Anda di halaman 1dari 2

t 1 2 3 4 5

A= 3,000,000 Dt 120 50 0 360 70


P= 2,000,000 Perioda Simpan 0 1 2 3 4
h= 20,000

e\n 1 2 3 4
1 3,000,000 4,000,000 4,000,000 25,600,000
2 - 3,000,000 3,000,000 17,400,000
3 - - 3,000,000 10,200,000
4 - - - 3,000,000
5 - - - -
6 - - - -
7 - - - -
8 - - - -
9 - - - -
10 - - - -
11 - - - -
12 - - - -

e\n 1 2 3 4
1 3,000,000 4,000,000 4,000,000 25,600,000
2 - 6,000,000 6,000,000 20,400,000
3 - - 7,000,000 21,400,000
4 - - - 7,000,000
5 - - - -
6 - - - -
7 - - - -
8 - - - -
9 - - - -
10 - - - -
11 - - - -
12 - - - -
Fn 3,000,000 4,000,000 4,000,000 7,000,000

F12= O1212+F11
F11= O911+F8
F8= O88+F7
F7= O47+F3
F3= O13+F0
6 7 8 9 10 11 12
0 0 85 205 0 70 145
5 6 7 8 9 10 11

Matriks Oen
5 6 7 8 9 10 11 12
31,200,000 31,200,000 31,200,000 43,100,000 75,900,000 75,900,000 89,900,000 121,800,000
21,600,000 21,600,000 21,600,000 31,800,000 60,500,000 60,500,000 73,100,000 102,100,000
13,000,000 13,000,000 13,000,000 27,100,000 46,100,000 46,100,000 99,800,000 231,000,000
4,400,000 4,400,000 4,400,000 11,200,000 31,700,000 31,700,000 41,500,000 64,700,000
3,000,000 3,000,000 3,000,000 8,100,000 24,500,000 24,500,000 32,900,000 53,200,000
- 3,000,000 3,000,000 6,400,000 18,700,000 18,700,000 25,700,000 43,100,000
- - 3,000,000 4,700,000 12,900,000 12,900,000 20,200,000 41,200,000
- - - 3,000,000 7,100,000 7,100,000 11,300,000 22,900,000
- - - - 3,000,000 3,000,000 5,800,000 14,500,000
- - - - - 3,000,000 4,400,000 11,600,000
- - - - - - 3,000,000 5,900,000
- - - - - - - 3,000,000

Matriks Fn
5 6 7 8 9 10 11 12
31,200,000 31,200,000 31,200,000 43,100,000 75,900,000 75,900,000 89,900,000 121,800,000
24,600,000 24,600,000 24,600,000 34,800,000 63,500,000 63,500,000 76,100,000 105,100,000
25,600,000 25,600,000 25,600,000 35,800,000 64,500,000 64,500,000 77,100,000 106,100,000
8,400,000 8,400,000 8,400,000 15,200,000 35,700,000 35,700,000 45,500,000 68,700,000
10,000,000 10,000,000 10,000,000 15,100,000 31,500,000 31,500,000 39,900,000 60,200,000
- 11,400,000 11,400,000 14,800,000 27,100,000 27,100,000 34,100,000 51,500,000
- - 11,400,000 13,100,000 21,300,000 21,300,000 28,600,000 49,600,000
- - - 11,400,000 15,500,000 15,500,000 19,700,000 31,300,000
- - - - 14,400,000 14,400,000 17,200,000 25,900,000
- - - - - 17,400,000 18,800,000 26,000,000
- - - - - - 17,400,000 20,300,000
- - - - - - - 20,200,000 *
8,400,000 8,400,000 8,400,000 11,400,000 14,400,000 14,400,000 17,200,000 20,200,000

Anda mungkin juga menyukai