Sie sind auf Seite 1von 18

Schulden: 50,000.00 DM 1 München, den TT.01.

JJJJ
Zinssatz: 5.80% 2
Laufzeit: 4 3
Rückzahlung pro Jahr: 12 4
1. Rückzahlung: 1/1/2000 6
Annuität: 1,169.67 DM 12

Nummer Datum Anfangsschuld Zins Tilgung


1 1/1/2000 50,000.00 DM 241.67 DM 928.01 DM
2 2/1/2000 49,071.99 DM 237.18 DM 932.49 DM
3 3/1/2000 48,139.50 DM 232.67 DM 937.00 DM
4 4/1/2000 47,202.51 DM 228.15 DM 941.53 DM
5 5/1/2000 46,260.98 DM 223.59 DM 946.08 DM
6 6/1/2000 45,314.90 DM 219.02 DM 950.65 DM
7 7/1/2000 44,364.25 DM 214.43 DM 955.24 DM
8 8/1/2000 43,409.01 DM 209.81 DM 959.86 DM
9 9/1/2000 42,449.14 DM 205.17 DM 964.50 DM
10 10/1/2000 41,484.64 DM 200.51 DM 969.16 DM
11 11/1/2000 40,515.48 DM 195.82 DM 973.85 DM
12 12/1/2000 39,541.63 DM 191.12 DM 978.55 DM
13 1/1/2001 38,563.08 DM 186.39 DM 983.28 DM
14 2/1/2001 37,579.79 DM 181.64 DM 988.04 DM
15 3/1/2001 36,591.76 DM 176.86 DM 992.81 DM
16 4/1/2001 35,598.95 DM 172.06 DM 997.61 DM
17 5/1/2001 34,601.34 DM 167.24 DM 1,002.43 DM
18 6/1/2001 33,598.90 DM 162.39 DM 1,007.28 DM
19 7/1/2001 32,591.63 DM 157.53 DM 1,012.15 DM
20 8/1/2001 31,579.48 DM 152.63 DM 1,017.04 DM
21 9/1/2001 30,562.44 DM 147.72 DM 1,021.95 DM
22 10/1/2001 29,540.49 DM 142.78 DM 1,026.89 DM
23 11/1/2001 28,513.60 DM 137.82 DM 1,031.86 DM
24 12/1/2001 27,481.74 DM 132.83 DM 1,036.84 DM
25 1/1/2002 26,444.90 DM 127.82 DM 1,041.86 DM
26 2/1/2002 25,403.04 DM 122.78 DM 1,046.89 DM
27 3/1/2002 24,356.15 DM 117.72 DM 1,051.95 DM
28 4/1/2002 23,304.20 DM 112.64 DM 1,057.04 DM
29 5/1/2002 22,247.16 DM 107.53 DM 1,062.14 DM
30 6/1/2002 21,185.02 DM 102.39 DM 1,067.28 DM
31 7/1/2002 20,117.74 DM 97.24 DM 1,072.44 DM
32 8/1/2002 19,045.30 DM 92.05 DM 1,077.62 DM
33 9/1/2002 17,967.68 DM 86.84 DM 1,082.83 DM
34 10/1/2002 16,884.86 DM 81.61 DM 1,088.06 DM
35 11/1/2002 15,796.79 DM 76.35 DM 1,093.32 DM
36 12/1/2002 14,703.47 DM 71.07 DM 1,098.61 DM
37 1/1/2003 13,604.87 DM 65.76 DM 1,103.92 DM
38 2/1/2003 12,500.95 DM 60.42 DM 1,109.25 DM
39 3/1/2003 11,391.70 DM 55.06 DM 1,114.61 DM
40 4/1/2003 10,277.09 DM 49.67 DM 1,120.00 DM
41 5/1/2003 9,157.09 DM 44.26 DM 1,125.41 DM
42 6/1/2003 8,031.68 DM 38.82 DM 1,130.85 DM
43 7/1/2003 6,900.82 DM 33.35 DM 1,136.32 DM
44 8/1/2003 5,764.51 DM 27.86 DM 1,141.81 DM
45 9/1/2003 4,622.70 DM 22.34 DM 1,147.33 DM
46 10/1/2003 3,475.37 DM 16.80 DM 1,152.87 DM
47 11/1/2003 2,322.49 DM 11.23 DM 1,158.45 DM
48 12/1/2003 1,164.05 DM 5.63 DM 1,164.05 DM
Endschuld
49,071.99 DM
48,139.50 DM
47,202.51 DM
46,260.98 DM
45,314.90 DM
44,364.25 DM
43,409.01 DM
42,449.14 DM
41,484.64 DM
40,515.48 DM
39,541.63 DM
38,563.08 DM
37,579.79 DM
36,591.76 DM
35,598.95 DM
34,601.34 DM
33,598.90 DM
32,591.63 DM
31,579.48 DM
30,562.44 DM
29,540.49 DM
28,513.60 DM
27,481.74 DM
26,444.90 DM
25,403.04 DM
24,356.15 DM
23,304.20 DM
22,247.16 DM
21,185.02 DM
20,117.74 DM
19,045.30 DM
17,967.68 DM
16,884.86 DM
15,796.79 DM
14,703.47 DM
13,604.87 DM
12,500.95 DM
11,391.70 DM
10,277.09 DM
9,157.09 DM
8,031.68 DM
6,900.82 DM
5,764.51 DM
4,622.70 DM
3,475.37 DM
2,322.49 DM
1,164.05 DM
-0.00 DM