Tabelas Financeiras

Cludia Neto e Mrio Nuno Fernandes

1 (1 + i) n
i

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

0,25%
0,997506
1,992525
2,985062
3,975124
4,962718
5,947848
6,930522
7,910745
8,888524
9,863864
10,836772
11,807254
12,775316
13,740963
14,704203
15,665040
16,623481
17,579533
18,533200
19,484488
20,433405
21,379955
22,324145
23,265980
24,205466
25,142609
26,077416
27,009891
27,940041
28,867871
29,793388
30,716596
31,637503
32,556112
33,472431
34,386465
35,298220
36,207700
37,114913
38,019863
38,922557
39,822999
40,721196
41,617154
42,510876
43,402370
44,291641
45,178695
46,063536
46,946170

0,50%
0,995025
1,985099
2,970248
3,950496
4,925866
5,896384
6,862074
7,822959
8,779064
9,730412
10,677027
11,618932
12,556151
13,488708
14,416625
15,339925
16,258632
17,172768
18,082356
18,987419
19,887979
20,784059
21,675681
22,562866
23,445638
24,324018
25,198028
26,067689
26,933024
27,794054
28,650800
29,503284
30,351526
31,195548
32,035371
32,871016
33,702504
34,529854
35,353089
36,172228
36,987291
37,798300
38,605274
39,408232
40,207196
41,002185
41,793219
42,580318
43,363500
44,142786

0,75%
0,992556
1,977723
2,955556
3,926110
4,889440
5,845598
6,794638
7,736613
8,671576
9,599580
10,520675
11,434913
12,342345
13,243022
14,136995
15,024313
15,905025
16,779181
17,646830
18,508020
19,362799
20,211215
21,053315
21,889146
22,718755
23,542189
24,359493
25,170713
25,975893
26,775080
27,568318
28,355650
29,137122
29,912776
30,682656
31,446805
32,205266
32,958080
33,705290
34,446938
35,183065
35,913713
36,638921
37,358730
38,073181
38,782314
39,486168
40,184782
40,878195
41,566447

1,00%
0,990099
1,970395
2,940985
3,901966
4,853431
5,795476
6,728195
7,651678
8,566018
9,471305
10,367628
11,255077
12,133740
13,003703
13,865053
14,717874
15,562251
16,398269
17,226008
18,045553
18,856983
19,660379
20,455821
21,243387
22,023156
22,795204
23,559608
24,316443
25,065785
25,807708
26,542285
27,269589
27,989693
28,702666
29,408580
30,107505
30,799510
31,484663
32,163033
32,834686
33,499689
34,158108
34,810008
35,455454
36,094508
36,727236
37,353699
37,973959
38,588079
39,196118

1,25%
0,987654
1,963115
2,926534
3,878058
4,817835
5,746010
6,662726
7,568124
8,462345
9,345526
10,217803
11,079312
11,930185
12,770553
13,600546
14,420292
15,229918
16,029549
16,819308
17,599316
18,369695
19,130563
19,882037
20,624235
21,357269
22,081253
22,796299
23,502518
24,200018
24,888906
25,569290
26,241274
26,904962
27,560456
28,207858
28,847267
29,478783
30,102501
30,718520
31,326933
31,927835
32,521319
33,107475
33,686395
34,258168
34,822882
35,380624
35,931481
36,475537
37,012876

1,50%
0,985222
1,955883
2,912200
3,854385
4,782645
5,697187
6,598214
7,485925
8,360517
9,222185
10,071118
10,907505
11,731532
12,543382
13,343233
14,131264
14,907649
15,672561
16,426168
17,168639
17,900137
18,620824
19,330861
20,030405
20,719611
21,398632
22,067617
22,726717
23,376076
24,015838
24,646146
25,267139
25,878954
26,481728
27,075595
27,660684
28,237127
28,805052
29,364583
29,915845
30,458961
30,994050
31,521232
32,040622
32,552337
33,056490
33,553192
34,042554
34,524683
34,999688

1,75%
0,982801
1,948699
2,897984
3,830943
4,747855
5,648998
6,534641
7,405053
8,260494
9,101223
9,927492
10,739550
11,537641
12,322006
13,092880
13,850497
14,595083
15,326863
16,046057
16,752881
17,447549
18,130269
18,801248
19,460686
20,108782
20,745732
21,371726
21,986955
22,591602
23,185849
23,769877
24,343859
24,907970
25,462378
26,007251
26,542753
27,069045
27,586285
28,094629
28,594230
29,085238
29,567801
30,042065
30,508172
30,966263
31,416474
31,858943
32,293801
32,721181
33,141209

2,00%
0,980392
1,941561
2,883883
3,807729
4,713460
5,601431
6,471991
7,325481
8,162237
8,982585
9,786848
10,575341
11,348374
12,106249
12,849264
13,577709
14,291872
14,992031
15,678462
16,351433
17,011209
17,658048
18,292204
18,913926
19,523456
20,121036
20,706898
21,281272
21,844385
22,396456
22,937702
23,468335
23,988564
24,498592
24,998619
25,488842
25,969453
26,440641
26,902589
27,355479
27,799489
28,234794
28,661562
29,079963
29,490160
29,892314
30,286582
30,673120
31,052078
31,423606

1 (1 + i) n
i

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

2,25%
0,977995
1,934470
2,869897
3,784740
4,679453
5,554477
6,410246
7,247185
8,065706
8,866216
9,649111
10,414779
11,163598
11,895939
12,612166
13,312631
13,997683
14,667661
15,322896
15,963712
16,590428
17,203352
17,802790
18,389036
18,962383
19,523113
20,071504
20,607828
21,132350
21,645330
22,147022
22,637674
23,117530
23,586826
24,045796
24,494666
24,933658
25,362991
25,782876
26,193522
26,595132
26,987904
27,372033
27,747710
28,115120
28,474444
28,825863
29,169548
29,505670
29,834396

2,50%
0,975610
1,927424
2,856024
3,761974
4,645828
5,508125
6,349391
7,170137
7,970866
8,752064
9,514209
10,257765
10,983185
11,690912
12,381378
13,055003
13,712198
14,353364
14,978891
15,589162
16,184549
16,765413
17,332110
17,884986
18,424376
18,950611
19,464011
19,964889
20,453550
20,930293
21,395407
21,849178
22,291881
22,723786
23,145157
23,556251
23,957318
24,348603
24,730344
25,102775
25,466122
25,820607
26,166446
26,503849
26,833024
27,154170
27,467483
27,773154
28,071369
28,362312

2,75%
0,973236
1,920424
2,842262
3,739428
4,612582
5,462367
6,289408
7,094314
7,877678
8,640076
9,382069
10,104204
10,807011
11,491008
12,156699
12,804573
13,435108
14,048767
14,646002
15,227252
15,792946
16,343500
16,879319
17,400797
17,908318
18,402256
18,882974
19,350826
19,806157
20,249301
20,680585
21,100326
21,508833
21,906407
22,293340
22,669918
23,036416
23,393106
23,740249
24,078101
24,406911
24,726921
25,038366
25,341475
25,636472
25,923574
26,202992
26,474931
26,739592
26,997170

3,00%
0,970874
1,913470
2,828611
3,717098
4,579707
5,417191
6,230283
7,019692
7,786109
8,530203
9,252624
9,954004
10,634955
11,296073
11,937935
12,561102
13,166118
13,753513
14,323799
14,877475
15,415024
15,936917
16,443608
16,935542
17,413148
17,876842
18,327031
18,764108
19,188455
19,600441
20,000428
20,388766
20,765792
21,131837
21,487220
21,832252
22,167235
22,492462
22,808215
23,114772
23,412400
23,701359
23,981902
24,254274
24,518713
24,775449
25,024708
25,266707
25,501657
25,729764

3,25%
0,968523
1,906560
2,815070
3,694983
4,547199
5,372590
6,172000
6,946247
7,696123
8,422395
9,125806
9,807076
10,466902
11,105958
11,724899
12,324358
12,904947
13,467261
14,011875
14,539346
15,050214
15,545002
16,024215
16,488343
16,937863
17,373233
17,794899
18,203292
18,598830
18,981917
19,352947
19,712297
20,060336
20,397420
20,723893
21,040090
21,346335
21,642939
21,930207
22,208433
22,477901
22,738888
22,991659
23,236473
23,473582
23,703227
23,925644
24,141059
24,349694
24,551762

3,50%
0,966184
1,899694
2,801637
3,673079
4,515052
5,328553
6,114544
6,873956
7,607687
8,316605
9,001551
9,663334
10,302738
10,920520
11,517411
12,094117
12,651321
13,189682
13,709837
14,212403
14,697974
15,167125
15,620410
16,058368
16,481515
16,890352
17,285365
17,667019
18,035767
18,392045
18,736276
19,068865
19,390208
19,700684
20,000661
20,290494
20,570525
20,841087
21,102500
21,355072
21,599104
21,834883
22,062689
22,282791
22,495450
22,700918
22,899438
23,091244
23,276564
23,455618

3,75%
0,963855
1,892873
2,788311
3,651384
4,483262
5,285072
6,057900
6,802796
7,520767
8,212787
8,879795
9,522694
10,142356
10,739620
11,315296
11,870165
12,404978
12,920461
13,417312
13,896204
14,357787
14,802686
15,231505
15,644824
16,043204
16,427185
16,797286
17,154011
17,497842
17,829245
18,148670
18,456549
18,753301
19,039326
19,315013
19,580735
19,836853
20,083714
20,321652
20,550990
20,772039
20,985097
21,190455
21,388391
21,579172
21,763057
21,940296
22,111129
22,275787
22,434493

4,00%
0,961538
1,886095
2,775091
3,629895
4,451822
5,242137
6,002055
6,732745
7,435332
8,110896
8,760477
9,385074
9,985648
10,563123
11,118387
11,652296
12,165669
12,659297
13,133939
13,590326
14,029160
14,451115
14,856842
15,246963
15,622080
15,982769
16,329586
16,663063
16,983715
17,292033
17,588494
17,873551
18,147646
18,411198
18,664613
18,908282
19,142579
19,367864
19,584485
19,792774
19,993052
20,185627
20,370795
20,548841
20,720040
20,884654
21,042936
21,195131
21,341472
21,482185

1 (1 + i) n
i

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

4,25%
0,959233
1,879360
2,761976
3,608610
4,420729
5,199740
5,946993
6,663782
7,351350
8,010887
8,643537
9,250395
9,832513
10,390900
10,926523
11,440309
11,933151
12,405900
12,859376
13,294366
13,711622
14,111868
14,495796
14,864073
15,217336
15,556198
15,881245
16,193041
16,492125
16,779017
17,054213
17,318190
17,571405
17,814298
18,047288
18,270780
18,485160
18,690801
18,888059
19,077275
19,258777
19,432879
19,599884
19,760081
19,913747
20,061148
20,202540
20,338168
20,468266
20,593061

4,50%
0,956938
1,872668
2,748964
3,587526
4,389977
5,157872
5,892701
6,595886
7,268790
7,912718
8,528917
9,118581
9,682852
10,222825
10,739546
11,234015
11,707191
12,159992
12,593294
13,007936
13,404724
13,784425
14,147775
14,495478
14,828209
15,146611
15,451303
15,742874
16,021889
16,288889
16,544391
16,788891
17,022862
17,246758
17,461012
17,666041
17,862240
18,049990
18,229656
18,401584
18,566109
18,723550
18,874210
19,018383
19,156347
19,288371
19,414709
19,535607
19,651298
19,762008

4,75%
0,954654
1,866018
2,736055
3,566640
4,359561
5,116526
5,839166
6,529036
7,187624
7,816348
8,416561
8,989557
9,536570
10,058778
10,557306
11,033228
11,487568
11,921306
12,335376
12,730669
13,108037
13,468293
13,812213
14,140538
14,453974
14,753197
15,038852
15,311553
15,571888
15,820418
16,057679
16,284180
16,500410
16,706836
16,903901
17,092029
17,271627
17,443081
17,606759
17,763016
17,912187
18,054594
18,190543
18,320328
18,444227
18,562508
18,675425
18,783222
18,886131
18,984373

5,00%
0,952381
1,859410
2,723248
3,545951
4,329477
5,075692
5,786373
6,463213
7,107822
7,721735
8,306414
8,863252
9,393573
9,898641
10,379658
10,837770
11,274066
11,689587
12,085321
12,462210
12,821153
13,163003
13,488574
13,798642
14,093945
14,375185
14,643034
14,898127
15,141074
15,372451
15,592811
15,802677
16,002549
16,192904
16,374194
16,546852
16,711287
16,867893
17,017041
17,159086
17,294368
17,423208
17,545912
17,662773
17,774070
17,880066
17,981016
18,077158
18,168722
18,255925

5,25%
0,950119
1,852844
2,710541
3,525455
4,299719
5,035363
5,734311
6,398396
7,029355
7,628840
8,198423
8,739595
9,253772
9,742301
10,206462
10,647469
11,066479
11,464588
11,842839
12,202223
12,543679
12,868104
13,176346
13,469212
13,747470
14,011848
14,263038
14,501699
14,728455
14,943901
15,148599
15,343087
15,527874
15,703443
15,870255
16,028745
16,179331
16,322404
16,458341
16,587498
16,710212
16,826804
16,937581
17,042833
17,142834
17,237847
17,328121
17,413891
17,495384
17,572811

5,50%
0,947867
1,846320
2,697933
3,505150
4,270284
4,995530
5,682967
6,334566
6,952195
7,537626
8,092536
8,618518
9,117079
9,589648
10,037581
10,462162
10,864609
11,246074
11,607654
11,950382
12,275244
12,583170
12,875042
13,151699
13,413933
13,662495
13,898100
14,121422
14,333101
14,533745
14,723929
14,904198
15,075069
15,237033
15,390552
15,536068
15,673999
15,804738
15,928662
16,046125
16,157464
16,262999
16,363032
16,457851
16,547726
16,632915
16,713664
16,790203
16,862751
16,931518

5,75%
0,945626
1,839836
2,685424
3,485035
4,241167
4,956187
5,632328
6,271705
6,876317
7,448054
7,988703
8,499956
8,983410
9,440576
9,872886
10,281688
10,668263
11,033819
11,379498
11,706381
12,015490
12,307792
12,584200
12,845580
13,092747
13,326474
13,547494
13,756495
13,954132
14,141024
14,317753
14,484873
14,642906
14,792346
14,933660
15,067291
15,193656
15,313150
15,426146
15,532999
15,634041
15,729590
15,819943
15,905384
15,986178
16,062580
16,134828
16,203147
16,267751
16,328842

6,00%
0,943396
1,833393
2,673012
3,465106
4,212364
4,917324
5,582381
6,209794
6,801692
7,360087
7,886875
8,383844
8,852683
9,294984
9,712249
10,105895
10,477260
10,827603
11,158116
11,469921
11,764077
12,041582
12,303379
12,550358
12,783356
13,003166
13,210534
13,406164
13,590721
13,764831
13,929086
14,084043
14,230230
14,368141
14,498246
14,620987
14,736780
14,846019
14,949075
15,046297
15,138016
15,224543
15,306173
15,383182
15,455832
15,524370
15,589028
15,650027
15,707572
15,761861

1 (1 + i) n
i

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

6,25%
0,941176
1,826990
2,660696
3,445361
4,183869
4,878936
5,533116
6,148815
6,728297
7,273691
7,787003
8,270121
8,724819
9,152771
9,555549
9,934635
10,291421
10,627220
10,943266
11,240721
11,520678
11,784168
12,032158
12,265560
12,485233
12,691984
12,886573
13,069716
13,242086
13,404316
13,557003
13,700709
13,835961
13,963258
14,083066
14,195827
14,301955
14,401840
14,495849
14,584329
14,667603
14,745980
14,819746
14,889172
14,954515
15,016014
15,073896
15,128372
15,179645
15,227901

6,50%
0,938967
1,820626
2,648476
3,425799
4,155679
4,841014
5,484520
6,088751
6,656104
7,188830
7,689042
8,158725
8,599742
9,013842
9,402669
9,767764
10,110577
10,432466
10,734710
11,018507
11,284983
11,535196
11,770137
11,990739
12,197877
12,392373
12,574998
12,746477
12,907490
13,058676
13,200635
13,333929
13,459088
13,576609
13,686957
13,790570
13,887859
13,979210
14,064986
14,145527
14,221152
14,292161
14,358837
14,421443
14,480228
14,535426
14,587254
14,635919
14,681615
14,724521

6,75%
0,936768
1,814303
2,636349
3,406416
4,127790
4,803551
5,436581
6,029584
6,585091
7,105471
7,592947
8,049600
8,477377
8,878105
9,253494
9,605146
9,934563
10,243151
10,532225
10,803021
11,056695
11,294327
11,516934
11,725465
11,920811
12,103804
12,275226
12,435809
12,586238
12,727155
12,859162
12,982821
13,098662
13,207177
13,308831
13,404057
13,493262
13,576826
13,655107
13,728437
13,797131
13,861481
13,921762
13,978231
14,031130
14,080684
14,127104
14,170589
14,211325
14,249485

7,00%
0,934579
1,808018
2,624316
3,387211
4,100197
4,766540
5,389289
5,971299
6,515232
7,023582
7,498674
7,942686
8,357651
8,745468
9,107914
9,446649
9,763223
10,059087
10,335595
10,594014
10,835527
11,061240
11,272187
11,469334
11,653583
11,825779
11,986709
12,137111
12,277674
12,409041
12,531814
12,646555
12,753790
12,854009
12,947672
13,035208
13,117017
13,193473
13,264928
13,331709
13,394120
13,452449
13,506962
13,557908
13,605522
13,650020
13,691608
13,730474
13,766799
13,800746

7,25%
0,932401
1,801772
2,612375
3,368182
4,072897
4,729974
5,342633
5,913877
6,446505
6,943128
7,406180
7,837930
8,240495
8,615846
8,965824
9,292143
9,596404
9,880097
10,144612
10,391247
10,621209
10,835626
11,035549
11,221957
11,395764
11,557822
11,708925
11,849814
11,981178
12,103663
12,217867
12,324352
12,423638
12,516213
12,602529
12,683011
12,758052
12,828021
12,893259
12,954088
13,010805
13,063687
13,112995
13,158970
13,201837
13,241806
13,279073
13,313821
13,346220
13,376429

7,50%
0,930233
1,795565
2,600526
3,349326
4,045885
4,693846
5,296601
5,857304
6,378887
6,864081
7,315424
7,735278
8,125840
8,489154
8,827120
9,141507
9,433960
9,706009
9,959078
10,194491
10,413480
10,617191
10,806689
10,982967
11,146946
11,299485
11,441381
11,573378
11,696165
11,810386
11,916638
12,015478
12,107421
12,192950
12,272511
12,346522
12,415370
12,479414
12,538989
12,594409
12,645962
12,693918
12,738528
12,780026
12,818629
12,854539
12,887943
12,919017
12,947922
12,974812

7,75%
0,928074
1,789396
2,588767
3,330642
4,019157
4,658151
5,251184
5,801563
6,312355
6,786409
7,226365
7,634678
8,013622
8,365310
8,691703
8,994620
9,275750
9,536659
9,778802
10,003528
10,212091
10,405653
10,585293
10,752012
10,906740
11,050338
11,183609
11,307293
11,422082
11,528614
11,627484
11,719243
11,804402
11,883436
11,956785
12,024858
12,088036
12,146669
12,201085
12,251587
12,298456
12,341955
12,382325
12,419791
12,454562
12,486833
12,516782
12,544577
12,570373
12,594314

8,00%
0,925926
1,783265
2,577097
3,312127
3,992710
4,622880
5,206370
5,746639
6,246888
6,710081
7,138964
7,536078
7,903776
8,244237
8,559479
8,851369
9,121638
9,371887
9,603599
9,818147
10,016803
10,200744
10,371059
10,528758
10,674776
10,809978
10,935165
11,051078
11,158406
11,257783
11,349799
11,434999
11,513888
11,586934
11,654568
11,717193
11,775179
11,828869
11,878582
11,924613
11,967235
12,006699
12,043240
12,077074
12,108402
12,137409
12,164267
12,189136
12,212163
12,233485

1 (1 + i) n
i

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

8,25%
0,923788
1,777171
2,565516
3,293779
3,966540
4,588027
5,162150
5,692517
6,182464
6,635071
7,053183
7,439430
7,796240
8,125857
8,430353
8,711642
8,971494
9,211542
9,433295
9,638148
9,827388
10,002206
10,163701
10,312888
10,450705
10,578018
10,695629
10,804276
10,904643
10,997361
11,083012
11,162136
11,235230
11,302752
11,365129
11,422752
11,475984
11,525158
11,570585
11,612549
11,651316
11,687128
11,720210
11,750772
11,779004
11,805085
11,829177
11,851434
11,871995
11,890988

8,50%
0,921659
1,771114
2,554022
3,275597
3,940642
4,553587
5,118514
5,639183
6,119063
6,561348
6,968984
7,344686
7,690955
8,010097
8,304237
8,575333
8,825192
9,055476
9,267720
9,463337
9,643628
9,809796
9,962945
10,104097
10,234191
10,354093
10,464602
10,566453
10,660326
10,746844
10,826584
10,900078
10,967813
11,030243
11,087781
11,140812
11,189689
11,234736
11,276255
11,314520
11,349788
11,382293
11,412252
11,439864
11,465312
11,488767
11,510384
11,530308
11,548671
11,565595

8,75%
0,919540
1,765094
2,542616
3,257578
3,915014
4,519553
5,075451
5,586622
6,056664
6,488886
6,886332
7,251800
7,587862
7,896884
8,181043
8,442338
8,682610
8,903549
9,106712
9,293528
9,465313
9,623277
9,768530
9,902097
10,024917
10,137854
10,241705
10,337200
10,425012
10,505758
10,580007
10,648282
10,711064
10,768795
10,821880
10,870695
10,915581
10,956856
10,994810
11,029711
11,061803
11,091313
11,118449
11,143401
11,166346
11,187444
11,206846
11,224686
11,241090
11,256175

9,00%
0,917431
1,759111
2,531295
3,239720
3,889651
4,485919
5,032953
5,534819
5,995247
6,417658
6,805191
7,160725
7,486904
7,786150
8,060688
8,312558
8,543631
8,755625
8,950115
9,128546
9,292244
9,442425
9,580207
9,706612
9,822580
9,928972
10,026580
10,116128
10,198283
10,273654
10,342802
10,406240
10,464441
10,517835
10,566821
10,611763
10,652993
10,690820
10,725523
10,757360
10,786569
10,813366
10,837950
10,860505
10,881197
10,900181
10,917597
10,933575
10,948234
10,961683

9,25%
0,915332
1,753164
2,520059
3,222022
3,864551
4,452678
4,991010
5,483762
5,934793
6,347637
6,725526
7,071419
7,388027
7,677828
7,943092
8,185896
8,408143
8,611573
8,797778
8,968218
9,124227
9,267027
9,397736
9,517379
9,626891
9,727132
9,818885
9,902869
9,979743
10,050108
10,114516
10,173470
10,227432
10,276826
10,322037
10,363421
10,401301
10,435973
10,467710
10,496760
10,523350
10,547689
10,569967
10,590358
10,609024
10,626109
10,641747
10,656061
10,669164
10,681157

9,50%
0,913242
1,747253
2,508907
3,204481
3,839709
4,419825
4,949612
5,433436
5,875284
6,278798
6,647304
6,983839
7,291178
7,571852
7,828175
8,062260
8,276037
8,471266
8,649558
8,812382
8,961080
9,096876
9,220892
9,334148
9,437578
9,532034
9,618296
9,697074
9,769018
9,834719
9,894721
9,949517
9,999559
10,045259
10,086995
10,125109
10,159917
10,191705
10,220735
10,247247
10,271458
10,293569
10,313762
10,332203
10,349043
10,364423
10,378469
10,391296
10,403010
10,413707

9,75%
0,911162
1,741377
2,497838
3,187096
3,815122
4,387355
4,908752
5,383828
5,816700
6,211116
6,570493
6,897944
7,196304
7,468159
7,715862
7,941560
8,147207
8,334585
8,505317
8,660881
8,802625
8,931777
9,049455
9,156679
9,254377
9,343396
9,424506
9,498411
9,565751
9,627108
9,683014
9,733953
9,780368
9,822658
9,861192
9,896303
9,928294
9,957443
9,984003
10,008203
10,030253
10,050345
10,068651
10,085331
10,100530
10,114378
10,126996
10,138493
10,148968
10,158513

10,00%
0,909091
1,735537
2,486852
3,169865
3,790787
4,355261
4,868419
5,334926
5,759024
6,144567
6,495061
6,813692
7,103356
7,366687
7,606080
7,823709
8,021553
8,201412
8,364920
8,513564
8,648694
8,771540
8,883218
8,984744
9,077040
9,160945
9,237223
9,306567
9,369606
9,426914
9,479013
9,526376
9,569432
9,608575
9,644159
9,676508
9,705917
9,732651
9,756956
9,779051
9,799137
9,817397
9,833998
9,849089
9,862808
9,875280
9,886618
9,896926
9,906296
9,914814

1 (1 + i) n
i

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

10,25%
0,907029
1,729732
2,475947
3,152787
3,766700
4,323537
4,828605
5,286717
5,702238
6,079127
6,420977
6,731045
7,012286
7,267379
7,498757
7,708623
7,898978
8,071635
8,228240
8,370286
8,499126
8,615987
8,721984
8,818126
8,905329
8,984426
9,056169
9,121241
9,180264
9,233800
9,282358
9,326402
9,366351
9,402586
9,435452
9,465263
9,492302
9,516827
9,539072
9,559249
9,577550
9,594150
9,609206
9,622863
9,635250
9,646485
9,656676
9,665919
9,674303
9,681907

10,50%
0,904977
1,723961
2,465123
3,135858
3,742858
4,292179
4,789303
5,239188
5,646324
6,014773
6,348211
6,649964
6,923045
7,170176
7,393825
7,596221
7,779386
7,945146
8,095154
8,230909
8,353764
8,464945
8,565561
8,656616
8,739019
8,813592
8,881079
8,942153
8,997423
9,047442
9,092707
9,133672
9,170744
9,204293
9,234654
9,262131
9,286996
9,309499
9,329863
9,348292
9,364970
9,380064
9,393723
9,406084
9,417271
9,427394
9,436556
9,444847
9,452350
9,459140

10,75%
0,902935
1,718225
2,454380
3,119079
3,719258
4,261181
4,750502
5,192327
5,591266
5,951482
6,276733
6,570414
6,835588
7,075023
7,291217
7,486426
7,662687
7,821840
7,965544
8,095299
8,212460
8,318248
8,413768
8,500016
8,577893
8,648210
8,711702
8,769031
8,820796
8,867536
8,909739
8,947845
8,982253
9,013321
9,041373
9,066703
9,089574
9,110225
9,128871
9,145707
9,160910
9,174636
9,187030
9,198222
9,208327
9,217451
9,225689
9,233128
9,239845
9,245909

11,00%
0,900901
1,712523
2,443715
3,102446
3,695897
4,230538
4,712196
5,146123
5,537048
5,889232
6,206515
6,492356
6,749870
6,981865
7,190870
7,379162
7,548794
7,701617
7,839294
7,963328
8,075070
8,175739
8,266432
8,348137
8,421745
8,488058
8,547800
8,601622
8,650110
8,693793
8,733146
8,768600
8,800541
8,829316
8,855240
8,878594
8,899635
8,918590
8,935666
8,951051
8,964911
8,977397
8,988646
8,998780
9,007910
9,016135
9,023545
9,030221
9,036235
9,041653

11,25%
0,898876
1,706855
2,433128
3,085958
3,672771
4,200244
4,674376
5,100563
5,483652
5,828002
6,137530
6,415757
6,665849
6,890651
7,092720
7,274355
7,437622
7,584380
7,716296
7,834873
7,941459
8,037267
8,123386
8,200796
8,270379
8,332925
8,389146
8,439681
8,485107
8,525939
8,562642
8,595633
8,625288
8,651944
8,675905
8,697443
8,716802
8,734204
8,749847
8,763907
8,776546
8,787906
8,798118
8,807297
8,815548
8,822964
8,829631
8,835623
8,841010
8,845851

11,50%
0,896861
1,701221
2,422619
3,069614
3,649878
4,170294
4,637035
5,055637
5,431064
5,767771
6,069750
6,340583
6,583482
6,801329
6,996708
7,171935
7,329090
7,470036
7,596445
7,709816
7,811494
7,902685
7,984471
8,057822
8,123607
8,182607
8,235522
8,282979
8,325542
8,363715
8,397951
8,428655
8,456193
8,480891
8,503041
8,522907
8,540723
8,556703
8,571034
8,583887
8,595414
8,605753
8,615025
8,623341
8,630799
8,637488
8,643487
8,648867
8,653692
8,658020

11,75%
0,894855
1,695619
2,412187
3,053411
3,627214
4,140684
4,600164
5,011333
5,379269
5,708518
6,003148
6,266799
6,502728
6,713851
6,902775
7,071834
7,223118
7,358495
7,479637
7,588042
7,685049
7,771856
7,849536
7,919048
7,981251
8,036913
8,086723
8,131296
8,171182
8,206874
8,238814
8,267395
8,292971
8,315858
8,336338
8,354665
8,371065
8,385740
8,398873
8,410624
8,421140
8,430551
8,438971
8,446507
8,453250
8,459284
8,464684
8,469516
8,473840
8,477709

12,00%
0,892857
1,690051
2,401831
3,037349
3,604776
4,111407
4,563757
4,967640
5,328250
5,650223
5,937699
6,194374
6,423548
6,628168
6,810864
6,973986
7,119630
7,249670
7,365777
7,469444
7,562003
7,644646
7,718434
7,784316
7,843139
7,895660
7,942554
7,984423
8,021806
8,055184
8,084986
8,111594
8,135352
8,156564
8,175504
8,192414
8,207513
8,220993
8,233030
8,243777
8,253372
8,261939
8,269589
8,276418
8,282516
8,287961
8,292822
8,297163
8,301038
8,304498

(1 + i) n 1
i

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

0,25%
1,000000
2,002500
3,007506
4,015025
5,025063
6,037625
7,052719
8,070351
9,090527
10,113253
11,138536
12,166383
13,196799
14,229791
15,265365
16,303529
17,344287
18,387648
19,433617
20,482201
21,533407
22,587240
23,643708
24,702818
25,764575
26,828986
27,896059
28,965799
30,038213
31,113309
32,191092
33,271570
34,354749
35,440636
36,529237
37,620560
38,714612
39,811398
40,910927
42,013204
43,118237
44,226033
45,336598
46,449939
47,566064
48,684979
49,806692
50,931208
52,058536
53,188683

0,50%
1,000000
2,005000
3,015025
4,030100
5,050251
6,075502
7,105879
8,141409
9,182116
10,228026
11,279167
12,335562
13,397240
14,464226
15,536548
16,614230
17,697301
18,785788
19,879717
20,979115
22,084011
23,194431
24,310403
25,431955
26,559115
27,691911
28,830370
29,974522
31,124395
32,280017
33,441417
34,608624
35,781667
36,960575
38,145378
39,336105
40,532785
41,735449
42,944127
44,158847
45,379642
46,606540
47,839572
49,078770
50,324164
51,575785
52,833664
54,097832
55,368321
56,645163

0,75%
1,000000
2,007500
3,022556
4,045225
5,075565
6,113631
7,159484
8,213180
9,274779
10,344339
11,421922
12,507586
13,601393
14,703404
15,813679
16,932282
18,059274
19,194718
20,338679
21,491219
22,652403
23,822296
25,000963
26,188471
27,384884
28,590271
29,804698
31,028233
32,260945
33,502902
34,754174
36,014830
37,284941
38,564578
39,853813
41,152716
42,461361
43,779822
45,108170
46,446482
47,794830
49,153291
50,521941
51,900856
53,290112
54,689788
56,099961
57,520711
58,952116
60,394257

1,00%
1,000000
2,010000
3,030100
4,060401
5,101005
6,152015
7,213535
8,285671
9,368527
10,462213
11,566835
12,682503
13,809328
14,947421
16,096896
17,257864
18,430443
19,614748
20,810895
22,019004
23,239194
24,471586
25,716302
26,973465
28,243200
29,525631
30,820888
32,129097
33,450388
34,784892
36,132740
37,494068
38,869009
40,257699
41,660276
43,076878
44,507647
45,952724
47,412251
48,886373
50,375237
51,878989
53,397779
54,931757
56,481075
58,045885
59,626344
61,222608
62,834834
64,463182

1,25%
1,000000
2,012500
3,037656
4,075627
5,126572
6,190654
7,268038
8,358888
9,463374
10,581666
11,713937
12,860361
14,021116
15,196380
16,386335
17,591164
18,811053
20,046192
21,296769
22,562979
23,845016
25,143078
26,457367
27,788084
29,135435
30,499628
31,880873
33,279384
34,695377
36,129069
37,580682
39,050441
40,538571
42,045303
43,570870
45,115505
46,679449
48,262942
49,866229
51,489557
53,133177
54,797341
56,482308
58,188337
59,915691
61,664637
63,435445
65,228388
67,043743
68,881790

1,50%
1,000000
2,015000
3,045225
4,090903
5,152267
6,229551
7,322994
8,432839
9,559332
10,702722
11,863262
13,041211
14,236830
15,450382
16,682138
17,932370
19,201355
20,489376
21,796716
23,123667
24,470522
25,837580
27,225144
28,633521
30,063024
31,513969
32,986678
34,481479
35,998701
37,538681
39,101762
40,688288
42,298612
43,933092
45,592088
47,275969
48,985109
50,719885
52,480684
54,267894
56,081912
57,923141
59,791988
61,688868
63,614201
65,568414
67,551940
69,565219
71,608698
73,682828

1,75%
1,000000
2,017500
3,052806
4,106230
5,178089
6,268706
7,378408
8,507530
9,656412
10,825399
12,014844
13,225104
14,456543
15,709533
16,984449
18,281677
19,601607
20,944635
22,311166
23,701611
25,116389
26,555926
28,020655
29,511016
31,027459
32,570440
34,140422
35,737880
37,363293
39,017150
40,699950
42,412200
44,154413
45,927115
47,730840
49,566129
51,433537
53,333624
55,266962
57,234134
59,235731
61,272357
63,344623
65,453154
67,598584
69,781559
72,002736
74,262784
76,562383
78,902225

2,00%
1,000000
2,020000
3,060400
4,121608
5,204040
6,308121
7,434283
8,582969
9,754628
10,949721
12,168715
13,412090
14,680332
15,973938
17,293417
18,639285
20,012071
21,412312
22,840559
24,297370
25,783317
27,298984
28,844963
30,421862
32,030300
33,670906
35,344324
37,051210
38,792235
40,568079
42,379441
44,227030
46,111570
48,033802
49,994478
51,994367
54,034255
56,114940
58,237238
60,401983
62,610023
64,862223
67,159468
69,502657
71,892710
74,330564
76,817176
79,353519
81,940590
84,579401

(1 + i) n 1
i

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

2,25%
1,000000
2,022500
3,068006
4,137036
5,230120
6,347797
7,490623
8,659162
9,853993
11,075708
12,324911
13,602222
14,908272
16,243708
17,609191
19,005398
20,433020
21,892763
23,385350
24,911520
26,472029
28,067650
29,699172
31,367403
33,073170
34,817316
36,600706
38,424222
40,288767
42,195264
44,144657
46,137912
48,176015
50,259976
52,390825
54,569619
56,797435
59,075377
61,404573
63,786176
66,221365
68,711346
71,257351
73,860642
76,522506
79,244262
82,027258
84,872872
87,782511
90,757618

2,50%
1,000000
2,025000
3,075625
4,152516
5,256329
6,387737
7,547430
8,736116
9,954519
11,203382
12,483466
13,795553
15,140442
16,518953
17,931927
19,380225
20,864730
22,386349
23,946007
25,544658
27,183274
28,862856
30,584427
32,349038
34,157764
36,011708
37,912001
39,859801
41,856296
43,902703
46,000271
48,150278
50,354034
52,612885
54,928207
57,301413
59,733948
62,227297
64,782979
67,402554
70,087617
72,839808
75,660803
78,552323
81,516131
84,554034
87,667885
90,859582
94,131072
97,484349

2,75%
1,000000
2,027500
3,083256
4,168046
5,282667
6,427940
7,604709
8,813838
10,056219
11,332765
12,644416
13,992137
15,376921
16,799786
18,261781
19,763979
21,307489
22,893445
24,523015
26,197398
27,917826
29,685566
31,501919
33,368222
35,285848
37,256209
39,280755
41,360975
43,498402
45,694608
47,951210
50,269868
52,652290
55,100228
57,615484
60,199910
62,855407
65,583931
68,387489
71,268145
74,228019
77,269289
80,394195
83,605035
86,904174
90,294039
93,777125
97,355996
101,033285
104,811701

3,00%
1,000000
2,030000
3,090900
4,183627
5,309136
6,468410
7,662462
8,892336
10,159106
11,463879
12,807796
14,192030
15,617790
17,086324
18,598914
20,156881
21,761588
23,414435
25,116868
26,870374
28,676486
30,536780
32,452884
34,426470
36,459264
38,553042
40,709634
42,930923
45,218850
47,575416
50,002678
52,502759
55,077841
57,730177
60,462082
63,275944
66,174223
69,159449
72,234233
75,401260
78,663298
82,023196
85,483892
89,048409
92,719861
96,501457
100,396501
104,408396
108,540648
112,796867

3,25%
1,000000
2,032500
3,098556
4,199259
5,335735
6,509147
7,720694
8,971616
10,263194
11,596748
12,973642
14,395285
15,863132
17,378684
18,943491
20,559155
22,227327
23,949715
25,728081
27,564244
29,460082
31,417534
33,438604
35,525359
37,679933
39,904531
42,201428
44,572975
47,021596
49,549798
52,160167
54,855372
57,638172
60,511412
63,478033
66,541069
69,703654
72,969023
76,340516
79,821583
83,415784
87,126797
90,958418
94,914566
98,999290
103,216767
107,571312
112,067379
116,709569
121,502630

3,50%
1,000000
2,035000
3,106225
4,214943
5,362466
6,550152
7,779408
9,051687
10,368496
11,731393
13,141992
14,601962
16,113030
17,676986
19,295681
20,971030
22,705016
24,499691
26,357180
28,279682
30,269471
32,328902
34,460414
36,666528
38,949857
41,313102
43,759060
46,290627
48,910799
51,622677
54,429471
57,334502
60,341210
63,453152
66,674013
70,007603
73,457869
77,028895
80,724906
84,550278
88,509537
92,607371
96,848629
101,238331
105,781673
110,484031
115,350973
120,388257
125,601846
130,997910

3,75%
1,000000
2,037500
3,113906
4,230678
5,389328
6,591428
7,838607
9,132554
10,475025
11,867838
13,312882
14,812116
16,367570
17,981354
19,655654
21,392742
23,194969
25,064781
27,004710
29,017387
31,105539
33,271996
35,519696
37,851685
40,271123
42,781290
45,385588
48,087548
50,890831
53,799237
56,816709
59,947335
63,195360
66,565186
70,061381
73,688682
77,452008
81,356458
85,407326
89,610100
93,970479
98,494372
103,187911
108,057458
113,109612
118,351223
123,789394
129,431496
135,285177
141,358371

4,00%
1,000000
2,040000
3,121600
4,246464
5,416323
6,632975
7,898294
9,214226
10,582795
12,006107
13,486351
15,025805
16,626838
18,291911
20,023588
21,824531
23,697512
25,645413
27,671229
29,778079
31,969202
34,247970
36,617889
39,082604
41,645908
44,311745
47,084214
49,967583
52,966286
56,084938
59,328335
62,701469
66,209527
69,857909
73,652225
77,598314
81,702246
85,970336
90,409150
95,025516
99,826536
104,819598
110,012382
115,412877
121,029392
126,870568
132,945390
139,263206
145,833734
152,667084

(1 + i) n 1
i

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

4,25%
1,000000
2,042500
3,129306
4,262302
5,443450
6,674796
7,958475
9,296710
10,691820
12,146223
13,662437
15,243091
16,890922
18,608786
20,399660
22,266645
24,212978
26,242029
28,357316
30,562501
32,861408
35,258018
37,756483
40,361134
43,076482
45,907233
48,858290
51,934767
55,141995
58,485530
61,971165
65,604939
69,393149
73,342358
77,459408
81,751433
86,225869
90,890468
95,753313
100,822829
106,107799
111,617381
117,361119
123,348967
129,591298
136,098928
142,883133
149,955666
157,328782
165,015255

4,50%
1,000000
2,045000
3,137025
4,278191
5,470710
6,716892
8,019152
9,380014
10,802114
12,288209
13,841179
15,464032
17,159913
18,932109
20,784054
22,719337
24,741707
26,855084
29,063562
31,371423
33,783137
36,303378
38,937030
41,689196
44,565210
47,570645
50,711324
53,993333
57,423033
61,007070
64,752388
68,666245
72,756226
77,030256
81,496618
86,163966
91,041344
96,138205
101,464424
107,030323
112,846688
118,924789
125,276404
131,913842
138,849965
146,098214
153,672633
161,587902
169,859357
178,503028

4,75%
1,000000
2,047500
3,144756
4,294132
5,498103
6,759263
8,080328
9,464144
10,913691
12,432091
14,022615
15,688690
17,433902
19,262013
21,176958
23,182864
25,284050
27,485042
29,790582
32,205635
34,735402
37,385334
40,161137
43,068791
46,114559
49,305000
52,646988
56,147720
59,814736
63,655936
67,679593
71,894374
76,309357
80,934051
85,778419
90,852894
96,168406
101,736405
107,568884
113,678406
120,078131
126,781842
133,803980
141,159669
148,864753
156,935829
165,390280
174,246319
183,523019
193,240362

5,00%
1,000000
2,050000
3,152500
4,310125
5,525631
6,801913
8,142008
9,549109
11,026564
12,577893
14,206787
15,917127
17,712983
19,598632
21,578564
23,657492
25,840366
28,132385
30,539004
33,065954
35,719252
38,505214
41,430475
44,501999
47,727099
51,113454
54,669126
58,402583
62,322712
66,438848
70,760790
75,298829
80,063771
85,066959
90,320307
95,836323
101,628139
107,709546
114,095023
120,799774
127,839763
135,231751
142,993339
151,143006
159,700156
168,685164
178,119422
188,025393
198,426663
209,347996

5,25%
1,000000
2,052500
3,160256
4,326170
5,553294
6,844842
8,204196
9,634916
11,140749
12,725638
14,393734
16,149405
17,997249
19,942105
21,989065
24,143491
26,411025
28,797603
31,309478
33,953225
36,735769
39,664397
42,746778
45,990984
49,405511
52,999300
56,781763
60,762806
64,952853
69,362878
74,004429
78,889662
84,031369
89,443016
95,138774
101,133560
107,443071
114,083833
121,073234
128,429579
136,172132
144,321169
152,898030
161,925176
171,426248
181,426126
191,950998
203,028425
214,687418
226,958507

5,50%
1,000000
2,055000
3,168025
4,342266
5,581091
6,888051
8,266894
9,721573
11,256260
12,875354
14,583498
16,385591
18,286798
20,292572
22,408663
24,641140
26,996403
29,481205
32,102671
34,868318
37,786076
40,864310
44,111847
47,537998
51,152588
54,965981
58,989109
63,233510
67,711354
72,435478
77,419429
82,677498
88,224760
94,077122
100,251364
106,765189
113,637274
120,887324
128,536127
136,605614
145,118923
154,100464
163,575989
173,572669
184,119165
195,245719
206,984234
219,368367
232,433627
246,217476

5,75%
1,000000
2,057500
3,175806
4,358415
5,609024
6,931543
8,330107
9,809088
11,373110
13,027064
14,776120
16,625747
18,581728
20,650177
22,837562
25,150722
27,596888
30,183710
32,919273
35,812131
38,871329
42,106430
45,527550
49,145384
52,971243
57,017090
61,295573
65,820068
70,604722
75,664493
81,015202
86,673576
92,657307
98,985102
105,676745
112,753158
120,236464
128,150061
136,518690
145,368514
154,727204
164,624018
175,089899
186,157568
197,861628
210,238672
223,327396
237,168721
251,805922
267,284763

6,00%
1,000000
2,060000
3,183600
4,374616
5,637093
6,975319
8,393838
9,897468
11,491316
13,180795
14,971643
16,869941
18,882138
21,015066
23,275970
25,672528
28,212880
30,905653
33,759992
36,785591
39,992727
43,392290
46,995828
50,815577
54,864512
59,156383
63,705766
68,528112
73,639798
79,058186
84,801677
90,889778
97,343165
104,183755
111,434780
119,120867
127,268119
135,904206
145,058458
154,761966
165,047684
175,950545
187,507577
199,758032
212,743514
226,508125
241,098612
256,564529
272,958401
290,335905

(1 + i) n 1
i

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

6,25%
1,000000
2,062500
3,191406
4,390869
5,665298
7,019380
8,458091
9,986722
11,610892
13,336572
15,170108
17,118240
19,188130
21,387388
23,724100
26,206856
28,844784
31,647583
34,625557
37,789655
41,151508
44,723477
48,518695
52,551113
56,835558
61,387780
66,224516
71,363549
76,823771
82,625256
88,789335
95,338668
102,297335
109,690918
117,546601
125,893263
134,761592
144,184192
154,195704
164,832935
176,134994
188,143431
200,902395
214,458795
228,862470
244,166374
260,426772
277,703445
296,059911
315,563655

6,50%
1,000000
2,065000
3,199225
4,407175
5,693641
7,063728
8,522870
10,076856
11,731852
13,494423
15,371560
17,370711
19,499808
21,767295
24,182169
26,754010
29,493021
32,410067
35,516722
38,825309
42,348954
46,101636
50,098242
54,354628
58,887679
63,715378
68,856877
74,332574
80,164192
86,374864
92,989230
100,033530
107,535710
115,525531
124,034690
133,096945
142,748247
153,026883
163,973630
175,631916
188,047990
201,271110
215,353732
230,351725
246,324587
263,335685
281,452504
300,746917
321,295467
343,179672

6,75%
1,000000
2,067500
3,207056
4,423533
5,722121
7,108364
8,588179
10,167881
11,854213
13,654372
15,576042
17,627425
19,817276
22,154942
24,650401
27,314303
30,158019
33,193685
36,434259
39,893571
43,586387
47,528468
51,736640
56,228863
61,024311
66,143452
71,608135
77,441684
83,668998
90,316655
97,413030
104,988409
113,075127
121,707698
130,922967
140,760268
151,261586
162,471743
174,438586
187,213190
200,850080
215,407461
230,947464
247,536418
265,245127
284,149173
304,329242
325,871466
348,867789
373,416365

7,00%
1,000000
2,070000
3,214900
4,439943
5,750739
7,153291
8,654021
10,259803
11,977989
13,816448
15,783599
17,888451
20,140643
22,550488
25,129022
27,888054
30,840217
33,999033
37,378965
40,995492
44,865177
49,005739
53,436141
58,176671
63,249038
68,676470
74,483823
80,697691
87,346529
94,460786
102,073041
110,218154
118,933425
128,258765
138,236878
148,913460
160,337402
172,561020
185,640292
199,635112
214,609570
230,632240
247,776496
266,120851
285,749311
306,751763
329,224386
353,270093
378,999000
406,528929

7,25%
1,000000
2,072500
3,222756
4,456406
5,779496
7,198509
8,720401
10,352630
12,103196
13,980677
15,994276
18,153861
20,470016
22,954093
25,618264
28,475588
31,540069
34,826724
38,351661
42,132156
46,186738
50,535276
55,199084
60,201017
65,565591
71,319096
77,489731
84,107736
91,205547
98,817949
106,982251
115,738464
125,129503
135,201392
146,003492
157,588746
170,013930
183,339940
197,632085
212,960411
229,400041
247,031544
265,941331
286,222078
307,973178
331,301234
356,320573
383,153815
411,932466
442,797570

7,50%
1,000000
2,075000
3,230625
4,472922
5,808391
7,244020
8,787322
10,446371
12,229849
14,147087
16,208119
18,423728
20,805508
23,365921
26,118365
29,077242
32,258035
35,677388
39,353192
43,304681
47,552532
52,118972
57,027895
62,304987
67,977862
74,076201
80,631916
87,679310
95,255258
103,399403
112,154358
121,565935
131,683380
142,559633
154,251606
166,820476
180,332012
194,856913
210,471181
227,256520
245,300759
264,698315
285,550689
307,966991
332,064515
357,969354
385,817055
415,753334
447,934835
482,529947

7,75%
1,000000
2,077500
3,238506
4,489490
5,837426
7,289827
8,854788
10,541034
12,357964
14,315707
16,425174
18,698125
21,147229
23,786140
26,629566
29,693357
32,994592
36,551673
40,384428
44,514221
48,964073
53,758788
58,925095
64,491789
70,489903
76,952870
83,916718
91,420264
99,505334
108,216997
117,603815
127,718110
138,616264
150,359024
163,011849
176,645267
191,335275
207,163759
224,218950
242,595919
262,397103
283,732878
306,722176
331,493145
358,183864
386,943113
417,931204
451,320873
487,298240
526,063854

8,00%
1,000000
2,080000
3,246400
4,506112
5,866601
7,335929
8,922803
10,636628
12,487558
14,486562
16,645487
18,977126
21,495297
24,214920
27,152114
30,324283
33,750226
37,450244
41,446263
45,761964
50,422921
55,456755
60,893296
66,764759
73,105940
79,954415
87,350768
95,338830
103,965936
113,283211
123,345868
134,213537
145,950620
158,626670
172,316804
187,102148
203,070320
220,315945
238,941221
259,056519
280,781040
304,243523
329,583005
356,949646
386,505617
418,426067
452,900152
490,132164
530,342737
573,770156

10

(1 + i) n 1
i

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

8,25%
1,000000
2,082500
3,254306
4,522787
5,895916
7,382330
8,991372
10,733160
12,618646
14,659684
16,869108
19,260809
21,849826
24,652436
27,686262
30,970379
34,525435
38,373784
42,539621
47,049140
51,930694
57,214976
62,935212
69,127366
75,830374
83,086380
90,941006
99,443639
108,647740
118,611178
129,396600
141,071820
153,710245
167,391340
182,201126
198,232719
215,586918
234,372839
254,708598
276,722058
300,551627
326,347137
354,270775
384,498114
417,219209
452,639793
490,982576
532,488639
577,418952
626,056015

8,50%
1,000000
2,085000
3,262225
4,539514
5,925373
7,429030
9,060497
10,830639
12,751244
14,835099
17,096083
19,549250
22,210936
25,098866
28,232269
31,632012
35,320733
39,322995
43,665450
48,377013
53,489059
59,035629
65,053658
71,583219
78,667792
86,354555
94,694692
103,743741
113,561959
124,214725
135,772977
148,313680
161,920343
176,683572
192,701675
210,081318
228,938230
249,397979
271,596808
295,682536
321,815552
350,169874
380,934313
414,313730
450,530397
489,825480
532,460646
578,719801
628,910984
683,368418

8,75%
1,000000
2,087500
3,270156
4,556295
5,954971
7,476031
9,130183
10,929074
12,885368
15,012838
17,326461
19,842527
22,578748
25,554388
28,790397
32,309557
36,136643
40,298600
44,824727
49,746891
55,099744
60,920971
67,251556
74,136067
81,622973
89,764984
98,619420
108,248619
118,720373
130,108406
142,492891
155,961019
170,607608
186,535774
203,857654
222,695199
243,181029
265,459369
289,687064
316,034682
344,687716
375,847892
409,734582
446,586358
486,662664
530,245648
577,642142
629,185829
685,239589
746,198053

9,00%
1,000000
2,090000
3,278100
4,573129
5,984711
7,523335
9,200435
11,028474
13,021036
15,192930
17,560293
20,140720
22,953385
26,019189
29,360916
33,003399
36,973705
41,301338
46,018458
51,160120
56,764530
62,873338
69,531939
76,789813
84,700896
93,323977
102,723135
112,968217
124,135356
136,307539
149,575217
164,036987
179,800315
196,982344
215,710755
236,124723
258,375948
282,629783
309,066463
337,882445
369,291865
403,528133
440,845665
481,521775
525,858734
574,186021
626,862762
684,280411
746,865648
815,083556

9,25%
1,000000
2,092500
3,286056
4,590016
6,014593
7,570943
9,271255
11,128846
13,158264
15,375404
17,797629
20,443909
23,334971
26,493456
29,944100
33,713930
37,832468
42,331972
47,247679
52,618089
58,485262
64,895149
71,897951
79,548511
87,906748
97,038122
107,014149
117,912958
129,819906
142,828247
157,039860
172,566047
189,528407
208,059784
228,305315
250,423556
274,587735
300,987101
329,828407
361,337535
395,761257
433,369173
474,455822
519,342985
568,382212
621,957566
680,488641
744,433840
814,293970
890,616163

9,50%
9,75%
10,00%
1,000000
1,000000
1,000000
2,095000
2,097500
2,100000
3,294025
3,302006
3,310000
4,606957
4,623952
4,641000
6,044618
6,074787
6,105100
7,618857
7,667079
7,715610
9,342648
9,414619
9,487171
11,230200 11,332544 11,435888
13,297069 13,437468 13,579477
15,560291 15,747621 15,937425
18,038518 18,283014 18,531167
20,752178 21,065607 21,384284
23,723634 24,119504 24,522712
26,977380 27,471156 27,974983
30,540231 31,149594 31,772482
34,441553 35,186679 35,949730
38,713500 39,617380 40,544703
43,391283 44,480075 45,599173
48,513454 49,816882 51,159090
54,122233 55,674028 57,274999
60,263845 62,102246 64,002499
66,988910 69,157215 71,402749
74,352856 76,900043 79,543024
82,416378 85,397797 88,497327
91,245934 94,724083 98,347059
100,914297 104,959681 109,181765
111,501156 116,193249 121,099942
123,093766 128,522091 134,209936
135,787673 142,052995 148,630930
149,687502 156,903162 164,494023
164,907815 173,201221 181,943425
181,574057 191,088340 201,137767
199,823593 210,719453 222,251544
219,806834 232,264599 245,476699
241,688483 255,910398 271,024368
265,648889 281,861661 299,126805
291,885534 310,343173 330,039486
320,614659 341,601633 364,043434
352,073052 375,907792 401,447778
386,519992 413,558802 442,592556
424,239391 454,880785 487,851811
465,542133 500,231662 537,636992
510,768636 550,004249 592,400692
560,291656 604,629663 652,640761
614,519364 664,581055 718,904837
673,898703 730,377708 791,795321
738,919080 802,589534 871,974853
810,116393 881,842014 960,172338
888,077450 968,821610 1057,189572
973,444808 1064,281717 1163,908529

11

(1 + i) n 1
i

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

10,25%
10,50%
10,75%
11,00%
11,25%
11,50%
11,75%
12,00%
1,000000
1,000000
1,000000
1,000000
1,000000
1,000000
1,000000
1,000000
2,102500
2,105000
2,107500
2,110000
2,112500
2,115000
2,117500
2,120000
3,318006
3,326025
3,334056
3,342100
3,350156
3,358225
3,366306
3,374400
4,658102
4,675258
4,692467
4,709731
4,727049
4,744421
4,761847
4,779328
6,135557
6,166160
6,196908
6,227801
6,258842
6,290029
6,321364
6,352847
7,764452
7,813606
7,863075
7,912860
7,962962
8,013383
8,064125
8,115189
9,560308
9,634035
9,708356
9,783274
9,858795
9,934922 10,011659 10,089012
11,540240 11,645609 11,752004 11,859434 11,967909 12,077438 12,188029 12,299693
13,723114 13,868398 14,015344 14,163972 14,314299 14,466343 14,620123 14,775656
16,129734 16,324579 16,521994 16,722009 16,924657 17,129972 17,337987 17,548735
18,783031 19,038660 19,298108 19,561430 19,828681 20,099919 20,375200 20,654583
21,708292 22,037720 22,372655 22,713187 23,059408 23,411410 23,769287 24,133133
24,933392 25,351680 25,777715 26,211638 26,653592 27,103722 27,562178 28,029109
28,489065 29,013607 29,548820 30,094918 30,652121 31,220650 31,800734 32,392602
32,409194 33,060035 33,725318 34,405359 35,100484 35,811025 36,537320 37,279715
36,731136 37,531339 38,350789 39,189948 40,049289 40,929293 41,830455 42,753280
41,496078 42,472130 43,473499 44,500843 45,554834 46,636161 47,745533 48,883674
46,749426 47,931703 49,146900 50,395936 51,679752 52,999320 54,355634 55,749715
52,541242 53,964532 55,430192 56,939488 58,493725 60,094242 61,742420 63,439681
58,926719 60,630808 62,388938 64,202832 66,074269 68,005080 69,997155 72,052442
65,966708 67,997043 70,095749 72,265144 74,507624 76,825664 79,221821 81,698736
73,728295 76,136732 78,631042 81,214309 83,889731 86,660615 89,530384 92,502584
82,285446 85,131089 88,083879 91,147884 94,327326 97,626586 101,050205 104,602894
91,719704 95,069854 98,552895 102,174151 105,939150 109,853643 113,923604 118,155241
102,120974 106,052188 110,147332 114,413307 118,857305 123,486812 128,309627 133,333870
113,588373 118,187668 122,988170 127,998771 133,228752 138,687796 144,386008 150,333934
126,231182 131,597373 137,209398 143,078636 149,216986 155,636892 162,351364 169,374007
140,169878 146,415097 152,959408 159,817286 167,003897 174,535135 182,427650 190,698887
155,537290 162,788683 170,402545 178,397187 186,791836 195,606675 204,862898 214,582754
172,479862 180,881494 189,720818 199,020878 208,805917 219,101443 229,934289 241,332684
191,159048 200,874051 211,115806 221,913174 233,296583 245,298109 257,951568 271,292606
211,752851 222,965827 234,810756 247,323624 260,542448 274,507391 289,260877 304,847719
234,457518 247,377238 261,052912 275,529222 290,853474 307,075741 324,249030 342,429446
259,489414 274,351848 290,116100 306,837437 324,574489 343,389451 363,348291 384,520979
287,087078 304,158792 322,303581 341,589555 362,089120 383,879238 407,041715 431,663496
317,513504 337,095466 357,951215 380,164406 403,824145 429,025351 455,869117 484,463116
351,058638 373,490489 397,430971 422,982490 450,254362 479,363266 510,433738 543,598690
388,042148 413,706991 441,154801 470,510564 501,907978 535,490042 571,409702 609,830533
428,816469 458,146225 489,578942 523,266726 559,372625 598,071396 639,550343 684,010197
473,770157 507,251579 543,208678 581,826066 623,302045 667,849607 715,697508 767,091420
523,331598 561,512994 602,603611 646,826934 694,423525 745,652312 800,791965 860,142391
577,973087 621,471859 668,383499 718,977896 773,546172 832,402327 895,885021 964,359478
638,215328 687,726404 741,234725 799,065465 861,570116 929,128595 1002,151511 1081,082615
704,632399 760,937676 821,917458 887,962666 959,496755 1036,978384 1120,904313 1211,812529
777,857220 841,836132 911,273585 986,638559 1068,440139 1157,230898 1253,610570 1358,230032
858,587585 931,228926 1010,235495 1096,168801 1189,639655 1291,312451 1401,909812 1522,217636
947,592813 1030,007963 1119,835811 1217,747369 1324,474116 1440,813383 1567,634215 1705,883752
1045,721076 1139,158800 1241,218160 1352,699580 1474,477454 1607,506922 1752,831235 1911,589803
1153,907486 1259,770473 1375,649113 1502,496533 1641,356168 1793,370218 1959,788905 2141,980579
1273,183003 1393,046373 1524,531392 1668,771152 1827,008737 2000,607793 2191,064102 2400,018249

12