7/23/2019 Jawaban CBA 2015 B (1)

1/3

MRI

Cost 2,015 2,016 2,017 2,018 2,109Harga Alat 1,500,000,000

Gedung 200,000,000

Biaya Pemeliharaan 15,000,000 15,000,000 15,000,000 15,000,000

Gaji 60,000,000 60,000,000 60,000,000 60,000,000

Biaya Tetap 15,000,000 15,000,000 15,000,000 15,000,000 15,000,000

Biaya BHP 0 2,250,000,000 3,000,000,000 3,750,000,000 4,500,000,000

Ttal 1,715,000,000 2,340,000,000 3,0!0,000,000 3,"40,000,000 4,5!0,000,000

#i$%unt &a%tr 1'000 0'"33 0'6!4 0'57! 0'4"2

P( )$t 1,715,000,000 1,!50,000,000 2,145,"33,333 2,222,222,222 2,213,541,667

T*TA+ P( )$t 10,246,5!7,222

umlah Pa$ien 4,500 6,000 7,500 !,000

Benefit Th-0 Th-1 Th-2 Th-3 Th-4Pendapatan Pa$ien 0 3,"25,000,000 5,100,000,000 6,375,000,000 7,650,000,000

Pendapatan ta- lang$ung 0 573,750,000 765,000,000 !56,250,000 1,147,500,000

Ttal 0 4,3!",750,000 5,"65,000,000 7,331,250,000 ",7!7,500,000

P( Bene.it 0 3,665,625,000 4,072,!16,667 4,242,621,52" 4,242,621,52"

T*TA+ P( Bene.it 16,223,7"4,722

Ratio B/C 1.58

N! 5,977,187,500

CT "#an

Cost Th-0 Th-1 Th-2 Th-3 Th-4Harga Alat 1,750,000,000

Gedung 300,000,000

Biaya Pemeliharaan 17,500,000 17,500,000 17,500,000 17,500,000

Gaji 4",000,000 4",000,000 4",000,000 4",000,000

Biaya Tetap 1",000,000 1",000,000 1",000,000 1",000,000 1",000,000

Biaya &ilm 0 2,250,000,000 3,375,000,000 3,375,000,000 3,375,000,000

2,06",000,000 2,333,500,000 3,45",500,000 3,45",500,000 3,45",500,000

P( )$t 2,06",000,000 1,!44,5"3,333 2,401,736,111 2,001,446,75! 1,667,"72,2!!

T*TA+ P( )$t 10,0"3,63",503

umlah Pa$ien 3,000 4,500 4,500 4,500

Benefit Th-0 Th-1 Th-2 Th-3 Th-4Pendapatan Pa$ien 0 3,000,000,000 4,500,000,000 4,500,000,000 4,500,000,000

Pendapatan ta- lang$ung 0 300,000,000 450,000,000 450,000,000 450,000,000

7/23/2019 Jawaban CBA 2015 B (1)

2/3

0 3,300,000,000 4,!50,000,000 4,!50,000,000 4,!50,000,000

P( Bene.it 0 2,750,000,000 3,437,500,000 2,"64,5"3,333 2,3"7,152,77"

T*TA+ P( Bene.it 11,43!,236,111

Ratio B/C 1.13

N! 1,355,597,608

7/23/2019 Jawaban CBA 2015 B (1)

3/3

"afa$i %B I&'

/ea endaraan 10,000,000

Hnr petuga$ 6,000,000

Biaya tetap 3,000,000

Biaya arpa$ien 375,000,000

Biaya 3!4,000,000Ha$il 25,000

.e-ti.ita$ !6 24,000

C(R 16,417

Re)*+e$ %B I&'

Gedung 402,62"

Hnr 3,600,000

Biaya tetap 4,000,000

Biaya aria8el 600,000,000

60",002,62"

Ha$il 40,000

.e-ti.ita$ !" 3!,200C(R 15,510