jawaban cba 2015 b (1)
TRANSCRIPT
-
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