You are on page 1of 1

SL DB SYD

Year dk BVk Year dk BVk Year Inverse Year SYD DEP FAC dk BVk
0 300,000 0 42857.14286 300000 0 12 0.153846154 41666.66667 300000
1 20833.33333 279166.6667 1 37500 262500 1 11 0.141025641 38461.53846 261538.4615
2 20833.33333 258333.3333 2 32812.5 229687.5 2 10 0.128205128 35256.41026 226282.0513
3 20833.33333 237500 3 28710.9375 200976.5625 3 9 0.115384615 32051.28205 194230.7692
4 20833.33333 216666.6667 4 25122.07031 175854.4922 4 8 0.102564103 28846.15385 165384.6154
5 20833.33333 195833.3333 5 21981.81152 153872.6807 5 7 0.08974359 25641.02564 139743.5897
6 20833.33333 175000 6 19234.08508 134638.5956 6 6 0.076923077 22435.89744 117307.6923
7 20833.33333 154166.6667 7 16829.82445 117808.7711 7 5 0.064102564 19230.76923 98076.92308
8 20833.33333 133333.3333 8 14726.09639 103082.6747 8 4 0.051282051 16025.64103 82051.28205
9 20833.33333 112500 9 12885.33434 90197.3404 9 3 0.038461538 12820.51282 69230.76923
10 20833.33333 91666.66667 10 11274.66755 78922.67285 10 2 0.025641026 9615.384615 59615.38462
11 20833.33333 70833.33333 11 9865.334106 69057.33874 11 1 0.012820513 6410.25641 53205.12821
12 20833.33333 50000 12 8632.167343 60425.1714 12 0 0 3205.128205 50000
78

You might also like