Jalur perpipaan lama

Jalur perpipaan baru

20

A2 = $ 5,000
A1 = $ 10,000
$ 35,000

$ 10,000
End of Year

Jalur perpipaan baru

A2 = $ 5,000
$ 35,000
End of Year

20

5jt

39jt

42jt

36jt
33jt
30jt

25jt
27,7jt

32.5jt
23.5jt

26.5jt
jt

29.5j
t

18jt
19.5jt

35.5jt

$400,000

10

6
$1,980

7
$2,430

8
$2,880

$66,000

$64,000

$63,000

$62,000

$7,470
$61,000

$7,920

$60,000

$8,370

$59,000

$8,820

$58,000

$57,000

$9,270

$65,000

$24,000

10

$3,330
$3,780

$400,000

$9,180

1
2
3
4
5
6
7
8
$48,330

$46,880

$45,430

$43,980

$12,080

$10,630

$7,730

$400,000

9
10