0.

0392304845
3.9230484541

K
1
2

I
500
519.6

TOTAL
19.6
20.37

519.6
539.97

1.8509302103

VF=VP*(1+i)^N
VP=VF/(1+i)^N
2701.3444225

K
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

I
2701.34
2807.32
2808.32
2809.32
2810.32
2811.32
2812.32
2813.32
2814.32
2815.32
2816.32
2817.32
2818.32
2819.32
2820.32
2821.32

TOTAL
105.98
110.13
110.17
110.21
110.25
110.29
110.33
110.37
110.41
110.45
110.49
110.52
110.56
110.60
110.64
110.68

2807.32
2917.45
2918.49
2919.53
2920.57
2921.61
2922.65
2923.69
2924.73
2925.77
2926.81
2927.84
2928.88
2929.92
2930.96
2932.00

TEA=(1+I/1)^M-1
2.39725099
239.725099

2.38474136
23847%

33650
5150

33651

1575000
10,520,698.20289460

0.0043465787
0.4346578673
32744.542217

36

0.254375
0.000022139
45169.144029

0.124864

1.124864
5013.939462904
50809.13949696

5013.93946
4%
P

K
1
2
3
4
5

I
225.60

TOTAL
0.00
0.00
0.00
0.00
0.00
5640

225.60
0.00
0.00
0.00
0.00

1.1807017544
2.3614035088
0.23076923

57000

15000000
0.25

12.486400%

0.25

0.0025

0.254375
0.4375
0.58333333

11306.511

388104