Scribd Logo
Upload

Welcome to Scribd!

  • Sip Dokter Hewan

    Uploaded by

    zonanet perawang
    13 views10 pages
    This document contains a modal usaha praktek dokter hewan (veterinary practice business modal) which includes: 1. An itemized list of liquid and oral medications with quantities and prices totaling over 105 million rupiah in startup capital costs. 2. Records of medical procedures from January to August 2021 with quantities, prices and totals for each month ranging from 11-58 million rupiah. 3. A summary of total earnings from January to May 2021 ranging from 13-49 million rupiah per month. The document provides an accounting of startup capital costs, monthly medical services and earnings for a veterinary practice owned by drh. Mochamad B

    Original Description:

    EWRWERWE

    Original Title

    SIP DOKTER HEWAN

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains a modal usaha praktek dokter hewan (veterinary practice business modal) which includes: 1. An itemized list of liquid and oral medications with quantities and prices totaling over 105 million rupiah in startup capital costs. 2. Records of medical procedures from January to August 2021 with quantities, prices and totals for each month ranging from 11-58 million rupiah. 3. A summary of total earnings from January to May 2021 ranging from 13-49 million rupiah per month. The document provides an accounting of startup capital costs, monthly medical services and earnings for a veterinary practice owned by drh. Mochamad B

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    13 views10 pages

    Sip Dokter Hewan

    Uploaded by

    zonanet perawang
    This document contains a modal usaha praktek dokter hewan (veterinary practice business modal) which includes: 1. An itemized list of liquid and oral medications with quantities and prices totaling over 105 million rupiah in startup capital costs. 2. Records of medical procedures from January to August 2021 with quantities, prices and totals for each month ranging from 11-58 million rupiah. 3. A summary of total earnings from January to May 2021 ranging from 13-49 million rupiah per month. The document provides an accounting of startup capital costs, monthly medical services and earnings for a veterinary practice owned by drh. Mochamad B

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 10

    MODAL USAHA PRAKTEK DOKTER HEWAN

    drh. Mochamad Bale Agung


    Jl. Kandis Gg.4 No. 64 Perawang Barat Km.06

    NO OBAT OBATAN CAIR QTY HARGA SATUAN TOTAL

    1 VITAMIN B COMPLEX 10 Botol 125,000 1,250,000


    2 ANTIHISTAMIN 10 Botol 135,000 1,350,000
    3 ANTI PARASIT 10 Botol 120,000 1,200,000
    5 Botol Xylazine 450,000 2,250,000
    4 ANASTESI UMUM
    5 Botol 1,980,000 9,900,000
    5 ANTI RADANG 5 Botol 125,000 625,000
    6 ANTI BIOTIK 10 Botol 125,000 1,250,000
    7 VAKSIN KUCING 300 Dosis 140,000 42,000,000
    8 VAKSIN ANJING 100 Dosis 135,000 13,500,000
    9 ALKOHOL 5 Liter 180,000 900,000
    10 POVIDONE IODINE 1 Liter 130,000 130,000
    GRAND TOTAL 74,355,000

    NO OBAT MINUM QTY HARGA SATUAN TOTAL

    1 ANTI BLOAT 24 BOTOL 125,000 3,000,000


    2 VITAMIN KAPLET 12 SASET 15,000 180,000
    3 ANTI DEURITIK 12 SASET 15,000 180,000
    4 ANTI PARASIT 12 SASET 15,000 180,000
    5 ANTI BIOTIK 12 SASET 25,000 300,000
    6 ANTI RADANG 12 SASET 25,000 300,000
    7 ANTI MUNTAH 12 SASET 15,000 180,000
    8 ANTI GATAL 12 SASET 15,000 180,000
    9 INFUS SET 1 SET 150,000 150,000
    10 ALAT BEDAH MAYOR 1 SET 15,500,000 15,500,000
    11 ALAT BEDAH MINOR 1 SET 850,000 850,000
    12 SUSU PEDET 5 DUS 50,000 250,000
    13 SUSU KUCING PREMIUM 3 KALENG 25,000 75,000
    14 SUSU KUCING EKONOMI -
    15 PAKAN TAMBAHAN 5 DUS 600,000 3,000,000
    GRAND TOTAL 24,325,000

    NO OBAT LUAR QTY HARGA SATUAN TOTAL

    1 DISENFEKSI KANDANG 2 BUNGKUS 75,000 150,000


    2 SPAY 3 BOTOL 65,000 195,000
    3 SEWA TEMPAT 6 BULAN 800,000 4,800,000
    4 LISTRIK ,AIR,KEAMANAN 6 BULAN 350,000 2,100,000
    GRAND TOTAL 7,245,000

    TOTAL MODAL USAHA 105,925,000


    JANUARI 2021

    NO TINDAKAN QTY HARGA TOTAL

    1 VAKSIN KUCING 100 EKOR 250,000 25,000,000


    2 KESEHATAN KUCING 150 EKOR 70,000 10,500,000
    3 PEMERIKSAAN KEBUNTINGAN KUCING 15 EKOR 150,000 2,250,000
    4 KASTRASI KUCING 5 EKOR 275,000 1,375,000
    5 OVARIOHISTRETO KUCING 3 EKOR 650,000 1,950,000
    6 SUSU PEDET 1 DUS 75,000 75,000
    7 SUSU KUCING PREMIUM 12 BUNGKUS 45,000 540,000
    8 VAKSIN ANJING LENGKAP 30 EKOR 250,000 7,500,000
    GRAND TOTAL 49,190,000
    FEBRUARY 2021

    NO TINDAKAN QTY HARGA TOTAL

    1 PEMERIKSAAN KESEHATAN SAPI 20 EKOR 80,000 1,600,000


    2 SUSU PEDET 1 DUS 75,000 75,000
    3 PAKAN TAMBAHAN SAPI 3 SASET 75,000 225,000
    4 DISIKESI KANDANG 3 SASET 130,000 390,000
    5 VAKSIN KUCING 50 EKOR 250,000 12,500,000
    6 KESEHATAN KUCING 90 EKOR 70,000 6,300,000
    7 KASTRASI 3 EKOR 275,000 825,000
    8 OH 3 EKOR 650,000 1,950,000
    GRAND TOTAL 23,865,000
    MARET 2021

    NO TINDAKAN QTY HARGA TOTAL

    1 OPERASI PATAH TULANG MONYET 1 TANGAN 1,500,000 1,500,000


    2 OPERASI PATAH TULANG MONYET 1 KAKI 1,500,000 1,500,000
    3 VAKSIN KUCING 50 EKOR 275,000 13,750,000
    4 KESEHATAN KUCING 120 EKOR 70,000 8,400,000
    5 CESAR KUCING 2 EKOR 1,200,000 2,400,000
    GRAND TOTAL 27,550,000
    APRIL 2021

    NO TINDAKAN QTY HARGA TOTAL

    1 PEMERIKSAAN SAPI 10 EKOR 80,000 800,000


    2 SUSU PEDET 1 DUS 75,000 75,000
    3 PAKAN TAMBAHAN 3 SASET 130,000 390,000
    4 KESEHATAN KUCING 90 EKOR 70,000 6,300,000
    5 KASTRASI 2 EKOR 275,000 550,000
    6 VAKSIN ANJING LENGKAP 20 EKOR 250,000 5,000,000
    GRAND TOTAL 13,115,000
    MEI 2021

    NO TINDAKAN QTY HARGA TOTAL

    1 KESEHATAN KUCING 120 EKOR 70,000 8,400,000


    2 SUSU KUCING PREMIM 5 SASET 95,000 475,000
    3 KEBUTINGAN KUCING 10 EKOR 150,000 1,500,000
    4 OPERASI MATA KUCING 3 EKOR 550,000 1,650,000
    5 GANGGUAN URIN KUCING 3 EKOR 650,000 1,950,000
    GRAND TOTAL 13,975,000
    JUNI 2021

    NO TINDAKAN QTY HARGA TOTAL

    1 KESEHATAN KUCING 120 EKOR 70,000 8,400,000


    2 PENGOBATAN GATAL ANJING 50 EKOR 70,000 3,500,000
    3 VAKSIN ANJING LENGKAP 50 EKOR 250,000 12,500,000
    4 KASTRASI KUCING 3 EKOR 275,000 825,000
    5 OH 2 EKOR 650,000 1,300,000
    6 BEDAH TULANG KUCING 1 EKOR 1,500,000 1,500,000
    GRAND TOTAL 28,025,000
    JULI 2021

    NO TINDAKAN QTY HARGA TOTAL

    1 PEMERIKSAAN SAPI 400 EKOR 80,000 32,000,000


    2 SUSU PEDET 1 75,000 75,000
    3 PAKAN 1 150,000 150,000
    4 KESEHATAN KUCING 20 EKOR 70,000 1,400,000
    5 VAKSIN KUCING 100 EKOR 250,000 25,000,000
    6 DISFEKSI KANDANG 1 130,000 130,000
    GRAND TOTAL 58,755,000
    AGUSTUS 2021

    NO TINDAKAN QTY HARGA TOTAL

    1 KESEHATAN KUCING 90 EKOR 70,000 6,300,000


    2 KASTRASI 8 250,000 2,000,000
    3 OH 2 650,000 1,300,000
    4 SUSU KUCING PREMIUM 1 45,000 45,000
    5 KEBUTING KUCING 5 EKOR 150,000 750,000
    6 GANGGUAN URIN KUCING 2 EKOR 650,000 1,300,000
    GRAND TOTAL 11,695,000
    TOTAL PENDAPATAN
    Januari 49,190,000
    Februari 23,865,000
    Maret 27,550,000
    April 13,115,000
    Mei 13,975,000
    Juni 28,025,000
    Juli 58,755,000
    Agustus 11,695,000
    Total 226,170,000

    Profit Praktek Dokter Hewan


    MODAL USAHA 105,925,000
    TOTAL PENDAPATAN USAHA 226,170,000
    TOTAL PROFIT 120,245,000

    RATA-RATA PEMASUKAN PERBULAN Rp12,024,500.00

    Pemasukan Lain
    Gaji Bulanan 3,200,000
    Insentif/Bulan 8,500,000

    Peminjaman Modal Usaha


    Alat dan Obat 35,000,000
    sewa Tempat Usaha/Tahun 25,000,000
    TOTAL 60,000,000

    Kreditur 3,000,000
    Tenor 3 Tahun

    You might also like