Periode 1 :

Z11 = 2000 + (0x500) = 2000

Periode 2 :
Z21 = 2000 + (6710x500) = 337050
Z22 = 2000 + (0x500) = 2000
Periode 3 :
Z31 = 2000 + ((6701+2x6701)x500) = 1007150
Z32 = 2000 + (6701x500) = 337050
Z33 = 2000 + (0x50) = 2000
Periode 4 :
Z41 = 2000 + ((6701+2x6701+3x6701)x500) = 2012300
Z42 = 2000 + ((6701+2x6701)x500) = 1007150
Z43 = 2000 + (6701x500) = 337050
Z44 = 2000 + (0x50) = 2000
Periode 5 :
Z51 = 2000 + ((6701+2x6701+3x6701+4x6723)x50) = 3356900
Z52 = 2000 + ((6701+2x6701+3x6723)x50) = 2015600
Z53 = 2000 + ((6701+2x6723)x50) = 1009350
Z54 = 2000 + (6723x50) = 338150
Z55 = 2000 + (0x50) = 2000

Periode 6 :
Z61 = 2000 + ((6701+2x6701+3x6701+4x6723+5x6723)x50) = 5037650
Z62 = 2000 + ((6701+2x6701+3x6723+4x6723)x50) = 3360200
Z63 = 2000 + ((6701+2x6723+3x6723)x50) = 2017800
Z64 = 2000 + ((6723+2x6723)x50) = 1010450
Z65 = 2000 + (6723x50) = 338150
Z66 = 2000 + (0x50) = 2000
Periode 7 :
Z71 = 2000 + ((6701+2x6701+3x6701+4x6723+5x6723+6x6723)x50) = 7054550
Z72 = 2000 + ((6701+2x6701+3x6723+4x6723+5x6723)x50) = 5040950
Z73 = 2000 + ((6701+2x6723+3x6723+4x6723)x50) = 2355050
Z74 = 2000 + ((6723+2x6723+3x6723)x50) = 2018900
Z75 = 2000 + ((6723+2x6723)x50) = 1010450
Z76 = 2000 + (6723x50) = 338150
Z77 = 2000 + (0x50) = 2000
Periode 8 :
Z81 = 2000 + ((6701+2x6701+3x6701+4x6723+5x6723+6x6723 +7x6723)x50) = 9407600
Z82 = 2000 + ((6701+2x6701+3x6723+4x6723+5x6723+6x6723)x50) = 7057850
Z83 = 2000 + ((6701+2x6723+3x6723+4x6723+5x6723)x50) = 4035800
Z84 = 2000 + ((6723+2x6723+3x6723+4x6723)x50) = 3363500

Z85 = 2000 + ((6723+2x6723+3x6723)x50) = 2018900

Z86 = 2000 + ((6723+2x6723)x50) = 1010450
Z87 = 2000 + (6723x50) = 338150
Z88 = 2000 + (0x50) = 2000
Periode 9 :
Z91 = 2000 + ((6701+2x6701+3x6701+4x6723+5x6723+6x6723+7x6723+ 8x6733)x50) = 12100800
Z92 = 2000 + ((6701+2x6701+3x6723+4x6723+5x6723+6x6723+7x6733)x50) = 9414400
Z93 = 2000 + ((6701+2x6723+3x6723+4x6723+5x6723+6x6733)x50) = 6055700
Z94 = 2000 + ((6723+2x6723+3x6723+4x6723+5x6733)x50) = 5046750
Z95 = 2000 + ((6723+2x6723+3x6723+4x6733)x50) = 3365500
Z96 = 2000 + ((6723+2x6723+3x6733)x50) = 2020400
Z97 = 2000 + ((6723+2x6733)x50) = 1011450
Z98 = 2000 + (6733x50) = 338650
Z99 = 2000 + (0x50) = 2000
Periode 10 :
Z101 = 2000 + ((6701+2x6701+3x6701+4x6723+5x6723+6x6723+7x6723+ 8x6733+9x6733)x50) = 15130650
Z102 = 2000 + ((6701+2x6701+3x6723+4x6723+5x6723+6x6723+7x6733 +8x6733)x50) = 12107600
Z103 = 2000 + ((6701+2x6723+3x6723+4x6723+5x6723+6x6733+7x6733)x50) = 8412250
Z104 = 2000 + ((6723+2x6723+3x6723+4x6723+5x6733+6x6733)x50) = 7066650

Z105 = 2000 + ((6723+2x6723+3x6723+4x6733+5x6733)x50) = 5048750

Z106 = 2000 + ((6723+2x6723+3x6733+4x6733)x50) = 3367000
Z107 = 2000 + ((6723+2x6733+3x6733)x50) = 2021400
Z108 = 2000 + ((6733+2x6733)x50) = 1011950
Z109 = 2000 + (6733x50) = 338650
Z1010 = 2000 + (0x50) = 2000
Periode 11 :
Z111 = 2000 + ((6701+2x6701+3x6701+4x6723+5x6723+6x6723+7x6723+ 8x6733+9x6733+10x6733)x50) =
18497150
Z112 = 2000 + ((6701+2x6701+3x6723+4x6723+5x6723+6x6723+7x6733 +8x6733+9x6733)x50) = 15137450
Z113 = 2000 + ((6701+2x6723+3x6723+4x6723+5x6723+6x6733+7x6733 +8x6733)x50) = 11442100
Z114 = 2000 + ((6723+2x6723+3x6723+4x6723+5x6733+6x6733+7x6733)x50) = 9423200
Z115 = 2000 + ((6723+2x6723+3x6723+4x6733+5x6733+6x6733)x50) = 7068650
Z116 = 2000 + ((6723+2x6723+3x6733+4x6733+5x6733)x50) = 5050250
Z117 = 2000 + ((6723+2x6733+3x6733+4x6733)x50) = 338650
Z118 = 2000 + ((6733+2x6733+3x6733)x50) = 2021900
Z119 = 2000 + ((6733+2x6733)x50) = 1011950
Z1010 = 2000 + (6733x50) = 338650
Z1011 = 2000 + (0x50) = 2000
Periode 12 :

Z121 = 2000 + ((6701+2x6701+3x6701+4x6723+5x6723+6x6723+7x6723+

8x6733+9x6733+10x6733+11x6733)x50) = 22200300
Z122 = 2000 + ((6701+2x6701+3x6723+4x6723+5x6723+6x6723+7x6733 +8x6733+9x6733+10x6733)x50) =
18503950
Z123 = 2000 + ((6701+2x6723+3x6723+4x6723+5x6723+6x6733+7x6733+8x6733+ 9x6733)x50) = 14471950
Z124 = 2000 + ((6723+2x6723+3x6723+4x6723+5x6733+6x6733+7x6733+ 8x6733)x50) = 12116400
Z125 = 2000 + ((6723+2x6723+3x6723+4x6733+5x6733+6x6733+7x6733)x50) = 9425200
Z126 = 2000 + ((6723+2x6723+3x6733+4x6733+5x6733+6x6733)x50) = 7070150
Z127 = 2000 + ((6723+2x6733+3x6733+4x6733+5x6733)x50) = 5051250
Z128 = 2000 + ((6733+2x6733+3x6733+4x6733)x50) = 3368500
Z129 = 2000 + ((6733+2x6733+3x6733)x50) = 2021900
Z1210 = 2000 + ((6733+2x6733)x50) = 1011950
Z1211 = 2000 + (6733x50) = 338650
Z1212 = 2000 + (0x50) = 2000

Periode

10

11

12

1
2
3

2000

337050

1007150

2012300

3356900

5037650

7054550

9407600

12100800

15130650

18497150

22200300

2000

337050

1007150

2015600

3360200

5040950

7057850

9414400

12107600

15137450

18503950

2000

337050

1009350

2017800

2355050

4035800

6055700

8412250

11442100

14471950

2000

338150

1010450

2018900

3363500

5046750

7066650

9423200

12116400

2000

338150

1010450

2018900

3365500

5048750

7068650

9425200

2000

338150

1010450

2020400

3367000

5050250

7070150

2000

338150

1011450

2021400

3368000

5051250

2000

338650

1011950

2021900

3368500

2000

338650

1011950

2021900

2000

338650

1011950

2000

338650

4
5
6
7
8
9
10
11
12

2000

Menentukan biaya minimum :

f0

=0

f1

= Z11 + f0 = 2000

f2

= Z21 + f0 = 337050+ 0 = 337050

= Z22 + f1 = 2000 + 2000 = 4000*

f3

= Z31 + f0 = 1007150 + 0 = 1007150

= Z32 + f1 = 337050+ 2000 = 341050
= Z33 + f2 = 2000 + 4000 = 6000 *

f4

= Z41 + f0 = 2012300 + 0 = 2012300

= Z42 + f1 = 1007150 + 2000 = 1009150

= Z43 + f2 = 337050 + 4000 = 341050
= Z44 + f3 = 2000 + 6000 = 8000*
f5

= Z51 + f0 = 3356900 + 0 = 3356900

= Z52 + f1 = 2015600 + 2000 = 2017600
= Z53 + f2 = 1009350 + 4000 = 1013350
= Z54 + f3 = 338150 + 6000 = 344150
= Z55 + f4 = 2000 + 8000 = 10000*

f6

= Z61 + f0 = 5037650 + 0 = 5037650

= Z62 + f1 = 3360200 + 2000 = 3362200
= Z63 + f2 = 2017800 + 4000 = 2021800
= Z64 + f3 = 1010450 + 6000 = 1016450
= Z65 + f4 = 338150 + 8000 = 346150
= Z66 + f5 = 2000 + 10000 = 12000*

f7

= Z71 + f0 = 754550 + 0 = 754550

= Z72 + f1 = 5040950 + 2000 = 5042950
= Z73 + f2 = 2355050 + 4000 = 2359050
= Z74 + f3 = 2018900 + 6000 = 2024900
= Z75 + f4 = 1010450 + 8000 = 1018450

= Z76 + f5 = 338150 + 10000 = 348150

= Z77 + f6= 2000 + 12000 = 14000*
f8

= Z81 + f0 = 9407600 + 0 = 9407600

= Z82 + f1 = 7057850 + 2000 = 7059700
= Z83 + f2 = 4035800 + 4000 = 4039800
= Z84 + f3 = 3363500 + 6000 = 3369500
= Z85 + f4 = 2018900 + 8000 = 2026900
= Z86 + f5 = 1010450 + 10000 = 1020450
= Z87 + f6= 338150 + 12000 = 350150
= Z88 + f7= 2000 + 14000 = 16000*

f9

= Z91 + f0 = 12100800 + 0 = 12100800

= Z92 + f1 = 9414400 + 2000 = 9416400
= Z93 + f2 = 6055700 + 4000 = 6059700
= Z94 + f3 = 5046750 + 6000 = 5052750
= Z95 + f4 = 3365500 + 8000 = 3373500
= Z96 + f5 = 2020400 + 10000 = 2020400
= Z97 + f6= 1011450 + 12000 = 1023450
= Z98 + f7= 338650 + 14000 = 352650
= Z99 + f7= 2000 + 16000 = 18000*

f10

= Z101 + f0 = 15130650 + 0 = 15130650

= Z102 + f1 = 12107600 + 2000 = 12109600
= Z103 + f2 = 8412250 + 4000 = 84126250
= Z104 + f3 = 7066650 + 6000 = 7072650
= Z105 + f4 = 5048750 + 8000 = 5056750
= Z106 + f5 = 3367000 + 10000 = 3377000
= Z107 + f6= 2021400 + 12000 = 2033400
= Z108 + f7= 1011950 + 14000 = 1025950
= Z109 + f8= 338650 + 16000 = 354650
= Z1010 + f9= 2000 + 18000 = 20000*

f11

= Z111 + f0 = 18497150 + 0 = 18497150

= Z112 + f1 = 1537450 + 2000 = 1539450
= Z113 + f2 = 11442100+ 4000 = 11446100
= Z114 + f3 = 9423200 + 6000 = 9429200
= Z115 + f4 = 7068650 + 8000 = 7076650
= Z116 + f5 = 5050250 + 10000 = 5060250
= Z117 + f6 = 3368000 + 12000 = 3380000
= Z118 + f7 = 2021900 + 14000 = 2035900
= Z119 + f8 = 1011950 + 16000 = 1027950

= Z1110 + f9 = 338650 + 18000 = 356650

= Z1111 + f10 = 2000 + 21000 = 22000*
f12

= Z121 + f0 = 174313400 + 0 = 3,078,130

= Z122 + f1 = 140789600 + 2000 = 3,469,705
= Z123 + f2 = 101433200 + 4000 = 2,844,145
= Z124 + f3 = 85803800 + 6000 = 2,280,620
= Z125 + f4 = 64341800 + 8000 = 1,779,295
= Z126 + f5 = 46913600 + 10000 = 1,340,330
= Z127 + f6 = 33519200 + 12000 = 963,890
= Z128 + f7 = 22352000 + 14000 = 650,135
= Z129 + f8 = 13412000 + 16000 = 399,225
= Z1210 + f9 = 6707000 + 18000 = 211,325
= Z1211 + f10 = 2237000 + 20000 = 86,595
= Z1212 + f11 = 2000 + 22000 = 24000*