|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jahr |
Schulden |
Zinssatz |
Zinsen |
Tilgungsrate |
Annuität |
|
|
0 |
15000000 |
8 |
|
|
1500000 |
|
1 |
14700000 |
8 |
1200000 |
300000 |
1500000 |
|
2 |
14376000 |
8 |
1176000 |
324000 |
1500000 |
|
3 |
14026080 |
8 |
1150080 |
349920 |
1500000 |
|
4 |
13648166,4 |
8 |
1122086,4 |
377913,6 |
1500000 |
|
5 |
13240019,7 |
8 |
1091853,31 |
408146,688 |
1500000 |
|
6 |
12799221,3 |
8 |
1059201,58 |
440798,423 |
1500000 |
|
7 |
12323159 |
8 |
1023937,7 |
476062,297 |
1500000 |
|
8 |
11809011,7 |
8 |
985852,719 |
514147,281 |
1500000 |
|
9 |
11253732,6 |
8 |
944720,937 |
555279,063 |
1500000 |
|
10 |
10654031,3 |
8 |
900298,612 |
599701,388 |
1500000 |
|
11 |
10006353,8 |
8 |
852322,501 |
647677,499 |
1500000 |
|
12 |
9306862,06 |
8 |
800508,301 |
699491,699 |
1500000 |
|
13 |
8551411,03 |
8 |
744548,965 |
755451,035 |
1500000 |
|
14 |
7735523,91 |
8 |
684112,882 |
815887,118 |
1500000 |
|
15 |
6854365,82 |
8 |
618841,913 |
881158,087 |
1500000 |
|
16 |
5902715,09 |
8 |
548349,266 |
951650,734 |
1500000 |
|
17 |
4874932,29 |
8 |
472217,207 |
1027782,79 |
1500000 |
|
18 |
3764926,88 |
8 |
389994,584 |
1110005,42 |
1500000 |
|
19 |
2566121,03 |
8 |
301194,15 |
1198805,85 |
1500000 |
|
20 |
1271410,71 |
8 |
205289,682 |
1294710,32 |
1500000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|