|
|
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 | | |