 |
 |
A |
 |
 |
B |
 |
 |
C |
 |
 |
D |
 |
 |
E |
 |
 |
F |
 |
 |
G |
 |
 |
H |
 |
 |
I |
 | 1 |
 |
Darlehen |
 |
 |
20.000 |
 |
 |
|
 |
 |
|
 |
 |
|
 |
 |
Darlehen |
 |
 |
Zinsen |
 |
 |
Annuität |
 |
 |
Tilgung
|  |
2 |
 |
Restschuld |
 |
 |
5.000 |
 |
 |
|
 |
 |
|
 |
 |
Zinssatz |
 |
 |
20.000 |
 |
 |
|
 |
 |
|
 |
 |
|  |
3 |
 |
Perioden |
 |
 |
18 |
 |
 |
|
 |
 |
|
 |
 |
5% |
 |
 |
19.117 |
 |
 |
1.000 |
 |
 |
1.882,96 |
 |
 |
883
|  |
4 |
 |
Zinsphasen |
 |
 |
5 |
 |
 |
|
 |
 |
|
 |
 |
5% |
 |
 |
18.190 |
 |
 |
956 |
 |
 |
1.882,96 |
 |
 |
927
|  |
5 |
 |
Annuität |
 |
 |
1.882,96 |
 |
 |
|
 |
 |
|
 |
 |
5% |
 |
 |
17.216 |
 |
 |
909 |
 |
 |
1.882,96 |
 |
 |
973
|  |
6 |
 |
Perioden |
 |
 |
Zinssatz |
 |
 |
Hilfsspalte |
 |
 |
|
 |
 |
7% |
 |
 |
16.539 |
 |
 |
1.205 |
 |
 |
1.882,96 |
 |
 |
678
|  |
7 |
 |
3 |
 |
 |
5% |
 |
 |
11,05980 |
 |
 |
|
 |
 |
7% |
 |
 |
15.813 |
 |
 |
1.158 |
 |
 |
1.882,96 |
 |
 |
725
|  |
8 |
 |
3 |
 |
 |
7% |
 |
 |
9,20679 |
 |
 |
|
 |
 |
7% |
 |
 |
15.037 |
 |
 |
1.107 |
 |
 |
1.882,96 |
 |
 |
776
|  |
9 |
 |
4 |
 |
 |
9% |
 |
 |
9,27787 |
 |
 |
|
 |
 |
9% |
 |
 |
14.508 |
 |
 |
1.353 |
 |
 |
1.882,96 |
 |
 |
530
|  |
10 |
 |
5 |
 |
 |
10% |
 |
 |
7,69067 |
 |
 |
|
 |
 |
9% |
 |
 |
13.931 |
 |
 |
1.306 |
 |
 |
1.882,96 |
 |
 |
577
|  |
11 |
 |
3 |
 |
 |
8% |
 |
 |
3,24640 |
 |
 |
|
 |
 |
9% |
 |
 |
13.301 |
 |
 |
1.254 |
 |
 |
1.882,96 |
 |
 |
629
|  |
12 |
 |
|
 |
 |
|
 |
 |
0,00000 |
 |
 |
|
 |
 |
9% |
 |
 |
12.615 |
 |
 |
1.197 |
 |
 |
1.882,96 |
 |
 |
686
|  |
13 |
 |
|
 |
 |
|
 |
 |
0,00000 |
 |
 |
|
 |
 |
10% |
 |
 |
11.994 |
 |
 |
1.262 |
 |
 |
1.882,96 |
 |
 |
621
|  |
14 |
 |
|
 |
 |
|
 |
 |
0,00000 |
 |
 |
|
 |
 |
10% |
 |
 |
11.311 |
 |
 |
1.199 |
 |
 |
1.882,96 |
 |
 |
684
|  |
15 |
 |
|
 |
 |
|
 |
 |
0,00000 |
 |
 |
|
 |
 |
10% |
 |
 |
10.559 |
 |
 |
1.131 |
 |
 |
1.882,96 |
 |
 |
752
|  |
16 |
 |
|
 |
 |
|
 |
 |
|
 |
 |
|
 |
 |
10% |
 |
 |
9.732 |
 |
 |
1.056 |
 |
 |
1.882,96 |
 |
 |
827
|  |
17 |
 |
|
 |
 |
|
 |
 |
|
 |
 |
|
 |
 |
10% |
 |
 |
8.822 |
 |
 |
973 |
 |
 |
1.882,96 |
 |
 |
910
|  |
18 |
 |
|
 |
 |
|
 |
 |
|
 |
 |
|
 |
 |
8% |
 |
 |
7.645 |
 |
 |
706 |
 |
 |
1.882,96 |
 |
 |
1.177
|  |
19 |
 |
|
 |
 |
|
 |
 |
|
 |
 |
|
 |
 |
8% |
 |
 |
6.373 |
 |
 |
612 |
 |
 |
1.882,96 |
 |
 |
1.271
|  |
20 |
 |
|
 |
 |
|
 |
 |
|
 |
 |
|
 |
 |
8% |
 |
 |
5.000 |
 |
 |
510 |
 |
 |
1.882,96 |
 |
 |
1.373 |  | |