Scadenta Vi R D A=R+D VR=Vi-R

1 10000 795.8255 83.33333 879.1589 9204.1745

2 9204.1745 802.45742 76.70145 879.1589 8401.7170
3 8401.7170 809.14456 70.01431 879.1589 7592.5725
4 7592.5725 815.88743 63.27144 879.1589 6776.6850
5 6776.6850 822.6865 56.47238 879.1589 5953.9985
6 5953.9985 829.54222 49.61665 879.1589 5124.4563
7 5124.4563 836.45507 42.7038 879.1589 4288.0013
8 4288.0013 843.42553 35.73334 879.1589 3444.5757
9 3444.5757 850.45407 28.7048 879.1589 2594.1217
10 2594.1217 857.54119 21.61768 879.1589 1736.5805
11 1736.5805 864.68737 14.4715 879.1589 871.8931
12 871.8931 871.8931 7.265776 879.1589 0.0000

c= 10000
r= 10%
n= 12