Anlage 1
Tilgungsplan 4 7/8%
Jahr | Zins Fr. | Tilgung Fr. | Jahresleistung Fr. | Restschuld Fr. |
1 | 2,681.250.-- | -- | 2,681.250.-- | 55,000.000.-- |
2 | 2,681.250.-- | -- | 2,681.250.-- | 55,000.000.-- |
3 | 2,681.260.-- | -- | 2,681.250.-- | 55,000.000.-- |
4 | 2,681.250.-- | 3,479.750.-- | 6,161.000.-- | 51,520.250.-- |
5 | 2,511.612.20 | 3,649.387.80 | 6,161.000.-- | 47,870.862.20 |
6 | 2,333.704.55 | 3,827.295.45 | 6,161.000.-- | 44,043.566.75 |
7 | 2,147.123.90 | 4,013.876.10 | 6,161.000.-- | 40,029.690.65 |
8 | 1,951.447.40 | 4,209.552.60 | 6,161.000.-- | 35,820.138.05 |
9 | 1,746.231.75 | 4,414.768.25 | 6,161.000.-- | 31,405.369.80 |
10 | 1,531.011.80 | 4,629.988.20 | 6,161.000.-- | 26,775.381.60 |
11 | 1,305.299.85 | 4,855.700.15 | 6,161.000.-- | 21,919.681.45 |
12 | 1,068.584.45 | 5,092.415.55 | 6,161.000.-- | 16,827.265.90 |
13 | 820.329.20 | 5,340.670.80 | 6,161.000.-- | 11,486.595.10 |
14 | 559.971.50 | 5,601.028.50 | 6,161.000.-- | 5,885.566.60 |
15 | 286.921.35 | 5,885.566.60 | 6,172.487.95 | -- |
Lizenziert vom RIS (ris.bka.gv.at - CC BY 4.0 DEED)