t Vt Vt + P i* - i

0 - 18,924 3.00%
1 19,144 38,068 3.00%
2 38,703 57,627 3.00%
3 58,689 77,613 3.00%
4 79,116 98,040 3.00%
5 100,000 100,000 3.00%
6

U= 90,610.87 =100000*(32082+18706-18333)/35818
P= 18,923.98 =E16/(872695-701193)*35818
 Ut’ C - Vt+1 qx+t q*x+t q - q* Ut”
0.0019549538 0.0013684677 0.0005864861
1,142 80,856 0.0020669751 0.0014468825 0.0006200925 47
1,729 61,297 0.0021990435 0.0015393304 0.000659713 38
2,328 41,311 0.0023570089 0.0016499062 0.0007071027 27
2,941 20,884 0.0025439923 0.0017807946 0.0007631977 15
3,000 - 0 0.0027960258 0.0019572181 0.0008388078 - 0

18706-18333)/35818
193)*35818
Ut p*x
t E*x
t Ut(0)
1 1
1,189 0.9986315323 0.9510776498 1,132.83
1,767 0.9971866298 0.9044776688 1,600.36
2,356 0.9956516301 0.8600813131 2,029.16
2,956 0.9940088983 0.8177735806 2,421.30
3,000 0.9922387726 0.7774450417 2,336.51
9,520.16