 1
klorida, na-sitrat,
hidroksida, Sirup
mentol
papaverin,
86 Sanmag Sanbe Farma Dus (10x10) 100 Tablet
klordiazepoksid HCl,
Vit b12, b2, b6, b1,
niasinamid
87 Sanmol Drop Paracetamol Sanbe Farma Botol (20 ml) 1 Drop
88 Sanmol Syrup Paracetamol Sanbe Farma Botol (60 ml) 1 Sirup
Trimetropirim,
89 Sanprima 280 mg Tab Sanbe Farma Dus (10x10) 100 Tablet
sulfametoksazol
90 Spirolacton 25 mg Spironolactone Phapros Dus (10x10) 100 tablet

91 Thiamfenicol Thiamfenicol Indofarma Botol (100) 100 Kapsul
Trazodone HCL 50
92 Trazodone Kalbe Farma Dus (3x10) 30
mg
Tablet
93 Trimoxul Trimetropirim, sulfamInterbat Botol (50 ml) 1 Suspensi
pct, ctm, PT. HENSON
94 Trimoxul Dus (25x4) 100 Tablet
fenilpropanolamin FARMA
95 Valsartan Valsartan Novartis Dus (10x10) 100

Tablet
96 Visine Tetrahidrozolin HCl, BPfizer Botol (6 ml) 1 tetes mata
97 Vitamin B6 Piridoxin HCl Imfarmind Kaleng (1000) 1000

Tablet
98 Vometa Domperidone Dexa Medica Botol (10 ml) 1 Drop
99 Vometa Tab Domperidone Dexa Medica Dus (50) 50 Tablet
Ivy leaf, Mentha

100 Woods Herbal piperita, Phylantus PT. Saka Farma Botol (60 mL) 1 Sirup
niruri, Madu
Keterangan
Penjualan Tetap
Penjualan Tetap
Penjualan
meningkat 50%
Penjualan
menurun 50%
HPP Stok opnam

Harga Kelas Pembelian
Harga satuan Jml pengguna Total Jumlah Harga Sisa Harga
Rp 23,000 Rp 23,000 20 Rp 460,000 B 25 Rp 575,000 5 Rp 115,000
Rp 34,545 Rp 1,152 3000 Rp 3,454,500 A 30 Rp 34,545

3030 Rp 3,489,045
Rp 19,091 Rp 636 2502 Rp 1,592,189 B 2760 Rp 1,756,372 258 Rp 164,183
Rp 39,300 Rp 393 10 Rp 3,930 C 200 Rp 78,600 190 Rp 74,670
Rp 5,000 58 Rp 290,000 B 5 Rp 25,000

Rp 5,000 63 Rp 315,000
Rp 5,666 Rp 5,666 90 Rp 509,940 B 5 Rp 28,330

95 Rp 538,270
Rp 5,000 Rp 5,000 30 Rp 150,000 C 40 Rp 200,000
10 Rp 50,000
Rp 2,300 Rp 230 20 Rp 4,600 C 20 Rp 4,600 0 Rp -
Rp 20,000 Rp 200 8 Rp 1,600 C 12 Rp 2,400

20 Rp 4,000
Rp 270,000 Rp 27,000 58 Rp 1,566,000 B 10 Rp 270,000

68 Rp 1,836,000
Rp 15,125 Rp 15,125 30 Rp 453,750 B 35 Rp 529,375
5 Rp 75,625
Rp 11,000 50 Rp 550,000 B 10 Rp 110,000

Rp 11,000 60 Rp 660,000
Rp 21,000 13 Rp 273,000 C 5 Rp 105,000

Rp 21,000 18 Rp 378,000
Rp 3,500 Rp 3,500 70 Rp 245,000 C 74 Rp 259,000 4 Rp 14,000
Rp 20,000 Rp 20,000 14 Rp 280,000 B 19 Rp 380,000

5 Rp 100,000
Rp 47,273 Rp 1,576 1200 Rp 1,890,920 A 1200 Rp 1,890,920 0 Rp -
Rp 50,000 Rp 500 250 Rp 125,000 C 50 Rp 25,000

300 Rp 150,000
Rp 200 90 Rp 18,000 C 10 Rp 2,000
Rp 20,000 100 Rp 20,000
Rp 180,000 Rp 6,000 850 Rp 5,100,000 A 20 Rp 120,000
870 Rp 5,220,000
Rp 1,663 5 Rp 8,317 C 95 Rp 158,017

Rp 49,900 100 Rp 166,333
Rp 180,000 Rp 3,600 899 Rp 3,236,400 A 900 Rp 3,240,000 1 Rp 3,600
Rp 52,500 Rp 525 100 Rp 52,500 C 0 Rp -
100 Rp 52,500
Rp 17,000 30 Rp 510,000 B 10 Rp 170,000
Rp 17,000 40 Rp 680,000
Rp 11,150 Rp 11,150 50 Rp 557,500 B 60 Rp 669,000 10 Rp 111,500
Rp 34,530 Rp 34,530 20 Rp 690,600 B 30 Rp 1,035,900

10 Rp 345,300
Rp 8,140 Rp 8,140 10 Rp 81,400 C 2 Rp 16,280
12 Rp 97,680
Rp 31,929 Rp 319 100 Rp 31,929 C 0 Rp -
100 Rp 31,929
Rp 750 20 Rp 15,000 C 80 Rp 60,000

Rp 75,000 100 Rp 75,000
Rp 40,000 Rp 400 10 Rp 4,000 C 90 Rp 36,000
100 Rp 40,000
Rp 50,000 Rp 500 16 Rp 8,000 C 84 Rp 42,000
100 Rp 50,000
Rp 125 1000 Rp 125,000 C 100 Rp 12,500
Rp 12,500 1100 Rp 137,500

Rp 455,620 Rp 9,112 20 Rp 182,248 C 50 Rp 455,620 30 Rp 273,372
Rp 843 300 Rp 252,863 C 20 Rp 16,858
Rp 67,430 320 Rp 269,720
Rp 785 20 Rp 15,693 C 10 Rp 7,847
Rp 23,540 30 Rp 23,540
Rp 13,000 Rp 542 20 Rp 10,833 C 4 Rp 2,167

24 Rp 13,000
Rp 2,000 Rp 333 20 Rp 6,667 C 4 Rp 1,333
24 Rp 8,000
Rp 29,010 Rp 580 20 Rp 11,604 C 30 Rp 17,406
50 Rp 29,010
Rp 67,500 Rp 675 20 Rp 13,500 C 80 Rp 54,000
100 Rp 67,500
Rp 100,000 Rp 1,000 12 Rp 12,000 C 100 Rp 100,000 88 Rp 88,000
Rp 47,273 Rp 945 3000 Rp 2,836,380 A 3050 Rp 2,855,289 50 Rp 18,909
Rp 118,454 Rp 2,369 1000 Rp 2,369,080 A 1050 Rp 2,416,462 50 Rp 47,382
Rp 60,000 Rp 1,200 30 Rp 36,000 C 20 Rp 24,000
50 Rp 60,000
Rp 750,200 Rp 150,040 44 Rp 6,601,760 A 6 Rp 900,240
50 Rp 7,502,000
Rp 52,500 20 Rp 1,050,000 B 10 Rp 525,000
Rp 52,500 30 Rp 1,575,000
Rp 60,000 Rp 600 20 Rp 12,000 C 100 Rp 60,000

80 Rp 48,000
Rp 1,320 Rp 330 100 Rp 33,000 C 104 Rp 34,320 4 Rp 1,320

Rp 360,000 Rp 12,000 501 Rp 6,012,000 A 510 Rp 6,120,000 9 Rp 108,000
Rp 3,320 Rp 3,320 80 Rp 265,600 C 83 Rp 275,560 3 Rp 9,960
Rp 8,610 Rp 8,610 10 Rp 86,100 C 1 Rp 8,610

11 Rp 94,710
Rp 29,000 Rp 29,000 41 Rp 1,189,000 B 51 Rp 1,479,000 10 Rp 290,000
Rp 181,500 Rp 756 20 Rp 15,125 C 220 Rp 166,375
240 Rp 181,500
Rp 744,180 Rp 148,836 44 Rp 6,548,784 A 45 Rp 6,697,620 1 Rp 148,836
Rp 582,400 Rp 19,413 207 Rp 4,018,560 A 33 Rp 640,640

240 Rp 4,659,200
Rp 30,000 Rp 1,000 2999 Rp 2,999,000 A 3030 Rp 3,030,000
31 Rp 31,000
Rp 16,500 Rp 165 3000 Rp 495,000 B 3030 Rp 499,950 30 Rp 4,950

Rp 22,000 Rp 22,000 31 Rp 682,000 B 41 Rp 902,000 10 Rp 220,000
Rp 30,000 Rp 300 6995 Rp 2,098,500 A 90 Rp 27,000
7085 Rp 2,125,500
Rp 55,000 Rp 550 20 Rp 11,000 C 80 Rp 44,000
100 Rp 55,000
Rp 45,100 Rp 451 20 Rp 9,020 C 80 Rp 36,080
100 Rp 45,100
Rp 22,880 Rp 22,880 25 Rp 572,000 B 15 Rp 343,200

40 Rp 915,200
Rp 9,200 20 Rp 184,000 C 3 Rp 27,600
Rp 9,200 23 Rp 211,600
Rp 32,020 Rp 320 12 Rp 3,842 C 88 Rp 28,178
100 Rp 32,020
Rp 77,000 Rp 770 60 Rp 46,200 C 100 Rp 77,000 40 Rp 30,800
Rp 31,900 Rp 31,900 19 Rp 606,100 B 29 Rp 925,100 10 Rp 319,000
Rp 11,621 100 Rp 1,162,100 B 10 Rp 116,210
Rp 11,621 110 Rp 1,278,310
Rp 11,839 100 Rp 1,183,900 B 10 Rp 118,390
Rp 11,839 110 Rp 1,302,290
Rp 7,000 Rp 1,750 4 Rp 7,000 C 12 Rp 21,000
16 Rp 28,000
Rp 579 20 Rp 11,583 C 80 Rp 46,333
Rp 57,916 100 Rp 57,916
Rp 823 20 Rp 16,468 C 80 Rp 65,874
Rp 82,342 100 Rp 82,342
Rp 5,157 100 Rp 515,700 B 10 Rp 51,570

Rp 5,157 110 Rp 567,270
Rp 36,905 Rp 369 10 Rp 3,691 C 90 Rp 33,215
100 Rp 36,905
Rp 1,562 Rp 391 10 Rp 3,905 C 2 Rp 781
12 Rp 4,686
Rp 139,400 Rp 2,788 89 Rp 248,132 C 100 Rp 278,800 11 Rp 30,668
Rp 11,100 Rp 185 100 Rp 18,500 C 20 Rp 3,700
120 Rp 22,200
Rp 183 80 Rp 14,667 C 3 Rp 550
Rp 1,100 83 Rp 15,217
Rp 6,490 Rp 180 80 Rp 14,422 C 28 Rp 5,048
108 Rp 19,470
Rp 15,950 Rp 15,950 30 Rp 478,500 B 39 Rp 622,050 9 Rp 143,550
Rp 20,350 Rp 20,350 14 Rp 284,900 B 5 Rp 101,750

19 Rp 386,650
Rp 20,900 Rp 20,900 13 Rp 271,700 C 2 Rp 41,800
15 Rp 313,500
Rp 417,450 Rp 4,175 900 Rp 3,757,050 A 80 Rp 83,490
1000 Rp 3,840,540
Rp 11,500 Rp 11,500 25 Rp 287,500 B 5 Rp 57,500

30 Rp 345,000
Rp 11,000 Rp 11,000 9 Rp 99,000 C 1 Rp 11,000
10 Rp 110,000
Rp 6,000 Rp 6,000 10 Rp 60,000 C 3 Rp 18,000
13 Rp 78,000
Rp 9,449 Rp 9,449 51 Rp 481,899 B 10 Rp 94,490
61 Rp 576,389
Rp 10,142 60 Rp 608,520 B 10 Rp 101,420

Rp 10,142 70 Rp 709,940
Rp 71,500 Rp 715 20 Rp 14,300 C 100 Rp 71,500
80 Rp 57,200
Rp 15,114 Rp 15,114 30 Rp 453,420 B 5 Rp 75,570
35 Rp 528,990
Rp 11,187 Rp 11,187 45 Rp 503,415 B 50 Rp 559,350 5 Rp 55,935
Rp 85,800 Rp 858 102 Rp 87,516 C 98 Rp 84,084
200 Rp 171,600
Rp 54,550 Rp 546 2494 Rp 1,360,477 B 2800 Rp 1,527,400 306 Rp 166,923
Rp 287,775 Rp 2,878 1000 Rp 2,877,750 A 100 Rp 287,775
1100 Rp 3,165,525
Rp 1,584 150 Rp 237,600 C 0 Rp -
Rp 47,520 150 Rp 237,600
21,370 Rp 21,370 13 Rp 277,810 C 5 Rp 106,850

Rp 18 Rp 384,660
Rp 75,000 Rp 750 20 Rp 15,000 C 80 Rp 60,000

100 Rp 75,000
Rp 8,000 415 Rp 3,320,000 A 85 Rp 680,000

Rp 800,000 500 Rp 4,000,000
Rp 14,000 Rp 14,000 49 Rp 686,000 B 10 Rp 140,000
59 Rp 826,000
Rp 91 50 Rp 4,567 C 950 Rp 86,778

Rp 91,345 1000 Rp 91,345
Rp 25,000 Rp 25,000 11 Rp 275,000 C 16 Rp 400,000 5 Rp 125,000
Rp 112,500 Rp 2,250 20 Rp 45,000 C 50 Rp 112,500 30 Rp 67,500
Rp 17,000 Rp 17,000 20 Rp 340,000 B 5 Rp 85,000
25 Rp 425,000
Rp81,141,527 Rp91,032,490 Rp 9,890,963

Rencana pengadaan
Min Max Standar Keluar dalam 1 bulan (kali)
Jumlah item Harga
1 4 3 15 5 Rp 115,000
30 150 40
60 2880 Rp 3,316,320
30 150 30 83 2100 Rp 1,336,370
1 1 1 10 0 Rp -
1 3 30
2 5 Rp 25,000
1 3 30
2 5 Rp 28,330
1 2 2 30 5 Rp 25,000
1 1 1 20 30 Rp 6,900
1 1 8
1 20 Rp 4,000
1 6 58
3 40 Rp 1,080,000
1 5 3 25 5 Rp 75,625
1 1 50
1 5 Rp 55,000
1 2 13
1 5 Rp 105,000
1 3 2 70 5 Rp 17,500
1 1 1 14 5 Rp 100,000
30 150 30 40 1200 Rp 1,890,920
1 4 50
2 100 Rp 50,000
1 2 50
2 100 Rp 20,000
30 90 28
30 810 Rp 4,860,000
1 1 5
1 0 Rp -
20 90 30 30 850 Rp 3,060,000
10 20 5
20 100 Rp 52,500
1 2 30
1 5 Rp 85,000
1 3 2 50 5 Rp 55,750
3 4 3 7 5 Rp 172,650
1 1 10
1 5 Rp 40,700
4 20 25
4 100 Rp 31,929
1 4 20
2 0 Rp -
1 1 10
1 0 Rp -
1 5 16
3 0 Rp -
10 30 50
10 900 Rp 112,500
2 4 2 10 5 Rp 45,562
2 6 90
2 80 Rp 67,430
1 4 20
2 30 Rp 23,540
2 4 10
2 0 Rp -
1 1 20
1 12 Rp 4,000
3 6 7
3 0 Rp -
10 10 2
10 0 Rp -
4 4 4 3 0 Rp -
30 150 30 100 2900 Rp 2,741,834
30 80 30 33 950 Rp 2,250,626
2 10 15
4 0 Rp -
2 5 39
3 80 Rp 12,003,200
3 4 7
4 5 Rp 262,500
6 10 6 4 0 Rp -
4 8 4 25 24 Rp 7,920
30 111 30 17 510 Rp 6,120,000
1 4 1 40 5 Rp 16,600
1 1 10
1 5 Rp 43,050
1 7 2 41 6 Rp 174,000
3 6 7
3 0 Rp -
2 13 4 28 80 Rp 11,906,880
12 30 9
30 510 Rp 9,900,800
30 180 30 40 2880 Rp 2,880,000
30 210 30 80 2880 Rp 475,200
1 3 2 31 5 Rp 110,000
30 150 100
30 5900 Rp 1,770,000
1 1 20
1 0 Rp -
1 5 20
2 0 Rp -
1 3 25
2 5 Rp 114,400
1 3 20
1 2 Rp 18,400
1 1 12
1 0 Rp -
30 90 30 2 400 Rp 308,000
1 1 1 19 5 Rp 159,500
1 8 100
3 5 Rp 58,105
1 3 100
2 5 Rp 59,195
1 2 4
1 4 Rp 7,000
4 4 5
4 0 Rp -
1 10 20
3 0 Rp -
1 3 30
3 5 Rp 25,785
1 1 10
1 100 Rp 36,905
1 1 10
1 12 Rp 4,686
1 7 2 70 50 Rp 139,400
3 6 33
3 60 Rp 11,100
6 6 14
6 18 Rp 3,300
2 4 30
2 36 Rp 6,490
1 6 3 30 5 Rp 79,750
1 4 14
2 5 Rp 101,750
1 4 13
2 5 Rp 104,500
30 150 30
30 1000 Rp 4,174,500
1 2 25
1 5 Rp 57,500
1 1 9
1 10 Rp 110,000
1 1 10
1 2 Rp 12,000
1 5 40
3 5 Rp 47,245
1 3 30
2 5 Rp 50,710
2 4 2 10 0 Rp -
1 4 24
2 5 Rp 75,570
3 4 3 15 5 Rp 55,935
10 30 10
10 0 Rp -
30 120 30 83 2000 Rp 1,091,000
30 150 40
30 900 Rp 2,589,975
10 20 15
10 30 Rp 47,520
2 10 2 6 5 Rp 106,850
1 4 20
2 0 Rp -
30 90 15
30 500 Rp 4,000,000
1 1 49
1 5 Rp 70,000
1 1 50
1 0 Rp -
1 4 2 11 6 Rp 150,000
5 10 10 4 50 Rp 112,500
1 3 20
2 5 Rp 85,000
Rp 81,484,707
TUGAS 5. PERENCANAAN PENGADAAN BARANG 1 HARI
Ket Penjualan (100%) HPP (85%) Stok Awal
Perbulan Rp 96,000,000 Rp 81,600,000 10000000
Perhari Rp 3,840,000 Rp 3,264,000 10000000
No Nama obat Nama generik Pabrik
1 Amlodipine 10 mg Amlodipine Hexpharm Jaya

2 Bisoprolol 5 mg Bisoprolol Hexphram Jaya
3 Candesartan 8 mg Candesartan Noveell
4 Clorilex 25 mg Klozapin 25 mg Mersifarma TM
5 Glimepirid 2 mg Glimepirid Hexpharm Jaya
6 Glimepirid 4 mg Glimepirid Hexpharm Jaya
Humalog Insulin
7 Humalog Cart 100 IU Eli Lily
Lispro
8 Irvask 300 mg Irbesartan 300 g Kalbe Farma
9 Lantus Insulin Glargin Sanofi Aventis
Kalium
10 Lipitor 40 mg Pfizer
atorvastatin
11 Lisinopril 5 mg Lisinopril Noveell
12 Miniaspi 80 Aspirin Mersifarma TM
Rifampisin 125
13 Rifamtibi 125 mg Sanbe Farma
mg
14 Thiamfenicol Thiamfenicol Indofarma
15 Valsartan Valsartan Novartis
Stok Akhir Pembelian
Rp 10,000,000 Rp 81,600,000
Rp 10,000,000 Rp 3,264,000
Kemasan HPP
Sediaan Harga
Kemasan jml Harga satuan
Dus (30) 30 tablet Rp 34,545 Rp 1,152

Dus (3x10) 30 Tablet Rp 47,273 Rp 1,576
Dus (30) 30 Tablet Rp 180,000 Rp 6,000
Dus (5x10) 50 Tablet Rp 180,000 Rp 3,600
Dus (50) 50 Tablet Rp 47,273 Rp 945
Dus (50) 50 Tablet Rp 118,454 Rp 2,369
100 IU/mlx3mlx5 5 Insulin Rp 750,200 Rp 150,040
Dus (3x10) 30 Tablet Rp 360,000 Rp 12,000

5 Solostar 3 ml 5 Insulin Rp 744,180 Rp 148,836
Dus (3x10) 30 Tablet Rp 582,400 Rp 19,413
Dus (30) 30 Tablet Rp 30,000 Rp 1,000

Dus (10x10) 100 Tablet Rp 30,000 Rp 300
Dus (10x10) 100 Kaplet Rp 417,450 Rp 4,175
Botol (100) 100 Kapsul Rp 287,775 Rp 2,878

Dus (10x10) 100 Tablet Rp 800,000 Rp 8,000
HPP Pembelian Stok opnam
Kelas
Jml pengguna Total Jumlah Harga Sisa
3000 Rp 3,454,500 A 3030 Rp 3,489,045 30

1200 Rp 1,890,920 A 1200 Rp 1,890,920 0
850 Rp 5,100,000 A 870 Rp 5,220,000 20
899 Rp 3,236,400 A 900 Rp 3,240,000 1
3000 Rp 2,836,380 A 3050 Rp 2,855,289 50
1000 Rp 2,369,080 A 1050 Rp 2,416,462 50
44 Rp 6,601,760 A 6
50 Rp 7,502,000
501 Rp 6,012,000 A 510 Rp 6,120,000 9
44 Rp 6,548,784 A 45 Rp 6,697,620 1
207 Rp 4,018,560 A 33
240 Rp 4,659,200
2999 Rp 2,999,000 A 3030 Rp 3,030,000 31
6995 Rp 2,098,500 A 7085 Rp 2,125,500 90
1000 Rp 3,757,050 A 20
900 Rp 3,840,540
1000 Rp 2,877,750 A 1100 Rp 3,165,525 100
415 Rp 3,320,000 A 500 Rp 4,000,000 85
Rp 57,120,684 Rp 60,252,101
Stok opnam Rencana Pemblian 1 hari
Min Max Jml hari obat keluar
Harga Jumlah item
Rp 34,545 30 150 40 60
Rp - 30 150 40 90
Rp 120,000 30 90 28 30
Rp 3,600 20 90 30 50
Rp 18,909 30 150 100 50
Rp 47,382 30 80 33 50
Rp 900,240 2 5 39 0
Rp 108,000 30 111 17 60
Rp 148,836 2 13 28 5
Rp 640,640 12 30 9 30
Rp 31,000 30 180 40 60
Rp 27,000 30 150 100 0
Rp 83,490 30 150 30 100
Rp 287,775 30 150 40 0
Rp 680,000 30 90 15 0
total rencana pembelian 1 hari
Rencana Pemblian 1 hari
Jumlah Dus Harga
2 Rp 69,090
3 Rp 141,819
1 Rp 180,000
1 Rp 180,000
1 Rp 47,273
1 Rp 118,454
0
Rp -
2 Rp 720,000
1 Rp 744,180
1
Rp 582,400
2 Rp 60,000
0 Rp -
1
Rp 417,450
0 Rp -
0 Rp -
1 hari Rp 3,260,666
Form Surat Pesanan
Apotek Cantika Apotek Cantika

Jl. Gajayana No. 3 Malang Jl. Gajayana No. 3 Malang
Telp. 085604036390 Telp. 085604036390
APA: Atikah Nadhifah Fahmi, S.Farm., Apt. APA: Atikah Nadhifah Fahmi, S.Farm., Apt.
No. SIA : 020/002/SIA/16 No. SIA : 020/002/SIA/16
No. 202/SP.AKS/XX/2016 Malang, 1 Febuari 2017 No. 202/SP.AKS/XX/2016 Malang, 1 Febuari 2017
Kepada: PBF SBS Kepada: PBF Ensefal
di tempat di tempat
Berikut kami pesan barang-barang sebagai berikut. Berikut kami pesan barang-barang sebagai berikut.
No. Nama Barang Jumlah No. Nama Barang Jumlah
1 Lantus 1 dus (@5) 1 Rifamtibi 125 mg 1 dus (@100)
2 Irvask 300 mg 2 dus (@30) 2 Amlodipine 10 mg 2 dus (@30)
3 Candesartan 8 mg 1 dus (@30) 3 Clorilex 25 mg 1 dus (@50)
4 Lipitor 40 mg 1 dus (@30) 4 Lisinopril Tab 2 dus (@30)
Apoteker Pengelola Apotek Apoteker Pengelola Apotek

Cap apotek Cap apotek
Atikah Nadhifah Fahmi, S.Farm., Apt. Atikah Nadhifah Fahmi, S.Farm., Apt.
19940220/SIPA_20.02/2016/2035 19940220/SIPA_20.02/2016/2035
Apotek Cantika
Jl. Gajayana No. 3 Malang
Telp. 085604036390
APA: Atikah Nadhifah Fahmi, S.Farm., Apt.
No. SIA : 020/002/SIA/16
No. 202/SP.AKS/XX/2016 Malang, 1 Febuari 2017
Kepada: PBF AAM Catatan:
di tempat
Surat pesanan obat narkotika/non psikotropika/non prekursor dibuat
1 3 rangkap, rangkap 1 untuk PBF, rangkap 2 dilampirkan pada faktur,
Berikut kami pesan barang-barang sebagai berikut. rangkap 3 arsip
No. Nama Barang Jumlah
1 Glimepirid 2 mg 1 dus (@50) Surat Pesanan obat narkotika/psikotropika/prekursor dibuat 5
2 rangkap
2 Glimepirid 4 mg 1 dus (@50)
3 Bisoprolol 5 mg 3 dus (@30)
Apoteker Pengelola Apotek

Cap apotek
Atikah Nadhifah Fahmi, S.Farm., Apt.

19940220/SIPA_20.02/2016/2035
No. No. SP Nama PBF Tanggal No. Faktur
1 202/SP.AKS/XX/2016 SBS 2/1/2017 TKDS090233
2 202/SP.AKS/XX/2016 Ensefal 2/1/2017 JL12123233
3 202/SP.AKS/XX/2016 AAM 2/1/2017 KPBJM22233

PORTOFOLIO II. MANAGERI
Tugas 7. Pencatatan Barang Data
Item Barang Kemasan No batch ED Qty Dus Qty
Lantus 5 Injeksi WDR754 Feb-19 5 1 5

Irvask 300 mg 30 Tablet MTT923 May-19 30 2 60
Candesartan 8 mg 30 Tablet MND367 Oct-20 30 1 30
Lipitor 40mg 30 Tablet MBT782 Nov-20 30 1 30
Rifamtibi 125 mg 100 Tablet NMK975 Mar-19 100 1 100
Amlodipine 10 mg 30 Tablet DFG458 Dec-19 30 2 60
Clorilex 25 mg 50 Tablet MKT987 Aug-19 50 1 50
Lisinopril Tab 30 Tablet ICA420 Feb-19 30 2 60
Glimepirid 2 mg 50 Tablet UIO768 Mar-19 50 1 50
Glimepirid 4 mg 50 Tablet BDE567 Aug-19 50 1 50
Bisoprolol 5 mg 30 Tablet DSA754 Mar-19 30 3 90
TOTAL
LIO II. MANAGERIAL
catatan Barang Datang
PPN Satuan
Harga perkemasan HNA Satuan (Rp.) HNA+PPN (Rp.) Qty Disk (%)
(Rp.)
Rp 676,527 Rp 135,305 Rp 13,531 Rp 148,836 5 0

Rp 327,273 Rp 10,909 Rp 1,091 Rp 12,000 60 0
Rp 163,636 Rp 5,455 Rp 545 Rp 6,000 30 0
Rp 529,455 Rp 17,648 Rp 1,765 Rp 19,413 30 0
Rp 379,500 Rp 3,795 Rp 380 Rp 4,175 100 0
Rp 31,405 Rp 1,047 Rp 105 Rp 1,152 60 0
Rp 163,636 Rp 3,273 Rp 327 Rp 3,600 50 0
Rp 27,273 Rp 909 Rp 91 Rp 1,000 60 0
Rp 38,430 Rp 769 Rp 77 Rp 845 50 0
Rp 107,685 Rp 2,154 Rp 215 Rp 2,369 50 0
Rp 38,430 Rp 1,281 Rp 128 Rp 1,409 90 0
Jml per item Jml per item
DPP (HNA) PPN Total (HNA+PPN)
(tanpaPPN) (+PPN)
Rp 676,527 Rp 744,180 Rp 2,024,164 Rp 202,416 Rp 2,226,580

Rp 654,545 Rp 720,000
Rp 163,636 Rp 180,000
Rp 529,455 Rp 582,400
Rp 379,500 Rp 417,450 Rp 660,491 Rp 66,049 Rp 726,540
Rp 62,809 Rp 69,090
Rp 163,636 Rp 180,000
Rp 54,545 Rp 60,000
Rp 38,430 Rp 42,273 Rp 261,405 Rp 26,141 Rp 287,546
Rp 107,685 Rp 118,454
Rp 115,290 Rp 126,819
2,946,060 294,606 3,240,666
PORTOFOLIO II. M
Tugas 8. Harga J
Bentuk Sediaan: Tablet/Kaplet/Kapsul
Asam Mefenamat 500
Asam Mefenamat 500 mg
5 mg
Decolgen
14 ctm
Decolsin Capsule
ctm, DMP, GG
15
PCT 500mg, Pseudoefedrin

Demacolin HCl 7,5mg, CTM 2mg, Kofein
10mg
16
17 Diapet
Enervon-C niacinamide, ca
20 panthotenate,

desoksikolat,
Enzyplex dimetilpolisiloksan, vit b1, b2,
pantotenat
22
Hemaviton Action ekstrak gingseng, Calsium
27 panthotenate

Intunal-F
28
Neozep Forte
37 salisilamide
Paramex Flu & Batuk PCT, DMP, pseudoefedrin HCl

43
44 Pharmaton gingseng, vitamin A, b2, b1, c,
Promag
45 simetikon
papaverin, klordiazepoksid
Sanmag
HCl, Vit b12, b2, b6, b1,
niasinamid
48
Trimetropirim,
Sanprima 280 mg Tab
49 sulfametoksazol
Bentuk Sediaan: Injeksi

Bentuk Sediaan: Tetes Mata
Kary Uni Susp. Steril pirenoksine

1
Rohto Tetrahidrozolin HCl

2
Visine Tetrahidrozolin HCl, BKC

3
Bentuk Sediaan: Larutan, Suspensi, Drop
Difenhidramin, DMP,
4 Benadryl DMP fenilefrin, amonium klorida,
Na sitrat, alkohol
9 Cohistan CTM

11 Entrostop Anak
rhizoma
Echinacea purpurea, ektr

12 Imboost Force black elderberry, Zn
picolinate
13 Kalpanax Cair asam salisilat, asam benzoat,
14 Mylanta
simetikon
16 Nymico Nystatin
17 OBH Combi Anak Batuk Plparacetamol, ammon,
18 OBH Combi Batuk Plus Fluparacetamol, ammon,
Vit. A, B1, B2, B3, B6, B12, C,
Nicotinamide, Ca
22 Sakatonik Liver Sirup
Panthotenate, Mangan Sulfat,
Ferro Sulfat

sitrat, mentol

mentol
30 Woods Herbal
Bentuk Sediaan: Salep

Counterpain 30g

Counterpain 5g
Kalpanax Krim Miconazole Nitrate
Bentuk Sediaan: Enema
Microlax Gel Na lauril sulfoasetat, na sitrat
Bentuk Sediaan: Sirup Kering
Amoxicillin syrup kering Amoxicillin
Bentuk Sediaan: Suppositoria
Dulcolax Suppositoria Bisakodil

Bentuk Sediaan: Serbuk

2 Lacto-B
Tugas 8. Harga Jual Obat
Kemasan Harga Jual (Rp.)

Harga
Pabrik
Kemasan Jumlah Sediaan Satuan Resep (5,23%)
Hexpharm Jaya Dus 30 Tab Rp 1,152 Rp 1,216

Hexpharm Jaya Dus 30 Tab Rp 636 Rp 671
Hexpharm Jaya Rp 393 Rp 415
Phapros Strip 10 Tab Rp 230 Rp 243
Holi Pharma 100 Tab Rp 200

Dus Rp 211
Aventis Pharma Dus 10 Tab Rp 27,000 Rp 28,490
Hexphram Jaya Dus 30 Tab Rp 1,576 Rp 1,663
Tempo Scan Pacific Dus 100 Tab Rp 500 Rp 528
Ifars Dus 100 Kapl Rp 200 Rp 211
Noveell Dus 30 Tablet Rp 6,000 Rp 6,331
Hexpharm Jaya Dus 30 Kap Rp 1,663 Rp 1,755
Mersifarma TM Dus 50 Tab Rp 3,600 Rp 3,799
Kimia Farma Dus 100 Tab Rp 525 Rp 554
Darya-Varia 100 Tab Rp 319

Dus Rp 337
Medifarma 100 Kap Rp 750

Dus Rp 791
PT. Coronet 100 Tab Rp 400
Dus Rp 422
PT. Soho Industri Farm Dus 100 Tab Rp 500 Rp 528
Sanbe Farma Dus 100 Tab Rp 125 Rp 132
Boehringer Ingelheim Dus 80 Tab Rp 843 Rp 890
Medifarma 30 Tab Rp 785

Dus Rp 828
Kalbe Farma Dus 24 Tab Rp 542 Rp 572
Westmont, Medifarma 50 Tab Rp 580
Dus Rp 612
PT. Meiji Indonesia Dus 100 Tab Rp 675 Rp 712
Biomedis, Mediafarmas Dus 100 Tab Rp 1,000 Rp 1,055
Hexpharm Jaya Dus 50 Tab Rp 2,369 Rp 2,500
PT. Tempo Scan Pacific 50 Kap Rp 1,200
Dus Rp 1,266
Meprofarm 100 Tab Rp 600

Dus Rp 633
Konimex Strip 4 Tab Rp 330 Rp 348
Kalbe Farma Dus 30 Tab Rp 12,000 Rp 12,662
Pfizer Dus 30 Tablet Rp 19,413 Rp 20,484
Noveell Dus 30 Tab Rp 1,000 Rp 1,055
Mersifarma TM Dus 100 Tab Rp 300 Rp 317
Dankos Farma Dus 100 Kapl Rp 550 Rp 580
Sanbe Farma Dus 100 Tab Rp 451 Rp 476
Darya-Varia 100 Tab Rp 320

Dus` Rp 338
Kimia Farma Dus 100 Kap Rp 770 Rp 812
Supra Ferbindo Farma Strip 4 Tab Rp 1,750 Rp 1,847
Glaxo Smith Kline Dus 100 Kapl Rp 579 Rp 611
Sterling Dus 100 Kapl Rp 823 Rp 868
Indofarma Dus 100 Tab Rp 369 Rp 389
Konimex 4 Tab Rp 391

Strip Rp 413
Boehringer Ingelheim Dus 50 Kap Rp 2,788 Rp 2,942
Kalbe Farma 36 Tab Rp 180

Dus Rp 190
Bayer Consumer Care Tube 1 Tab Rp 20,900 Rp 22,053
Sanbe Farma Dus 100 Tab Rp 4,175 Rp 4,405
Sanbe Farma 100 Tab Rp 715
Dus Rp 754
Sanbe Farma 100 Tab Rp 858

Dus Rp 905
Phapros Dus 100 Tab Rp 546 Rp 576
Indofarma Botol 100 Kap Rp 2,878 Rp 3,037
Kalbe Farma Dus 30 Tab Rp 1,584 Rp 1,671
Novartis Dus 100 Tab Rp 8,000 Rp 8,441
Imfarmind Kaleng 1000 Tab Rp 91 Rp 96
Dexa Medica Dus 50 Tab Rp 2,250 Rp 2,374

Harga
Pabrik
Eli Lily Dus 5 Injeksi Rp 150,040 Rp 158,320

Sanofi Aventis Dus 5 Injeksi Rp 148,836 Rp 157,050
Harga
Pabrik
Tetes
PT. FERRON 1 Rp 29,000
Botol mata Rp 30,600
Tetes
PT. Rohto Laboratories 1 Rp 11,500
Tetes
Pfizer 1 Rp 14,000

Harga
Pabrik
Pharos Botol 1 Larutan Rp 23,000 Rp 24,269

Konimex Botol 1 Sirup Rp 5,666 Rp 5,979
PT. Rama Emerald Botol 1 Suspensi Rp 5,000 Rp 5,276
Pfizer 1 Sirup Rp 15,125

Botol Rp 15,960
PT. Mahakam Beta Farm Botol 1 Larutan Rp 11,000 Rp 11,607
Darya-Varia Botol 1 Sirup Rp 17,000 Rp 17,938
PT. Johnson & Johnson Botol 1 Larutan Rp 11,150 Rp 11,765
Kalbe Farma 6 Larutan Rp 333
Dus Rp 351
Solo Global Health 1 Sirup Rp 52,500

Botol Rp 55,397
Kalbe Farma Botol 1 Tinctura Rp 3,320 Rp 3,503
Pfizer 1 Sirup Rp 22,880

Botol Rp 24,143
Darya-Varia Botol 1 Suspensi Rp 9,200 Rp 9,708
Sanbe Farma Botol 1 Suspensi Rp 31,900 Rp 33,660
Combiphar 1 Sirup Rp 11,621

Botol Rp 12,262
Combiphar 1 Sirup Rp 11,839

Botol Rp 12,492
Gratia Husada Farma Botol 1 Sirup Rp 5,157 Rp 5,442
Pharos Botol 1 Sirup Rp 15,950 Rp 16,830
Pharos Botol 1 Sirup Rp 20,350 Rp 21,473
Sakafarma Lab 1 Sirup Rp 11,000
Botol Rp 11,607
PT. Combiphar 1 Larutan Rp 6,000

Botol Rp 6,331
Sanbe Farma 1 Sirup Rp 9,449
Botol Rp 9,970
Sanbe Farma 1 Sirup Rp 10,142

Botol Rp 10,702
Sanbe Farma Botol 1 Drop Rp 15,114 Rp 15,948
Sanbe Farma Botol 1 Sirup Rp 11,187 Rp 11,804
Interbat Botol 1 Suspensi Rp 21,370 Rp 22,549
Dexa Medica Botol 1 Drop Rp 25,000 Rp 26,380
PT. Saka Farma 1 Sirup Rp 17,000

Botol Rp 17,938

Harga
Pabrik
Tube 1 Krim Rp 34,530
Indonesia
Rp 36,436
Tube 1 Krim Rp 8,140
Indonesia
Rp 8,589
Kalbe Farma Tube 1 Krim Rp 8,610 Rp 9,085

Harga
Pabrik
Pharos Tube 1 Gel Rp 22,000 Rp 23,214

Harga
Pabrik
Sirup
Hexpharm Jaya 1 Rp 5,000
Botol Kering Rp 5,276

Harga
Pabrik
Boehringer Ingelheim Dus 50 Suppo Rp 9,112 Rp 9,615

Harga
Pabrik
Novell Pharma Sachet 60 Serbuk Rp 185 Rp 195
Novell Pharma Dus 240 Serbuk Rp 756 Rp 798

Harga Jual (Rp.)
Non resep (4,88%) Keterangan :
OWA (4,88%)
Resep = 100/(100-
5,23)*Harga Satuan
Rp 242 Rp 242
Rp 210 Rp 210
OWA = 100/(100-
4,88)*Harga Satuan
Rp 526 Rp 526
Rp 210 Rp 210
Resep = 100/(100-
4,88)*Harga Satuan
Rp 335 Rp 335
Rp 788 Rp 788
Rp 421 Rp 421
Rp 526 Rp 526
Rp 886 Rp 886
Rp 825
Rp 570
Rp 610
Rp 1,051
Rp 1,262
Rp 631 Rp 631
Rp 347 Rp 347
Rp 578 Rp 578
Rp 474 Rp 474
Rp 336 Rp 336
Rp 1,840 Rp 1,840
Rp 609 Rp 609
Rp 865 Rp 865
Rp 388 Rp 388
Rp 411 Rp 411
Rp 2,931
Rp 189 Rp 189
Rp 21,972
Rp 4,389 Rp 4,389
Rp 752 Rp 752
Rp 902 Rp 902
Rp 96
Rp 2,365 Rp 2,365
Harga Jual (Rp.)

Non resep (4,88%)
OWA (4,88%)
Harga Jual (Rp.)
Non resep (4,88%)
OWA (4,88%)
Rp 12,090
Rp 14,718
Harga Jual (Rp.)

Non resep (4,88%)
OWA (4,88%)
Rp 24,180
Rp 5,957 Rp 5,957
Rp 5,257 Rp 5,257
Rp 15,901 Rp 15,901
Rp 11,564
Rp 22,077
Rp 3,680
Rp 21,026
Rp 17,872 Rp 17,872
Rp 11,722
Rp 350
Rp 55,193
Rp 3,490
Rp 24,054 Rp 24,054
Rp 9,672 Rp 9,672
Rp 33,537 Rp 33,537
Rp 12,217 Rp 12,217
Rp 12,446 Rp 12,446
Rp 5,422 Rp 5,422
Rp 16,768 Rp 16,768
Rp 21,394 Rp 21,394
Rp 11,564
Rp 6,308
Rp 9,934 Rp 9,934
Rp 10,662 Rp 10,662
Rp 15,889 Rp 15,889
Rp 11,761 Rp 11,761
Rp 26,283 Rp 26,283
Rp 17,872
Harga Jual (Rp.)

Non resep (4,88%)
OWA (4,88%)
Rp 36,302
Rp 8,558
Rp 9,052
Harga Jual (Rp.)

Non resep (4,88%)
OWA (4,88%)
Rp 23,129 Rp 23,129
Harga Jual (Rp.)

Non resep (4,88%)
OWA (4,88%)
Harga Jual (Rp.)

Non resep (4,88%)
OWA (4,88%)
Rp 9,579 Rp 9,579
Harga Jual (Rp.)
Non resep (4,88%)
OWA (4,88%)
Rp 194
Rp 795
TUGAS 9. KARTU STOK (Hal. 61)
Nama obat: Lantus
Tanggal PBF No. Batch ED Masuk Keluar Sisa Total Sehari
RTY1546 Sep-19
12/1/2016 SBS 10 10
2
RTY1547 Sep-19 1 9
RTY1548 Sep-19 1 8
12/2/2016 RTY1549 Sep-19 1 7
RTY1550 Sep-19 1 6 3
RTY1551 Sep-19 1 5
12/3/2016 SBS RTY1552 Sep-19 5 1 9 1
12/4/2016 RTY1553 Sep-19 1 8 1
12/5/2016 RTY1554 Sep-19 2 6 2
12/6/2016 RTY1555 Sep-19 1 5 1
12/7/2016 SBS RTY1556 Sep-19 5 1 9 1
12/8/2016 RTY1557 Sep-19 1 8 1
12/9/2016 RTY1558 Sep-19 2 6 2
12/10/2016 SBS RTY1559 Sep-19 5 1 10 1
12/11/2016 RTY1560 Sep-19 3 7 3
12/12/2016 RTY1561 Sep-19 1 6 1
12/13/2016 RTY1562 Sep-19 1 5 1
12/14/2016 SBS RTY1563 Sep-19 5 2 8 2
12/15/2016 RTY1564 Sep-19 2 6
SBS RTY1565 Sep-19 5 2 9
RTY1566 Sep-19 3 6
13
SBS RTY1567 Sep-19 10 4 12
RTY1568 Sep-19
2 10
12/16/2016 RTY1569 Sep-19 1 9 1
12/17/2016 RTY1570 Sep-19 2 7 2
12/18/2016 RTY1571 Sep-19 2 5 2
12/19/2016 RTY1572 Sep-19 1 4 1
12/20/2016 RTY1573 Sep-19 3 1 3
Total 45 44 1 44
1/1/2017 SBS RTY2000 Sep-20 10 11
Candesartan 8 mg
Tanggal PBF No. Batch ED Masuk Keluar Sisa Total Sehari
12/1/2016 SBS MKG875 Jul-19 120 120

MKG876 Jul-19 30 90 60
MKG877 Jul-19 30 60
12/2/2016 MKG878 Jul-19 30 30
MKG879 Jul-19 30 0 90
SBS MKG880 Jul-19 180 30 150
12/5/2016 MKG881 Jul-19 30 120 30
12/6/2016 MKG882 Jul-19 30 90 30
12/7/2016 MKG883 Jul-19 30 60 30
12/8/2016 SBS MKG884 Jul-19 240 60 240 60
12/9/2016 MKG885 Jul-19 30 210 30
12/10/2016 MKG886 Jul-19 30 180 30
12/11/2016 MKG887 Jul-19 30 150 30
12/12/2016 MKG888 Jul-19 30 120 30
12/13/2016 MKG889 Jul-19 30 90 30
12/14/2016 MKG890 Jul-19 30 60 30
12/15/2016 SBS MKG891 Jul-19 120 30 150 30
12/16/2016 MKG892 Jul-19 30 120 30
12/17/2016 MKG893 Jul-19 30 90 30
12/18/2016 SBS MKG894 Jul-19 120 30 180 30
12/19/2016 MKG895 Jul-19 30 150 30
12/20/2016 MKG896 Jul-19 30 120 30
12/21/2016 MKG897 Jul-19 40 80 40
12/22/2016 MKG898 Jul-19 30 50 30
12/23/2016 SBS MKG899 Jul-19 90 30 110 30
12/24/2016 MKG900 Jul-19 30 80 30
12/25/2016 MKG901 Jul-19 30 50 30
12/26/2016 MKG902 Jul-19 30 20 30
Total 870 850 20 850
1/1/2017 SBS MKG905 Jul-20 30 50
Amlodipine 10 mg
tanggal PBF No. Batch ED Masuk Keluar Sisa Total Perhari
12/1/2016 Ensefal WDR754 May-19 300 30 270

WDR755 May-19 30 240 90
WDR756 May-19 30 210
12/2/2016 WDR757 May-19 60 150 60
12/3/2016 Ensefal WDR758 May-19 300 90 360 90
12/4/2016 WDR759 May-19 90 270
120
WDR760 May-19 30 240
12/5/2016 WDR761 May-19 90 150 90
12/6/2016 Ensefal WDR762 May-19 300 30 420
WDR763 May-19 60 360 180
WDR764 May-19 90 270
12/7/2016 Ensefal WDR765 May-19 300 90 480
180
WDR766 May-19 90 390
12/8/2016 Ensefal WDR767 May-19 300 90 600
WDR768 May-19 30 570
180
WDR769 May-19 30 540
WDR770 May-19 30 510
12/9/2016 WDR771 May-19 60 450
Ensefal WDR772 May-19 150 90 510 180
WDR773 May-19 30 480
12/10/2016 WDR774 May-19 90 390 90
12/11/2016 WDR775 May-19 120 270 120
12/12/2016 WDR776 May-19 90 180 90
12/13/2016 Ensefal WDR777 May-19 300 90 390 90
12/14/2016 WDR778 May-19 90 300 90
12/15/2016 WDR779 May-19 120 180 120
12/16/2016 WDR780 May-19 90 90 90
12/17/2016 WDR781 May-19 90 0 90
12/18/2016 WDR782 May-19 90 90
12/19/2016 Ensefal WDR783 May-19 300 120 120
12/20/2016 WDR784 May-19 90 90
12/21/2016 WDR785 May-19 90 90
12/22/2016 Ensefal WDR786 May-19 180 90 90
12/23/2016 WDR787 May-19 30 30
12/24/2016 WDR788 May-19 90 90
12/25/2016 Ensefal WDR789 May-19 300 90 90
12/26/2016 WDR790 May-19 90 90
12/27/2016 WDR791 May-19 90 90
12/28/2016 Ensefal WDR792 May-19 300 90 90
12/29/2016 WDR793 May-19 90 90
total 3030 3000 30 3000
1/1/2017 Ensefal WDR800 May-20 150 180
Clorilex 25 mg
tanggal PBF No. Batch ED Masuk Keluar Sisa Total Perhari
12/1/2016 Ensefal VCA596 Nov-19 200 30 170 30

12/2/2016 VCA597 Nov-19 30 140 30
12/3/2016 VCA598 Nov-19 30 110 30
12/4/2016 VCA599 Nov-19 30 80 30
12/5/2016 VCA600 Nov-19 30 50 30
12/6/2016 VCA601 Nov-19 29 21 29
12/7/2016 Ensefal VCA602 Nov-19 100 30 91 30
12/8/2016 VCA603 Nov-19 30 61 30
12/9/2016 VCA604 Nov-19 30 31 30
12/10/2016 Ensefal VCA605 Nov-19 150 30 151 30
12/11/2016 VCA606 Nov-19 30 121 30
12/12/2016 VCA607 Nov-19 30 91 30
12/13/2016 VCA608 Nov-19 30 61 30
12/14/2016 VCA609 Nov-19 30 31 30
12/15/2016 Ensefal VCA610 Nov-19 200 30 201 30
12/16/2016 VCA611 Nov-19 30 171 30
12/17/2016 VCA612 Nov-19 30 141 30
12/18/2016 VCA613 Nov-19 30 111 30
12/19/2016 Ensefal VCA614 Nov-19 100 30 181 30
12/20/2016 VCA615 Nov-19 90 91 90
12/21/2016 VCA616 Nov-19 30 61 30
12/22/2016 VCA617 Nov-19 20 41 20
12/23/2016 VCA618 Nov-19 30 11 30
12/24/2016 Ensefal VCA619 Nov-19 100 30 81 30
12/25/2016 VCA620 Nov-19 20 61 20
12/26/2016 VCA621 Nov-19 30 31 30
12/27/2016 VCA622 Nov-19 10 21
20
VCA623 Nov-19 10 11
12/28/2016 Ensefal VCA624 Nov-19 50 30 31
60
VCA625 Nov-19 30 1
total 900 899 1 899
1/1/2017 Ensefal VCA650 Nov-20 50 51
Glimepirid 2 mg
No. Batch ED
tanggal PBF Masuk Keluar Sisa Total Perhari
12/1/2016 AAM MGH768 May-19 200 30 170
MGH769 May-19 30 140 90
MGH770 May-19 30 110
12/2/2016 MGH771 May-19 30 80
MGH772 May-19 30 50 90
AAM MGH773 May-19 200 30 220
12/3/2016 MGH774 May-19 30 190
MGH775 May-19 30 160 90
AAM MGH776 May-19 400 30 530
12/4/2016 MGH777 May-19 30 500
MGH778 May-19 30 470 90
AAM MGH779 May-19 350 30 790
12/5/2016 MGH780 May-19 30 760
MGH781 May-19 30 730 90
MGH782 May-19 30 700
12/6/2016 MGH783 May-19 30 670
MGH784 May-19 30 640
MGH785 May-19 30 610 150
MGH786 May-19 30 580
MGH787 May-19 30 550
12/7/2016 MGH788 May-19 30 520
MGH789 May-19 30 490 90
MGH790 May-19 30 460
12/8/2016 MGH791 May-19 30 430
60
MGH792 May-19 30 400
12/9/2016 MGH793 May-19 30 370
MGH794 May-19 30 340 90
AAM MGH795 May-19 150 30 460
12/10/2016 MGH796 May-19 30 430
MGH797 May-19 30 400 90
AAM MGH798 May-19 200 30 570
12/11/2016 MGH799 May-19 30 540
MGH800 May-19 30 510 90
MGH801 May-19 30 480
12/12/2016 MGH802 May-19 30 450
MGH803 May-19 30 420
AAM MGH804 May-19 50 30 440 150
MGH805 May-19 30 410
MGH806 May-19 30 380
12/13/2016 MGH807 May-19 30 350
MGH808 May-19 30 320 90
MGH809 May-19 30 290
12/14/2016 MGH810 May-19 30 260
AAM MGH811 May-19 50 30 280 90
MGH812 May-19 30 250
12/15/2016 MGH813 May-19 30 220
MGH814 May-19 30 190
120
MGH815 May-19 30 160
MGH816 May-19 30 130
12/16/2016 AAM MGH817 May-19 50 30 150
MGH818 May-19 30 120
120
MGH819 May-19 30 90
MGH820 May-19 30 60
12/17/2016 MGH821 May-19 30 30
AAM MGH822 May-19 400 30 400 90
MGH823 May-19 30 370
12/18/2016 MGH824 May-19 30 340
MGH825 May-19 30 310 90
MGH826 May-19 30 280
12/19/2016 MGH827 May-19 30 250
AAM MGH828 May-19 100 30 320
120
MGH829 May-19 30 290
MGH830 May-19 30 260
12/20/2016 MGH831 May-19 30 230
MGH832 May-19 30 200 90
MGH833 May-19 30 170
12/21/2016 MGH834 May-19 30 140
MGH835 May-19 30 110 90
MGH836 May-19 30 80
12/22/2016 MGH837 May-19 30 50
MGH838 May-19 30 20 90
AAM MGH839 May-19 100 30 90
12/23/2016 MGH840 May-19 30 60
MGH841 May-19 30 30 90
AAM MGH842 May-19 300 30 300
12/24/2016 MGH843 May-19 30 270
MGH844 May-19 30 240 90
MGH845 May-19 30 210
12/25/2016 MGH846 May-19 30 180
90
AAM MGH847 May-19 50 30 200 90
MGH848 May-19 30 170
12/26/2016 MGH849 May-19 30 140
MGH850 May-19 30 110
120
MGH851 May-19 30 80
AAM MGH852 May-19 50 30 100
12/27/2016 MGH853 May-19 30 70
MGH854 May-19 30 40 90
AAM MGH855 May-19 300 30 310
12/28/2016 MGH856 May-19 30 280
MGH857 May-19 30 250 90
MGH858 May-19 30 220
12/29/2016 MGH859 May-19 30 190
MGH860 May-19 30 160 90
MGH861 May-19 30 130
12/30/2016 MGH862 May-19 30 100
AAM MGH863 May-19 100 30 170
MGH864 May-19 30 140 150
MGH865 May-19 30 110
MGH866 May-19 30 80
12/31/2016 MGH867 May-19 30 50 30
Total 3050 3000 50 3000
1/1/2017 AAM MGH900 May-20 50 100
Nama Obat: Irvask 300 mg
tanggal PBF No. Batch ED Masuk Keluar Sisa
12/1/2016 SBS SDR756 Apr-19 120 30 90

SDR757 Apr-19 30 60
SDR758 Apr-19 30 30
12/2/2016 SBS SDR759 Apr-19 150 30 150
SDR760 Apr-19 21 129
SDR761 Apr-19 30 99
SDR762 Apr-19 30 69
12/3/2016 SBS SDR763 Apr-19 120 30 159
12/4/2016 SDR764 Apr-19 30 129
12/5/2016 SDR765 Apr-19 30 99
12/6/2016 SBS SDR766 Apr-19 90 30 159
SDR767 Apr-19 30 129
SDR768 Apr-19 30 99
12/7/2016 SDR769 Apr-19 30 69
12/13/2016 SBS SDR770 Apr-19 30 30 69
12/26/2016 SDR771 Apr-19 30 39
12/27/2016 SDR772 Apr-19 30 9
Total 510 501 9
1/1/2017 SBS SDR800 Apr-20 150 159
Nama Obat: Lipitor 40 mg
No. Batch ED
tanggal PBF Masuk Keluar Sisa
12/1/2016 SBS VBN518 May-19 90 30 60
12/2/2016 VBN519 May-19 15 45
12/3/2016 SBS VBN520 May-19 90 15 120
12/4/2016 VBN521 May-19 15 105
12/10/2016 VBN522 May-19 30 75
12/11/2016 VBN523 May-19 30 45
12/12/2016 SBS VBN524 May-19 60 12 93
12/26/2016 VBN525 May-19 30 63
12/27/2016 VBN526 May-19 30 33
total 240 207 33
1/1/2017 SBS VBN550 May-20 150 183
Rifamtibi 125 mg
Tanggal PBF No. Batch ED Masuk Keluar Sisa
12/1/2016 Ensefal ZXR989 Oct - 19 100 100
ZXR990 Oct - 19 30 70
ZXR991 Oct - 19 30 40
12/2/2016 Ensefal ZXR992 Oct - 19 100 30 110
ZXR993 Oct - 19 30 80
ZXR994 Oct - 19 30 50
ZXR995 Oct - 19 30 20
12/3/2016 Ensefal ZXR996 Oct - 19 200 30 190
ZXR997 Oct - 19 30 160
ZXR998 Oct - 19 60 100
ZXR999 Oct - 19 30 70
12/4/2016 Ensefal ZXR1000 Oct - 19 200 30 240
12/5/2016 ZXR1001 Oct - 19 30 210
ZXR1002 Oct - 19 30 180
ZXR1003 Oct - 19 30 150
ZXR1004 Oct - 19 30 120
12/6/2016 ZXR1005 Oct - 19 30 90
ZXR1006 Oct - 19 30 60
ZXR1007 Oct - 19 30 30
12/7/2016 Ensefal ZXR1008 Oct - 19 100 30 100
12/8/2016 ZXR1009 Oct - 19 30 70
12/9/2016 ZXR1010 Oct - 19 30 40
12/10/2016 Ensefal ZXR1011 Oct - 19 100 30 110
12/11/2016 ZXR1012 Oct - 19 30 80
12/12/2016 Ensefal ZXR1013 Oct - 19 100 30 150
12/13/2016 ZXR1014 Oct - 19 30 120
12/14/2016 ZXR1015 Oct - 19 30 90
Ensefal ZXR1016 Oct - 19 100 30 160
ZXR1017 Oct - 19 30 130
12/15/2016 ZXR1018 Oct - 19 30 100
Total 1000 900 100
1/1/2017 Ensefal ZXR1500 Oct-20 100 200
Nama Obat: Bisoprolol 5 mg
tanggal PBF No. Batch ED Masuk Keluar Sisa
12/1/2016 AAM ASD958 Jun-19 240 30 210

12/2/2016 ASD959 Jun-19 60 150
12/3/2016 ASD960 Jun-19 60 90
12/4/2016 ASD961 Jun-19 30 60
12/5/2016 ASD962 Jun-19 60 0
12/6/2016 AAM ASD963 Jun-19 120 30 90
12/7/2016 ASD964 Jun-19 30 60
12/8/2016 AAM ASD965 Jun-19 240 60 240
12/9/2016 ASD966 Jun-19 30 210
12/10/2016 ASD967 Jun-19 30 180
12/11/2016 ASD968 Jun-19 60 120
12/12/2016 ASD969 Jun-19 30 90
12/13/2016 AAM ASD970 Jun-19 240 30 300
12/14/2016 ASD971 Jun-19 30 270
12/15/2016 ASD972 Jun-19 30 240
12/16/2016 ASD973 Jun-19 30 210
12/17/2016 ASD974 Jun-19 60 150
12/18/2016 AAM ASD975 Jun-19 150 30 270
12/19/2016 ASD976 Jun-19 30 240
12/20/2016 ASD977 Jun-19 60 180
12/21/2016 ASD978 Jun-19 30 150
12/22/2016 AAM ASD979 Jun-19 120 60 210
12/23/2016 ASD980 Jun-19 60 150
12/24/2016 ASD981 Jun-19 60 90
12/25/2016 ASD982 Jun-19 30 60
12/26/2016 AAM ASD983 Jun-19 120 60 120
12/27/2016 ASD984 Jun-19 30 90
12/28/2016 ASD985 Jun-19 30 60
12/29/2016 ASD986 Jun-19 30 30
total 1230 1200 30
1/1/2017 AAM ASD990 Jun-20 90 120
Lisinopril 5 mg
No. Batch ED
12/1/2016 Ensefal HJY577 Jan-19 270 150 120
12/2/2016 HJY578 Jan-19 90 30
12/3/2016 Ensefal HJY579 Jan-19 240 120 150
12/4/2016 HJY580 Jan-19 120 30
12/5/2016 Ensefal HJY581 Jan-19 240 90 180
12/6/2016 HJY582 Jan-19 90 90
12/7/2016 HJY583 Jan-19 90 0
12/8/2016 Ensefal HJY584 Jan-19 210 90 120
12/9/2016 HJY585 Jan-19 90 30
Ensefal HJY586 Jan-19 270 30 270
HJY587 Jan-19 30 240
12/10/2016 HJY588 Jan-19 90 150
12/11/2016 HJY589 Jan-19 90 60
12/12/2016 HJY590 Jan-19 21 39
HJY591 Jan-19 10 29
HJY592 Jan-19 10 19
Ensefal HJY593 Jan-19 270 10 279
12/13/2016 HJY594 Jan-19 90 189
12/14/2016 HJY595 Jan-19 90 99
12/15/2016 Ensefal HJY596 Jan-19 270 90 279
12/16/2016 HJY597 Jan-19 10 269
HJY598 Jan-19 10 259
HJY599 Jan-19 10 249
HJY600 Jan-19 10 239
12/17/2016 Ensefal HJY601 Jan-19 270 90 419
12/18/2016 HJY602 Jan-19 90 329
12/19/2016 HJY603 Jan-19 90 239
12/20/2016 HJY604 Jan-19 107 132
12/21/2016 Ensefal HJY605 Jan-19 240 90 282
12/22/2016 HJY606 Jan-19 90 192
12/23/2016 HJY607 Jan-19 90 102
12/24/2016 Ensefal HJY608 Jan-19 270 101 271
12/25/2016 HJY609 Jan-19 90 181
12/26/2016 HJY610 Jan-19 90 91
12/27/2016 Ensefal HJY611 Jan-19 240 90 241
HJY612 Jan-19 90 151
12/28/2016 Ensefal HJY613 Jan-19 240 150 241
12/29/2016 HJY614 Jan-19 90 151
HJY615 Jan-19 30 121
12/30/2016 HJY616 Jan-19 90 31
total 3030 2999 31
1/1/2017 Ensefal HJY620 Jan-20 60 91
Glimepirid 4 mg
No. Batch ED
12/1/2016 AAM ASR457 Sep=19 200 30 170
12/2/2016 ASR458 Sep=19 30 140
12/3/2016 ASR459 Sep=19 30 110
12/4/2016 ASR460 Sep=19 30 80
12/5/2016 AAM ASR461 Sep=19 100 30 150
12/6/2016 ASR462 Sep=19 30 120
12/7/2016 ASR463 Sep=19 30 90
12/8/2016 AAM ASR464 Sep=19 100 30 160
12/9/2016 ASR465 Sep=19 30 130
12/10/2016 ASR466 Sep=19 30 100
12/11/2016 ASR467 Sep=19 30 70
12/12/2016 ASR468 Sep=19 30 40
12/13/2016 AAM ASR469 Sep=19 100 30 110
12/14/2016 ASR470 Sep=19 30 80
12/15/2016 ASR471 Sep=19 30 50
12/16/2016 ASR472 Sep=19 30 20
12/17/2016 AAM ASR473 Sep=19 100 30 90
12/18/2016 ASR474 Sep=19 30 60
12/19/2016 ASR475 Sep=19 30 30
12/20/2016 AAM ASR476 Sep=19 100 30 100
12/21/2016 ASR477 Sep=19 30 70
12/22/2016 AAM ASR478 Sep=19 100 30 140
12/23/2016 ASR479 Sep=19 40 100
12/24/2016 ASR480 Sep=19 80 20
12/25/2016 AAM ASR481 Sep=19 100 30 90
12/26/2016 ASR482 Sep=19 30 60
12/27/2016 ASR483 Sep=19 40 20
12/28/2016 ASR484 Sep=19 30 -10
12/29/2016 AAM ASR485 Sep=19 150 30 110
12/30/2016 ASR486 Sep=19 30 80
12/31/2016 ASR487 Sep=19 10 70
ASR488 Sep=19 10 60
ASR489 Sep=19 10 50
total 1050 1000 50
1/1/2017 Ensefal ASR500 Sep-20 50 100
Total Perhari
90
111
30
30
30
90
30
30
30
30
501
Total Perhari
30
15
15
15
30
30
12
30
30
207
Total Sehari
60
120
150
30
120
90
30
30
30
30
30
30
30
90
30
900
Total Perhari
30
60
60
30
60
30
30
60
30
30
60
30
30
30
30
30
60
30
30
60
30
60
60
60
30
60
30
30
30
1200
Total Perhari
150
90
120
120
90
90
90
90
150
90
90
51
90
90
90
40
90
90
90
107
90
90
90
101
90
90
180
150
120
90
2999
Total Perhari
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
40
80
30
30
40
30
30
30
30
1000
TUGAS 9. Bagan Fix Period
Rifamtibi 125 mg
12/1/2016 60 Rifamtibi 125 mg
12/2/2016 120
160
12/3/2016 150
140
12/4/2016 30
12/5/2016 120 120
12/6/2016 90 100
Rifamtibi 125 mg
12/7/2016 30
80
12/8/2016 30
60
12/9/2016 30
12/10/2016 30 40
12/11/2016 30 20
12/12/2016 30
0
12/13/2016 30 12/1/2016 12/8/2016 12/15/2016
12/14/2016 90
12/15/2016 30
Lantus
12/1/2016 2 Lantus
12/2/2016 3
14
12/3/2016 1
1 12
12/4/2016
12/5/2016 2 10
12/6/2016 1 8 Lantus
12/7/2016 1
6
12/8/2016 1
12/9/2016 2 4
12/10/2016 1 2
12/11/2016 3
0
12/12/2016 1 12/1/2016 12/8/2016 12/15/2016
12/13/2016 1
12/14/2016 2
12/15/2016 13
12/16/2016 1
12/17/2016 2
12/18/2016 2
12/19/2016 1
Lipitor 40 mg
12/1/2016 30 Lipitor 40 mg
12/2/2016 15 35
12/3/2016 15 30
12/4/2016 15 25
Lipitor 40 mg
12/10/2016 30 20
15
12/11/2016 30
10
12/12/2016 12 5
12/26/2016 30 0
12/1/2016
12/27/2016 30
Clorilex 25 mg
1/1/2017 30 Clorilex 25 mg
1/2/2017 30 100
1/3/2017 30 90
30 80
1/4/2017
70
1/5/2017 30
60 Clorilex 25 mg
1/6/2017 29 50
1/7/2017 30 40
1/8/2017 30 30
1/9/2017 30 20
10
1/10/2017 30
0
1/11/2017 30 1/1/2017
1/12/2017 30
1/13/2017 30
1/14/2017 30
1/15/2017 30
1/16/2017 30
1/17/2017 30
1/18/2017 30
1/19/2017 30
1/20/2017 90
1/21/2017 30
1/22/2017 20
1/23/2017 30
1/24/2017 30
1/25/2017 20
1/26/2017 30
1/27/2017 20
1/28/2017 60
Lisinopril 5 mg
12/1/2016 150 Lisinopril 5 mg
12/2/2016 90
200
12/3/2016 120
12/4/2016 120
150
12/5/2016 90 Lisinopril 5 mg
12/6/2016 90 100
12/7/2016 90
12/8/2016 90 50
12/9/2016 150
0
12/10/2016 90 12/2/2016
12/11/2016 90
12/12/2016 51
12/13/2016 90
12/14/2016 90
12/15/2016 90
12/16/2016 40
12/17/2016 90
12/18/2016 90
12/19/2016 90
12/20/2016 107
12/21/2016 90
12/22/2016 90
12/23/2016 90
12/24/2016 101
12/25/2016 90
12/26/2016 90
12/27/2016 180
12/28/2016 150
12/29/2016 120
12/30/2016 90
Glimepirid 4 mg
12/1/2016 30 Glimepirid 4 mg
12/2/2016 30
90
12/3/2016 30
80
12/4/2016 30
70
12/5/2016 30
12/6/2016 30 60
50 Glimepirid 4 mg
12/7/2016 30
12/8/2016 30 40
12/9/2016 30 30
12/10/2016 30
20
12/11/2016 30
10
12/12/2016 30
0
12/13/2016 30 12/1/2016
12/14/2016 30
12/15/2016 30
12/16/2016 30
12/17/2016 30
12/18/2016 30
12/19/2016 30
12/20/2016 30
12/21/2016 30
12/22/2016 30
12/23/2016 40
12/24/2016 80
12/25/2016 30
12/26/2016 30
12/27/2016 40
12/28/2016 30
12/29/2016 30
12/30/2016 30
12/31/2016 30
Candesartan 8 mg
12/1/2016 60
12/2/2016 90 Candesartan 8 mg
12/5/2016 30
100
12/6/2016 30
90
12/7/2016 30
80
12/8/2016 60
70
12/9/2016 30
60 Cand
12/10/2016 30
50
12/11/2016 30
40
12/12/2016 30
30
12/13/2016 30
20
12/14/2016 30
10
12/15/2016 30
0
12/16/2016 30 12/1/2016
12/17/2016 30
12/18/2016 30
12/19/2016 30
12/20/2016 30
12/21/2016 40
12/22/2016 30
12/23/2016 30
12/24/2016 30
12/25/2016 30
12/26/2016 30
Irvask 300 mg
12/1/2016 90 Irvask 300 mg
12/2/2016 111 120
12/3/2016 30
100
12/4/2016 30
80
12/5/2016 30 Irvask 300 m
90 60
12/6/2016
12/7/2016 30 40
Rifamtibi 125 mg
12/13/2016 30 20
12/26/2016 30 0
12/27/2016 30 12/1/2016
Amlodipine 10 mg
12/1/2016 90 Amlodipine 10 mg
12/2/2016 60
200
12/3/2016 90
180
12/4/2016 120 160
12/5/2016 90 140
12/6/2016 180 120 Amlodipine 10 mg
12/7/2016 180 100
12/8/2016 180 80
12/9/2016 180 60
12/10/2016 90 40
20
12/11/2016 120
0
Lantus 12/12/2016 90 12/2/2016
12/13/2016 90
12/14/2016 90
12/15/2016 120
12/16/2016 90
12/17/2016 90
12/18/2016 90
12/19/2016 120
12/20/2016 90
12/21/2016 90
12/22/2016 90
12/23/2016 30
12/24/2016 90
12/25/2016 90
12/26/2016 90
12/27/2016 90
12/28/2016 90
12/29/2016 90
Bisoprolol 5 mg
12/1/2016 30 Bisoprolol 5 mg
12/2/2016 60
70
12/3/2016 60
12/4/2016 30 60
Lipitor 40 mg
12/5/2016 60
50
12/6/2016 30
40 Bisoprolol 5
12/7/2016 30
12/8/2016 50 30
12/9/2016 30
20
12/10/2016 30
12/11/2016 60 10
12/12/2016 30
0
12/13/2016 30 12/1/2016
12/14/2016 30
12/15/2016 30
12/16/2016 30
Clorilex 25 mg
12/17/2016 60
12/18/2016 30
12/19/2016 30
12/20/2016 60
12/21/2016 30
12/22/2016 60
12/23/2016 60
12/24/2016 60
12/25/2016 30
12/26/2016 60
12/27/2016 30
12/28/2016 30
12/29/2016 30
Glimepirid 2 mg
12/1/2016 90 Glimepirid 2 mg
12/2/2016 90 200
12/3/2016 90
12/4/2016 90 150
12/5/2016 90 Glimepirid
Lisinopril 5 mg 100
12/6/2016 150
12/7/2016 90 50
12/8/2016 60
12/9/2016 90 0
12/2/2016
12/10/2016 90
12/11/2016 90
12/12/2016 150
12/13/2016 90
12/14/2016 90
12/15/2016 120
12/16/2016 120
12/17/2016 90
12/18/2016 90
12/19/2016 120
12/20/2016 90
12/21/2016 90
12/22/2016 90
12/23/2016 90
12/24/2016 90
12/25/2016 90
12/26/2016 120
12/27/2016 90
12/28/2016 90
12/29/2016 90
12/30/2016 150
12/31/2016 30
Glimepirid 4 mg
8 mg
Candesartan 8 mg
g
Irvask 300 mg
mg
Amlodipine 10 mg
g
Bisoprolol 5 mg
mg
Glimepirid 2 mg
TUGAS 10. CATATAN DAN LAPORAN PEMAKAIAN NARKOTIKA
Nama Obat : Codein 10 mg

Masuk Keluar Stok
Tanggal
Dari Jumlah No R/ Nama Pasien Alamat Pasien Dokter Jumlah
12/1/2016 PBF Kimia 100 100
Farma 12/10/2016 AI01004 An. - Jl. - dr.- 20
MTT923 12/16/2016 AI01034 An. - Jl. - dr.- 20
12/17/2016 AI01060 An. - Jl. - dr.- 20
12/18/2016 AI01090 An. - Jl. - dr.- 20
20
Total 100 100 0
LAPORAN PEMAKAIAN NARKOTIKA
NAMA APOTEK : Apotek Cantika BULAN : Desember

NO. SIA : 020/002/SIA/16 TAHUN : 2016
ALAMAT : Jl. Gajayana No. 3 Malang
NO. TELEPON : 6285604036390
KOTA : Malang
Pemasukan Jumlah Pengeluaran

Persediaan Persediaan Akhir
No. Kodefikasi Nama Sediaan Satuan keseluruhan
Awal Bulan Bulan (9-12)
(5+8) Lain-
Tanggal Dari Jumlah Resep Jumlah (10+11)
lain
1 2 3 4 5 6 7 8 9 10 11 12 13
1 14711140 Codein 10 mg tablet 0 12/1/2016 PBF Kimia 100 100 100 0 100 0
Farma
Malang, 05 Januari 2017

Cap apotek
Atikah Nadhifah Fahmi., S.Farm., Apt.

19940220/SIPA_20.02/2016/2035
TUGAS 10. Pelaporan Psikotropika

Nama Obat : Diazepam 10 mg
Tanggal Masuk Keluar Stok
Dari Jumlah No R/ Nama Pasien Alamat Pasien Dokter Jumlah
12/1/2016 PBF Indo 1100 1100
Farma AI01008 Sdr.- Jl. - dr.- 30
MD10221 12/1/2016 AI01010 Tn.- Jl. - dr.- 30
12/2/2016 AI01012 Sdr.- Jl. - dr.- 30
12/3/2016 AI01014 Tn.- Jl. - dr.- 30
12/4/2016 AI01017 Sdr.- Jl. - dr.- 30
12/5/2016 AI01020 Tn.- Jl. - dr.- 30
12/6/2016 AI01022 Sdr.- Jl. - dr.- 30
12/7/2016 AI01025 Tn.- Jl. - dr.- 30
12/8/2016 AI01026 Ibu.- Jl. - dr.- 30
12/9/2016 AI01027 Sdr.- Jl. - dr.- 30
12/10/2016 AI01028 Tn.- Jl. - dr.- 30
12/11/2016 AI01029 Tn.- Jl. - dr.- 30
12/12/2016 AI01030 Tn.- Jl. - dr.- 10
12/12/2016 AI01031 Tn.- Jl. - dr.- 10
12/12/2016 AI01032 Tn.- Jl. - dr.- 10
12/13/2016 AI01033 Tn.- Jl. - dr.- 10
12/13/2016 AI01034 Tn.- Jl. - dr.- 10
12/13/2016 AI01035 Tn.- Jl. - dr.- 10
12/14/2016 AI01036 Tn.- Jl. - dr.- 10
12/14/2016 AI01037 Tn.- Jl. - dr.- 10
12/14/2016 AI01038 Tn.- Jl. - dr.- 10
12/15/2016 AI01039 Tn.- Jl. - dr.- 10
12/16/2016 AI01040 Tn.- Jl. - dr.- 30
12/17/2016 AI01041 Ibu.- Jl. - dr.- 30
12/18/2016 AI01042 Ibu.- Jl. - dr.- 30
12/19/2016 AI01043 Ibu.- Jl. - dr.- 10
12/19/2016 AI01044 Ibu.- Jl. - dr.- 10
12/19/2016 AI01045 Ibu.- Jl. - dr.- 10
12/20/2016 AI01046 Sdr.- Jl. - dr.- 10
12/20/2016 AI01047 Sdr.- Jl. - dr.- 10
12/20/2016 AI01048 Sdr.- Jl. - dr.- 10
12/21/2016 AI01049 Sdr.- Jl. - dr.- 10
12/21/2016 AI01050 Sdr.- Jl. - dr.- 10
12/22/2016 AI01051 Sdr.- Jl. - dr.- 30
12/23/2016 AI01052 Sdr.- Jl. - dr.- 30
12/24/2016 AI01053 Sdr.- Jl. - dr.- 20
12/24/2016 AI01054 Sdr.- Jl. - dr.- 10
12/25/2016 AI01055 Sdr.- Jl. - dr.- 10
12/25/2016 AI01056 Bp.- Jl. - dr.- 10
12/25/2016 AI01057 Bp.- Jl. - dr.- 10
12/26/2016 AI01058 Bp.- Jl. - dr.- 10
12/26/2016 AI01059 Bp.- Jl. - dr.- 20
12/27/2016 AI01060 Bp.- Jl. - dr.- 30
12/28/2016 AI01061 Bp.- Jl. - dr.- 30
12/29/2016 AI01062 Bp.- Jl. - dr.- 30
12/30/2016 AI01063 Ibu.- Jl. - dr.- 30
12/31/2016 AI01064 Ibu.- Jl. - dr.- 20
1/1/2017 AI01065 Ibu.- Jl. - dr.- 30
1/2/2017 AI01066 Ibu.- Jl. - dr.- 20
1/3/2017 AI01067 Ibu.- Jl. - dr.- 30
Total 1100 1000 100
LAPORAN PEMAKAIAN PSIKOTROPIKA
NAMA APOTEK : Apotek Cantika

NO. SIA : 020/002/SIA/16 BULAN : Desember
ALAMAT : Jl. Gajayana No. 3 TAHUN : 2016
NO. TELEPON : 6285604036390
KOTA : Malang
Pemasukan Jumlah Pengeluaran
Persediaan Persediaan Akhir
No. Kodefikasi Nama Sediaan Satuan keseluruhan
Awal Bulan Bulan (9-12)
(5+8) Lain-
Tanggal Dari Jumlah Resep Jumlah (10+11)
lain
1 2 3 4 5 6 7 8 9 10 11 12 13
1 14711137 Diazepam 2mg tablet 0 12/1/2016 1100 1100 1000 0 1000 100
PBF Indo Farma
Malang, 05 Januari 2017

Cap apotek
Atikah Nadhifah Fahmi, S.Farm., Apt.

19940220/SIPA_20.02/2016/2035

Analisis Keuangan

Загружено:

Сведения о документе

Оригинальное название

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Analisis Keuangan

Загружено:

Авторское право:

Доступные форматы

Biaya Tetap

Biaya gaji pegawai/bulan

No Biaya Administrasi Biaya

Total Biaya Tetap

Rekap Aliran Kas 1 bulan

Aliran Kas 1 tahun

Rekap Aliran kas 1 tahun

Neraca diasumsikan Januari - Desember

tanah 0 hutang bank -

total aktiva 182,545,000 total pasiva 182,545,000

Pay Back Periode

Pay Back Period setelah pajak

Ph kena pajak/laba bersih sebelum pajak Rp 64,800,000 6% persediaan 10,000,000

Pajak Keluaran = 1/11 x penjualan Rp 104,727,273

Laporan Laba Rugi Setelah Pajak

1 Humalog Cart 100 IU Humalog Insulin Lispro

2 Lantus Insulin Glargin

Echinacea purpurea, ektr black

Metil Salisilat 102mg, Mentol

24 Visine Tetrahidrozolin HCl, BKC

difenhidramin hcl, amonium

37 Proris Ibu Profen

Vit. A, B1, B2, B3, B6, B12, C,

61 Sanprima 280 mg Tab Trimetropirim, sulfametoksazol

62 Kalpanax Krim Miconazole Nitrate

Metil Salisilat 102mg, Mentol

64 Salycil Spiritus Asam Salisilat, Etanol Encer

vitamin b1, b2, b6, b12, c, d,

Lactobacillus acidop hilus

77 Trimoxul pct, ctm, fenilpropanolamin

78 Procold ND paracetamol, PPA

81 FG Troches Meiji Fradioisin, gramisidin

pct, fenilpropanolamine, DMP,

Amilase, protiase, asam

PCT 500mg, Pseudoefedrin HCl

97 Paramex Flu & Batuk PCT, DMP, pseudoefedrin HCl

fenilpropanolamine, ctm, pct,

Eli Lily 100 IU/mlx3mlx5 5 Insulin

Sanofi Aventis 5 Solostar 3 ml 5 Insulin

Combiphar Botol (60 ml) 1

Combiphar Botol (60 mL) 1

Solo Global Health Botol (60 ml) 1

Pfizer Botol (6 ml) 1 tetes mata

Sanbe Farma Botol (60ml) 1

Pfizer Botol (150 ml) 1 Syrup

PT. Johnson & Johnson Botol (10 ml) 1 LArutan

Sanbe Farma Botol (60 mL) 1 Sirup

Pharos Botol (60 mL) 1 Sirup

Pfizer Botol (60 mL) 1 Sirup

Sanbe Farma Botol (20 ml) 1 Drop

PT. Saka Farma Botol (60 mL) 1 Sirup

Hexpharm Jaya Botol (60 ml) 1 Sirup Kering

Sakafarma Lab Botol (100 ml) 1 Larutan

Sanbe Farma Dus (10x10) 100 Tablet

Kalbe Farma Tube (5 g) 1 Krim

PT. Combiphar Botol (50 ml) 1 Larutan

Konimex Strip (4 tab) 4 Tablet

Darya-Varia Dus (25x4) 100 Tablet

Novell Pharma Sachet (200 mlx60) 60 Serbuk

Medifarma Botol (30 tab) 30

Novell Pharma Dus (40 Sachetx6) 240 Serbuk

Medifarma Dus (25x4) 100 Kapsul

PT. HENSON FARMA Dus (25x4) 100 Tablet