Sie sind auf Seite 1von 5

Q4 527 1.15 458.

2608696
232 1.3225 175.4253308
892 1.520875 586.5044793
1220.19068

Q5 10,000 1.11 1 9009.009009


10,000 1.2321 2 8116.224332
10,000 1.367631 3 7311.913813
10,000 1.51807041 4 6587.309741
10,000 1.685058155 5 5934.513281
10,000 1.870414552 6 5346.408361
10,000 2.076160153 7 4816.584109
10,000 2.30453777 8 4339.264963
10,000 2.558036924 9 3909.247714
55370.47532

Q6 2,170 1 2170
2,170 1.127496852 1 1924.617348 18083.33333
2,170 1.27124915 2 1706.982459
2,170 1.433329415 3 1513.957628 0.909282047
2,170 1.616074402 4 1342.75996
2,170 1.8221188 5 1190.92125 16442.85034
2,170 2.054433211 6 1056.252395
2,170 2.316366977 7 936.8118358
2,170 2.611696473 8 830.8775626
2,170 2.944679551 9 736.9222906
2,170 3.320116923 10 653.5914398
2,170 3.743421377 11 579.6836053
2,170 4.220695817 12 514.1332363
2,170 4.758821245 13 455.9952745
2,170 5.365555971 14 404.431528
2,170 6.049647464 15 358.6985874
2,170 6.820958469 16 318.1371078
2,170 7.690609199 17 282.1623026
2,170 8.671137658 18 250.2555127
2,170 9.77668041 19 221.9567286
2,171 11.02317638 20 196.9486766
15476.09673

Q8 117000 1 117000
117000 2 1.048808848 1 111555.1229
117000 3 1.1 2 106363.6364
117000 4 1.153689733 3 101413.7481
117000 5 1.21 4 96694.21488
117000 6 1.269058706 5 92194.31648
117000 7 1.331 6 87903.83171
117000 8 1.395964577 7 83813.01498
117000 9 1.4641 8 79912.57428
117000 10 1.535561035 9 76193.64998
953044.1097

953044.1097

118000 1 118000
118000 2 1.058300524 1 111499.5195
118000 3 1.1 2 107272.7273
118000 4 1.153689733 3 102280.5323
118000 5 1.21 4 97520.66116
118000 6 1.269058706 5 92982.30209
118000 7 1.331 6 88655.14651
118000 8 1.395964577 7 84529.36554
118000 9 1.4641 8 80595.58773
118000 10 1.535561035 9 76844.87776
960180.7199

926569.7353

Q9 1600 0
380 1 1.0058 377.8087095
380 2 1.01163364 375.6300552
380 3 1.017501115 373.4639642
380 4 1.023402622 371.3103641
380 5 1.029338357 369.1691828
380 6 1.035308519 367.0403488
380 7 1.041313309 364.9237908
380 8 1.047352926 362.8194381
380 9 1.053427573 360.7272202
380 10 1.059537453 358.6470672
380 11 1.06568277 356.5789095
380 12 1.07186373 354.522678
380 13 1.07808054 352.4783038
380 14 1.084333407 350.4457186
380 15 1.090622541 348.4248545
380 16 1.096948151 346.4156438
380 17 1.103310451 344.4180192
380 18 1.109709651 342.4319141
380 19 1.116145967 340.457262
380 20 1.122619614 338.4939968
380 21 1.129130808 336.5420529
380 22 1.135679766 334.601365
380 23 1.142266709 332.6718682
380 24 1.148891856 330.7534979
380 25 1.155555429 328.84619
380 26 1.16225765 326.9498807
380 27 1.168998744 325.0645065
380 28 1.175778937 323.1900045
380 29 1.182598455 321.3263119
380 30 1.189457526 319.4733664
12035.62649

Q10 1120000 1.04 1164800


1164800 1.04 1211392
1211392 1.04 1259847.68
57600 1202247.68 1.04 1250337.587 1
57600 1192737.587 1.04 1240447.091 2
57600 1182847.091 1.04 1230160.974 3
57600 1172560.974 1.04 1219463.413 4
57600 1161863.413 1.04 1208337.95 5
57600 1150737.95 1.04 1196767.468 6
57600 1139167.468 1.04 1184734.167 7
57600 1127134.167 1.04 1172219.533 8
57600 1114619.533 1.04 1159204.315 9
57600 1101604.315 1.04 1145668.487 10
57600 1088068.487 1.04 1131591.227 11
57600 1073991.227 1.04 1116950.876 12
57600 1059350.876 1.04 1101724.911 13
57600 1044124.911 1.04 1085889.907 14
57600 1028289.907 1.04 1069421.503 15
57600 1011821.503 1.04 1052294.364 16
57600 994694.3635 1.04 1034482.138 17
57600 976882.1381 1.04 1015957.424 18
57600 958357.4236 1.04 996691.7205 19
57600 939091.7205 1.04 976655.3893 20
57600 919055.3893 1.04 955817.6049 21
57600 898217.6049 1.04 934146.3091 22
57600 876546.3091 1.04 911608.1615 23
57600 854008.1615 1.04 888168.4879 24
57600 830568.4879 1.04 863791.2274 25
57600 806191.2274 1.04 838438.8765 26
57600 780838.8765 1.04 812072.4316 27
57600 754472.4316 1.04 784651.3289 28
57600 727051.3289 1.04 756133.382 29
57600 698533.382 1.04 726474.7173 30
57600 668874.7173 1.04 695629.706 31
57600 638029.706 1.04 663550.8942 32
57600 605950.8942 1.04 630188.93 33
57600 572588.93 1.04 595492.4872 34
57600 537892.4872 1.04 559408.1867 35
57600 501808.1867 1.04 521880.5142 36
57600 464280.5142 1.04 482851.7347 37
57600 425251.7347 1.04 442261.8041 38
57600 384661.8041 1.04 400048.2763 39
57600 342448.2763 1.04 356146.2073 40
57600 298546.2073 1.04 310488.0556 41
57600 252888.0556 1.04 263003.5779 42
57600 205403.5779 1.04 213619.721 43
57600 156019.721 1.04 162260.5098 44
57600 104660.5098 1.04 108846.9302 45
57600 51246.9302 1.04 53296.80741 46 0.925291795
57600 -4303.19259 1.04 -4475.32029 47
57600 -62075.3203 1.04 -64558.3331 48
57600 -122158.333 1.04 -127044.666 49
57600 -184644.666 1.04 -192030.453 50
57600 -249630.453 1.04 -259615.671 51
57600 -317215.671 1.04 -329904.298 52
r 0.048808848

r 0.058300524

r 0.0058