B

25000
VS
2500
n
12
d
0.1667
dimplicita 0.1745958147 0.17459581

(^_^)

Dt

Dacum

VLt

Dt

0
1
2
3
4
5
6
7
8
9
10
11
12

0
4166.66667
3472.22222
2893.51852
2411.26543
2009.38786
1674.48988
1395.40824
1162.8402
969.033497
807.527914
672.939929
560.783274

0
4166.66667
7638.88889
10532.4074
12943.6728
14953.0607
16627.5506
18022.9588
19185.799
20154.8325
20962.3604
21635.3004
22196.0836

25000
20833.33333
17361.11111
14467.59259
12056.32716
10046.9393
8372.449417
6977.041181
5814.200984
4845.167487
4037.639572
3364.699644
2803.91637

0
1
2
3
4
5
6
7
8
9
10
11
12

0
4364.89537
3602.80291
2973.7686
2454.56105
2026.00496
1672.27297
1380.30111
1139.30631
940.3882
776.200356
640.679022
528.819147

Dacum

VLt

0
4364.89537
7967.69827
10941.4669
13396.0279
15422.0329
17094.3058
18474.607
19613.9133
20554.3015
21330.5018
21971.1809
22500

25000
20635.1046
17032.3017
14058.5331
11603.9721
9577.96712
7905.69415
6525.39304
5386.08673
4445.69853
3669.49817
3028.81915
2500