Pán Demikát

a = 5000 Eur
p = 12 %
s = 80 Eur
q = 1+12/100^(1/12) = 1.0094887929346

d₁ = 5000 * q - 80 = 4967.44 Eur
d₂ = 4967.44 * q - 80 = 4934.58 Eur
d₃ = 4934.58 * q - 80 = 4901.4 Eur
d₄ = 4901.4 * q - 80 = 4867.91 Eur
d₅ = 4867.91 * q - 80 = 4834.1 Eur
d₆ = 4834.1 * q - 80 = 4799.97 Eur
d₇ = 4799.97 * q - 80 = 4765.52 Eur
d₈ = 4765.52 * q - 80 = 4730.74 Eur
d₉ = 4730.74 * q - 80 = 4695.63 Eur
d₁₀ = 4695.63 * q - 80 = 4660.19 Eur
d₁₁ = 4660.19 * q - 80 = 4624.41 Eur
d₁₂ = 4624.41 * q - 80 = 4588.29 Eur
d₁₃ = 4588.29 * q - 80 = 4551.83 Eur
d₁₄ = 4551.83 * q - 80 = 4515.02 Eur
d₁₅ = 4515.02 * q - 80 = 4477.86 Eur
d₁₆ = 4477.86 * q - 80 = 4440.35 Eur
d₁₇ = 4440.35 * q - 80 = 4402.48 Eur
d₁₈ = 4402.48 * q - 80 = 4364.25 Eur
d₁₉ = 4364.25 * q - 80 = 4325.66 Eur
d₂₀ = 4325.66 * q - 80 = 4286.71 Eur
d₂₁ = 4286.71 * q - 80 = 4247.39 Eur
d₂₂ = 4247.39 * q - 80 = 4207.69 Eur
d₂₃ = 4207.69 * q - 80 = 4167.62 Eur
d₂₄ = 4167.62 * q - 80 = 4127.17 Eur
d₂₅ = 4127.17 * q - 80 = 4086.33 Eur
d₂₆ = 4086.33 * q - 80 = 4045.1 Eur
d₂₇ = 4045.1 * q - 80 = 4003.48 Eur
d₂₈ = 4003.48 * q - 80 = 3961.47 Eur
d₂₉ = 3961.47 * q - 80 = 3919.06 Eur
d₃₀ = 3919.06 * q - 80 = 3876.25 Eur
d₃₁ = 3876.25 * q - 80 = 3833.03 Eur
d₃₂ = 3833.03 * q - 80 = 3789.4 Eur
d₃₃ = 3789.4 * q - 80 = 3745.36 Eur
d₃₄ = 3745.36 * q - 80 = 3700.9 Eur
d₃₅ = 3700.9 * q - 80 = 3656.02 Eur
d₃₆ = 3656.02 * q - 80 = 3610.71 Eur
d₃₇ = 3610.71 * q - 80 = 3564.97 Eur
d₃₈ = 3564.97 * q - 80 = 3518.8 Eur
d₃₉ = 3518.8 * q - 80 = 3472.19 Eur
d₄₀ = 3472.19 * q - 80 = 3425.14 Eur
d₄₁ = 3425.14 * q - 80 = 3377.64 Eur
d₄₂ = 3377.64 * q - 80 = 3329.69 Eur
d₄₃ = 3329.69 * q - 80 = 3281.28 Eur
d₄₄ = 3281.28 * q - 80 = 3232.42 Eur
d₄₅ = 3232.42 * q - 80 = 3183.09 Eur
d₄₆ = 3183.09 * q - 80 = 3133.29 Eur
d₄₇ = 3133.29 * q - 80 = 3083.02 Eur
d₄₈ = 3083.02 * q - 80 = 3032.27 Eur
d₄₉ = 3032.27 * q - 80 = 2981.04 Eur
d₅₀ = 2981.04 * q - 80 = 2929.33 Eur
d₅₁ = 2929.33 * q - 80 = 2877.13 Eur
d₅₂ = 2877.13 * q - 80 = 2824.43 Eur
d₅₃ = 2824.43 * q - 80 = 2771.23 Eur
d₅₄ = 2771.23 * q - 80 = 2717.53 Eur
d₅₅ = 2717.53 * q - 80 = 2663.32 Eur
d₅₆ = 2663.32 * q - 80 = 2608.59 Eur
d₅₇ = 2608.59 * q - 80 = 2553.34 Eur
d₅₈ = 2553.34 * q - 80 = 2497.57 Eur
d₅₉ = 2497.57 * q - 80 = 2441.27 Eur
d₆₀ = 2441.27 * q - 80 = 2384.43 Eur
d₆₁ = 2384.43 * q - 80 = 2327.06 Eur
d₆₂ = 2327.06 * q - 80 = 2269.14 Eur
d₆₃ = 2269.14 * q - 80 = 2210.67 Eur
d₆₄ = 2210.67 * q - 80 = 2151.65 Eur
d₆₅ = 2151.65 * q - 80 = 2092.07 Eur
d₆₆ = 2092.07 * q - 80 = 2031.92 Eur
d₆₇ = 2031.92 * q - 80 = 1971.2 Eur
d₆₈ = 1971.2 * q - 80 = 1909.9 Eur
d₆₉ = 1909.9 * q - 80 = 1848.02 Eur
d₇₀ = 1848.02 * q - 80 = 1785.56 Eur
d₇₁ = 1785.56 * q - 80 = 1722.5 Eur
d₇₂ = 1722.5 * q - 80 = 1658.84 Eur
d₇₃ = 1658.84 * q - 80 = 1594.58 Eur
d₇₄ = 1594.58 * q - 80 = 1529.71 Eur
d₇₅ = 1529.71 * q - 80 = 1464.23 Eur
d₇₆ = 1464.23 * q - 80 = 1398.12 Eur
d₇₇ = 1398.12 * q - 80 = 1331.39 Eur
d₇₈ = 1331.39 * q - 80 = 1264.02 Eur
d₇₉ = 1264.02 * q - 80 = 1196.01 Eur
d₈₀ = 1196.01 * q - 80 = 1127.36 Eur
d₈₁ = 1127.36 * q - 80 = 1058.06 Eur
d₈₂ = 1058.06 * q - 80 = 988.1 Eur
d₈₃ = 988.1 * q - 80 = 917.48 Eur
d₈₄ = 917.48 * q - 80 = 846.19 Eur
d₈₅ = 846.19 * q - 80 = 774.22 Eur
d₈₆ = 774.22 * q - 80 = 701.57 Eur
d₈₇ = 701.57 * q - 80 = 628.23 Eur
d₈₈ = 628.23 * q - 80 = 554.19 Eur
d₈₉ = 554.19 * q - 80 = 479.45 Eur
d₉₀ = 479.45 * q - 80 = 404 Eur
d₉₁ = 404 * q - 80 = 327.83 Eur
d₉₂ = 327.83 * q - 80 = 250.94 Eur
d₉₃ = 250.94 * q - 80 = 173.32 Eur
d₉₄ = 173.32 * q - 80 = 94.96 Eur
d₉₅ = 94.96 * q - 80 = 15.86 Eur
d₉₆ = 15.86 * q - 80 = -63.99 Eur