ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Monatlaufende Summe Investment
Provision/Monat
laufende Summe ProvisionenRenditelaufende Summe Gewinn
2
11356,0019,5119,511,44-1336,49hier ändern -->60,00 €Grafiken/Monat
3
22632,0038,0757,572,19-2574,4315,63 €Studenlohn (Brutto)
4
33948,0055,72113,292,87-3834,717.896,00 €Invest bis Fertigstellung nach 6 Monaten
5
45264,0072,51185,803,53-5078,2016.586,76 €sum(Commission) nach 5 Jahren
6
56760,0088,48274,284,06-6485,72hier ändern -->400,00 €max. durchschnittliche Provision
7
67896,00103,67377,954,79-7518,05hier ändern -->80,00 €Stunden Arbeit/Monat
8
77938,00118,12496,076,28-7441,93hier ändern -->6,00 €Hostingkosten/Monat
9
87944,00131,87627,957,95-7316,05Rendite nach 5 Jahren vor Steuer in %210,07
10
97950,00144,95772,909,79-7177,10Rendite nach 7 Jahren vor Steuer in %328,21
11
107956,00157,39930,2811,78-7025,72Rendite nach 10 Jahren vor Steuer in %509,34
12
117962,00169,221099,5013,92-6862,50Monate bis Break Even Point3 Years, 3 Month
13
127968,00180,481279,9816,21-6688,02
14
137974,00191,181471,1618,63-6502,84
15
147980,00201,371672,5321,18-6307,47
16
157986,00211,051883,5823,85-6102,42
17
167992,00220,272103,8526,64-5888,15
18
177998,00229,032332,8829,55-5665,12
19
188004,00237,372570,2532,55-5433,75
20
198010,00245,302815,5635,66-5194,44
21
208016,00252,853068,4138,86-4947,59
22
218022,00260,023328,4342,15-4693,57
23
228028,00266,853595,2845,53-4432,72
24
238034,00273,353868,6348,99-4165,37
25
248040,00279,524148,1552,53-3891,85
26
258046,00285,404433,5556,15-3612,45
27
268052,00290,994724,5459,83-3327,46
28
278058,00296,305020,8463,59-3037,16
29
288064,00301,365322,2067,40-2741,80
30
298070,00306,175628,3771,28-2441,63
31
308076,00310,755939,1275,22-2136,88
32
318082,00315,106254,2279,21-1827,78
33
328088,00319,246573,4683,25-1514,54
34
338094,00323,186896,6487,34-1197,36
35
348100,00326,937223,5791,48-876,43
36
358106,00330,497554,0695,67-551,94
37
368112,00333,887887,9499,90-224,06
38
378118,00337,118225,05104,17107,05
39
388124,00340,178565,22108,48441,22
40
398130,00343,098908,31112,82778,31
Info: Formel Commission bei avg(400):
41
408136,00345,879254,17117,201118,17
42
418142,00348,519602,68121,611460,68
43
428148,00351,029953,70126,061805,70
44
438154,00353,4110307,10130,542153,10
45
448160,00355,6810662,78135,042502,78
46
458166,00357,8411020,62139,572854,62
47
468172,00359,9011380,52144,133208,52
48
478178,00361,8511742,37148,713564,37
49
488184,00363,7112106,08153,323922,08
50
498190,00365,4812471,57157,954281,57
51
508196,00367,1712838,73162,604642,73
52
518202,00368,7713207,50167,275005,50
53
528208,00370,2913577,79171,965369,79
54
538214,00371,7413949,53176,675735,53
55
548220,00373,1214322,65181,396102,65
56
558226,00374,4314697,08186,136471,08
57
568232,00375,6815072,75190,896840,75
58
578238,00376,8615449,62195,667211,62
59
588244,00377,9915827,61200,457583,61
60
598250,00379,0616206,67205,257956,67
61
608256,00380,0916586,76210,078330,76
62
618262,00381,0616967,81214,898705,81
63
628268,00381,9817349,79219,739081,79
64
638274,00382,8617732,65224,589458,65
65
648280,00383,7018116,35229,449836,35
66
658286,00384,4918500,84234,3110214,84
67
668292,00385,2518886,08239,1910594,08
68
678298,00385,9719272,05244,0710974,05
69
688304,00386,6519658,70248,9711354,70
70
698310,00387,3020046,00253,8811736,00
71
708316,00387,9220433,92258,7912117,92
72
718322,00388,5120822,43263,7112500,43
73
728328,00389,0721211,50268,6412883,50
74
738334,00389,6021601,11273,5713267,11
75
748340,00390,1121991,22278,5113651,22
76
758346,00390,5922381,81283,4614035,81
77
768352,00391,0522772,86288,4114420,86
78
778358,00391,4923164,35293,3714806,35
79
788364,00391,9023556,25298,3315192,25
80
798370,00392,3023948,55303,3015578,55
81
808376,00392,6724341,23308,2715965,23
82
818382,00393,0324734,26313,2516352,26
83
828388,00393,3725127,63318,2316739,63
84
838394,00393,6925521,32323,2217127,32
85
848400,00394,0025915,32328,2117515,32
86
858406,00394,2926309,62333,2017903,62
87
868412,00394,5726704,19338,2018292,19
88
878418,00394,8427099,03343,2018681,03
89
888424,00395,0927494,12348,2019070,12
90
898430,00395,3327889,45353,2119459,45
91
908436,00395,5628285,00358,2219849,00
92
918442,00395,7728680,78363,2320238,78
93
928448,00395,9829076,75368,2520628,75
94
938454,00396,1829472,93373,2621018,93
95
948460,00396,3629869,29378,2821409,29
96
958466,00396,5430265,83383,3121799,83
97
968472,00396,7130662,54388,3322190,54
98
978478,00396,8731059,41393,3622581,41
99
988484,00397,0231456,43398,3822972,43
100
998490,00397,1731853,60403,4123363,60