Sie sind auf Seite 1von 9

Endfllige Tilgung

Laufzeit
Zinssatz
Darlehensbetrag

Jahr
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Summe

15
15.00%
300,000.00

45,000.00
0

Restschuld am Jahresanfang Zinsen


Tilgung
Jhrl. zu zahlende Raten Restschuld am Jahresende
300,000.00
45,000.00
-
45,000.00
300,000.00
300,000.00
45,000.00
-
45,000.00
300,000.00
300,000.00
45,000.00
-
45,000.00
300,000.00
300,000.00
45,000.00
-
45,000.00
300,000.00
300,000.00
45,000.00
-
45,000.00
300,000.00
300,000.00
45,000.00
-
45,000.00
300,000.00
300,000.00
45,000.00
-
45,000.00
300,000.00
300,000.00
45,000.00
-
45,000.00
300,000.00
300,000.00
45,000.00
-
45,000.00
300,000.00
300,000.00
45,000.00
-
45,000.00
300,000.00
300,000.00
45,000.00
-
45,000.00
300,000.00
300,000.00
45,000.00
-
45,000.00
300,000.00
300,000.00
45,000.00
-
45,000.00
300,000.00
300,000.00
45,000.00
-
45,000.00
300,000.00
300,000.00
45,000.00
300,000.00
345,000.00
-
675,000.00
300,000.00
975,000.00

Ratendarlehen
Laufzeit
Zinssatz
Darlehensbetrag

Jahr
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Summe

15
15.00%
300,000.00

20,000.00

Restschuld am Jahresanfang Zinsen


Tilgung
Jhrl. zuzahlende Raten Restschuld am Jahresende
300,000.00
45,000.00
20,000.00
65,000.00
280,000.00
280,000.00
42,000.00
20,000.00
62,000.00
260,000.00
260,000.00
39,000.00
20,000.00
59,000.00
240,000.00
240,000.00
36,000.00
20,000.00
56,000.00
220,000.00
220,000.00
33,000.00
20,000.00
53,000.00
200,000.00
200,000.00
30,000.00
20,000.00
50,000.00
180,000.00
180,000.00
27,000.00
20,000.00
47,000.00
160,000.00
160,000.00
24,000.00
20,000.00
44,000.00
140,000.00
140,000.00
21,000.00
20,000.00
41,000.00
120,000.00
120,000.00
18,000.00
20,000.00
38,000.00
100,000.00
100,000.00
15,000.00
20,000.00
35,000.00
80,000.00
80,000.00
12,000.00
20,000.00
32,000.00
60,000.00
60,000.00
9,000.00
20,000.00
29,000.00
40,000.00
40,000.00
6,000.00
20,000.00
26,000.00
20,000.00
20,000.00
3,000.00
20,000.00
23,000.00
-
360,000.00
300,000.00
660,000.00

Annuittendarlehen
Laufzeit
Zinssatz
Darlehensbetrag
Jahr
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Summe

15 Annuitt
15.00%
300,000.00

51,305.12

0.1710170526

Restschuld am Jahresanfang Zinsen


Tilgung
Jhrl. zuzahlende Raten Restschuld am Jahresende
300,000.00
45,000.00
6,305.12
51,305.12
293,694.88
293,694.88
44,054.23
7,250.88
51,305.12
286,444.00
286,444.00
42,966.60
8,338.52
51,305.12
278,105.49
278,105.49
41,715.82
9,589.29
51,305.12
268,516.19
268,516.19
40,277.43
11,027.69
51,305.12
257,488.51
257,488.51
38,623.28
12,681.84
51,305.12
244,806.67
244,806.67
36,721.00
14,584.12
51,305.12
230,222.55
230,222.55
34,533.38
16,771.73
51,305.12
213,450.82
213,450.82
32,017.62
19,287.49
51,305.12
194,163.32
194,163.32
29,124.50
22,180.62
51,305.12
171,982.71
171,982.71
25,797.41
25,507.71
51,305.12
146,475.00
146,475.00
21,971.25
29,333.87
51,305.12
117,141.13
117,141.13
17,571.17
33,733.95
51,305.12
83,407.18
83,407.18
12,511.08
38,794.04
51,305.12
44,613.14
44,613.14
6,691.97
44,613.14
51,305.12
-
469,576.74
300,000.00
769,576.74

Das könnte Ihnen auch gefallen