jawaban cba 2015 b (1)

Upload: chyntia-winny-widayanti

Post on 19-Feb-2018

216 views

Category:

Documents


0 download

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