Y |
1 |
3 |
4 |
5 |
6 |
9 |
12 |
24 |
36 |
% |
5,6401 |
5,6285 |
5,6370 |
5,6355 |
5,6367 |
5,6611 |
5,6569 |
5,8120 |
5,8720 |
j |
i |
d(i,j) |
d(i,2) |
d(i,3) |
d(i,4) |
y(i) |
P(i) |
W(i) |
OI(i) |
1 |
1 |
30 |
5,6401% |
233,51 |
19,19 |
$ 1,08 |
|||
2 |
61 |
5,6343% |
232,61 |
38,87 |
2,19 |
||||
3 |
91 |
5,6285% |
238,11 |
59,36 |
3,34 |
||||
4 |
122 |
5,6370% |
237,40 |
79,35 |
4,47 |
||||
5 |
153 |
5,6355% |
239,82 |
100,53 |
5,67 |
||||
6 |
183 |
5,6367% |
245,17 |
122,92 |
6,93 |
||||
7 |
214 |
5,6448% |
244,77 |
143,51 |
8,10 |
||||
8 |
244 |
5,6530% |
250,00 |
167,12 |
9,45 |
||||
9 |
275 |
5,6611% |
249,81 |
188,21 |
10,65 |
||||
2 |
10 |
275 |
31 |
5,6597% |
252,35 |
211,56 |
11,97 |
||
11 |
275 |
59 |
5,6583% |
262,40 |
240,11 |
13,59 |
|||
12 |
275 |
90 |
5,6569% |
257,60 |
257,60 |
14,57 |
|||
13 |
275 |
120 |
5,6698% |
262,55 |
284,13 |
16,11 |
|||
14 |
275 |
151 |
5,6828% |
262,90 |
306,84 |
17,44 |
|||
15 |
275 |
181 |
5,6957% |
267,73 |
334,48 |
19,05 |
|||
16 |
275 |
212 |
5,7086% |
268,31 |
357,99 |
20,44 |
|||
17 |
275 |
243 |
5,7215% |
271,04 |
384,65 |
22,01 |
|||
18 |
275 |
273 |
5,7344% |
275,69 |
413,91 |
23,74 |
|||
19 |
275 |
304 |
5,7474% |
276,62 |
438,80 |
25,22 |
|||
20 |
275 |
334 |
5,7603% |
281,14 |
469,08 |
27,02 |
|||
21 |
275 |
365 |
5,7732% |
282,30 |
494,99 |
28,58 |
|||
3 |
22 |
275 |
365 |
31 |
5,7861% |
285,18 |
524,20 |
30,33 |
|
23 |
275 |
365 |
60 |
5,7991% |
290,93 |
557,82 |
32,35 |
||
24 |
275 |
365 |
91 |
5,8120% |
291,05 |
582,70 |
33,87 |
||
25 |
275 |
365 |
121 |
5,8170% |
295,25 |
615,31 |
35,79 |
||
26 |
275 |
365 |
152 |
5,8220% |
297,02 |
644,15 |
37,50 |
||
27 |
275 |
365 |
182 |
5,8270% |
301,09 |
677,66 |
39,49 |
||
28 |
275 |
365 |
213 |
5,8320% |
303,12 |
707,90 |
41,28 |
||
29 |
275 |
365 |
244 |
5,8370% |
306,21 |
741,06 |
43,26 |
||
30 |
275 |
365 |
274 |
5,8420% |
310,07 |
775,81 |
45,32 |
||
31 |
275 |
365 |
305 |
5,8470% |
312,49 |
808,34 |
47,26 |
||
32 |
275 |
365 |
335 |
5,8520% |
316,21 |
843,88 |
49,38 |
||
33 |
275 |
365 |
366 |
5,8570% |
318,90 |
878,07 |
51,43 |
||
4 |
34 |
275 |
365 |
366 |
31 |
5,8620% |
322,15 |
914,38 |
53,60 |
35 |
275 |
365 |
366 |
59 |
5,8670% |
326,08 |
950,55 |
55,77 |
|
36 |
275 |
365 |
366 |
90 |
5,8720% |
332,46 |
997,38 |
58,57 |
|
Zahlungsstrom-basierte OZ - Berechnung |
|||||||||
Nenner |
OI EUR Gesamt |
||||||||
16.332,42 |
EUR 946,81 |
||||||||
Zähler/Nenner |
0,057971 |
||||||||
OI |
5,797137% |