Vollfinanzierung – Hauskauf ohne Eigenkapital
Trotz kontinuierlich steigender Immobilienpreise locken die niedrigen Zinsen immer mehr Mieter, den Schritt in die eigenen vier Wände zu wagen, auch ohne Eigenkapital. Bezüglich der Eigenmittel galt bis vor einiger Zeit noch die Faustformel „20 Prozent des Kaufpreises zuzüglich der Erwerbsnebenkosten“.
Auf dieser Regel aufbauend, sollte eine solide Finanzierung möglich sein. Schleichend hat sich aber das US-amerikanische Prinzip der Vollfinanzierung seinen Weg gesucht. Vollfinanzierungen haben einen Nachteil: In der Spitze wird es teuer.
- Vollfinanzierung bedeutet, dass der Kaufpreis einer Immobilie zu 100% mit einem Darlehen abgedeckt werden kann und kein Eigenkapital dafür eingebracht werden muss.
- Die Höhe des Finanzierungsanteils wird mit dem Beleihungsauslauf ausgedrückt.
- Je höher der Beleihungsauslauf, desto höher die Zinsen. Ab 80% Beleihungsauslauf steigen die Zinsen überdurchschnittlich an, wie auch in unserem Baufinanzierungsvergleich ersichtlich.
- Um eine Vollfinanzierung zu erhalten, muss die monatliche Tilgungsleistung meist 3% – 4% betragen und die Rate sollte rund 40% des Haushaltsnettoeinkommens ausmachen.
- Die Erwerbsnebenkosten müssen i.d.R. vom Eigenkapital getragen werden, andernfalls ist von einer 110%-Finanzierung die Rede.
Der Beleihungsauslauf
Der sogenannte Beleihungsauslauf spielt bei der Verzinsung eines Hypothekendarlehens eine wesentliche Rolle. Er bezeichnet die Relation zwischen Beleihungswert der Immobilie und des in Anspruch genommenen Darlehens.
Beträgt der Beleihungswert der Immobilie 200.000 Euro, das Darlehen 80.000 Euro, liegt der Beleihungswert bei 40 Prozent. Je niedriger der Beleihungswert ausfällt, umso weniger Zinsen stellt die Bank in Rechnung. Landläufig unterscheiden die Banken vier Stufen:
- Bis 40 Prozent des Beleihungswertes
- Bis 60 Prozent des Beleihungswertes
- Bis 80 Prozent des Beleihungswertes
- Über 80 Prozent.
Hypothekenbanken dürfen Darlehen bis zu 60 Prozent des Beleihungswertes vergeben, sogenannte 1a-Hypotheken. Besteht ein höherer Finanzierungsbedarf, übernimmt diesen die assoziierte Bank gegen einen Zinsaufschlag von 0,5 Prozent in Form des 1b-Darlehens.
Bis zu einem Beleihungsauslauf von 80 Prozent sind die Zinsunterschiede zwischen den einzelnen Stufen eher marginal. Erst wenn die 80-Prozentmarke überschritten wird, steigen auch die Zinsen für diesen Anteil der Finanzierung überdurchschnittlich an, wie auch unser Baufinanzierungsrechner aufzeigt Wenn Sie dort bei „Beleihungsauslauf“ 110 Prozent eingeben, haben Sie eine Vollfinanzierung und können deren Zinsen direkt mit niedrigeren Werten für den Beleihungsauslauf vergleichen:
Kosten für Immobilien-Vollfinanzierung berechnen
- 140.242,15€
- Zinsanteil
- 2.506,67€
- Monatsrate
- 3,52%
- Sollzins p.a.
- 3,60%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 400.000,00 | 1.173,33 | 1.333,33 | 2.506,67 | 398.666,67 | 1.173,33 | 1.333,33 | 2.506,67 |
2 | 398.666,67 | 1.169,42 | 1.337,24 | 2.506,67 | 397.329,42 | 2.342,76 | 2.670,58 | 5.013,33 |
3 | 397.329,42 | 1.165,50 | 1.341,17 | 2.506,67 | 395.988,26 | 3.508,26 | 4.011,74 | 7.520,00 |
4 | 395.988,26 | 1.161,57 | 1.345,10 | 2.506,67 | 394.643,15 | 4.669,82 | 5.356,85 | 10.026,67 |
5 | 394.643,15 | 1.157,62 | 1.349,05 | 2.506,67 | 393.294,11 | 5.827,44 | 6.705,89 | 12.533,33 |
6 | 393.294,11 | 1.153,66 | 1.353,00 | 2.506,67 | 391.941,10 | 6.981,10 | 8.058,90 | 15.040,00 |
7 | 391.941,10 | 1.149,69 | 1.356,97 | 2.506,67 | 390.584,13 | 8.130,80 | 9.415,87 | 17.546,67 |
8 | 390.584,13 | 1.145,71 | 1.360,95 | 2.506,67 | 389.223,18 | 9.276,51 | 10.776,82 | 20.053,33 |
9 | 389.223,18 | 1.141,72 | 1.364,95 | 2.506,67 | 387.858,23 | 10.418,23 | 12.141,77 | 22.560,00 |
10 | 387.858,23 | 1.137,72 | 1.368,95 | 2.506,67 | 386.489,28 | 11.555,95 | 13.510,72 | 25.066,67 |
11 | 386.489,28 | 1.133,70 | 1.372,96 | 2.506,67 | 385.116,32 | 12.689,65 | 14.883,68 | 27.573,33 |
12 | 385.116,32 | 1.129,67 | 1.376,99 | 2.506,67 | 383.739,33 | 13.819,33 | 16.260,67 | 30.080,00 |
13 | 383.739,33 | 1.125,64 | 1.381,03 | 2.506,67 | 382.358,29 | 14.944,96 | 17.641,71 | 32.586,67 |
14 | 382.358,29 | 1.121,58 | 1.385,08 | 2.506,67 | 380.973,21 | 16.066,55 | 19.026,79 | 35.093,33 |
15 | 380.973,21 | 1.117,52 | 1.389,15 | 2.506,67 | 379.584,07 | 17.184,07 | 20.415,93 | 37.600,00 |
16 | 379.584,07 | 1.113,45 | 1.393,22 | 2.506,67 | 378.190,85 | 18.297,51 | 21.809,15 | 40.106,67 |
17 | 378.190,85 | 1.109,36 | 1.397,31 | 2.506,67 | 376.793,54 | 19.406,87 | 23.206,46 | 42.613,33 |
18 | 376.793,54 | 1.105,26 | 1.401,41 | 2.506,67 | 375.392,13 | 20.512,13 | 24.607,87 | 45.120,00 |
19 | 375.392,13 | 1.101,15 | 1.405,52 | 2.506,67 | 373.986,62 | 21.613,28 | 26.013,38 | 47.626,67 |
20 | 373.986,62 | 1.097,03 | 1.409,64 | 2.506,67 | 372.576,98 | 22.710,31 | 27.423,02 | 50.133,33 |
21 | 372.576,98 | 1.092,89 | 1.413,77 | 2.506,67 | 371.163,20 | 23.803,20 | 28.836,80 | 52.640,00 |
22 | 371.163,20 | 1.088,75 | 1.417,92 | 2.506,67 | 369.745,28 | 24.891,95 | 30.254,72 | 55.146,67 |
23 | 369.745,28 | 1.084,59 | 1.422,08 | 2.506,67 | 368.323,20 | 25.976,54 | 31.676,80 | 57.653,33 |
24 | 368.323,20 | 1.080,41 | 1.426,25 | 2.506,67 | 366.896,95 | 27.056,95 | 33.103,05 | 60.160,00 |
25 | 366.896,95 | 1.076,23 | 1.430,44 | 2.506,67 | 365.466,52 | 28.133,18 | 34.533,48 | 62.666,67 |
26 | 365.466,52 | 1.072,04 | 1.434,63 | 2.506,67 | 364.031,88 | 29.205,22 | 35.968,12 | 65.173,33 |
27 | 364.031,88 | 1.067,83 | 1.438,84 | 2.506,67 | 362.593,04 | 30.273,04 | 37.406,96 | 67.680,00 |
28 | 362.593,04 | 1.063,61 | 1.443,06 | 2.506,67 | 361.149,98 | 31.336,65 | 38.850,02 | 70.186,67 |
29 | 361.149,98 | 1.059,37 | 1.447,29 | 2.506,67 | 359.702,69 | 32.396,02 | 40.297,31 | 72.693,33 |
30 | 359.702,69 | 1.055,13 | 1.451,54 | 2.506,67 | 358.251,15 | 33.451,15 | 41.748,85 | 75.200,00 |
31 | 358.251,15 | 1.050,87 | 1.455,80 | 2.506,67 | 356.795,35 | 34.502,02 | 43.204,65 | 77.706,67 |
32 | 356.795,35 | 1.046,60 | 1.460,07 | 2.506,67 | 355.335,29 | 35.548,62 | 44.664,71 | 80.213,33 |
33 | 355.335,29 | 1.042,32 | 1.464,35 | 2.506,67 | 353.870,94 | 36.590,94 | 46.129,06 | 82.720,00 |
34 | 353.870,94 | 1.038,02 | 1.468,65 | 2.506,67 | 352.402,29 | 37.628,96 | 47.597,71 | 85.226,67 |
35 | 352.402,29 | 1.033,71 | 1.472,95 | 2.506,67 | 350.929,34 | 38.662,67 | 49.070,66 | 87.733,33 |
36 | 350.929,34 | 1.029,39 | 1.477,27 | 2.506,67 | 349.452,07 | 39.692,07 | 50.547,93 | 90.240,00 |
37 | 349.452,07 | 1.025,06 | 1.481,61 | 2.506,67 | 347.970,46 | 40.717,12 | 52.029,54 | 92.746,67 |
38 | 347.970,46 | 1.020,71 | 1.485,95 | 2.506,67 | 346.484,50 | 41.737,84 | 53.515,50 | 95.253,33 |
39 | 346.484,50 | 1.016,35 | 1.490,31 | 2.506,67 | 344.994,19 | 42.754,19 | 55.005,81 | 97.760,00 |
40 | 344.994,19 | 1.011,98 | 1.494,68 | 2.506,67 | 343.499,51 | 43.766,18 | 56.500,49 | 100.266,67 |
41 | 343.499,51 | 1.007,60 | 1.499,07 | 2.506,67 | 342.000,44 | 44.773,77 | 57.999,56 | 102.773,33 |
42 | 342.000,44 | 1.003,20 | 1.503,47 | 2.506,67 | 340.496,98 | 45.776,98 | 59.503,02 | 105.280,00 |
43 | 340.496,98 | 998,79 | 1.507,88 | 2.506,67 | 338.989,10 | 46.775,77 | 61.010,90 | 107.786,67 |
44 | 338.989,10 | 994,37 | 1.512,30 | 2.506,67 | 337.476,80 | 47.770,13 | 62.523,20 | 110.293,33 |
45 | 337.476,80 | 989,93 | 1.516,73 | 2.506,67 | 335.960,07 | 48.760,07 | 64.039,93 | 112.800,00 |
46 | 335.960,07 | 985,48 | 1.521,18 | 2.506,67 | 334.438,88 | 49.745,55 | 65.561,12 | 115.306,67 |
47 | 334.438,88 | 981,02 | 1.525,65 | 2.506,67 | 332.913,24 | 50.726,57 | 67.086,76 | 117.813,33 |
48 | 332.913,24 | 976,55 | 1.530,12 | 2.506,67 | 331.383,12 | 51.703,12 | 68.616,88 | 120.320,00 |
49 | 331.383,12 | 972,06 | 1.534,61 | 2.506,67 | 329.848,51 | 52.675,17 | 70.151,49 | 122.826,67 |
50 | 329.848,51 | 967,56 | 1.539,11 | 2.506,67 | 328.309,40 | 53.642,73 | 71.690,60 | 125.333,33 |
51 | 328.309,40 | 963,04 | 1.543,63 | 2.506,67 | 326.765,77 | 54.605,77 | 73.234,23 | 127.840,00 |
52 | 326.765,77 | 958,51 | 1.548,15 | 2.506,67 | 325.217,62 | 55.564,28 | 74.782,38 | 130.346,67 |
53 | 325.217,62 | 953,97 | 1.552,69 | 2.506,67 | 323.664,92 | 56.518,25 | 76.335,08 | 132.853,33 |
54 | 323.664,92 | 949,42 | 1.557,25 | 2.506,67 | 322.107,67 | 57.467,67 | 77.892,33 | 135.360,00 |
55 | 322.107,67 | 944,85 | 1.561,82 | 2.506,67 | 320.545,85 | 58.412,52 | 79.454,15 | 137.866,67 |
56 | 320.545,85 | 940,27 | 1.566,40 | 2.506,67 | 318.979,45 | 59.352,79 | 81.020,55 | 140.373,33 |
57 | 318.979,45 | 935,67 | 1.570,99 | 2.506,67 | 317.408,46 | 60.288,46 | 82.591,54 | 142.880,00 |
58 | 317.408,46 | 931,06 | 1.575,60 | 2.506,67 | 315.832,86 | 61.219,53 | 84.167,14 | 145.386,67 |
59 | 315.832,86 | 926,44 | 1.580,22 | 2.506,67 | 314.252,64 | 62.145,97 | 85.747,36 | 147.893,33 |
60 | 314.252,64 | 921,81 | 1.584,86 | 2.506,67 | 312.667,78 | 63.067,78 | 87.332,22 | 150.400,00 |
61 | 312.667,78 | 917,16 | 1.589,51 | 2.506,67 | 311.078,27 | 63.984,94 | 88.921,73 | 152.906,67 |
62 | 311.078,27 | 912,50 | 1.594,17 | 2.506,67 | 309.484,10 | 64.897,43 | 90.515,90 | 155.413,33 |
63 | 309.484,10 | 907,82 | 1.598,85 | 2.506,67 | 307.885,25 | 65.805,25 | 92.114,75 | 157.920,00 |
64 | 307.885,25 | 903,13 | 1.603,54 | 2.506,67 | 306.281,72 | 66.708,38 | 93.718,28 | 160.426,67 |
65 | 306.281,72 | 898,43 | 1.608,24 | 2.506,67 | 304.673,48 | 67.606,81 | 95.326,52 | 162.933,33 |
66 | 304.673,48 | 893,71 | 1.612,96 | 2.506,67 | 303.060,52 | 68.500,52 | 96.939,48 | 165.440,00 |
67 | 303.060,52 | 888,98 | 1.617,69 | 2.506,67 | 301.442,83 | 69.389,49 | 98.557,17 | 167.946,67 |
68 | 301.442,83 | 884,23 | 1.622,43 | 2.506,67 | 299.820,39 | 70.273,73 | 100.179,61 | 170.453,33 |
69 | 299.820,39 | 879,47 | 1.627,19 | 2.506,67 | 298.193,20 | 71.153,20 | 101.806,80 | 172.960,00 |
70 | 298.193,20 | 874,70 | 1.631,97 | 2.506,67 | 296.561,23 | 72.027,90 | 103.438,77 | 175.466,67 |
71 | 296.561,23 | 869,91 | 1.636,75 | 2.506,67 | 294.924,48 | 72.897,81 | 105.075,52 | 177.973,33 |
72 | 294.924,48 | 865,11 | 1.641,55 | 2.506,67 | 293.282,93 | 73.762,93 | 106.717,07 | 180.480,00 |
73 | 293.282,93 | 860,30 | 1.646,37 | 2.506,67 | 291.636,55 | 74.623,22 | 108.363,45 | 182.986,67 |
74 | 291.636,55 | 855,47 | 1.651,20 | 2.506,67 | 289.985,36 | 75.478,69 | 110.014,64 | 185.493,33 |
75 | 289.985,36 | 850,62 | 1.656,04 | 2.506,67 | 288.329,31 | 76.329,31 | 111.670,69 | 188.000,00 |
76 | 288.329,31 | 845,77 | 1.660,90 | 2.506,67 | 286.668,41 | 77.175,08 | 113.331,59 | 190.506,67 |
77 | 286.668,41 | 840,89 | 1.665,77 | 2.506,67 | 285.002,64 | 78.015,97 | 114.997,36 | 193.013,33 |
78 | 285.002,64 | 836,01 | 1.670,66 | 2.506,67 | 283.331,98 | 78.851,98 | 116.668,02 | 195.520,00 |
79 | 283.331,98 | 831,11 | 1.675,56 | 2.506,67 | 281.656,42 | 79.683,09 | 118.343,58 | 198.026,67 |
80 | 281.656,42 | 826,19 | 1.680,47 | 2.506,67 | 279.975,95 | 80.509,28 | 120.024,05 | 200.533,33 |
81 | 279.975,95 | 821,26 | 1.685,40 | 2.506,67 | 278.290,54 | 81.330,54 | 121.709,46 | 203.040,00 |
82 | 278.290,54 | 816,32 | 1.690,35 | 2.506,67 | 276.600,19 | 82.146,86 | 123.399,81 | 205.546,67 |
83 | 276.600,19 | 811,36 | 1.695,31 | 2.506,67 | 274.904,89 | 82.958,22 | 125.095,11 | 208.053,33 |
84 | 274.904,89 | 806,39 | 1.700,28 | 2.506,67 | 273.204,61 | 83.764,61 | 126.795,39 | 210.560,00 |
85 | 273.204,61 | 801,40 | 1.705,27 | 2.506,67 | 271.499,34 | 84.566,01 | 128.500,66 | 213.066,67 |
86 | 271.499,34 | 796,40 | 1.710,27 | 2.506,67 | 269.789,07 | 85.362,41 | 130.210,93 | 215.573,33 |
87 | 269.789,07 | 791,38 | 1.715,29 | 2.506,67 | 268.073,79 | 86.153,79 | 131.926,21 | 218.080,00 |
88 | 268.073,79 | 786,35 | 1.720,32 | 2.506,67 | 266.353,47 | 86.940,14 | 133.646,53 | 220.586,67 |
89 | 266.353,47 | 781,30 | 1.725,36 | 2.506,67 | 264.628,11 | 87.721,44 | 135.371,89 | 223.093,33 |
90 | 264.628,11 | 776,24 | 1.730,42 | 2.506,67 | 262.897,68 | 88.497,68 | 137.102,32 | 225.600,00 |
91 | 262.897,68 | 771,17 | 1.735,50 | 2.506,67 | 261.162,18 | 89.268,85 | 138.837,82 | 228.106,67 |
92 | 261.162,18 | 766,08 | 1.740,59 | 2.506,67 | 259.421,59 | 90.034,93 | 140.578,41 | 230.613,33 |
93 | 259.421,59 | 760,97 | 1.745,70 | 2.506,67 | 257.675,90 | 90.795,90 | 142.324,10 | 233.120,00 |
94 | 257.675,90 | 755,85 | 1.750,82 | 2.506,67 | 255.925,08 | 91.551,75 | 144.074,92 | 235.626,67 |
95 | 255.925,08 | 750,71 | 1.755,95 | 2.506,67 | 254.169,13 | 92.302,46 | 145.830,87 | 238.133,33 |
96 | 254.169,13 | 745,56 | 1.761,10 | 2.506,67 | 252.408,02 | 93.048,02 | 147.591,98 | 240.640,00 |
97 | 252.408,02 | 740,40 | 1.766,27 | 2.506,67 | 250.641,75 | 93.788,42 | 149.358,25 | 243.146,67 |
98 | 250.641,75 | 735,22 | 1.771,45 | 2.506,67 | 248.870,30 | 94.523,64 | 151.129,70 | 245.653,33 |
99 | 248.870,30 | 730,02 | 1.776,65 | 2.506,67 | 247.093,66 | 95.253,66 | 152.906,34 | 248.160,00 |
100 | 247.093,66 | 724,81 | 1.781,86 | 2.506,67 | 245.311,80 | 95.978,46 | 154.688,20 | 250.666,67 |
101 | 245.311,80 | 719,58 | 1.787,09 | 2.506,67 | 243.524,71 | 96.698,04 | 156.475,29 | 253.173,33 |
102 | 243.524,71 | 714,34 | 1.792,33 | 2.506,67 | 241.732,38 | 97.412,38 | 158.267,62 | 255.680,00 |
103 | 241.732,38 | 709,08 | 1.797,59 | 2.506,67 | 239.934,80 | 98.121,47 | 160.065,20 | 258.186,67 |
104 | 239.934,80 | 703,81 | 1.802,86 | 2.506,67 | 238.131,94 | 98.825,27 | 161.868,06 | 260.693,33 |
105 | 238.131,94 | 698,52 | 1.808,15 | 2.506,67 | 236.323,79 | 99.523,79 | 163.676,21 | 263.200,00 |
106 | 236.323,79 | 693,22 | 1.813,45 | 2.506,67 | 234.510,34 | 100.217,01 | 165.489,66 | 265.706,67 |
107 | 234.510,34 | 687,90 | 1.818,77 | 2.506,67 | 232.691,57 | 100.904,91 | 167.308,43 | 268.213,33 |
108 | 232.691,57 | 682,56 | 1.824,10 | 2.506,67 | 230.867,47 | 101.587,47 | 169.132,53 | 270.720,00 |
109 | 230.867,47 | 677,21 | 1.829,46 | 2.506,67 | 229.038,01 | 102.264,68 | 170.961,99 | 273.226,67 |
110 | 229.038,01 | 671,84 | 1.834,82 | 2.506,67 | 227.203,19 | 102.936,53 | 172.796,81 | 275.733,33 |
111 | 227.203,19 | 666,46 | 1.840,20 | 2.506,67 | 225.362,99 | 103.602,99 | 174.637,01 | 278.240,00 |
112 | 225.362,99 | 661,06 | 1.845,60 | 2.506,67 | 223.517,39 | 104.264,05 | 176.482,61 | 280.746,67 |
113 | 223.517,39 | 655,65 | 1.851,02 | 2.506,67 | 221.666,37 | 104.919,70 | 178.333,63 | 283.253,33 |
114 | 221.666,37 | 650,22 | 1.856,45 | 2.506,67 | 219.809,93 | 105.569,93 | 180.190,07 | 285.760,00 |
115 | 219.809,93 | 644,78 | 1.861,89 | 2.506,67 | 217.948,03 | 106.214,70 | 182.051,97 | 288.266,67 |
116 | 217.948,03 | 639,31 | 1.867,35 | 2.506,67 | 216.080,68 | 106.854,02 | 183.919,32 | 290.773,33 |
117 | 216.080,68 | 633,84 | 1.872,83 | 2.506,67 | 214.207,85 | 107.487,85 | 185.792,15 | 293.280,00 |
118 | 214.207,85 | 628,34 | 1.878,32 | 2.506,67 | 212.329,53 | 108.116,20 | 187.670,47 | 295.786,67 |
119 | 212.329,53 | 622,83 | 1.883,83 | 2.506,67 | 210.445,70 | 108.739,03 | 189.554,30 | 298.293,33 |
120 | 210.445,70 | 617,31 | 1.889,36 | 2.506,67 | 208.556,34 | 109.356,34 | 191.443,66 | 300.800,00 |
121 | 208.556,34 | 611,77 | 1.894,90 | 2.506,67 | 206.661,43 | 109.968,10 | 193.338,57 | 303.306,67 |
122 | 206.661,43 | 606,21 | 1.900,46 | 2.506,67 | 204.760,97 | 110.574,31 | 195.239,03 | 305.813,33 |
123 | 204.760,97 | 600,63 | 1.906,03 | 2.506,67 | 202.854,94 | 111.174,94 | 197.145,06 | 308.320,00 |
124 | 202.854,94 | 595,04 | 1.911,63 | 2.506,67 | 200.943,31 | 111.769,98 | 199.056,69 | 310.826,67 |
125 | 200.943,31 | 589,43 | 1.917,23 | 2.506,67 | 199.026,08 | 112.359,42 | 200.973,92 | 313.333,33 |
126 | 199.026,08 | 583,81 | 1.922,86 | 2.506,67 | 197.103,23 | 112.943,23 | 202.896,77 | 315.840,00 |
127 | 197.103,23 | 578,17 | 1.928,50 | 2.506,67 | 195.174,73 | 113.521,39 | 204.825,27 | 318.346,67 |
128 | 195.174,73 | 572,51 | 1.934,15 | 2.506,67 | 193.240,57 | 114.093,91 | 206.759,43 | 320.853,33 |
129 | 193.240,57 | 566,84 | 1.939,83 | 2.506,67 | 191.300,75 | 114.660,75 | 208.699,25 | 323.360,00 |
130 | 191.300,75 | 561,15 | 1.945,52 | 2.506,67 | 189.355,23 | 115.221,89 | 210.644,77 | 325.866,67 |
131 | 189.355,23 | 555,44 | 1.951,22 | 2.506,67 | 187.404,00 | 115.777,34 | 212.596,00 | 328.373,33 |
132 | 187.404,00 | 549,72 | 1.956,95 | 2.506,67 | 185.447,06 | 116.327,06 | 214.552,94 | 330.880,00 |
133 | 185.447,06 | 543,98 | 1.962,69 | 2.506,67 | 183.484,37 | 116.871,03 | 216.515,63 | 333.386,67 |
134 | 183.484,37 | 538,22 | 1.968,45 | 2.506,67 | 181.515,92 | 117.409,25 | 218.484,08 | 335.893,33 |
135 | 181.515,92 | 532,45 | 1.974,22 | 2.506,67 | 179.541,70 | 117.941,70 | 220.458,30 | 338.400,00 |
136 | 179.541,70 | 526,66 | 1.980,01 | 2.506,67 | 177.561,69 | 118.468,36 | 222.438,31 | 340.906,67 |
137 | 177.561,69 | 520,85 | 1.985,82 | 2.506,67 | 175.575,87 | 118.989,20 | 224.424,13 | 343.413,33 |
138 | 175.575,87 | 515,02 | 1.991,64 | 2.506,67 | 173.584,23 | 119.504,23 | 226.415,77 | 345.920,00 |
139 | 173.584,23 | 509,18 | 1.997,49 | 2.506,67 | 171.586,74 | 120.013,41 | 228.413,26 | 348.426,67 |
140 | 171.586,74 | 503,32 | 2.003,35 | 2.506,67 | 169.583,39 | 120.516,73 | 230.416,61 | 350.933,33 |
141 | 169.583,39 | 497,44 | 2.009,22 | 2.506,67 | 167.574,17 | 121.014,17 | 232.425,83 | 353.440,00 |
142 | 167.574,17 | 491,55 | 2.015,12 | 2.506,67 | 165.559,06 | 121.505,72 | 234.440,94 | 355.946,67 |
143 | 165.559,06 | 485,64 | 2.021,03 | 2.506,67 | 163.538,03 | 121.991,36 | 236.461,97 | 358.453,33 |
144 | 163.538,03 | 479,71 | 2.026,96 | 2.506,67 | 161.511,08 | 122.471,08 | 238.488,92 | 360.960,00 |
145 | 161.511,08 | 473,77 | 2.032,90 | 2.506,67 | 159.478,17 | 122.944,84 | 240.521,83 | 363.466,67 |
146 | 159.478,17 | 467,80 | 2.038,86 | 2.506,67 | 157.439,31 | 123.412,64 | 242.560,69 | 365.973,33 |
147 | 157.439,31 | 461,82 | 2.044,84 | 2.506,67 | 155.394,47 | 123.874,47 | 244.605,53 | 368.480,00 |
148 | 155.394,47 | 455,82 | 2.050,84 | 2.506,67 | 153.343,62 | 124.330,29 | 246.656,38 | 370.986,67 |
149 | 153.343,62 | 449,81 | 2.056,86 | 2.506,67 | 151.286,76 | 124.780,10 | 248.713,24 | 373.493,33 |
150 | 151.286,76 | 443,77 | 2.062,89 | 2.506,67 | 149.223,87 | 125.223,87 | 250.776,13 | 376.000,00 |
151 | 149.223,87 | 437,72 | 2.068,94 | 2.506,67 | 147.154,93 | 125.661,60 | 252.845,07 | 378.506,67 |
152 | 147.154,93 | 431,65 | 2.075,01 | 2.506,67 | 145.079,92 | 126.093,25 | 254.920,08 | 381.013,33 |
153 | 145.079,92 | 425,57 | 2.081,10 | 2.506,67 | 142.998,82 | 126.518,82 | 257.001,18 | 383.520,00 |
154 | 142.998,82 | 419,46 | 2.087,20 | 2.506,67 | 140.911,61 | 126.938,28 | 259.088,39 | 386.026,67 |
155 | 140.911,61 | 413,34 | 2.093,33 | 2.506,67 | 138.818,29 | 127.351,62 | 261.181,71 | 388.533,33 |
156 | 138.818,29 | 407,20 | 2.099,47 | 2.506,67 | 136.718,82 | 127.758,82 | 263.281,18 | 391.040,00 |
157 | 136.718,82 | 401,04 | 2.105,62 | 2.506,67 | 134.613,20 | 128.159,86 | 265.386,80 | 393.546,67 |
158 | 134.613,20 | 394,87 | 2.111,80 | 2.506,67 | 132.501,40 | 128.554,73 | 267.498,60 | 396.053,33 |
159 | 132.501,40 | 388,67 | 2.118,00 | 2.506,67 | 130.383,40 | 128.943,40 | 269.616,60 | 398.560,00 |
160 | 130.383,40 | 382,46 | 2.124,21 | 2.506,67 | 128.259,19 | 129.325,86 | 271.740,81 | 401.066,67 |
161 | 128.259,19 | 376,23 | 2.130,44 | 2.506,67 | 126.128,75 | 129.702,08 | 273.871,25 | 403.573,33 |
162 | 126.128,75 | 369,98 | 2.136,69 | 2.506,67 | 123.992,06 | 130.072,06 | 276.007,94 | 406.080,00 |
163 | 123.992,06 | 363,71 | 2.142,96 | 2.506,67 | 121.849,11 | 130.435,77 | 278.150,89 | 408.586,67 |
164 | 121.849,11 | 357,42 | 2.149,24 | 2.506,67 | 119.699,86 | 130.793,20 | 280.300,14 | 411.093,33 |
165 | 119.699,86 | 351,12 | 2.155,55 | 2.506,67 | 117.544,32 | 131.144,32 | 282.455,68 | 413.600,00 |
166 | 117.544,32 | 344,80 | 2.161,87 | 2.506,67 | 115.382,45 | 131.489,11 | 284.617,55 | 416.106,67 |
167 | 115.382,45 | 338,46 | 2.168,21 | 2.506,67 | 113.214,23 | 131.827,57 | 286.785,77 | 418.613,33 |
168 | 113.214,23 | 332,10 | 2.174,57 | 2.506,67 | 111.039,66 | 132.159,66 | 288.960,34 | 421.120,00 |
169 | 111.039,66 | 325,72 | 2.180,95 | 2.506,67 | 108.858,71 | 132.485,38 | 291.141,29 | 423.626,67 |
170 | 108.858,71 | 319,32 | 2.187,35 | 2.506,67 | 106.671,36 | 132.804,70 | 293.328,64 | 426.133,33 |
171 | 106.671,36 | 312,90 | 2.193,76 | 2.506,67 | 104.477,60 | 133.117,60 | 295.522,40 | 428.640,00 |
172 | 104.477,60 | 306,47 | 2.200,20 | 2.506,67 | 102.277,40 | 133.424,07 | 297.722,60 | 431.146,67 |
173 | 102.277,40 | 300,01 | 2.206,65 | 2.506,67 | 100.070,75 | 133.724,08 | 299.929,25 | 433.653,33 |
174 | 100.070,75 | 293,54 | 2.213,13 | 2.506,67 | 97.857,62 | 134.017,62 | 302.142,38 | 436.160,00 |
175 | 97.857,62 | 287,05 | 2.219,62 | 2.506,67 | 95.638,01 | 134.304,67 | 304.361,99 | 438.666,67 |
176 | 95.638,01 | 280,54 | 2.226,13 | 2.506,67 | 93.411,88 | 134.585,21 | 306.588,12 | 441.173,33 |
177 | 93.411,88 | 274,01 | 2.232,66 | 2.506,67 | 91.179,22 | 134.859,22 | 308.820,78 | 443.680,00 |
178 | 91.179,22 | 267,46 | 2.239,21 | 2.506,67 | 88.940,01 | 135.126,68 | 311.059,99 | 446.186,67 |
179 | 88.940,01 | 260,89 | 2.245,78 | 2.506,67 | 86.694,23 | 135.387,57 | 313.305,77 | 448.693,33 |
180 | 86.694,23 | 254,30 | 2.252,36 | 2.506,67 | 84.441,87 | 135.641,87 | 315.558,13 | 451.200,00 |
181 | 84.441,87 | 247,70 | 2.258,97 | 2.506,67 | 82.182,90 | 135.889,57 | 317.817,10 | 453.706,67 |
182 | 82.182,90 | 241,07 | 2.265,60 | 2.506,67 | 79.917,30 | 136.130,64 | 320.082,70 | 456.213,33 |
183 | 79.917,30 | 234,42 | 2.272,24 | 2.506,67 | 77.645,06 | 136.365,06 | 322.354,94 | 458.720,00 |
184 | 77.645,06 | 227,76 | 2.278,91 | 2.506,67 | 75.366,15 | 136.592,82 | 324.633,85 | 461.226,67 |
185 | 75.366,15 | 221,07 | 2.285,59 | 2.506,67 | 73.080,56 | 136.813,89 | 326.919,44 | 463.733,33 |
186 | 73.080,56 | 214,37 | 2.292,30 | 2.506,67 | 70.788,26 | 137.028,26 | 329.211,74 | 466.240,00 |
187 | 70.788,26 | 207,65 | 2.299,02 | 2.506,67 | 68.489,24 | 137.235,91 | 331.510,76 | 468.746,67 |
188 | 68.489,24 | 200,90 | 2.305,76 | 2.506,67 | 66.183,48 | 137.436,81 | 333.816,52 | 471.253,33 |
189 | 66.183,48 | 194,14 | 2.312,53 | 2.506,67 | 63.870,95 | 137.630,95 | 336.129,05 | 473.760,00 |
190 | 63.870,95 | 187,35 | 2.319,31 | 2.506,67 | 61.551,64 | 137.818,30 | 338.448,36 | 476.266,67 |
191 | 61.551,64 | 180,55 | 2.326,12 | 2.506,67 | 59.225,52 | 137.998,86 | 340.774,48 | 478.773,33 |
192 | 59.225,52 | 173,73 | 2.332,94 | 2.506,67 | 56.892,58 | 138.172,58 | 343.107,42 | 481.280,00 |
193 | 56.892,58 | 166,88 | 2.339,78 | 2.506,67 | 54.552,80 | 138.339,47 | 345.447,20 | 483.786,67 |
194 | 54.552,80 | 160,02 | 2.346,65 | 2.506,67 | 52.206,16 | 138.499,49 | 347.793,84 | 486.293,33 |
195 | 52.206,16 | 153,14 | 2.353,53 | 2.506,67 | 49.852,63 | 138.652,63 | 350.147,37 | 488.800,00 |
196 | 49.852,63 | 146,23 | 2.360,43 | 2.506,67 | 47.492,20 | 138.798,86 | 352.507,80 | 491.306,67 |
197 | 47.492,20 | 139,31 | 2.367,36 | 2.506,67 | 45.124,84 | 138.938,17 | 354.875,16 | 493.813,33 |
198 | 45.124,84 | 132,37 | 2.374,30 | 2.506,67 | 42.750,54 | 139.070,54 | 357.249,46 | 496.320,00 |
199 | 42.750,54 | 125,40 | 2.381,27 | 2.506,67 | 40.369,27 | 139.195,94 | 359.630,73 | 498.826,67 |
200 | 40.369,27 | 118,42 | 2.388,25 | 2.506,67 | 37.981,02 | 139.314,36 | 362.018,98 | 501.333,33 |
201 | 37.981,02 | 111,41 | 2.395,26 | 2.506,67 | 35.585,77 | 139.425,77 | 364.414,23 | 503.840,00 |
202 | 35.585,77 | 104,38 | 2.402,28 | 2.506,67 | 33.183,49 | 139.530,15 | 366.816,51 | 506.346,67 |
203 | 33.183,49 | 97,34 | 2.409,33 | 2.506,67 | 30.774,16 | 139.627,49 | 369.225,84 | 508.853,33 |
204 | 30.774,16 | 90,27 | 2.416,40 | 2.506,67 | 28.357,76 | 139.717,76 | 371.642,24 | 511.360,00 |
205 | 28.357,76 | 83,18 | 2.423,48 | 2.506,67 | 25.934,28 | 139.800,95 | 374.065,72 | 513.866,67 |
206 | 25.934,28 | 76,07 | 2.430,59 | 2.506,67 | 23.503,69 | 139.877,02 | 376.496,31 | 516.373,33 |
207 | 23.503,69 | 68,94 | 2.437,72 | 2.506,67 | 21.065,96 | 139.945,96 | 378.934,04 | 518.880,00 |
208 | 21.065,96 | 61,79 | 2.444,87 | 2.506,67 | 18.621,09 | 140.007,76 | 381.378,91 | 521.386,67 |
209 | 18.621,09 | 54,62 | 2.452,04 | 2.506,67 | 16.169,05 | 140.062,38 | 383.830,95 | 523.893,33 |
210 | 16.169,05 | 47,43 | 2.459,24 | 2.506,67 | 13.709,81 | 140.109,81 | 386.290,19 | 526.400,00 |
211 | 13.709,81 | 40,22 | 2.466,45 | 2.506,67 | 11.243,36 | 140.150,02 | 388.756,64 | 528.906,67 |
212 | 11.243,36 | 32,98 | 2.473,69 | 2.506,67 | 8.769,67 | 140.183,00 | 391.230,33 | 531.413,33 |
213 | 8.769,67 | 25,72 | 2.480,94 | 2.506,67 | 6.288,73 | 140.208,73 | 393.711,27 | 533.920,00 |
214 | 6.288,73 | 18,45 | 2.488,22 | 2.506,67 | 3.800,51 | 140.227,18 | 396.199,49 | 536.426,67 |
215 | 3.800,51 | 11,15 | 2.495,52 | 2.506,67 | 1.304,99 | 140.238,32 | 398.695,01 | 538.933,33 |
216 | 1.304,99 | 3,83 | 1.304,99 | 1.304,99 | 1.304,99 | 140.242,15 | 400.000,00 | 540.242,15 |
- 142.501,90€
- Zinsanteil
- 2.530,00€
- Monatsrate
- 3,59%
- Sollzins p.a.
- 3,66%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 400.000,00 | 1.196,67 | 1.333,33 | 2.530,00 | 398.666,67 | 1.196,67 | 1.333,33 | 2.530,00 |
2 | 398.666,67 | 1.192,68 | 1.337,32 | 2.530,00 | 397.329,34 | 2.389,34 | 2.670,66 | 5.060,00 |
3 | 397.329,34 | 1.188,68 | 1.341,32 | 2.530,00 | 395.988,02 | 3.578,02 | 4.011,98 | 7.590,00 |
4 | 395.988,02 | 1.184,66 | 1.345,34 | 2.530,00 | 394.642,69 | 4.762,69 | 5.357,31 | 10.120,00 |
5 | 394.642,69 | 1.180,64 | 1.349,36 | 2.530,00 | 393.293,32 | 5.943,32 | 6.706,68 | 12.650,00 |
6 | 393.293,32 | 1.176,60 | 1.353,40 | 2.530,00 | 391.939,93 | 7.119,93 | 8.060,07 | 15.180,00 |
7 | 391.939,93 | 1.172,55 | 1.357,45 | 2.530,00 | 390.582,48 | 8.292,48 | 9.417,52 | 17.710,00 |
8 | 390.582,48 | 1.168,49 | 1.361,51 | 2.530,00 | 389.220,97 | 9.460,97 | 10.779,03 | 20.240,00 |
9 | 389.220,97 | 1.164,42 | 1.365,58 | 2.530,00 | 387.855,39 | 10.625,39 | 12.144,61 | 22.770,00 |
10 | 387.855,39 | 1.160,33 | 1.369,67 | 2.530,00 | 386.485,73 | 11.785,73 | 13.514,27 | 25.300,00 |
11 | 386.485,73 | 1.156,24 | 1.373,76 | 2.530,00 | 385.111,96 | 12.941,96 | 14.888,04 | 27.830,00 |
12 | 385.111,96 | 1.152,13 | 1.377,87 | 2.530,00 | 383.734,09 | 14.094,09 | 16.265,91 | 30.360,00 |
13 | 383.734,09 | 1.148,00 | 1.382,00 | 2.530,00 | 382.352,09 | 15.242,09 | 17.647,91 | 32.890,00 |
14 | 382.352,09 | 1.143,87 | 1.386,13 | 2.530,00 | 380.965,96 | 16.385,96 | 19.034,04 | 35.420,00 |
15 | 380.965,96 | 1.139,72 | 1.390,28 | 2.530,00 | 379.575,69 | 17.525,69 | 20.424,31 | 37.950,00 |
16 | 379.575,69 | 1.135,56 | 1.394,44 | 2.530,00 | 378.181,25 | 18.661,25 | 21.818,75 | 40.480,00 |
17 | 378.181,25 | 1.131,39 | 1.398,61 | 2.530,00 | 376.782,64 | 19.792,64 | 23.217,36 | 43.010,00 |
18 | 376.782,64 | 1.127,21 | 1.402,79 | 2.530,00 | 375.379,85 | 20.919,85 | 24.620,15 | 45.540,00 |
19 | 375.379,85 | 1.123,01 | 1.406,99 | 2.530,00 | 373.972,86 | 22.042,86 | 26.027,14 | 48.070,00 |
20 | 373.972,86 | 1.118,80 | 1.411,20 | 2.530,00 | 372.561,67 | 23.161,67 | 27.438,33 | 50.600,00 |
21 | 372.561,67 | 1.114,58 | 1.415,42 | 2.530,00 | 371.146,25 | 24.276,25 | 28.853,75 | 53.130,00 |
22 | 371.146,25 | 1.110,35 | 1.419,65 | 2.530,00 | 369.726,59 | 25.386,59 | 30.273,41 | 55.660,00 |
23 | 369.726,59 | 1.106,10 | 1.423,90 | 2.530,00 | 368.302,69 | 26.492,69 | 31.697,31 | 58.190,00 |
24 | 368.302,69 | 1.101,84 | 1.428,16 | 2.530,00 | 366.874,53 | 27.594,53 | 33.125,47 | 60.720,00 |
25 | 366.874,53 | 1.097,57 | 1.432,43 | 2.530,00 | 365.442,10 | 28.692,10 | 34.557,90 | 63.250,00 |
26 | 365.442,10 | 1.093,28 | 1.436,72 | 2.530,00 | 364.005,38 | 29.785,38 | 35.994,62 | 65.780,00 |
27 | 364.005,38 | 1.088,98 | 1.441,02 | 2.530,00 | 362.564,36 | 30.874,36 | 37.435,64 | 68.310,00 |
28 | 362.564,36 | 1.084,67 | 1.445,33 | 2.530,00 | 361.119,03 | 31.959,03 | 38.880,97 | 70.840,00 |
29 | 361.119,03 | 1.080,35 | 1.449,65 | 2.530,00 | 359.669,38 | 33.039,38 | 40.330,62 | 73.370,00 |
30 | 359.669,38 | 1.076,01 | 1.453,99 | 2.530,00 | 358.215,39 | 34.115,39 | 41.784,61 | 75.900,00 |
31 | 358.215,39 | 1.071,66 | 1.458,34 | 2.530,00 | 356.757,05 | 35.187,05 | 43.242,95 | 78.430,00 |
32 | 356.757,05 | 1.067,30 | 1.462,70 | 2.530,00 | 355.294,35 | 36.254,35 | 44.705,65 | 80.960,00 |
33 | 355.294,35 | 1.062,92 | 1.467,08 | 2.530,00 | 353.827,27 | 37.317,27 | 46.172,73 | 83.490,00 |
34 | 353.827,27 | 1.058,53 | 1.471,47 | 2.530,00 | 352.355,80 | 38.375,80 | 47.644,20 | 86.020,00 |
35 | 352.355,80 | 1.054,13 | 1.475,87 | 2.530,00 | 350.879,94 | 39.429,94 | 49.120,06 | 88.550,00 |
36 | 350.879,94 | 1.049,72 | 1.480,28 | 2.530,00 | 349.399,65 | 40.479,65 | 50.600,35 | 91.080,00 |
37 | 349.399,65 | 1.045,29 | 1.484,71 | 2.530,00 | 347.914,94 | 41.524,94 | 52.085,06 | 93.610,00 |
38 | 347.914,94 | 1.040,85 | 1.489,15 | 2.530,00 | 346.425,78 | 42.565,78 | 53.574,22 | 96.140,00 |
39 | 346.425,78 | 1.036,39 | 1.493,61 | 2.530,00 | 344.932,17 | 43.602,17 | 55.067,83 | 98.670,00 |
40 | 344.932,17 | 1.031,92 | 1.498,08 | 2.530,00 | 343.434,10 | 44.634,10 | 56.565,90 | 101.200,00 |
41 | 343.434,10 | 1.027,44 | 1.502,56 | 2.530,00 | 341.931,54 | 45.661,54 | 58.068,46 | 103.730,00 |
42 | 341.931,54 | 1.022,95 | 1.507,05 | 2.530,00 | 340.424,48 | 46.684,48 | 59.575,52 | 106.260,00 |
43 | 340.424,48 | 1.018,44 | 1.511,56 | 2.530,00 | 338.912,92 | 47.702,92 | 61.087,08 | 108.790,00 |
44 | 338.912,92 | 1.013,91 | 1.516,09 | 2.530,00 | 337.396,83 | 48.716,83 | 62.603,17 | 111.320,00 |
45 | 337.396,83 | 1.009,38 | 1.520,62 | 2.530,00 | 335.876,21 | 49.726,21 | 64.123,79 | 113.850,00 |
46 | 335.876,21 | 1.004,83 | 1.525,17 | 2.530,00 | 334.351,04 | 50.731,04 | 65.648,96 | 116.380,00 |
47 | 334.351,04 | 1.000,27 | 1.529,73 | 2.530,00 | 332.821,31 | 51.731,31 | 67.178,69 | 118.910,00 |
48 | 332.821,31 | 995,69 | 1.534,31 | 2.530,00 | 331.287,00 | 52.727,00 | 68.713,00 | 121.440,00 |
49 | 331.287,00 | 991,10 | 1.538,90 | 2.530,00 | 329.748,10 | 53.718,10 | 70.251,90 | 123.970,00 |
50 | 329.748,10 | 986,50 | 1.543,50 | 2.530,00 | 328.204,60 | 54.704,60 | 71.795,40 | 126.500,00 |
51 | 328.204,60 | 981,88 | 1.548,12 | 2.530,00 | 326.656,47 | 55.686,47 | 73.343,53 | 129.030,00 |
52 | 326.656,47 | 977,25 | 1.552,75 | 2.530,00 | 325.103,72 | 56.663,72 | 74.896,28 | 131.560,00 |
53 | 325.103,72 | 972,60 | 1.557,40 | 2.530,00 | 323.546,32 | 57.636,32 | 76.453,68 | 134.090,00 |
54 | 323.546,32 | 967,94 | 1.562,06 | 2.530,00 | 321.984,27 | 58.604,27 | 78.015,73 | 136.620,00 |
55 | 321.984,27 | 963,27 | 1.566,73 | 2.530,00 | 320.417,54 | 59.567,54 | 79.582,46 | 139.150,00 |
56 | 320.417,54 | 958,58 | 1.571,42 | 2.530,00 | 318.846,12 | 60.526,12 | 81.153,88 | 141.680,00 |
57 | 318.846,12 | 953,88 | 1.576,12 | 2.530,00 | 317.270,00 | 61.480,00 | 82.730,00 | 144.210,00 |
58 | 317.270,00 | 949,17 | 1.580,83 | 2.530,00 | 315.689,17 | 62.429,17 | 84.310,83 | 146.740,00 |
59 | 315.689,17 | 944,44 | 1.585,56 | 2.530,00 | 314.103,60 | 63.373,60 | 85.896,40 | 149.270,00 |
60 | 314.103,60 | 939,69 | 1.590,31 | 2.530,00 | 312.513,30 | 64.313,30 | 87.486,70 | 151.800,00 |
61 | 312.513,30 | 934,94 | 1.595,06 | 2.530,00 | 310.918,23 | 65.248,23 | 89.081,77 | 154.330,00 |
62 | 310.918,23 | 930,16 | 1.599,84 | 2.530,00 | 309.318,40 | 66.178,40 | 90.681,60 | 156.860,00 |
63 | 309.318,40 | 925,38 | 1.604,62 | 2.530,00 | 307.713,77 | 67.103,77 | 92.286,23 | 159.390,00 |
64 | 307.713,77 | 920,58 | 1.609,42 | 2.530,00 | 306.104,35 | 68.024,35 | 93.895,65 | 161.920,00 |
65 | 306.104,35 | 915,76 | 1.614,24 | 2.530,00 | 304.490,11 | 68.940,11 | 95.509,89 | 164.450,00 |
66 | 304.490,11 | 910,93 | 1.619,07 | 2.530,00 | 302.871,05 | 69.851,05 | 97.128,95 | 166.980,00 |
67 | 302.871,05 | 906,09 | 1.623,91 | 2.530,00 | 301.247,13 | 70.757,13 | 98.752,87 | 169.510,00 |
68 | 301.247,13 | 901,23 | 1.628,77 | 2.530,00 | 299.618,37 | 71.658,37 | 100.381,63 | 172.040,00 |
69 | 299.618,37 | 896,36 | 1.633,64 | 2.530,00 | 297.984,72 | 72.554,72 | 102.015,28 | 174.570,00 |
70 | 297.984,72 | 891,47 | 1.638,53 | 2.530,00 | 296.346,19 | 73.446,19 | 103.653,81 | 177.100,00 |
71 | 296.346,19 | 886,57 | 1.643,43 | 2.530,00 | 294.702,76 | 74.332,76 | 105.297,24 | 179.630,00 |
72 | 294.702,76 | 881,65 | 1.648,35 | 2.530,00 | 293.054,42 | 75.214,42 | 106.945,58 | 182.160,00 |
73 | 293.054,42 | 876,72 | 1.653,28 | 2.530,00 | 291.401,14 | 76.091,14 | 108.598,86 | 184.690,00 |
74 | 291.401,14 | 871,78 | 1.658,22 | 2.530,00 | 289.742,91 | 76.962,91 | 110.257,09 | 187.220,00 |
75 | 289.742,91 | 866,81 | 1.663,19 | 2.530,00 | 288.079,73 | 77.829,73 | 111.920,27 | 189.750,00 |
76 | 288.079,73 | 861,84 | 1.668,16 | 2.530,00 | 286.411,57 | 78.691,57 | 113.588,43 | 192.280,00 |
77 | 286.411,57 | 856,85 | 1.673,15 | 2.530,00 | 284.738,41 | 79.548,41 | 115.261,59 | 194.810,00 |
78 | 284.738,41 | 851,84 | 1.678,16 | 2.530,00 | 283.060,26 | 80.400,26 | 116.939,74 | 197.340,00 |
79 | 283.060,26 | 846,82 | 1.683,18 | 2.530,00 | 281.377,08 | 81.247,08 | 118.622,92 | 199.870,00 |
80 | 281.377,08 | 841,79 | 1.688,21 | 2.530,00 | 279.688,86 | 82.088,86 | 120.311,14 | 202.400,00 |
81 | 279.688,86 | 836,74 | 1.693,26 | 2.530,00 | 277.995,60 | 82.925,60 | 122.004,40 | 204.930,00 |
82 | 277.995,60 | 831,67 | 1.698,33 | 2.530,00 | 276.297,27 | 83.757,27 | 123.702,73 | 207.460,00 |
83 | 276.297,27 | 826,59 | 1.703,41 | 2.530,00 | 274.593,86 | 84.583,86 | 125.406,14 | 209.990,00 |
84 | 274.593,86 | 821,49 | 1.708,51 | 2.530,00 | 272.885,35 | 85.405,35 | 127.114,65 | 212.520,00 |
85 | 272.885,35 | 816,38 | 1.713,62 | 2.530,00 | 271.171,73 | 86.221,73 | 128.828,27 | 215.050,00 |
86 | 271.171,73 | 811,26 | 1.718,74 | 2.530,00 | 269.452,99 | 87.032,99 | 130.547,01 | 217.580,00 |
87 | 269.452,99 | 806,11 | 1.723,89 | 2.530,00 | 267.729,10 | 87.839,10 | 132.270,90 | 220.110,00 |
88 | 267.729,10 | 800,96 | 1.729,04 | 2.530,00 | 266.000,06 | 88.640,06 | 133.999,94 | 222.640,00 |
89 | 266.000,06 | 795,78 | 1.734,22 | 2.530,00 | 264.265,84 | 89.435,84 | 135.734,16 | 225.170,00 |
90 | 264.265,84 | 790,60 | 1.739,40 | 2.530,00 | 262.526,44 | 90.226,44 | 137.473,56 | 227.700,00 |
91 | 262.526,44 | 785,39 | 1.744,61 | 2.530,00 | 260.781,83 | 91.011,83 | 139.218,17 | 230.230,00 |
92 | 260.781,83 | 780,17 | 1.749,83 | 2.530,00 | 259.032,00 | 91.792,00 | 140.968,00 | 232.760,00 |
93 | 259.032,00 | 774,94 | 1.755,06 | 2.530,00 | 257.276,94 | 92.566,94 | 142.723,06 | 235.290,00 |
94 | 257.276,94 | 769,69 | 1.760,31 | 2.530,00 | 255.516,63 | 93.336,63 | 144.483,37 | 237.820,00 |
95 | 255.516,63 | 764,42 | 1.765,58 | 2.530,00 | 253.751,05 | 94.101,05 | 146.248,95 | 240.350,00 |
96 | 253.751,05 | 759,14 | 1.770,86 | 2.530,00 | 251.980,19 | 94.860,19 | 148.019,81 | 242.880,00 |
97 | 251.980,19 | 753,84 | 1.776,16 | 2.530,00 | 250.204,03 | 95.614,03 | 149.795,97 | 245.410,00 |
98 | 250.204,03 | 748,53 | 1.781,47 | 2.530,00 | 248.422,55 | 96.362,55 | 151.577,45 | 247.940,00 |
99 | 248.422,55 | 743,20 | 1.786,80 | 2.530,00 | 246.635,75 | 97.105,75 | 153.364,25 | 250.470,00 |
100 | 246.635,75 | 737,85 | 1.792,15 | 2.530,00 | 244.843,60 | 97.843,60 | 155.156,40 | 253.000,00 |
101 | 244.843,60 | 732,49 | 1.797,51 | 2.530,00 | 243.046,09 | 98.576,09 | 156.953,91 | 255.530,00 |
102 | 243.046,09 | 727,11 | 1.802,89 | 2.530,00 | 241.243,21 | 99.303,21 | 158.756,79 | 258.060,00 |
103 | 241.243,21 | 721,72 | 1.808,28 | 2.530,00 | 239.434,93 | 100.024,93 | 160.565,07 | 260.590,00 |
104 | 239.434,93 | 716,31 | 1.813,69 | 2.530,00 | 237.621,23 | 100.741,23 | 162.378,77 | 263.120,00 |
105 | 237.621,23 | 710,88 | 1.819,12 | 2.530,00 | 235.802,12 | 101.452,12 | 164.197,88 | 265.650,00 |
106 | 235.802,12 | 705,44 | 1.824,56 | 2.530,00 | 233.977,56 | 102.157,56 | 166.022,44 | 268.180,00 |
107 | 233.977,56 | 699,98 | 1.830,02 | 2.530,00 | 232.147,54 | 102.857,54 | 167.852,46 | 270.710,00 |
108 | 232.147,54 | 694,51 | 1.835,49 | 2.530,00 | 230.312,05 | 103.552,05 | 169.687,95 | 273.240,00 |
109 | 230.312,05 | 689,02 | 1.840,98 | 2.530,00 | 228.471,07 | 104.241,07 | 171.528,93 | 275.770,00 |
110 | 228.471,07 | 683,51 | 1.846,49 | 2.530,00 | 226.624,58 | 104.924,58 | 173.375,42 | 278.300,00 |
111 | 226.624,58 | 677,99 | 1.852,01 | 2.530,00 | 224.772,56 | 105.602,56 | 175.227,44 | 280.830,00 |
112 | 224.772,56 | 672,44 | 1.857,56 | 2.530,00 | 222.915,01 | 106.275,01 | 177.084,99 | 283.360,00 |
113 | 222.915,01 | 666,89 | 1.863,11 | 2.530,00 | 221.051,89 | 106.941,89 | 178.948,11 | 285.890,00 |
114 | 221.051,89 | 661,31 | 1.868,69 | 2.530,00 | 219.183,21 | 107.603,21 | 180.816,79 | 288.420,00 |
115 | 219.183,21 | 655,72 | 1.874,28 | 2.530,00 | 217.308,93 | 108.258,93 | 182.691,07 | 290.950,00 |
116 | 217.308,93 | 650,12 | 1.879,88 | 2.530,00 | 215.429,05 | 108.909,05 | 184.570,95 | 293.480,00 |
117 | 215.429,05 | 644,49 | 1.885,51 | 2.530,00 | 213.543,54 | 109.553,54 | 186.456,46 | 296.010,00 |
118 | 213.543,54 | 638,85 | 1.891,15 | 2.530,00 | 211.652,39 | 110.192,39 | 188.347,61 | 298.540,00 |
119 | 211.652,39 | 633,19 | 1.896,81 | 2.530,00 | 209.755,58 | 110.825,58 | 190.244,42 | 301.070,00 |
120 | 209.755,58 | 627,52 | 1.902,48 | 2.530,00 | 207.853,10 | 111.453,10 | 192.146,90 | 303.600,00 |
121 | 207.853,10 | 621,83 | 1.908,17 | 2.530,00 | 205.944,93 | 112.074,93 | 194.055,07 | 306.130,00 |
122 | 205.944,93 | 616,12 | 1.913,88 | 2.530,00 | 204.031,05 | 112.691,05 | 195.968,95 | 308.660,00 |
123 | 204.031,05 | 610,39 | 1.919,61 | 2.530,00 | 202.111,44 | 113.301,44 | 197.888,56 | 311.190,00 |
124 | 202.111,44 | 604,65 | 1.925,35 | 2.530,00 | 200.186,09 | 113.906,09 | 199.813,91 | 313.720,00 |
125 | 200.186,09 | 598,89 | 1.931,11 | 2.530,00 | 198.254,98 | 114.504,98 | 201.745,02 | 316.250,00 |
126 | 198.254,98 | 593,11 | 1.936,89 | 2.530,00 | 196.318,09 | 115.098,09 | 203.681,91 | 318.780,00 |
127 | 196.318,09 | 587,32 | 1.942,68 | 2.530,00 | 194.375,41 | 115.685,41 | 205.624,59 | 321.310,00 |
128 | 194.375,41 | 581,51 | 1.948,49 | 2.530,00 | 192.426,92 | 116.266,92 | 207.573,08 | 323.840,00 |
129 | 192.426,92 | 575,68 | 1.954,32 | 2.530,00 | 190.472,60 | 116.842,60 | 209.527,40 | 326.370,00 |
130 | 190.472,60 | 569,83 | 1.960,17 | 2.530,00 | 188.512,43 | 117.412,43 | 211.487,57 | 328.900,00 |
131 | 188.512,43 | 563,97 | 1.966,03 | 2.530,00 | 186.546,39 | 117.976,39 | 213.453,61 | 331.430,00 |
132 | 186.546,39 | 558,08 | 1.971,92 | 2.530,00 | 184.574,48 | 118.534,48 | 215.425,52 | 333.960,00 |
133 | 184.574,48 | 552,19 | 1.977,81 | 2.530,00 | 182.596,66 | 119.086,66 | 217.403,34 | 336.490,00 |
134 | 182.596,66 | 546,27 | 1.983,73 | 2.530,00 | 180.612,93 | 119.632,93 | 219.387,07 | 339.020,00 |
135 | 180.612,93 | 540,33 | 1.989,67 | 2.530,00 | 178.623,26 | 120.173,26 | 221.376,74 | 341.550,00 |
136 | 178.623,26 | 534,38 | 1.995,62 | 2.530,00 | 176.627,65 | 120.707,65 | 223.372,35 | 344.080,00 |
137 | 176.627,65 | 528,41 | 2.001,59 | 2.530,00 | 174.626,06 | 121.236,06 | 225.373,94 | 346.610,00 |
138 | 174.626,06 | 522,42 | 2.007,58 | 2.530,00 | 172.618,48 | 121.758,48 | 227.381,52 | 349.140,00 |
139 | 172.618,48 | 516,42 | 2.013,58 | 2.530,00 | 170.604,90 | 122.274,90 | 229.395,10 | 351.670,00 |
140 | 170.604,90 | 510,39 | 2.019,61 | 2.530,00 | 168.585,29 | 122.785,29 | 231.414,71 | 354.200,00 |
141 | 168.585,29 | 504,35 | 2.025,65 | 2.530,00 | 166.559,64 | 123.289,64 | 233.440,36 | 356.730,00 |
142 | 166.559,64 | 498,29 | 2.031,71 | 2.530,00 | 164.527,93 | 123.787,93 | 235.472,07 | 359.260,00 |
143 | 164.527,93 | 492,21 | 2.037,79 | 2.530,00 | 162.490,14 | 124.280,14 | 237.509,86 | 361.790,00 |
144 | 162.490,14 | 486,12 | 2.043,88 | 2.530,00 | 160.446,26 | 124.766,26 | 239.553,74 | 364.320,00 |
145 | 160.446,26 | 480,00 | 2.050,00 | 2.530,00 | 158.396,26 | 125.246,26 | 241.603,74 | 366.850,00 |
146 | 158.396,26 | 473,87 | 2.056,13 | 2.530,00 | 156.340,13 | 125.720,13 | 243.659,87 | 369.380,00 |
147 | 156.340,13 | 467,72 | 2.062,28 | 2.530,00 | 154.277,85 | 126.187,85 | 245.722,15 | 371.910,00 |
148 | 154.277,85 | 461,55 | 2.068,45 | 2.530,00 | 152.209,40 | 126.649,40 | 247.790,60 | 374.440,00 |
149 | 152.209,40 | 455,36 | 2.074,64 | 2.530,00 | 150.134,76 | 127.104,76 | 249.865,24 | 376.970,00 |
150 | 150.134,76 | 449,15 | 2.080,85 | 2.530,00 | 148.053,91 | 127.553,91 | 251.946,09 | 379.500,00 |
151 | 148.053,91 | 442,93 | 2.087,07 | 2.530,00 | 145.966,84 | 127.996,84 | 254.033,16 | 382.030,00 |
152 | 145.966,84 | 436,68 | 2.093,32 | 2.530,00 | 143.873,52 | 128.433,52 | 256.126,48 | 384.560,00 |
153 | 143.873,52 | 430,42 | 2.099,58 | 2.530,00 | 141.773,94 | 128.863,94 | 258.226,06 | 387.090,00 |
154 | 141.773,94 | 424,14 | 2.105,86 | 2.530,00 | 139.668,08 | 129.288,08 | 260.331,92 | 389.620,00 |
155 | 139.668,08 | 417,84 | 2.112,16 | 2.530,00 | 137.555,92 | 129.705,92 | 262.444,08 | 392.150,00 |
156 | 137.555,92 | 411,52 | 2.118,48 | 2.530,00 | 135.437,45 | 130.117,45 | 264.562,55 | 394.680,00 |
157 | 135.437,45 | 405,18 | 2.124,82 | 2.530,00 | 133.312,63 | 130.522,63 | 266.687,37 | 397.210,00 |
158 | 133.312,63 | 398,83 | 2.131,17 | 2.530,00 | 131.181,46 | 130.921,46 | 268.818,54 | 399.740,00 |
159 | 131.181,46 | 392,45 | 2.137,55 | 2.530,00 | 129.043,91 | 131.313,91 | 270.956,09 | 402.270,00 |
160 | 129.043,91 | 386,06 | 2.143,94 | 2.530,00 | 126.899,96 | 131.699,96 | 273.100,04 | 404.800,00 |
161 | 126.899,96 | 379,64 | 2.150,36 | 2.530,00 | 124.749,61 | 132.079,61 | 275.250,39 | 407.330,00 |
162 | 124.749,61 | 373,21 | 2.156,79 | 2.530,00 | 122.592,81 | 132.452,81 | 277.407,19 | 409.860,00 |
163 | 122.592,81 | 366,76 | 2.163,24 | 2.530,00 | 120.429,57 | 132.819,57 | 279.570,43 | 412.390,00 |
164 | 120.429,57 | 360,29 | 2.169,71 | 2.530,00 | 118.259,86 | 133.179,86 | 281.740,14 | 414.920,00 |
165 | 118.259,86 | 353,79 | 2.176,21 | 2.530,00 | 116.083,65 | 133.533,65 | 283.916,35 | 417.450,00 |
166 | 116.083,65 | 347,28 | 2.182,72 | 2.530,00 | 113.900,93 | 133.880,93 | 286.099,07 | 419.980,00 |
167 | 113.900,93 | 340,75 | 2.189,25 | 2.530,00 | 111.711,69 | 134.221,69 | 288.288,31 | 422.510,00 |
168 | 111.711,69 | 334,20 | 2.195,80 | 2.530,00 | 109.515,89 | 134.555,89 | 290.484,11 | 425.040,00 |
169 | 109.515,89 | 327,64 | 2.202,36 | 2.530,00 | 107.313,53 | 134.883,53 | 292.686,47 | 427.570,00 |
170 | 107.313,53 | 321,05 | 2.208,95 | 2.530,00 | 105.104,57 | 135.204,57 | 294.895,43 | 430.100,00 |
171 | 105.104,57 | 314,44 | 2.215,56 | 2.530,00 | 102.889,01 | 135.519,01 | 297.110,99 | 432.630,00 |
172 | 102.889,01 | 307,81 | 2.222,19 | 2.530,00 | 100.666,82 | 135.826,82 | 299.333,18 | 435.160,00 |
173 | 100.666,82 | 301,16 | 2.228,84 | 2.530,00 | 98.437,98 | 136.127,98 | 301.562,02 | 437.690,00 |
174 | 98.437,98 | 294,49 | 2.235,51 | 2.530,00 | 96.202,48 | 136.422,48 | 303.797,52 | 440.220,00 |
175 | 96.202,48 | 287,81 | 2.242,19 | 2.530,00 | 93.960,28 | 136.710,28 | 306.039,72 | 442.750,00 |
176 | 93.960,28 | 281,10 | 2.248,90 | 2.530,00 | 91.711,38 | 136.991,38 | 308.288,62 | 445.280,00 |
177 | 91.711,38 | 274,37 | 2.255,63 | 2.530,00 | 89.455,75 | 137.265,75 | 310.544,25 | 447.810,00 |
178 | 89.455,75 | 267,62 | 2.262,38 | 2.530,00 | 87.193,37 | 137.533,37 | 312.806,63 | 450.340,00 |
179 | 87.193,37 | 260,85 | 2.269,15 | 2.530,00 | 84.924,23 | 137.794,23 | 315.075,77 | 452.870,00 |
180 | 84.924,23 | 254,06 | 2.275,94 | 2.530,00 | 82.648,29 | 138.048,29 | 317.351,71 | 455.400,00 |
181 | 82.648,29 | 247,26 | 2.282,74 | 2.530,00 | 80.365,55 | 138.295,55 | 319.634,45 | 457.930,00 |
182 | 80.365,55 | 240,43 | 2.289,57 | 2.530,00 | 78.075,97 | 138.535,97 | 321.924,03 | 460.460,00 |
183 | 78.075,97 | 233,58 | 2.296,42 | 2.530,00 | 75.779,55 | 138.769,55 | 324.220,45 | 462.990,00 |
184 | 75.779,55 | 226,71 | 2.303,29 | 2.530,00 | 73.476,26 | 138.996,26 | 326.523,74 | 465.520,00 |
185 | 73.476,26 | 219,82 | 2.310,18 | 2.530,00 | 71.166,07 | 139.216,07 | 328.833,93 | 468.050,00 |
186 | 71.166,07 | 212,91 | 2.317,09 | 2.530,00 | 68.848,98 | 139.428,98 | 331.151,02 | 470.580,00 |
187 | 68.848,98 | 205,97 | 2.324,03 | 2.530,00 | 66.524,95 | 139.634,95 | 333.475,05 | 473.110,00 |
188 | 66.524,95 | 199,02 | 2.330,98 | 2.530,00 | 64.193,97 | 139.833,97 | 335.806,03 | 475.640,00 |
189 | 64.193,97 | 192,05 | 2.337,95 | 2.530,00 | 61.856,02 | 140.026,02 | 338.143,98 | 478.170,00 |
190 | 61.856,02 | 185,05 | 2.344,95 | 2.530,00 | 59.511,07 | 140.211,07 | 340.488,93 | 480.700,00 |
191 | 59.511,07 | 178,04 | 2.351,96 | 2.530,00 | 57.159,11 | 140.389,11 | 342.840,89 | 483.230,00 |
192 | 57.159,11 | 171,00 | 2.359,00 | 2.530,00 | 54.800,11 | 140.560,11 | 345.199,89 | 485.760,00 |
193 | 54.800,11 | 163,94 | 2.366,06 | 2.530,00 | 52.434,05 | 140.724,05 | 347.565,95 | 488.290,00 |
194 | 52.434,05 | 156,87 | 2.373,13 | 2.530,00 | 50.060,92 | 140.880,92 | 349.939,08 | 490.820,00 |
195 | 50.060,92 | 149,77 | 2.380,23 | 2.530,00 | 47.680,69 | 141.030,69 | 352.319,31 | 493.350,00 |
196 | 47.680,69 | 142,64 | 2.387,36 | 2.530,00 | 45.293,33 | 141.173,33 | 354.706,67 | 495.880,00 |
197 | 45.293,33 | 135,50 | 2.394,50 | 2.530,00 | 42.898,83 | 141.308,83 | 357.101,17 | 498.410,00 |
198 | 42.898,83 | 128,34 | 2.401,66 | 2.530,00 | 40.497,17 | 141.437,17 | 359.502,83 | 500.940,00 |
199 | 40.497,17 | 121,15 | 2.408,85 | 2.530,00 | 38.088,33 | 141.558,33 | 361.911,67 | 503.470,00 |
200 | 38.088,33 | 113,95 | 2.416,05 | 2.530,00 | 35.672,27 | 141.672,27 | 364.327,73 | 506.000,00 |
201 | 35.672,27 | 106,72 | 2.423,28 | 2.530,00 | 33.248,99 | 141.778,99 | 366.751,01 | 508.530,00 |
202 | 33.248,99 | 99,47 | 2.430,53 | 2.530,00 | 30.818,46 | 141.878,46 | 369.181,54 | 511.060,00 |
203 | 30.818,46 | 92,20 | 2.437,80 | 2.530,00 | 28.380,66 | 141.970,66 | 371.619,34 | 513.590,00 |
204 | 28.380,66 | 84,91 | 2.445,09 | 2.530,00 | 25.935,57 | 142.055,57 | 374.064,43 | 516.120,00 |
205 | 25.935,57 | 77,59 | 2.452,41 | 2.530,00 | 23.483,16 | 142.133,16 | 376.516,84 | 518.650,00 |
206 | 23.483,16 | 70,25 | 2.459,75 | 2.530,00 | 21.023,41 | 142.203,41 | 378.976,59 | 521.180,00 |
207 | 21.023,41 | 62,90 | 2.467,10 | 2.530,00 | 18.556,31 | 142.266,31 | 381.443,69 | 523.710,00 |
208 | 18.556,31 | 55,51 | 2.474,49 | 2.530,00 | 16.081,82 | 142.321,82 | 383.918,18 | 526.240,00 |
209 | 16.081,82 | 48,11 | 2.481,89 | 2.530,00 | 13.599,93 | 142.369,93 | 386.400,07 | 528.770,00 |
210 | 13.599,93 | 40,69 | 2.489,31 | 2.530,00 | 11.110,62 | 142.410,62 | 388.889,38 | 531.300,00 |
211 | 11.110,62 | 33,24 | 2.496,76 | 2.530,00 | 8.613,86 | 142.443,86 | 391.386,14 | 533.830,00 |
212 | 8.613,86 | 25,77 | 2.504,23 | 2.530,00 | 6.109,63 | 142.469,63 | 393.890,37 | 536.360,00 |
213 | 6.109,63 | 18,28 | 2.511,72 | 2.530,00 | 3.597,91 | 142.487,91 | 396.402,09 | 538.890,00 |
214 | 3.597,91 | 10,76 | 2.519,24 | 2.530,00 | 1.078,67 | 142.498,67 | 398.921,33 | 541.420,00 |
215 | 1.078,67 | 3,23 | 1.078,67 | 1.078,67 | 1.078,67 | 142.501,90 | 400.000,00 | 542.501,90 |
- 143.144,23€
- Zinsanteil
- 2.536,67€
- Monatsrate
- 3,61%
- Sollzins p.a.
- 3,67%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 400.000,00 | 1.203,33 | 1.333,33 | 2.536,67 | 398.666,67 | 1.203,33 | 1.333,33 | 2.536,67 |
2 | 398.666,67 | 1.199,32 | 1.337,34 | 2.536,67 | 397.329,32 | 2.402,66 | 2.670,68 | 5.073,33 |
3 | 397.329,32 | 1.195,30 | 1.341,37 | 2.536,67 | 395.987,95 | 3.597,95 | 4.012,05 | 7.610,00 |
4 | 395.987,95 | 1.191,26 | 1.345,40 | 2.536,67 | 394.642,55 | 4.789,22 | 5.357,45 | 10.146,67 |
5 | 394.642,55 | 1.187,22 | 1.349,45 | 2.536,67 | 393.293,10 | 5.976,43 | 6.706,90 | 12.683,33 |
6 | 393.293,10 | 1.183,16 | 1.353,51 | 2.536,67 | 391.939,59 | 7.159,59 | 8.060,41 | 15.220,00 |
7 | 391.939,59 | 1.179,08 | 1.357,58 | 2.536,67 | 390.582,01 | 8.338,68 | 9.417,99 | 17.756,67 |
8 | 390.582,01 | 1.175,00 | 1.361,67 | 2.536,67 | 389.220,34 | 9.513,68 | 10.779,66 | 20.293,33 |
9 | 389.220,34 | 1.170,90 | 1.365,76 | 2.536,67 | 387.854,58 | 10.684,58 | 12.145,42 | 22.830,00 |
10 | 387.854,58 | 1.166,80 | 1.369,87 | 2.536,67 | 386.484,71 | 11.851,38 | 13.515,29 | 25.366,67 |
11 | 386.484,71 | 1.162,67 | 1.373,99 | 2.536,67 | 385.110,72 | 13.014,05 | 14.889,28 | 27.903,33 |
12 | 385.110,72 | 1.158,54 | 1.378,13 | 2.536,67 | 383.732,59 | 14.172,59 | 16.267,41 | 30.440,00 |
13 | 383.732,59 | 1.154,40 | 1.382,27 | 2.536,67 | 382.350,32 | 15.326,99 | 17.649,68 | 32.976,67 |
14 | 382.350,32 | 1.150,24 | 1.386,43 | 2.536,67 | 380.963,89 | 16.477,23 | 19.036,11 | 35.513,33 |
15 | 380.963,89 | 1.146,07 | 1.390,60 | 2.536,67 | 379.573,29 | 17.623,29 | 20.426,71 | 38.050,00 |
16 | 379.573,29 | 1.141,88 | 1.394,78 | 2.536,67 | 378.178,51 | 18.765,18 | 21.821,49 | 40.586,67 |
17 | 378.178,51 | 1.137,69 | 1.398,98 | 2.536,67 | 376.779,53 | 19.902,86 | 23.220,47 | 43.123,33 |
18 | 376.779,53 | 1.133,48 | 1.403,19 | 2.536,67 | 375.376,34 | 21.036,34 | 24.623,66 | 45.660,00 |
19 | 375.376,34 | 1.129,26 | 1.407,41 | 2.536,67 | 373.968,93 | 22.165,60 | 26.031,07 | 48.196,67 |
20 | 373.968,93 | 1.125,02 | 1.411,64 | 2.536,67 | 372.557,29 | 23.290,62 | 27.442,71 | 50.733,33 |
21 | 372.557,29 | 1.120,78 | 1.415,89 | 2.536,67 | 371.141,40 | 24.411,40 | 28.858,60 | 53.270,00 |
22 | 371.141,40 | 1.116,52 | 1.420,15 | 2.536,67 | 369.721,25 | 25.527,92 | 30.278,75 | 55.806,67 |
23 | 369.721,25 | 1.112,24 | 1.424,42 | 2.536,67 | 368.296,83 | 26.640,16 | 31.703,17 | 58.343,33 |
24 | 368.296,83 | 1.107,96 | 1.428,71 | 2.536,67 | 366.868,12 | 27.748,12 | 33.131,88 | 60.880,00 |
25 | 366.868,12 | 1.103,66 | 1.433,01 | 2.536,67 | 365.435,11 | 28.851,78 | 34.564,89 | 63.416,67 |
26 | 365.435,11 | 1.099,35 | 1.437,32 | 2.536,67 | 363.997,80 | 29.951,13 | 36.002,20 | 65.953,33 |
27 | 363.997,80 | 1.095,03 | 1.441,64 | 2.536,67 | 362.556,16 | 31.046,16 | 37.443,84 | 68.490,00 |
28 | 362.556,16 | 1.090,69 | 1.445,98 | 2.536,67 | 361.110,18 | 32.136,85 | 38.889,82 | 71.026,67 |
29 | 361.110,18 | 1.086,34 | 1.450,33 | 2.536,67 | 359.659,85 | 33.223,19 | 40.340,15 | 73.563,33 |
30 | 359.659,85 | 1.081,98 | 1.454,69 | 2.536,67 | 358.205,17 | 34.305,17 | 41.794,83 | 76.100,00 |
31 | 358.205,17 | 1.077,60 | 1.459,07 | 2.536,67 | 356.746,10 | 35.382,77 | 43.253,90 | 78.636,67 |
32 | 356.746,10 | 1.073,21 | 1.463,46 | 2.536,67 | 355.282,64 | 36.455,98 | 44.717,36 | 81.173,33 |
33 | 355.282,64 | 1.068,81 | 1.467,86 | 2.536,67 | 353.814,79 | 37.524,79 | 46.185,21 | 83.710,00 |
34 | 353.814,79 | 1.064,39 | 1.472,27 | 2.536,67 | 352.342,51 | 38.589,18 | 47.657,49 | 86.246,67 |
35 | 352.342,51 | 1.059,96 | 1.476,70 | 2.536,67 | 350.865,81 | 39.649,14 | 49.134,19 | 88.783,33 |
36 | 350.865,81 | 1.055,52 | 1.481,15 | 2.536,67 | 349.384,66 | 40.704,66 | 50.615,34 | 91.320,00 |
37 | 349.384,66 | 1.051,07 | 1.485,60 | 2.536,67 | 347.899,06 | 41.755,73 | 52.100,94 | 93.856,67 |
38 | 347.899,06 | 1.046,60 | 1.490,07 | 2.536,67 | 346.408,99 | 42.802,33 | 53.591,01 | 96.393,33 |
39 | 346.408,99 | 1.042,11 | 1.494,55 | 2.536,67 | 344.914,44 | 43.844,44 | 55.085,56 | 98.930,00 |
40 | 344.914,44 | 1.037,62 | 1.499,05 | 2.536,67 | 343.415,39 | 44.882,06 | 56.584,61 | 101.466,67 |
41 | 343.415,39 | 1.033,11 | 1.503,56 | 2.536,67 | 341.911,83 | 45.915,16 | 58.088,17 | 104.003,33 |
42 | 341.911,83 | 1.028,58 | 1.508,08 | 2.536,67 | 340.403,75 | 46.943,75 | 59.596,25 | 106.540,00 |
43 | 340.403,75 | 1.024,05 | 1.512,62 | 2.536,67 | 338.891,13 | 47.967,80 | 61.108,87 | 109.076,67 |
44 | 338.891,13 | 1.019,50 | 1.517,17 | 2.536,67 | 337.373,96 | 48.987,29 | 62.626,04 | 111.613,33 |
45 | 337.373,96 | 1.014,93 | 1.521,73 | 2.536,67 | 335.852,23 | 50.002,23 | 64.147,77 | 114.150,00 |
46 | 335.852,23 | 1.010,36 | 1.526,31 | 2.536,67 | 334.325,92 | 51.012,58 | 65.674,08 | 116.686,67 |
47 | 334.325,92 | 1.005,76 | 1.530,90 | 2.536,67 | 332.795,01 | 52.018,35 | 67.204,99 | 119.223,33 |
48 | 332.795,01 | 1.001,16 | 1.535,51 | 2.536,67 | 331.259,51 | 53.019,51 | 68.740,49 | 121.760,00 |
49 | 331.259,51 | 996,54 | 1.540,13 | 2.536,67 | 329.719,38 | 54.016,04 | 70.280,62 | 124.296,67 |
50 | 329.719,38 | 991,91 | 1.544,76 | 2.536,67 | 328.174,62 | 55.007,95 | 71.825,38 | 126.833,33 |
51 | 328.174,62 | 987,26 | 1.549,41 | 2.536,67 | 326.625,21 | 55.995,21 | 73.374,79 | 129.370,00 |
52 | 326.625,21 | 982,60 | 1.554,07 | 2.536,67 | 325.071,14 | 56.977,81 | 74.928,86 | 131.906,67 |
53 | 325.071,14 | 977,92 | 1.558,74 | 2.536,67 | 323.512,40 | 57.955,73 | 76.487,60 | 134.443,33 |
54 | 323.512,40 | 973,23 | 1.563,43 | 2.536,67 | 321.948,96 | 58.928,96 | 78.051,04 | 136.980,00 |
55 | 321.948,96 | 968,53 | 1.568,14 | 2.536,67 | 320.380,83 | 59.897,49 | 79.619,17 | 139.516,67 |
56 | 320.380,83 | 963,81 | 1.572,85 | 2.536,67 | 318.807,97 | 60.861,30 | 81.192,03 | 142.053,33 |
57 | 318.807,97 | 959,08 | 1.577,59 | 2.536,67 | 317.230,38 | 61.820,38 | 82.769,62 | 144.590,00 |
58 | 317.230,38 | 954,33 | 1.582,33 | 2.536,67 | 315.648,05 | 62.774,72 | 84.351,95 | 147.126,67 |
59 | 315.648,05 | 949,57 | 1.587,09 | 2.536,67 | 314.060,96 | 63.724,29 | 85.939,04 | 149.663,33 |
60 | 314.060,96 | 944,80 | 1.591,87 | 2.536,67 | 312.469,09 | 64.669,09 | 87.530,91 | 152.200,00 |
61 | 312.469,09 | 940,01 | 1.596,66 | 2.536,67 | 310.872,44 | 65.609,11 | 89.127,56 | 154.736,67 |
62 | 310.872,44 | 935,21 | 1.601,46 | 2.536,67 | 309.270,98 | 66.544,31 | 90.729,02 | 157.273,33 |
63 | 309.270,98 | 930,39 | 1.606,28 | 2.536,67 | 307.664,70 | 67.474,70 | 92.335,30 | 159.810,00 |
64 | 307.664,70 | 925,56 | 1.611,11 | 2.536,67 | 306.053,59 | 68.400,26 | 93.946,41 | 162.346,67 |
65 | 306.053,59 | 920,71 | 1.615,96 | 2.536,67 | 304.437,64 | 69.320,97 | 95.562,36 | 164.883,33 |
66 | 304.437,64 | 915,85 | 1.620,82 | 2.536,67 | 302.816,82 | 70.236,82 | 97.183,18 | 167.420,00 |
67 | 302.816,82 | 910,97 | 1.625,69 | 2.536,67 | 301.191,13 | 71.147,80 | 98.808,87 | 169.956,67 |
68 | 301.191,13 | 906,08 | 1.630,58 | 2.536,67 | 299.560,55 | 72.053,88 | 100.439,45 | 172.493,33 |
69 | 299.560,55 | 901,18 | 1.635,49 | 2.536,67 | 297.925,06 | 72.955,06 | 102.074,94 | 175.030,00 |
70 | 297.925,06 | 896,26 | 1.640,41 | 2.536,67 | 296.284,65 | 73.851,32 | 103.715,35 | 177.566,67 |
71 | 296.284,65 | 891,32 | 1.645,34 | 2.536,67 | 294.639,31 | 74.742,64 | 105.360,69 | 180.103,33 |
72 | 294.639,31 | 886,37 | 1.650,29 | 2.536,67 | 292.989,01 | 75.629,01 | 107.010,99 | 182.640,00 |
73 | 292.989,01 | 881,41 | 1.655,26 | 2.536,67 | 291.333,75 | 76.510,42 | 108.666,25 | 185.176,67 |
74 | 291.333,75 | 876,43 | 1.660,24 | 2.536,67 | 289.673,52 | 77.386,85 | 110.326,48 | 187.713,33 |
75 | 289.673,52 | 871,43 | 1.665,23 | 2.536,67 | 288.008,28 | 78.258,28 | 111.991,72 | 190.250,00 |
76 | 288.008,28 | 866,42 | 1.670,24 | 2.536,67 | 286.338,04 | 79.124,71 | 113.661,96 | 192.786,67 |
77 | 286.338,04 | 861,40 | 1.675,27 | 2.536,67 | 284.662,78 | 79.986,11 | 115.337,22 | 195.323,33 |
78 | 284.662,78 | 856,36 | 1.680,31 | 2.536,67 | 282.982,47 | 80.842,47 | 117.017,53 | 197.860,00 |
79 | 282.982,47 | 851,31 | 1.685,36 | 2.536,67 | 281.297,11 | 81.693,78 | 118.702,89 | 200.396,67 |
80 | 281.297,11 | 846,24 | 1.690,43 | 2.536,67 | 279.606,68 | 82.540,01 | 120.393,32 | 202.933,33 |
81 | 279.606,68 | 841,15 | 1.695,52 | 2.536,67 | 277.911,16 | 83.381,16 | 122.088,84 | 205.470,00 |
82 | 277.911,16 | 836,05 | 1.700,62 | 2.536,67 | 276.210,54 | 84.217,21 | 123.789,46 | 208.006,67 |
83 | 276.210,54 | 830,93 | 1.705,73 | 2.536,67 | 274.504,81 | 85.048,14 | 125.495,19 | 210.543,33 |
84 | 274.504,81 | 825,80 | 1.710,86 | 2.536,67 | 272.793,95 | 85.873,95 | 127.206,05 | 213.080,00 |
85 | 272.793,95 | 820,66 | 1.716,01 | 2.536,67 | 271.077,93 | 86.694,60 | 128.922,07 | 215.616,67 |
86 | 271.077,93 | 815,49 | 1.721,17 | 2.536,67 | 269.356,76 | 87.510,09 | 130.643,24 | 218.153,33 |
87 | 269.356,76 | 810,31 | 1.726,35 | 2.536,67 | 267.630,41 | 88.320,41 | 132.369,59 | 220.690,00 |
88 | 267.630,41 | 805,12 | 1.731,55 | 2.536,67 | 265.898,86 | 89.125,53 | 134.101,14 | 223.226,67 |
89 | 265.898,86 | 799,91 | 1.736,75 | 2.536,67 | 264.162,11 | 89.925,44 | 135.837,89 | 225.763,33 |
90 | 264.162,11 | 794,69 | 1.741,98 | 2.536,67 | 262.420,13 | 90.720,13 | 137.579,87 | 228.300,00 |
91 | 262.420,13 | 789,45 | 1.747,22 | 2.536,67 | 260.672,91 | 91.509,58 | 139.327,09 | 230.836,67 |
92 | 260.672,91 | 784,19 | 1.752,48 | 2.536,67 | 258.920,43 | 92.293,77 | 141.079,57 | 233.373,33 |
93 | 258.920,43 | 778,92 | 1.757,75 | 2.536,67 | 257.162,69 | 93.072,69 | 142.837,31 | 235.910,00 |
94 | 257.162,69 | 773,63 | 1.763,04 | 2.536,67 | 255.399,65 | 93.846,32 | 144.600,35 | 238.446,67 |
95 | 255.399,65 | 768,33 | 1.768,34 | 2.536,67 | 253.631,31 | 94.614,65 | 146.368,69 | 240.983,33 |
96 | 253.631,31 | 763,01 | 1.773,66 | 2.536,67 | 251.857,65 | 95.377,65 | 148.142,35 | 243.520,00 |
97 | 251.857,65 | 757,67 | 1.778,99 | 2.536,67 | 250.078,66 | 96.135,32 | 149.921,34 | 246.056,67 |
98 | 250.078,66 | 752,32 | 1.784,35 | 2.536,67 | 248.294,31 | 96.887,64 | 151.705,69 | 248.593,33 |
99 | 248.294,31 | 746,95 | 1.789,71 | 2.536,67 | 246.504,60 | 97.634,60 | 153.495,40 | 251.130,00 |
100 | 246.504,60 | 741,57 | 1.795,10 | 2.536,67 | 244.709,50 | 98.376,16 | 155.290,50 | 253.666,67 |
101 | 244.709,50 | 736,17 | 1.800,50 | 2.536,67 | 242.909,00 | 99.112,33 | 157.091,00 | 256.203,33 |
102 | 242.909,00 | 730,75 | 1.805,92 | 2.536,67 | 241.103,08 | 99.843,08 | 158.896,92 | 258.740,00 |
103 | 241.103,08 | 725,32 | 1.811,35 | 2.536,67 | 239.291,74 | 100.568,40 | 160.708,26 | 261.276,67 |
104 | 239.291,74 | 719,87 | 1.816,80 | 2.536,67 | 237.474,94 | 101.288,27 | 162.525,06 | 263.813,33 |
105 | 237.474,94 | 714,40 | 1.822,26 | 2.536,67 | 235.652,68 | 102.002,68 | 164.347,32 | 266.350,00 |
106 | 235.652,68 | 708,92 | 1.827,74 | 2.536,67 | 233.824,93 | 102.711,60 | 166.175,07 | 268.886,67 |
107 | 233.824,93 | 703,42 | 1.833,24 | 2.536,67 | 231.991,69 | 103.415,02 | 168.008,31 | 271.423,33 |
108 | 231.991,69 | 697,91 | 1.838,76 | 2.536,67 | 230.152,93 | 104.112,93 | 169.847,07 | 273.960,00 |
109 | 230.152,93 | 692,38 | 1.844,29 | 2.536,67 | 228.308,64 | 104.805,31 | 171.691,36 | 276.496,67 |
110 | 228.308,64 | 686,83 | 1.849,84 | 2.536,67 | 226.458,80 | 105.492,13 | 173.541,20 | 279.033,33 |
111 | 226.458,80 | 681,26 | 1.855,40 | 2.536,67 | 224.603,40 | 106.173,40 | 175.396,60 | 281.570,00 |
112 | 224.603,40 | 675,68 | 1.860,98 | 2.536,67 | 222.742,41 | 106.849,08 | 177.257,59 | 284.106,67 |
113 | 222.742,41 | 670,08 | 1.866,58 | 2.536,67 | 220.875,83 | 107.519,16 | 179.124,17 | 286.643,33 |
114 | 220.875,83 | 664,47 | 1.872,20 | 2.536,67 | 219.003,63 | 108.183,63 | 180.996,37 | 289.180,00 |
115 | 219.003,63 | 658,84 | 1.877,83 | 2.536,67 | 217.125,80 | 108.842,47 | 182.874,20 | 291.716,67 |
116 | 217.125,80 | 653,19 | 1.883,48 | 2.536,67 | 215.242,32 | 109.495,65 | 184.757,68 | 294.253,33 |
117 | 215.242,32 | 647,52 | 1.889,15 | 2.536,67 | 213.353,17 | 110.143,17 | 186.646,83 | 296.790,00 |
118 | 213.353,17 | 641,84 | 1.894,83 | 2.536,67 | 211.458,35 | 110.785,01 | 188.541,65 | 299.326,67 |
119 | 211.458,35 | 636,14 | 1.900,53 | 2.536,67 | 209.557,82 | 111.421,15 | 190.442,18 | 301.863,33 |
120 | 209.557,82 | 630,42 | 1.906,25 | 2.536,67 | 207.651,57 | 112.051,57 | 192.348,43 | 304.400,00 |
121 | 207.651,57 | 624,69 | 1.911,98 | 2.536,67 | 205.739,59 | 112.676,25 | 194.260,41 | 306.936,67 |
122 | 205.739,59 | 618,93 | 1.917,73 | 2.536,67 | 203.821,85 | 113.295,19 | 196.178,15 | 309.473,33 |
123 | 203.821,85 | 613,16 | 1.923,50 | 2.536,67 | 201.898,35 | 113.908,35 | 198.101,65 | 312.010,00 |
124 | 201.898,35 | 607,38 | 1.929,29 | 2.536,67 | 199.969,06 | 114.515,73 | 200.030,94 | 314.546,67 |
125 | 199.969,06 | 601,57 | 1.935,09 | 2.536,67 | 198.033,97 | 115.117,30 | 201.966,03 | 317.083,33 |
126 | 198.033,97 | 595,75 | 1.940,91 | 2.536,67 | 196.093,05 | 115.713,05 | 203.906,95 | 319.620,00 |
127 | 196.093,05 | 589,91 | 1.946,75 | 2.536,67 | 194.146,30 | 116.302,97 | 205.853,70 | 322.156,67 |
128 | 194.146,30 | 584,06 | 1.952,61 | 2.536,67 | 192.193,69 | 116.887,02 | 207.806,31 | 324.693,33 |
129 | 192.193,69 | 578,18 | 1.958,48 | 2.536,67 | 190.235,21 | 117.465,21 | 209.764,79 | 327.230,00 |
130 | 190.235,21 | 572,29 | 1.964,38 | 2.536,67 | 188.270,83 | 118.037,50 | 211.729,17 | 329.766,67 |
131 | 188.270,83 | 566,38 | 1.970,29 | 2.536,67 | 186.300,55 | 118.603,88 | 213.699,45 | 332.303,33 |
132 | 186.300,55 | 560,45 | 1.976,21 | 2.536,67 | 184.324,33 | 119.164,33 | 215.675,67 | 334.840,00 |
133 | 184.324,33 | 554,51 | 1.982,16 | 2.536,67 | 182.342,18 | 119.718,84 | 217.657,82 | 337.376,67 |
134 | 182.342,18 | 548,55 | 1.988,12 | 2.536,67 | 180.354,06 | 120.267,39 | 219.645,94 | 339.913,33 |
135 | 180.354,06 | 542,57 | 1.994,10 | 2.536,67 | 178.359,95 | 120.809,95 | 221.640,05 | 342.450,00 |
136 | 178.359,95 | 536,57 | 2.000,10 | 2.536,67 | 176.359,85 | 121.346,52 | 223.640,15 | 344.986,67 |
137 | 176.359,85 | 530,55 | 2.006,12 | 2.536,67 | 174.353,74 | 121.877,07 | 225.646,26 | 347.523,33 |
138 | 174.353,74 | 524,51 | 2.012,15 | 2.536,67 | 172.341,58 | 122.401,58 | 227.658,42 | 350.060,00 |
139 | 172.341,58 | 518,46 | 2.018,21 | 2.536,67 | 170.323,38 | 122.920,04 | 229.676,62 | 352.596,67 |
140 | 170.323,38 | 512,39 | 2.024,28 | 2.536,67 | 168.299,10 | 123.432,43 | 231.700,90 | 355.133,33 |
141 | 168.299,10 | 506,30 | 2.030,37 | 2.536,67 | 166.268,73 | 123.938,73 | 233.731,27 | 357.670,00 |
142 | 166.268,73 | 500,19 | 2.036,47 | 2.536,67 | 164.232,26 | 124.438,93 | 235.767,74 | 360.206,67 |
143 | 164.232,26 | 494,07 | 2.042,60 | 2.536,67 | 162.189,66 | 124.932,99 | 237.810,34 | 362.743,33 |
144 | 162.189,66 | 487,92 | 2.048,75 | 2.536,67 | 160.140,91 | 125.420,91 | 239.859,09 | 365.280,00 |
145 | 160.140,91 | 481,76 | 2.054,91 | 2.536,67 | 158.086,00 | 125.902,67 | 241.914,00 | 367.816,67 |
146 | 158.086,00 | 475,58 | 2.061,09 | 2.536,67 | 156.024,91 | 126.378,24 | 243.975,09 | 370.353,33 |
147 | 156.024,91 | 469,37 | 2.067,29 | 2.536,67 | 153.957,62 | 126.847,62 | 246.042,38 | 372.890,00 |
148 | 153.957,62 | 463,16 | 2.073,51 | 2.536,67 | 151.884,11 | 127.310,77 | 248.115,89 | 375.426,67 |
149 | 151.884,11 | 456,92 | 2.079,75 | 2.536,67 | 149.804,36 | 127.767,69 | 250.195,64 | 377.963,33 |
150 | 149.804,36 | 450,66 | 2.086,01 | 2.536,67 | 147.718,35 | 128.218,35 | 252.281,65 | 380.500,00 |
151 | 147.718,35 | 444,39 | 2.092,28 | 2.536,67 | 145.626,07 | 128.662,74 | 254.373,93 | 383.036,67 |
152 | 145.626,07 | 438,09 | 2.098,57 | 2.536,67 | 143.527,50 | 129.100,83 | 256.472,50 | 385.573,33 |
153 | 143.527,50 | 431,78 | 2.104,89 | 2.536,67 | 141.422,61 | 129.532,61 | 258.577,39 | 388.110,00 |
154 | 141.422,61 | 425,45 | 2.111,22 | 2.536,67 | 139.311,39 | 129.958,06 | 260.688,61 | 390.646,67 |
155 | 139.311,39 | 419,10 | 2.117,57 | 2.536,67 | 137.193,82 | 130.377,15 | 262.806,18 | 393.183,33 |
156 | 137.193,82 | 412,72 | 2.123,94 | 2.536,67 | 135.069,88 | 130.789,88 | 264.930,12 | 395.720,00 |
157 | 135.069,88 | 406,34 | 2.130,33 | 2.536,67 | 132.939,55 | 131.196,21 | 267.060,45 | 398.256,67 |
158 | 132.939,55 | 399,93 | 2.136,74 | 2.536,67 | 130.802,81 | 131.596,14 | 269.197,19 | 400.793,33 |
159 | 130.802,81 | 393,50 | 2.143,17 | 2.536,67 | 128.659,64 | 131.989,64 | 271.340,36 | 403.330,00 |
160 | 128.659,64 | 387,05 | 2.149,62 | 2.536,67 | 126.510,02 | 132.376,69 | 273.489,98 | 405.866,67 |
161 | 126.510,02 | 380,58 | 2.156,08 | 2.536,67 | 124.353,94 | 132.757,27 | 275.646,06 | 408.403,33 |
162 | 124.353,94 | 374,10 | 2.162,57 | 2.536,67 | 122.191,37 | 133.131,37 | 277.808,63 | 410.940,00 |
163 | 122.191,37 | 367,59 | 2.169,07 | 2.536,67 | 120.022,30 | 133.498,96 | 279.977,70 | 413.476,67 |
164 | 120.022,30 | 361,07 | 2.175,60 | 2.536,67 | 117.846,70 | 133.860,03 | 282.153,30 | 416.013,33 |
165 | 117.846,70 | 354,52 | 2.182,14 | 2.536,67 | 115.664,55 | 134.214,55 | 284.335,45 | 418.550,00 |
166 | 115.664,55 | 347,96 | 2.188,71 | 2.536,67 | 113.475,84 | 134.562,51 | 286.524,16 | 421.086,67 |
167 | 113.475,84 | 341,37 | 2.195,29 | 2.536,67 | 111.280,55 | 134.903,88 | 288.719,45 | 423.623,33 |
168 | 111.280,55 | 334,77 | 2.201,90 | 2.536,67 | 109.078,65 | 135.238,65 | 290.921,35 | 426.160,00 |
169 | 109.078,65 | 328,14 | 2.208,52 | 2.536,67 | 106.870,13 | 135.566,80 | 293.129,87 | 428.696,67 |
170 | 106.870,13 | 321,50 | 2.215,17 | 2.536,67 | 104.654,96 | 135.888,30 | 295.345,04 | 431.233,33 |
171 | 104.654,96 | 314,84 | 2.221,83 | 2.536,67 | 102.433,13 | 136.203,13 | 297.566,87 | 433.770,00 |
172 | 102.433,13 | 308,15 | 2.228,51 | 2.536,67 | 100.204,62 | 136.511,29 | 299.795,38 | 436.306,67 |
173 | 100.204,62 | 301,45 | 2.235,22 | 2.536,67 | 97.969,40 | 136.812,74 | 302.030,60 | 438.843,33 |
174 | 97.969,40 | 294,72 | 2.241,94 | 2.536,67 | 95.727,46 | 137.107,46 | 304.272,54 | 441.380,00 |
175 | 95.727,46 | 287,98 | 2.248,69 | 2.536,67 | 93.478,77 | 137.395,44 | 306.521,23 | 443.916,67 |
176 | 93.478,77 | 281,22 | 2.255,45 | 2.536,67 | 91.223,32 | 137.676,66 | 308.776,68 | 446.453,33 |
177 | 91.223,32 | 274,43 | 2.262,24 | 2.536,67 | 88.961,09 | 137.951,09 | 311.038,91 | 448.990,00 |
178 | 88.961,09 | 267,62 | 2.269,04 | 2.536,67 | 86.692,04 | 138.218,71 | 313.307,96 | 451.526,67 |
179 | 86.692,04 | 260,80 | 2.275,87 | 2.536,67 | 84.416,18 | 138.479,51 | 315.583,82 | 454.063,33 |
180 | 84.416,18 | 253,95 | 2.282,71 | 2.536,67 | 82.133,46 | 138.733,46 | 317.866,54 | 456.600,00 |
181 | 82.133,46 | 247,08 | 2.289,58 | 2.536,67 | 79.843,88 | 138.980,55 | 320.156,12 | 459.136,67 |
182 | 79.843,88 | 240,20 | 2.296,47 | 2.536,67 | 77.547,41 | 139.220,74 | 322.452,59 | 461.673,33 |
183 | 77.547,41 | 233,29 | 2.303,38 | 2.536,67 | 75.244,03 | 139.454,03 | 324.755,97 | 464.210,00 |
184 | 75.244,03 | 226,36 | 2.310,31 | 2.536,67 | 72.933,72 | 139.680,39 | 327.066,28 | 466.746,67 |
185 | 72.933,72 | 219,41 | 2.317,26 | 2.536,67 | 70.616,47 | 139.899,80 | 329.383,53 | 469.283,33 |
186 | 70.616,47 | 212,44 | 2.324,23 | 2.536,67 | 68.292,24 | 140.112,24 | 331.707,76 | 471.820,00 |
187 | 68.292,24 | 205,45 | 2.331,22 | 2.536,67 | 65.961,02 | 140.317,68 | 334.038,98 | 474.356,67 |
188 | 65.961,02 | 198,43 | 2.338,23 | 2.536,67 | 63.622,78 | 140.516,12 | 336.377,22 | 476.893,33 |
189 | 63.622,78 | 191,40 | 2.345,27 | 2.536,67 | 61.277,52 | 140.707,52 | 338.722,48 | 479.430,00 |
190 | 61.277,52 | 184,34 | 2.352,32 | 2.536,67 | 58.925,19 | 140.891,86 | 341.074,81 | 481.966,67 |
191 | 58.925,19 | 177,27 | 2.359,40 | 2.536,67 | 56.565,79 | 141.069,13 | 343.434,21 | 484.503,33 |
192 | 56.565,79 | 170,17 | 2.366,50 | 2.536,67 | 54.199,29 | 141.239,29 | 345.800,71 | 487.040,00 |
193 | 54.199,29 | 163,05 | 2.373,62 | 2.536,67 | 51.825,68 | 141.402,34 | 348.174,32 | 489.576,67 |
194 | 51.825,68 | 155,91 | 2.380,76 | 2.536,67 | 49.444,92 | 141.558,25 | 350.555,08 | 492.113,33 |
195 | 49.444,92 | 148,75 | 2.387,92 | 2.536,67 | 47.057,00 | 141.707,00 | 352.943,00 | 494.650,00 |
196 | 47.057,00 | 141,56 | 2.395,10 | 2.536,67 | 44.661,90 | 141.848,56 | 355.338,10 | 497.186,67 |
197 | 44.661,90 | 134,36 | 2.402,31 | 2.536,67 | 42.259,59 | 141.982,92 | 357.740,41 | 499.723,33 |
198 | 42.259,59 | 127,13 | 2.409,54 | 2.536,67 | 39.850,05 | 142.110,05 | 360.149,95 | 502.260,00 |
199 | 39.850,05 | 119,88 | 2.416,78 | 2.536,67 | 37.433,27 | 142.229,93 | 362.566,73 | 504.796,67 |
200 | 37.433,27 | 112,61 | 2.424,05 | 2.536,67 | 35.009,21 | 142.342,55 | 364.990,79 | 507.333,33 |
201 | 35.009,21 | 105,32 | 2.431,35 | 2.536,67 | 32.577,86 | 142.447,86 | 367.422,14 | 509.870,00 |
202 | 32.577,86 | 98,01 | 2.438,66 | 2.536,67 | 30.139,20 | 142.545,87 | 369.860,80 | 512.406,67 |
203 | 30.139,20 | 90,67 | 2.446,00 | 2.536,67 | 27.693,21 | 142.636,54 | 372.306,79 | 514.943,33 |
204 | 27.693,21 | 83,31 | 2.453,36 | 2.536,67 | 25.239,85 | 142.719,85 | 374.760,15 | 517.480,00 |
205 | 25.239,85 | 75,93 | 2.460,74 | 2.536,67 | 22.779,11 | 142.795,78 | 377.220,89 | 520.016,67 |
206 | 22.779,11 | 68,53 | 2.468,14 | 2.536,67 | 20.310,97 | 142.864,31 | 379.689,03 | 522.553,33 |
207 | 20.310,97 | 61,10 | 2.475,56 | 2.536,67 | 17.835,41 | 142.925,41 | 382.164,59 | 525.090,00 |
208 | 17.835,41 | 53,65 | 2.483,01 | 2.536,67 | 15.352,40 | 142.979,06 | 384.647,60 | 527.626,67 |
209 | 15.352,40 | 46,19 | 2.490,48 | 2.536,67 | 12.861,91 | 143.025,25 | 387.138,09 | 530.163,33 |
210 | 12.861,91 | 38,69 | 2.497,97 | 2.536,67 | 10.363,94 | 143.063,94 | 389.636,06 | 532.700,00 |
211 | 10.363,94 | 31,18 | 2.505,49 | 2.536,67 | 7.858,45 | 143.095,12 | 392.141,55 | 535.236,67 |
212 | 7.858,45 | 23,64 | 2.513,03 | 2.536,67 | 5.345,43 | 143.118,76 | 394.654,57 | 537.773,33 |
213 | 5.345,43 | 16,08 | 2.520,59 | 2.536,67 | 2.824,84 | 143.134,84 | 397.175,16 | 540.310,00 |
214 | 2.824,84 | 8,50 | 2.528,17 | 2.536,67 | 296,67 | 143.143,34 | 399.703,33 | 542.846,67 |
215 | 296,67 | 0,89 | 296,67 | 296,67 | 296,67 | 143.144,23 | 400.000,00 | 543.144,23 |
- 145.703,51€
- Zinsanteil
- 2.563,33€
- Monatsrate
- 3,69%
- Sollzins p.a.
- 3,76%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 400.000,00 | 1.230,00 | 1.333,33 | 2.563,33 | 398.666,67 | 1.230,00 | 1.333,33 | 2.563,33 |
2 | 398.666,67 | 1.225,90 | 1.337,43 | 2.563,33 | 397.329,23 | 2.455,90 | 2.670,77 | 5.126,67 |
3 | 397.329,23 | 1.221,79 | 1.341,55 | 2.563,33 | 395.987,69 | 3.677,69 | 4.012,31 | 7.690,00 |
4 | 395.987,69 | 1.217,66 | 1.345,67 | 2.563,33 | 394.642,02 | 4.895,35 | 5.357,98 | 10.253,33 |
5 | 394.642,02 | 1.213,52 | 1.349,81 | 2.563,33 | 393.292,21 | 6.108,87 | 6.707,79 | 12.816,67 |
6 | 393.292,21 | 1.209,37 | 1.353,96 | 2.563,33 | 391.938,25 | 7.318,25 | 8.061,75 | 15.380,00 |
7 | 391.938,25 | 1.205,21 | 1.358,12 | 2.563,33 | 390.580,12 | 8.523,46 | 9.419,88 | 17.943,33 |
8 | 390.580,12 | 1.201,03 | 1.362,30 | 2.563,33 | 389.217,82 | 9.724,49 | 10.782,18 | 20.506,67 |
9 | 389.217,82 | 1.196,84 | 1.366,49 | 2.563,33 | 387.851,34 | 10.921,34 | 12.148,66 | 23.070,00 |
10 | 387.851,34 | 1.192,64 | 1.370,69 | 2.563,33 | 386.480,65 | 12.113,98 | 13.519,35 | 25.633,33 |
11 | 386.480,65 | 1.188,43 | 1.374,91 | 2.563,33 | 385.105,74 | 13.302,41 | 14.894,26 | 28.196,67 |
12 | 385.105,74 | 1.184,20 | 1.379,13 | 2.563,33 | 383.726,61 | 14.486,61 | 16.273,39 | 30.760,00 |
13 | 383.726,61 | 1.179,96 | 1.383,37 | 2.563,33 | 382.343,23 | 15.666,57 | 17.656,77 | 33.323,33 |
14 | 382.343,23 | 1.175,71 | 1.387,63 | 2.563,33 | 380.955,61 | 16.842,27 | 19.044,39 | 35.886,67 |
15 | 380.955,61 | 1.171,44 | 1.391,89 | 2.563,33 | 379.563,71 | 18.013,71 | 20.436,29 | 38.450,00 |
16 | 379.563,71 | 1.167,16 | 1.396,17 | 2.563,33 | 378.167,54 | 19.180,87 | 21.832,46 | 41.013,33 |
17 | 378.167,54 | 1.162,87 | 1.400,47 | 2.563,33 | 376.767,07 | 20.343,73 | 23.232,93 | 43.576,67 |
18 | 376.767,07 | 1.158,56 | 1.404,77 | 2.563,33 | 375.362,29 | 21.502,29 | 24.637,71 | 46.140,00 |
19 | 375.362,29 | 1.154,24 | 1.409,09 | 2.563,33 | 373.953,20 | 22.656,53 | 26.046,80 | 48.703,33 |
20 | 373.953,20 | 1.149,91 | 1.413,43 | 2.563,33 | 372.539,77 | 23.806,44 | 27.460,23 | 51.266,67 |
21 | 372.539,77 | 1.145,56 | 1.417,77 | 2.563,33 | 371.122,00 | 24.952,00 | 28.878,00 | 53.830,00 |
22 | 371.122,00 | 1.141,20 | 1.422,13 | 2.563,33 | 369.699,86 | 26.093,20 | 30.300,14 | 56.393,33 |
23 | 369.699,86 | 1.136,83 | 1.426,51 | 2.563,33 | 368.273,36 | 27.230,02 | 31.726,64 | 58.956,67 |
24 | 368.273,36 | 1.132,44 | 1.430,89 | 2.563,33 | 366.842,47 | 28.362,47 | 33.157,53 | 61.520,00 |
25 | 366.842,47 | 1.128,04 | 1.435,29 | 2.563,33 | 365.407,17 | 29.490,51 | 34.592,83 | 64.083,33 |
26 | 365.407,17 | 1.123,63 | 1.439,71 | 2.563,33 | 363.967,47 | 30.614,13 | 36.032,53 | 66.646,67 |
27 | 363.967,47 | 1.119,20 | 1.444,13 | 2.563,33 | 362.523,33 | 31.733,33 | 37.476,67 | 69.210,00 |
28 | 362.523,33 | 1.114,76 | 1.448,57 | 2.563,33 | 361.074,76 | 32.848,09 | 38.925,24 | 71.773,33 |
29 | 361.074,76 | 1.110,30 | 1.453,03 | 2.563,33 | 359.621,73 | 33.958,40 | 40.378,27 | 74.336,67 |
30 | 359.621,73 | 1.105,84 | 1.457,50 | 2.563,33 | 358.164,23 | 35.064,23 | 41.835,77 | 76.900,00 |
31 | 358.164,23 | 1.101,36 | 1.461,98 | 2.563,33 | 356.702,26 | 36.165,59 | 43.297,74 | 79.463,33 |
32 | 356.702,26 | 1.096,86 | 1.466,47 | 2.563,33 | 355.235,78 | 37.262,45 | 44.764,22 | 82.026,67 |
33 | 355.235,78 | 1.092,35 | 1.470,98 | 2.563,33 | 353.764,80 | 38.354,80 | 46.235,20 | 84.590,00 |
34 | 353.764,80 | 1.087,83 | 1.475,51 | 2.563,33 | 352.289,29 | 39.442,63 | 47.710,71 | 87.153,33 |
35 | 352.289,29 | 1.083,29 | 1.480,04 | 2.563,33 | 350.809,25 | 40.525,91 | 49.190,75 | 89.716,67 |
36 | 350.809,25 | 1.078,74 | 1.484,59 | 2.563,33 | 349.324,65 | 41.604,65 | 50.675,35 | 92.280,00 |
37 | 349.324,65 | 1.074,17 | 1.489,16 | 2.563,33 | 347.835,49 | 42.678,83 | 52.164,51 | 94.843,33 |
38 | 347.835,49 | 1.069,59 | 1.493,74 | 2.563,33 | 346.341,75 | 43.748,42 | 53.658,25 | 97.406,67 |
39 | 346.341,75 | 1.065,00 | 1.498,33 | 2.563,33 | 344.843,42 | 44.813,42 | 55.156,58 | 99.970,00 |
40 | 344.843,42 | 1.060,39 | 1.502,94 | 2.563,33 | 343.340,48 | 45.873,82 | 56.659,52 | 102.533,33 |
41 | 343.340,48 | 1.055,77 | 1.507,56 | 2.563,33 | 341.832,92 | 46.929,59 | 58.167,08 | 105.096,67 |
42 | 341.832,92 | 1.051,14 | 1.512,20 | 2.563,33 | 340.320,72 | 47.980,72 | 59.679,28 | 107.660,00 |
43 | 340.320,72 | 1.046,49 | 1.516,85 | 2.563,33 | 338.803,88 | 49.027,21 | 61.196,12 | 110.223,33 |
44 | 338.803,88 | 1.041,82 | 1.521,51 | 2.563,33 | 337.282,36 | 50.069,03 | 62.717,64 | 112.786,67 |
45 | 337.282,36 | 1.037,14 | 1.526,19 | 2.563,33 | 335.756,17 | 51.106,17 | 64.243,83 | 115.350,00 |
46 | 335.756,17 | 1.032,45 | 1.530,88 | 2.563,33 | 334.225,29 | 52.138,62 | 65.774,71 | 117.913,33 |
47 | 334.225,29 | 1.027,74 | 1.535,59 | 2.563,33 | 332.689,70 | 53.166,37 | 67.310,30 | 120.476,67 |
48 | 332.689,70 | 1.023,02 | 1.540,31 | 2.563,33 | 331.149,39 | 54.189,39 | 68.850,61 | 123.040,00 |
49 | 331.149,39 | 1.018,28 | 1.545,05 | 2.563,33 | 329.604,34 | 55.207,67 | 70.395,66 | 125.603,33 |
50 | 329.604,34 | 1.013,53 | 1.549,80 | 2.563,33 | 328.054,54 | 56.221,21 | 71.945,46 | 128.166,67 |
51 | 328.054,54 | 1.008,77 | 1.554,57 | 2.563,33 | 326.499,97 | 57.229,97 | 73.500,03 | 130.730,00 |
52 | 326.499,97 | 1.003,99 | 1.559,35 | 2.563,33 | 324.940,63 | 58.233,96 | 75.059,37 | 133.293,33 |
53 | 324.940,63 | 999,19 | 1.564,14 | 2.563,33 | 323.376,49 | 59.233,15 | 76.623,51 | 135.856,67 |
54 | 323.376,49 | 994,38 | 1.568,95 | 2.563,33 | 321.807,54 | 60.227,54 | 78.192,46 | 138.420,00 |
55 | 321.807,54 | 989,56 | 1.573,78 | 2.563,33 | 320.233,76 | 61.217,09 | 79.766,24 | 140.983,33 |
56 | 320.233,76 | 984,72 | 1.578,61 | 2.563,33 | 318.655,15 | 62.201,81 | 81.344,85 | 143.546,67 |
57 | 318.655,15 | 979,86 | 1.583,47 | 2.563,33 | 317.071,68 | 63.181,68 | 82.928,32 | 146.110,00 |
58 | 317.071,68 | 975,00 | 1.588,34 | 2.563,33 | 315.483,34 | 64.156,67 | 84.516,66 | 148.673,33 |
59 | 315.483,34 | 970,11 | 1.593,22 | 2.563,33 | 313.890,12 | 65.126,78 | 86.109,88 | 151.236,67 |
60 | 313.890,12 | 965,21 | 1.598,12 | 2.563,33 | 312.292,00 | 66.092,00 | 87.708,00 | 153.800,00 |
61 | 312.292,00 | 960,30 | 1.603,04 | 2.563,33 | 310.688,96 | 67.052,29 | 89.311,04 | 156.363,33 |
62 | 310.688,96 | 955,37 | 1.607,96 | 2.563,33 | 309.081,00 | 68.007,66 | 90.919,00 | 158.926,67 |
63 | 309.081,00 | 950,42 | 1.612,91 | 2.563,33 | 307.468,09 | 68.958,09 | 92.531,91 | 161.490,00 |
64 | 307.468,09 | 945,46 | 1.617,87 | 2.563,33 | 305.850,22 | 69.903,55 | 94.149,78 | 164.053,33 |
65 | 305.850,22 | 940,49 | 1.622,84 | 2.563,33 | 304.227,37 | 70.844,04 | 95.772,63 | 166.616,67 |
66 | 304.227,37 | 935,50 | 1.627,83 | 2.563,33 | 302.599,54 | 71.779,54 | 97.400,46 | 169.180,00 |
67 | 302.599,54 | 930,49 | 1.632,84 | 2.563,33 | 300.966,70 | 72.710,03 | 99.033,30 | 171.743,33 |
68 | 300.966,70 | 925,47 | 1.637,86 | 2.563,33 | 299.328,84 | 73.635,51 | 100.671,16 | 174.306,67 |
69 | 299.328,84 | 920,44 | 1.642,90 | 2.563,33 | 297.685,94 | 74.555,94 | 102.314,06 | 176.870,00 |
70 | 297.685,94 | 915,38 | 1.647,95 | 2.563,33 | 296.037,99 | 75.471,33 | 103.962,01 | 179.433,33 |
71 | 296.037,99 | 910,32 | 1.653,02 | 2.563,33 | 294.384,98 | 76.381,64 | 105.615,02 | 181.996,67 |
72 | 294.384,98 | 905,23 | 1.658,10 | 2.563,33 | 292.726,88 | 77.286,88 | 107.273,12 | 184.560,00 |
73 | 292.726,88 | 900,14 | 1.663,20 | 2.563,33 | 291.063,68 | 78.187,01 | 108.936,32 | 187.123,33 |
74 | 291.063,68 | 895,02 | 1.668,31 | 2.563,33 | 289.395,37 | 79.082,03 | 110.604,63 | 189.686,67 |
75 | 289.395,37 | 889,89 | 1.673,44 | 2.563,33 | 287.721,92 | 79.971,92 | 112.278,08 | 192.250,00 |
76 | 287.721,92 | 884,74 | 1.678,59 | 2.563,33 | 286.043,34 | 80.856,67 | 113.956,66 | 194.813,33 |
77 | 286.043,34 | 879,58 | 1.683,75 | 2.563,33 | 284.359,59 | 81.736,25 | 115.640,41 | 197.376,67 |
78 | 284.359,59 | 874,41 | 1.688,93 | 2.563,33 | 282.670,66 | 82.610,66 | 117.329,34 | 199.940,00 |
79 | 282.670,66 | 869,21 | 1.694,12 | 2.563,33 | 280.976,54 | 83.479,87 | 119.023,46 | 202.503,33 |
80 | 280.976,54 | 864,00 | 1.699,33 | 2.563,33 | 279.277,21 | 84.343,87 | 120.722,79 | 205.066,67 |
81 | 279.277,21 | 858,78 | 1.704,56 | 2.563,33 | 277.572,65 | 85.202,65 | 122.427,35 | 207.630,00 |
82 | 277.572,65 | 853,54 | 1.709,80 | 2.563,33 | 275.862,85 | 86.056,19 | 124.137,15 | 210.193,33 |
83 | 275.862,85 | 848,28 | 1.715,06 | 2.563,33 | 274.147,80 | 86.904,46 | 125.852,20 | 212.756,67 |
84 | 274.147,80 | 843,00 | 1.720,33 | 2.563,33 | 272.427,47 | 87.747,47 | 127.572,53 | 215.320,00 |
85 | 272.427,47 | 837,71 | 1.725,62 | 2.563,33 | 270.701,85 | 88.585,18 | 129.298,15 | 217.883,33 |
86 | 270.701,85 | 832,41 | 1.730,93 | 2.563,33 | 268.970,93 | 89.417,59 | 131.029,07 | 220.446,67 |
87 | 268.970,93 | 827,09 | 1.736,25 | 2.563,33 | 267.234,68 | 90.244,68 | 132.765,32 | 223.010,00 |
88 | 267.234,68 | 821,75 | 1.741,59 | 2.563,33 | 265.493,09 | 91.066,42 | 134.506,91 | 225.573,33 |
89 | 265.493,09 | 816,39 | 1.746,94 | 2.563,33 | 263.746,15 | 91.882,82 | 136.253,85 | 228.136,67 |
90 | 263.746,15 | 811,02 | 1.752,31 | 2.563,33 | 261.993,83 | 92.693,83 | 138.006,17 | 230.700,00 |
91 | 261.993,83 | 805,63 | 1.757,70 | 2.563,33 | 260.236,13 | 93.499,47 | 139.763,87 | 233.263,33 |
92 | 260.236,13 | 800,23 | 1.763,11 | 2.563,33 | 258.473,03 | 94.299,69 | 141.526,97 | 235.826,67 |
93 | 258.473,03 | 794,80 | 1.768,53 | 2.563,33 | 256.704,50 | 95.094,50 | 143.295,50 | 238.390,00 |
94 | 256.704,50 | 789,37 | 1.773,97 | 2.563,33 | 254.930,53 | 95.883,86 | 145.069,47 | 240.953,33 |
95 | 254.930,53 | 783,91 | 1.779,42 | 2.563,33 | 253.151,11 | 96.667,77 | 146.848,89 | 243.516,67 |
96 | 253.151,11 | 778,44 | 1.784,89 | 2.563,33 | 251.366,21 | 97.446,21 | 148.633,79 | 246.080,00 |
97 | 251.366,21 | 772,95 | 1.790,38 | 2.563,33 | 249.575,83 | 98.219,17 | 150.424,17 | 248.643,33 |
98 | 249.575,83 | 767,45 | 1.795,89 | 2.563,33 | 247.779,94 | 98.986,61 | 152.220,06 | 251.206,67 |
99 | 247.779,94 | 761,92 | 1.801,41 | 2.563,33 | 245.978,53 | 99.748,53 | 154.021,47 | 253.770,00 |
100 | 245.978,53 | 756,38 | 1.806,95 | 2.563,33 | 244.171,58 | 100.504,92 | 155.828,42 | 256.333,33 |
101 | 244.171,58 | 750,83 | 1.812,51 | 2.563,33 | 242.359,08 | 101.255,75 | 157.640,92 | 258.896,67 |
102 | 242.359,08 | 745,25 | 1.818,08 | 2.563,33 | 240.541,00 | 102.001,00 | 159.459,00 | 261.460,00 |
103 | 240.541,00 | 739,66 | 1.823,67 | 2.563,33 | 238.717,33 | 102.740,66 | 161.282,67 | 264.023,33 |
104 | 238.717,33 | 734,06 | 1.829,28 | 2.563,33 | 236.888,05 | 103.474,72 | 163.111,95 | 266.586,67 |
105 | 236.888,05 | 728,43 | 1.834,90 | 2.563,33 | 235.053,15 | 104.203,15 | 164.946,85 | 269.150,00 |
106 | 235.053,15 | 722,79 | 1.840,54 | 2.563,33 | 233.212,61 | 104.925,94 | 166.787,39 | 271.713,33 |
107 | 233.212,61 | 717,13 | 1.846,20 | 2.563,33 | 231.366,40 | 105.643,07 | 168.633,60 | 274.276,67 |
108 | 231.366,40 | 711,45 | 1.851,88 | 2.563,33 | 229.514,52 | 106.354,52 | 170.485,48 | 276.840,00 |
109 | 229.514,52 | 705,76 | 1.857,58 | 2.563,33 | 227.656,94 | 107.060,28 | 172.343,06 | 279.403,33 |
110 | 227.656,94 | 700,05 | 1.863,29 | 2.563,33 | 225.793,65 | 107.760,32 | 174.206,35 | 281.966,67 |
111 | 225.793,65 | 694,32 | 1.869,02 | 2.563,33 | 223.924,64 | 108.454,64 | 176.075,36 | 284.530,00 |
112 | 223.924,64 | 688,57 | 1.874,77 | 2.563,33 | 222.049,87 | 109.143,20 | 177.950,13 | 287.093,33 |
113 | 222.049,87 | 682,80 | 1.880,53 | 2.563,33 | 220.169,34 | 109.826,01 | 179.830,66 | 289.656,67 |
114 | 220.169,34 | 677,02 | 1.886,31 | 2.563,33 | 218.283,03 | 110.503,03 | 181.716,97 | 292.220,00 |
115 | 218.283,03 | 671,22 | 1.892,11 | 2.563,33 | 216.390,92 | 111.174,25 | 183.609,08 | 294.783,33 |
116 | 216.390,92 | 665,40 | 1.897,93 | 2.563,33 | 214.492,98 | 111.839,65 | 185.507,02 | 297.346,67 |
117 | 214.492,98 | 659,57 | 1.903,77 | 2.563,33 | 212.589,22 | 112.499,22 | 187.410,78 | 299.910,00 |
118 | 212.589,22 | 653,71 | 1.909,62 | 2.563,33 | 210.679,60 | 113.152,93 | 189.320,40 | 302.473,33 |
119 | 210.679,60 | 647,84 | 1.915,49 | 2.563,33 | 208.764,10 | 113.800,77 | 191.235,90 | 305.036,67 |
120 | 208.764,10 | 641,95 | 1.921,38 | 2.563,33 | 206.842,72 | 114.442,72 | 193.157,28 | 307.600,00 |
121 | 206.842,72 | 636,04 | 1.927,29 | 2.563,33 | 204.915,43 | 115.078,76 | 195.084,57 | 310.163,33 |
122 | 204.915,43 | 630,11 | 1.933,22 | 2.563,33 | 202.982,21 | 115.708,87 | 197.017,79 | 312.726,67 |
123 | 202.982,21 | 624,17 | 1.939,16 | 2.563,33 | 201.043,05 | 116.333,05 | 198.956,95 | 315.290,00 |
124 | 201.043,05 | 618,21 | 1.945,13 | 2.563,33 | 199.097,92 | 116.951,25 | 200.902,08 | 317.853,33 |
125 | 199.097,92 | 612,23 | 1.951,11 | 2.563,33 | 197.146,81 | 117.563,48 | 202.853,19 | 320.416,67 |
126 | 197.146,81 | 606,23 | 1.957,11 | 2.563,33 | 195.189,70 | 118.169,70 | 204.810,30 | 322.980,00 |
127 | 195.189,70 | 600,21 | 1.963,12 | 2.563,33 | 193.226,58 | 118.769,91 | 206.773,42 | 325.543,33 |
128 | 193.226,58 | 594,17 | 1.969,16 | 2.563,33 | 191.257,42 | 119.364,09 | 208.742,58 | 328.106,67 |
129 | 191.257,42 | 588,12 | 1.975,22 | 2.563,33 | 189.282,20 | 119.952,20 | 210.717,80 | 330.670,00 |
130 | 189.282,20 | 582,04 | 1.981,29 | 2.563,33 | 187.300,91 | 120.534,24 | 212.699,09 | 333.233,33 |
131 | 187.300,91 | 575,95 | 1.987,38 | 2.563,33 | 185.313,53 | 121.110,19 | 214.686,47 | 335.796,67 |
132 | 185.313,53 | 569,84 | 1.993,49 | 2.563,33 | 183.320,03 | 121.680,03 | 216.679,97 | 338.360,00 |
133 | 183.320,03 | 563,71 | 1.999,62 | 2.563,33 | 181.320,41 | 122.243,74 | 218.679,59 | 340.923,33 |
134 | 181.320,41 | 557,56 | 2.005,77 | 2.563,33 | 179.314,64 | 122.801,30 | 220.685,36 | 343.486,67 |
135 | 179.314,64 | 551,39 | 2.011,94 | 2.563,33 | 177.302,70 | 123.352,70 | 222.697,30 | 346.050,00 |
136 | 177.302,70 | 545,21 | 2.018,13 | 2.563,33 | 175.284,57 | 123.897,90 | 224.715,43 | 348.613,33 |
137 | 175.284,57 | 539,00 | 2.024,33 | 2.563,33 | 173.260,23 | 124.436,90 | 226.739,77 | 351.176,67 |
138 | 173.260,23 | 532,78 | 2.030,56 | 2.563,33 | 171.229,68 | 124.969,68 | 228.770,32 | 353.740,00 |
139 | 171.229,68 | 526,53 | 2.036,80 | 2.563,33 | 169.192,87 | 125.496,21 | 230.807,13 | 356.303,33 |
140 | 169.192,87 | 520,27 | 2.043,07 | 2.563,33 | 167.149,81 | 126.016,48 | 232.850,19 | 358.866,67 |
141 | 167.149,81 | 513,99 | 2.049,35 | 2.563,33 | 165.100,46 | 126.530,46 | 234.899,54 | 361.430,00 |
142 | 165.100,46 | 507,68 | 2.055,65 | 2.563,33 | 163.044,81 | 127.038,15 | 236.955,19 | 363.993,33 |
143 | 163.044,81 | 501,36 | 2.061,97 | 2.563,33 | 160.982,84 | 127.539,51 | 239.017,16 | 366.556,67 |
144 | 160.982,84 | 495,02 | 2.068,31 | 2.563,33 | 158.914,53 | 128.034,53 | 241.085,47 | 369.120,00 |
145 | 158.914,53 | 488,66 | 2.074,67 | 2.563,33 | 156.839,86 | 128.523,19 | 243.160,14 | 371.683,33 |
146 | 156.839,86 | 482,28 | 2.081,05 | 2.563,33 | 154.758,81 | 129.005,48 | 245.241,19 | 374.246,67 |
147 | 154.758,81 | 475,88 | 2.087,45 | 2.563,33 | 152.671,36 | 129.481,36 | 247.328,64 | 376.810,00 |
148 | 152.671,36 | 469,46 | 2.093,87 | 2.563,33 | 150.577,49 | 129.950,82 | 249.422,51 | 379.373,33 |
149 | 150.577,49 | 463,03 | 2.100,31 | 2.563,33 | 148.477,18 | 130.413,85 | 251.522,82 | 381.936,67 |
150 | 148.477,18 | 456,57 | 2.106,77 | 2.563,33 | 146.370,42 | 130.870,42 | 253.629,58 | 384.500,00 |
151 | 146.370,42 | 450,09 | 2.113,24 | 2.563,33 | 144.257,17 | 131.320,51 | 255.742,83 | 387.063,33 |
152 | 144.257,17 | 443,59 | 2.119,74 | 2.563,33 | 142.137,43 | 131.764,10 | 257.862,57 | 389.626,67 |
153 | 142.137,43 | 437,07 | 2.126,26 | 2.563,33 | 140.011,17 | 132.201,17 | 259.988,83 | 392.190,00 |
154 | 140.011,17 | 430,53 | 2.132,80 | 2.563,33 | 137.878,37 | 132.631,70 | 262.121,63 | 394.753,33 |
155 | 137.878,37 | 423,98 | 2.139,36 | 2.563,33 | 135.739,01 | 133.055,68 | 264.260,99 | 397.316,67 |
156 | 135.739,01 | 417,40 | 2.145,94 | 2.563,33 | 133.593,08 | 133.473,08 | 266.406,92 | 399.880,00 |
157 | 133.593,08 | 410,80 | 2.152,53 | 2.563,33 | 131.440,54 | 133.883,88 | 268.559,46 | 402.443,33 |
158 | 131.440,54 | 404,18 | 2.159,15 | 2.563,33 | 129.281,39 | 134.288,05 | 270.718,61 | 405.006,67 |
159 | 129.281,39 | 397,54 | 2.165,79 | 2.563,33 | 127.115,60 | 134.685,60 | 272.884,40 | 407.570,00 |
160 | 127.115,60 | 390,88 | 2.172,45 | 2.563,33 | 124.943,14 | 135.076,48 | 275.056,86 | 410.133,33 |
161 | 124.943,14 | 384,20 | 2.179,13 | 2.563,33 | 122.764,01 | 135.460,68 | 277.235,99 | 412.696,67 |
162 | 122.764,01 | 377,50 | 2.185,83 | 2.563,33 | 120.578,18 | 135.838,18 | 279.421,82 | 415.260,00 |
163 | 120.578,18 | 370,78 | 2.192,56 | 2.563,33 | 118.385,62 | 136.208,95 | 281.614,38 | 417.823,33 |
164 | 118.385,62 | 364,04 | 2.199,30 | 2.563,33 | 116.186,32 | 136.572,99 | 283.813,68 | 420.386,67 |
165 | 116.186,32 | 357,27 | 2.206,06 | 2.563,33 | 113.980,26 | 136.930,26 | 286.019,74 | 422.950,00 |
166 | 113.980,26 | 350,49 | 2.212,84 | 2.563,33 | 111.767,42 | 137.280,75 | 288.232,58 | 425.513,33 |
167 | 111.767,42 | 343,68 | 2.219,65 | 2.563,33 | 109.547,77 | 137.624,44 | 290.452,23 | 428.076,67 |
168 | 109.547,77 | 336,86 | 2.226,47 | 2.563,33 | 107.321,30 | 137.961,30 | 292.678,70 | 430.640,00 |
169 | 107.321,30 | 330,01 | 2.233,32 | 2.563,33 | 105.087,97 | 138.291,31 | 294.912,03 | 433.203,33 |
170 | 105.087,97 | 323,15 | 2.240,19 | 2.563,33 | 102.847,79 | 138.614,45 | 297.152,21 | 435.766,67 |
171 | 102.847,79 | 316,26 | 2.247,08 | 2.563,33 | 100.600,71 | 138.930,71 | 299.399,29 | 438.330,00 |
172 | 100.600,71 | 309,35 | 2.253,99 | 2.563,33 | 98.346,72 | 139.240,06 | 301.653,28 | 440.893,33 |
173 | 98.346,72 | 302,42 | 2.260,92 | 2.563,33 | 96.085,81 | 139.542,47 | 303.914,19 | 443.456,67 |
174 | 96.085,81 | 295,46 | 2.267,87 | 2.563,33 | 93.817,94 | 139.837,94 | 306.182,06 | 446.020,00 |
175 | 93.817,94 | 288,49 | 2.274,84 | 2.563,33 | 91.543,09 | 140.126,43 | 308.456,91 | 448.583,33 |
176 | 91.543,09 | 281,50 | 2.281,84 | 2.563,33 | 89.261,26 | 140.407,92 | 310.738,74 | 451.146,67 |
177 | 89.261,26 | 274,48 | 2.288,85 | 2.563,33 | 86.972,40 | 140.682,40 | 313.027,60 | 453.710,00 |
178 | 86.972,40 | 267,44 | 2.295,89 | 2.563,33 | 84.676,51 | 140.949,84 | 315.323,49 | 456.273,33 |
179 | 84.676,51 | 260,38 | 2.302,95 | 2.563,33 | 82.373,56 | 141.210,22 | 317.626,44 | 458.836,67 |
180 | 82.373,56 | 253,30 | 2.310,03 | 2.563,33 | 80.063,52 | 141.463,52 | 319.936,48 | 461.400,00 |
181 | 80.063,52 | 246,20 | 2.317,14 | 2.563,33 | 77.746,38 | 141.709,72 | 322.253,62 | 463.963,33 |
182 | 77.746,38 | 239,07 | 2.324,26 | 2.563,33 | 75.422,12 | 141.948,79 | 324.577,88 | 466.526,67 |
183 | 75.422,12 | 231,92 | 2.331,41 | 2.563,33 | 73.090,71 | 142.180,71 | 326.909,29 | 469.090,00 |
184 | 73.090,71 | 224,75 | 2.338,58 | 2.563,33 | 70.752,13 | 142.405,46 | 329.247,87 | 471.653,33 |
185 | 70.752,13 | 217,56 | 2.345,77 | 2.563,33 | 68.406,36 | 142.623,03 | 331.593,64 | 474.216,67 |
186 | 68.406,36 | 210,35 | 2.352,98 | 2.563,33 | 66.053,38 | 142.833,38 | 333.946,62 | 476.780,00 |
187 | 66.053,38 | 203,11 | 2.360,22 | 2.563,33 | 63.693,16 | 143.036,49 | 336.306,84 | 479.343,33 |
188 | 63.693,16 | 195,86 | 2.367,48 | 2.563,33 | 61.325,68 | 143.232,35 | 338.674,32 | 481.906,67 |
189 | 61.325,68 | 188,58 | 2.374,76 | 2.563,33 | 58.950,92 | 143.420,92 | 341.049,08 | 484.470,00 |
190 | 58.950,92 | 181,27 | 2.382,06 | 2.563,33 | 56.568,86 | 143.602,20 | 343.431,14 | 487.033,33 |
191 | 56.568,86 | 173,95 | 2.389,38 | 2.563,33 | 54.179,48 | 143.776,15 | 345.820,52 | 489.596,67 |
192 | 54.179,48 | 166,60 | 2.396,73 | 2.563,33 | 51.782,75 | 143.942,75 | 348.217,25 | 492.160,00 |
193 | 51.782,75 | 159,23 | 2.404,10 | 2.563,33 | 49.378,65 | 144.101,98 | 350.621,35 | 494.723,33 |
194 | 49.378,65 | 151,84 | 2.411,49 | 2.563,33 | 46.967,15 | 144.253,82 | 353.032,85 | 497.286,67 |
195 | 46.967,15 | 144,42 | 2.418,91 | 2.563,33 | 44.548,24 | 144.398,24 | 355.451,76 | 499.850,00 |
196 | 44.548,24 | 136,99 | 2.426,35 | 2.563,33 | 42.121,90 | 144.535,23 | 357.878,10 | 502.413,33 |
197 | 42.121,90 | 129,52 | 2.433,81 | 2.563,33 | 39.688,09 | 144.664,75 | 360.311,91 | 504.976,67 |
198 | 39.688,09 | 122,04 | 2.441,29 | 2.563,33 | 37.246,79 | 144.786,79 | 362.753,21 | 507.540,00 |
199 | 37.246,79 | 114,53 | 2.448,80 | 2.563,33 | 34.797,99 | 144.901,33 | 365.202,01 | 510.103,33 |
200 | 34.797,99 | 107,00 | 2.456,33 | 2.563,33 | 32.341,67 | 145.008,33 | 367.658,33 | 512.666,67 |
201 | 32.341,67 | 99,45 | 2.463,88 | 2.563,33 | 29.877,78 | 145.107,78 | 370.122,22 | 515.230,00 |
202 | 29.877,78 | 91,87 | 2.471,46 | 2.563,33 | 27.406,32 | 145.199,66 | 372.593,68 | 517.793,33 |
203 | 27.406,32 | 84,27 | 2.479,06 | 2.563,33 | 24.927,26 | 145.283,93 | 375.072,74 | 520.356,67 |
204 | 24.927,26 | 76,65 | 2.486,68 | 2.563,33 | 22.440,58 | 145.360,58 | 377.559,42 | 522.920,00 |
205 | 22.440,58 | 69,00 | 2.494,33 | 2.563,33 | 19.946,25 | 145.429,59 | 380.053,75 | 525.483,33 |
206 | 19.946,25 | 61,33 | 2.502,00 | 2.563,33 | 17.444,26 | 145.490,92 | 382.555,74 | 528.046,67 |
207 | 17.444,26 | 53,64 | 2.509,69 | 2.563,33 | 14.934,56 | 145.544,56 | 385.065,44 | 530.610,00 |
208 | 14.934,56 | 45,92 | 2.517,41 | 2.563,33 | 12.417,15 | 145.590,49 | 387.582,85 | 533.173,33 |
209 | 12.417,15 | 38,18 | 2.525,15 | 2.563,33 | 9.892,00 | 145.628,67 | 390.108,00 | 535.736,67 |
210 | 9.892,00 | 30,42 | 2.532,92 | 2.563,33 | 7.359,09 | 145.659,09 | 392.640,91 | 538.300,00 |
211 | 7.359,09 | 22,63 | 2.540,70 | 2.563,33 | 4.818,38 | 145.681,72 | 395.181,62 | 540.863,33 |
212 | 4.818,38 | 14,82 | 2.548,52 | 2.563,33 | 2.269,87 | 145.696,53 | 397.730,13 | 543.426,67 |
213 | 2.269,87 | 6,98 | 2.269,87 | 2.269,87 | 2.269,87 | 145.703,51 | 400.000,00 | 545.703,51 |
- 147.610,03€
- Zinsanteil
- 2.583,33€
- Monatsrate
- 3,75%
- Sollzins p.a.
- 3,82%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 400.000,00 | 1.250,00 | 1.333,33 | 2.583,33 | 398.666,67 | 1.250,00 | 1.333,33 | 2.583,33 |
2 | 398.666,67 | 1.245,83 | 1.337,50 | 2.583,33 | 397.329,17 | 2.495,83 | 2.670,83 | 5.166,67 |
3 | 397.329,17 | 1.241,65 | 1.341,68 | 2.583,33 | 395.987,49 | 3.737,49 | 4.012,51 | 7.750,00 |
4 | 395.987,49 | 1.237,46 | 1.345,87 | 2.583,33 | 394.641,61 | 4.974,95 | 5.358,39 | 10.333,33 |
5 | 394.641,61 | 1.233,26 | 1.350,08 | 2.583,33 | 393.291,54 | 6.208,20 | 6.708,46 | 12.916,67 |
6 | 393.291,54 | 1.229,04 | 1.354,30 | 2.583,33 | 391.937,24 | 7.437,24 | 8.062,76 | 15.500,00 |
7 | 391.937,24 | 1.224,80 | 1.358,53 | 2.583,33 | 390.578,71 | 8.662,04 | 9.421,29 | 18.083,33 |
8 | 390.578,71 | 1.220,56 | 1.362,77 | 2.583,33 | 389.215,93 | 9.882,60 | 10.784,07 | 20.666,67 |
9 | 389.215,93 | 1.216,30 | 1.367,03 | 2.583,33 | 387.848,90 | 11.098,90 | 12.151,10 | 23.250,00 |
10 | 387.848,90 | 1.212,03 | 1.371,31 | 2.583,33 | 386.477,60 | 12.310,93 | 13.522,40 | 25.833,33 |
11 | 386.477,60 | 1.207,74 | 1.375,59 | 2.583,33 | 385.102,00 | 13.518,67 | 14.898,00 | 28.416,67 |
12 | 385.102,00 | 1.203,44 | 1.379,89 | 2.583,33 | 383.722,12 | 14.722,12 | 16.277,88 | 31.000,00 |
13 | 383.722,12 | 1.199,13 | 1.384,20 | 2.583,33 | 382.337,91 | 15.921,25 | 17.662,09 | 33.583,33 |
14 | 382.337,91 | 1.194,81 | 1.388,53 | 2.583,33 | 380.949,39 | 17.116,05 | 19.050,61 | 36.166,67 |
15 | 380.949,39 | 1.190,47 | 1.392,87 | 2.583,33 | 379.556,52 | 18.306,52 | 20.443,48 | 38.750,00 |
16 | 379.556,52 | 1.186,11 | 1.397,22 | 2.583,33 | 378.159,30 | 19.492,63 | 21.840,70 | 41.333,33 |
17 | 378.159,30 | 1.181,75 | 1.401,59 | 2.583,33 | 376.757,71 | 20.674,38 | 23.242,29 | 43.916,67 |
18 | 376.757,71 | 1.177,37 | 1.405,97 | 2.583,33 | 375.351,75 | 21.851,75 | 24.648,25 | 46.500,00 |
19 | 375.351,75 | 1.172,97 | 1.410,36 | 2.583,33 | 373.941,39 | 23.024,72 | 26.058,61 | 49.083,33 |
20 | 373.941,39 | 1.168,57 | 1.414,77 | 2.583,33 | 372.526,62 | 24.193,29 | 27.473,38 | 51.666,67 |
21 | 372.526,62 | 1.164,15 | 1.419,19 | 2.583,33 | 371.107,44 | 25.357,44 | 28.892,56 | 54.250,00 |
22 | 371.107,44 | 1.159,71 | 1.423,62 | 2.583,33 | 369.683,81 | 26.517,15 | 30.316,19 | 56.833,33 |
23 | 369.683,81 | 1.155,26 | 1.428,07 | 2.583,33 | 368.255,74 | 27.672,41 | 31.744,26 | 59.416,67 |
24 | 368.255,74 | 1.150,80 | 1.432,53 | 2.583,33 | 366.823,21 | 28.823,21 | 33.176,79 | 62.000,00 |
25 | 366.823,21 | 1.146,32 | 1.437,01 | 2.583,33 | 365.386,20 | 29.969,53 | 34.613,80 | 64.583,33 |
26 | 365.386,20 | 1.141,83 | 1.441,50 | 2.583,33 | 363.944,70 | 31.111,36 | 36.055,30 | 67.166,67 |
27 | 363.944,70 | 1.137,33 | 1.446,01 | 2.583,33 | 362.498,69 | 32.248,69 | 37.501,31 | 69.750,00 |
28 | 362.498,69 | 1.132,81 | 1.450,52 | 2.583,33 | 361.048,16 | 33.381,50 | 38.951,84 | 72.333,33 |
29 | 361.048,16 | 1.128,28 | 1.455,06 | 2.583,33 | 359.593,11 | 34.509,77 | 40.406,89 | 74.916,67 |
30 | 359.593,11 | 1.123,73 | 1.459,60 | 2.583,33 | 358.133,50 | 35.633,50 | 41.866,50 | 77.500,00 |
31 | 358.133,50 | 1.119,17 | 1.464,17 | 2.583,33 | 356.669,34 | 36.752,67 | 43.330,66 | 80.083,33 |
32 | 356.669,34 | 1.114,59 | 1.468,74 | 2.583,33 | 355.200,59 | 37.867,26 | 44.799,41 | 82.666,67 |
33 | 355.200,59 | 1.110,00 | 1.473,33 | 2.583,33 | 353.727,26 | 38.977,26 | 46.272,74 | 85.250,00 |
34 | 353.727,26 | 1.105,40 | 1.477,94 | 2.583,33 | 352.249,33 | 40.082,66 | 47.750,67 | 87.833,33 |
35 | 352.249,33 | 1.100,78 | 1.482,55 | 2.583,33 | 350.766,77 | 41.183,44 | 49.233,23 | 90.416,67 |
36 | 350.766,77 | 1.096,15 | 1.487,19 | 2.583,33 | 349.279,59 | 42.279,59 | 50.720,41 | 93.000,00 |
37 | 349.279,59 | 1.091,50 | 1.491,83 | 2.583,33 | 347.787,75 | 43.371,08 | 52.212,25 | 95.583,33 |
38 | 347.787,75 | 1.086,84 | 1.496,50 | 2.583,33 | 346.291,25 | 44.457,92 | 53.708,75 | 98.166,67 |
39 | 346.291,25 | 1.082,16 | 1.501,17 | 2.583,33 | 344.790,08 | 45.540,08 | 55.209,92 | 100.750,00 |
40 | 344.790,08 | 1.077,47 | 1.505,86 | 2.583,33 | 343.284,22 | 46.617,55 | 56.715,78 | 103.333,33 |
41 | 343.284,22 | 1.072,76 | 1.510,57 | 2.583,33 | 341.773,65 | 47.690,31 | 58.226,35 | 105.916,67 |
42 | 341.773,65 | 1.068,04 | 1.515,29 | 2.583,33 | 340.258,36 | 48.758,36 | 59.741,64 | 108.500,00 |
43 | 340.258,36 | 1.063,31 | 1.520,03 | 2.583,33 | 338.738,33 | 49.821,66 | 61.261,67 | 111.083,33 |
44 | 338.738,33 | 1.058,56 | 1.524,78 | 2.583,33 | 337.213,55 | 50.880,22 | 62.786,45 | 113.666,67 |
45 | 337.213,55 | 1.053,79 | 1.529,54 | 2.583,33 | 335.684,01 | 51.934,01 | 64.315,99 | 116.250,00 |
46 | 335.684,01 | 1.049,01 | 1.534,32 | 2.583,33 | 334.149,69 | 52.983,03 | 65.850,31 | 118.833,33 |
47 | 334.149,69 | 1.044,22 | 1.539,12 | 2.583,33 | 332.610,58 | 54.027,24 | 67.389,42 | 121.416,67 |
48 | 332.610,58 | 1.039,41 | 1.543,93 | 2.583,33 | 331.066,65 | 55.066,65 | 68.933,35 | 124.000,00 |
49 | 331.066,65 | 1.034,58 | 1.548,75 | 2.583,33 | 329.517,90 | 56.101,23 | 70.482,10 | 126.583,33 |
50 | 329.517,90 | 1.029,74 | 1.553,59 | 2.583,33 | 327.964,31 | 57.130,98 | 72.035,69 | 129.166,67 |
51 | 327.964,31 | 1.024,89 | 1.558,44 | 2.583,33 | 326.405,87 | 58.155,87 | 73.594,13 | 131.750,00 |
52 | 326.405,87 | 1.020,02 | 1.563,31 | 2.583,33 | 324.842,55 | 59.175,89 | 75.157,45 | 134.333,33 |
53 | 324.842,55 | 1.015,13 | 1.568,20 | 2.583,33 | 323.274,35 | 60.191,02 | 76.725,65 | 136.916,67 |
54 | 323.274,35 | 1.010,23 | 1.573,10 | 2.583,33 | 321.701,25 | 61.201,25 | 78.298,75 | 139.500,00 |
55 | 321.701,25 | 1.005,32 | 1.578,02 | 2.583,33 | 320.123,23 | 62.206,57 | 79.876,77 | 142.083,33 |
56 | 320.123,23 | 1.000,39 | 1.582,95 | 2.583,33 | 318.540,29 | 63.206,95 | 81.459,71 | 144.666,67 |
57 | 318.540,29 | 995,44 | 1.587,89 | 2.583,33 | 316.952,39 | 64.202,39 | 83.047,61 | 147.250,00 |
58 | 316.952,39 | 990,48 | 1.592,86 | 2.583,33 | 315.359,53 | 65.192,87 | 84.640,47 | 149.833,33 |
59 | 315.359,53 | 985,50 | 1.597,83 | 2.583,33 | 313.761,70 | 66.178,37 | 86.238,30 | 152.416,67 |
60 | 313.761,70 | 980,51 | 1.602,83 | 2.583,33 | 312.158,87 | 67.158,87 | 87.841,13 | 155.000,00 |
61 | 312.158,87 | 975,50 | 1.607,84 | 2.583,33 | 310.551,03 | 68.134,37 | 89.448,97 | 157.583,33 |
62 | 310.551,03 | 970,47 | 1.612,86 | 2.583,33 | 308.938,17 | 69.104,84 | 91.061,83 | 160.166,67 |
63 | 308.938,17 | 965,43 | 1.617,90 | 2.583,33 | 307.320,27 | 70.070,27 | 92.679,73 | 162.750,00 |
64 | 307.320,27 | 960,38 | 1.622,96 | 2.583,33 | 305.697,31 | 71.030,65 | 94.302,69 | 165.333,33 |
65 | 305.697,31 | 955,30 | 1.628,03 | 2.583,33 | 304.069,28 | 71.985,95 | 95.930,72 | 167.916,67 |
66 | 304.069,28 | 950,22 | 1.633,12 | 2.583,33 | 302.436,17 | 72.936,17 | 97.563,83 | 170.500,00 |
67 | 302.436,17 | 945,11 | 1.638,22 | 2.583,33 | 300.797,95 | 73.881,28 | 99.202,05 | 173.083,33 |
68 | 300.797,95 | 939,99 | 1.643,34 | 2.583,33 | 299.154,61 | 74.821,27 | 100.845,39 | 175.666,67 |
69 | 299.154,61 | 934,86 | 1.648,48 | 2.583,33 | 297.506,13 | 75.756,13 | 102.493,87 | 178.250,00 |
70 | 297.506,13 | 929,71 | 1.653,63 | 2.583,33 | 295.852,51 | 76.685,84 | 104.147,49 | 180.833,33 |
71 | 295.852,51 | 924,54 | 1.658,79 | 2.583,33 | 294.193,71 | 77.610,38 | 105.806,29 | 183.416,67 |
72 | 294.193,71 | 919,36 | 1.663,98 | 2.583,33 | 292.529,73 | 78.529,73 | 107.470,27 | 186.000,00 |
73 | 292.529,73 | 914,16 | 1.669,18 | 2.583,33 | 290.860,55 | 79.443,89 | 109.139,45 | 188.583,33 |
74 | 290.860,55 | 908,94 | 1.674,39 | 2.583,33 | 289.186,16 | 80.352,83 | 110.813,84 | 191.166,67 |
75 | 289.186,16 | 903,71 | 1.679,63 | 2.583,33 | 287.506,53 | 81.256,53 | 112.493,47 | 193.750,00 |
76 | 287.506,53 | 898,46 | 1.684,88 | 2.583,33 | 285.821,66 | 82.154,99 | 114.178,34 | 196.333,33 |
77 | 285.821,66 | 893,19 | 1.690,14 | 2.583,33 | 284.131,52 | 83.048,18 | 115.868,48 | 198.916,67 |
78 | 284.131,52 | 887,91 | 1.695,42 | 2.583,33 | 282.436,10 | 83.936,10 | 117.563,90 | 201.500,00 |
79 | 282.436,10 | 882,61 | 1.700,72 | 2.583,33 | 280.735,38 | 84.818,71 | 119.264,62 | 204.083,33 |
80 | 280.735,38 | 877,30 | 1.706,04 | 2.583,33 | 279.029,34 | 85.696,01 | 120.970,66 | 206.666,67 |
81 | 279.029,34 | 871,97 | 1.711,37 | 2.583,33 | 277.317,97 | 86.567,97 | 122.682,03 | 209.250,00 |
82 | 277.317,97 | 866,62 | 1.716,71 | 2.583,33 | 275.601,26 | 87.434,59 | 124.398,74 | 211.833,33 |
83 | 275.601,26 | 861,25 | 1.722,08 | 2.583,33 | 273.879,18 | 88.295,85 | 126.120,82 | 214.416,67 |
84 | 273.879,18 | 855,87 | 1.727,46 | 2.583,33 | 272.151,72 | 89.151,72 | 127.848,28 | 217.000,00 |
85 | 272.151,72 | 850,47 | 1.732,86 | 2.583,33 | 270.418,86 | 90.002,19 | 129.581,14 | 219.583,33 |
86 | 270.418,86 | 845,06 | 1.738,27 | 2.583,33 | 268.680,58 | 90.847,25 | 131.319,42 | 222.166,67 |
87 | 268.680,58 | 839,63 | 1.743,71 | 2.583,33 | 266.936,88 | 91.686,88 | 133.063,12 | 224.750,00 |
88 | 266.936,88 | 834,18 | 1.749,16 | 2.583,33 | 265.187,72 | 92.521,06 | 134.812,28 | 227.333,33 |
89 | 265.187,72 | 828,71 | 1.754,62 | 2.583,33 | 263.433,10 | 93.349,77 | 136.566,90 | 229.916,67 |
90 | 263.433,10 | 823,23 | 1.760,10 | 2.583,33 | 261.673,00 | 94.173,00 | 138.327,00 | 232.500,00 |
91 | 261.673,00 | 817,73 | 1.765,61 | 2.583,33 | 259.907,39 | 94.990,72 | 140.092,61 | 235.083,33 |
92 | 259.907,39 | 812,21 | 1.771,12 | 2.583,33 | 258.136,27 | 95.802,93 | 141.863,73 | 237.666,67 |
93 | 258.136,27 | 806,68 | 1.776,66 | 2.583,33 | 256.359,61 | 96.609,61 | 143.640,39 | 240.250,00 |
94 | 256.359,61 | 801,12 | 1.782,21 | 2.583,33 | 254.577,40 | 97.410,73 | 145.422,60 | 242.833,33 |
95 | 254.577,40 | 795,55 | 1.787,78 | 2.583,33 | 252.789,62 | 98.206,29 | 147.210,38 | 245.416,67 |
96 | 252.789,62 | 789,97 | 1.793,37 | 2.583,33 | 250.996,26 | 98.996,26 | 149.003,74 | 248.000,00 |
97 | 250.996,26 | 784,36 | 1.798,97 | 2.583,33 | 249.197,29 | 99.780,62 | 150.802,71 | 250.583,33 |
98 | 249.197,29 | 778,74 | 1.804,59 | 2.583,33 | 247.392,69 | 100.559,36 | 152.607,31 | 253.166,67 |
99 | 247.392,69 | 773,10 | 1.810,23 | 2.583,33 | 245.582,46 | 101.332,46 | 154.417,54 | 255.750,00 |
100 | 245.582,46 | 767,45 | 1.815,89 | 2.583,33 | 243.766,58 | 102.099,91 | 156.233,42 | 258.333,33 |
101 | 243.766,58 | 761,77 | 1.821,56 | 2.583,33 | 241.945,01 | 102.861,68 | 158.054,99 | 260.916,67 |
102 | 241.945,01 | 756,08 | 1.827,26 | 2.583,33 | 240.117,76 | 103.617,76 | 159.882,24 | 263.500,00 |
103 | 240.117,76 | 750,37 | 1.832,97 | 2.583,33 | 238.284,79 | 104.368,13 | 161.715,21 | 266.083,33 |
104 | 238.284,79 | 744,64 | 1.838,69 | 2.583,33 | 236.446,10 | 105.112,77 | 163.553,90 | 268.666,67 |
105 | 236.446,10 | 738,89 | 1.844,44 | 2.583,33 | 234.601,66 | 105.851,66 | 165.398,34 | 271.250,00 |
106 | 234.601,66 | 733,13 | 1.850,20 | 2.583,33 | 232.751,46 | 106.584,79 | 167.248,54 | 273.833,33 |
107 | 232.751,46 | 727,35 | 1.855,99 | 2.583,33 | 230.895,47 | 107.312,14 | 169.104,53 | 276.416,67 |
108 | 230.895,47 | 721,55 | 1.861,78 | 2.583,33 | 229.033,69 | 108.033,69 | 170.966,31 | 279.000,00 |
109 | 229.033,69 | 715,73 | 1.867,60 | 2.583,33 | 227.166,08 | 108.749,42 | 172.833,92 | 281.583,33 |
110 | 227.166,08 | 709,89 | 1.873,44 | 2.583,33 | 225.292,64 | 109.459,31 | 174.707,36 | 284.166,67 |
111 | 225.292,64 | 704,04 | 1.879,29 | 2.583,33 | 223.413,35 | 110.163,35 | 176.586,65 | 286.750,00 |
112 | 223.413,35 | 698,17 | 1.885,17 | 2.583,33 | 221.528,18 | 110.861,52 | 178.471,82 | 289.333,33 |
113 | 221.528,18 | 692,28 | 1.891,06 | 2.583,33 | 219.637,13 | 111.553,79 | 180.362,87 | 291.916,67 |
114 | 219.637,13 | 686,37 | 1.896,97 | 2.583,33 | 217.740,16 | 112.240,16 | 182.259,84 | 294.500,00 |
115 | 217.740,16 | 680,44 | 1.902,90 | 2.583,33 | 215.837,26 | 112.920,60 | 184.162,74 | 297.083,33 |
116 | 215.837,26 | 674,49 | 1.908,84 | 2.583,33 | 213.928,42 | 113.595,09 | 186.071,58 | 299.666,67 |
117 | 213.928,42 | 668,53 | 1.914,81 | 2.583,33 | 212.013,61 | 114.263,61 | 187.986,39 | 302.250,00 |
118 | 212.013,61 | 662,54 | 1.920,79 | 2.583,33 | 210.092,82 | 114.926,16 | 189.907,18 | 304.833,33 |
119 | 210.092,82 | 656,54 | 1.926,79 | 2.583,33 | 208.166,03 | 115.582,70 | 191.833,97 | 307.416,67 |
120 | 208.166,03 | 650,52 | 1.932,81 | 2.583,33 | 206.233,22 | 116.233,22 | 193.766,78 | 310.000,00 |
121 | 206.233,22 | 644,48 | 1.938,85 | 2.583,33 | 204.294,36 | 116.877,69 | 195.705,64 | 312.583,33 |
122 | 204.294,36 | 638,42 | 1.944,91 | 2.583,33 | 202.349,45 | 117.516,11 | 197.650,55 | 315.166,67 |
123 | 202.349,45 | 632,34 | 1.950,99 | 2.583,33 | 200.398,46 | 118.148,46 | 199.601,54 | 317.750,00 |
124 | 200.398,46 | 626,25 | 1.957,09 | 2.583,33 | 198.441,37 | 118.774,70 | 201.558,63 | 320.333,33 |
125 | 198.441,37 | 620,13 | 1.963,20 | 2.583,33 | 196.478,16 | 119.394,83 | 203.521,84 | 322.916,67 |
126 | 196.478,16 | 613,99 | 1.969,34 | 2.583,33 | 194.508,82 | 120.008,82 | 205.491,18 | 325.500,00 |
127 | 194.508,82 | 607,84 | 1.975,49 | 2.583,33 | 192.533,33 | 120.616,66 | 207.466,67 | 328.083,33 |
128 | 192.533,33 | 601,67 | 1.981,67 | 2.583,33 | 190.551,66 | 121.218,33 | 209.448,34 | 330.666,67 |
129 | 190.551,66 | 595,47 | 1.987,86 | 2.583,33 | 188.563,81 | 121.813,81 | 211.436,19 | 333.250,00 |
130 | 188.563,81 | 589,26 | 1.994,07 | 2.583,33 | 186.569,73 | 122.403,07 | 213.430,27 | 335.833,33 |
131 | 186.569,73 | 583,03 | 2.000,30 | 2.583,33 | 184.569,43 | 122.986,10 | 215.430,57 | 338.416,67 |
132 | 184.569,43 | 576,78 | 2.006,55 | 2.583,33 | 182.562,88 | 123.562,88 | 217.437,12 | 341.000,00 |
133 | 182.562,88 | 570,51 | 2.012,82 | 2.583,33 | 180.550,05 | 124.133,39 | 219.449,95 | 343.583,33 |
134 | 180.550,05 | 564,22 | 2.019,11 | 2.583,33 | 178.530,94 | 124.697,61 | 221.469,06 | 346.166,67 |
135 | 178.530,94 | 557,91 | 2.025,42 | 2.583,33 | 176.505,51 | 125.255,51 | 223.494,49 | 348.750,00 |
136 | 176.505,51 | 551,58 | 2.031,75 | 2.583,33 | 174.473,76 | 125.807,09 | 225.526,24 | 351.333,33 |
137 | 174.473,76 | 545,23 | 2.038,10 | 2.583,33 | 172.435,66 | 126.352,32 | 227.564,34 | 353.916,67 |
138 | 172.435,66 | 538,86 | 2.044,47 | 2.583,33 | 170.391,19 | 126.891,19 | 229.608,81 | 356.500,00 |
139 | 170.391,19 | 532,47 | 2.050,86 | 2.583,33 | 168.340,33 | 127.423,66 | 231.659,67 | 359.083,33 |
140 | 168.340,33 | 526,06 | 2.057,27 | 2.583,33 | 166.283,06 | 127.949,72 | 233.716,94 | 361.666,67 |
141 | 166.283,06 | 519,63 | 2.063,70 | 2.583,33 | 164.219,36 | 128.469,36 | 235.780,64 | 364.250,00 |
142 | 164.219,36 | 513,19 | 2.070,15 | 2.583,33 | 162.149,21 | 128.982,54 | 237.850,79 | 366.833,33 |
143 | 162.149,21 | 506,72 | 2.076,62 | 2.583,33 | 160.072,59 | 129.489,26 | 239.927,41 | 369.416,67 |
144 | 160.072,59 | 500,23 | 2.083,11 | 2.583,33 | 157.989,49 | 129.989,49 | 242.010,51 | 372.000,00 |
145 | 157.989,49 | 493,72 | 2.089,62 | 2.583,33 | 155.899,87 | 130.483,20 | 244.100,13 | 374.583,33 |
146 | 155.899,87 | 487,19 | 2.096,15 | 2.583,33 | 153.803,72 | 130.970,39 | 246.196,28 | 377.166,67 |
147 | 153.803,72 | 480,64 | 2.102,70 | 2.583,33 | 151.701,03 | 131.451,03 | 248.298,97 | 379.750,00 |
148 | 151.701,03 | 474,07 | 2.109,27 | 2.583,33 | 149.591,76 | 131.925,09 | 250.408,24 | 382.333,33 |
149 | 149.591,76 | 467,47 | 2.115,86 | 2.583,33 | 147.475,90 | 132.392,57 | 252.524,10 | 384.916,67 |
150 | 147.475,90 | 460,86 | 2.122,47 | 2.583,33 | 145.353,43 | 132.853,43 | 254.646,57 | 387.500,00 |
151 | 145.353,43 | 454,23 | 2.129,10 | 2.583,33 | 143.224,32 | 133.307,66 | 256.775,68 | 390.083,33 |
152 | 143.224,32 | 447,58 | 2.135,76 | 2.583,33 | 141.088,57 | 133.755,23 | 258.911,43 | 392.666,67 |
153 | 141.088,57 | 440,90 | 2.142,43 | 2.583,33 | 138.946,14 | 134.196,14 | 261.053,86 | 395.250,00 |
154 | 138.946,14 | 434,21 | 2.149,13 | 2.583,33 | 136.797,01 | 134.630,34 | 263.202,99 | 397.833,33 |
155 | 136.797,01 | 427,49 | 2.155,84 | 2.583,33 | 134.641,17 | 135.057,83 | 265.358,83 | 400.416,67 |
156 | 134.641,17 | 420,75 | 2.162,58 | 2.583,33 | 132.478,59 | 135.478,59 | 267.521,41 | 403.000,00 |
157 | 132.478,59 | 414,00 | 2.169,34 | 2.583,33 | 130.309,25 | 135.892,58 | 269.690,75 | 405.583,33 |
158 | 130.309,25 | 407,22 | 2.176,12 | 2.583,33 | 128.133,13 | 136.299,80 | 271.866,87 | 408.166,67 |
159 | 128.133,13 | 400,42 | 2.182,92 | 2.583,33 | 125.950,21 | 136.700,21 | 274.049,79 | 410.750,00 |
160 | 125.950,21 | 393,59 | 2.189,74 | 2.583,33 | 123.760,48 | 137.093,81 | 276.239,52 | 413.333,33 |
161 | 123.760,48 | 386,75 | 2.196,58 | 2.583,33 | 121.563,89 | 137.480,56 | 278.436,11 | 415.916,67 |
162 | 121.563,89 | 379,89 | 2.203,45 | 2.583,33 | 119.360,45 | 137.860,45 | 280.639,55 | 418.500,00 |
163 | 119.360,45 | 373,00 | 2.210,33 | 2.583,33 | 117.150,12 | 138.233,45 | 282.849,88 | 421.083,33 |
164 | 117.150,12 | 366,09 | 2.217,24 | 2.583,33 | 114.932,88 | 138.599,54 | 285.067,12 | 423.666,67 |
165 | 114.932,88 | 359,17 | 2.224,17 | 2.583,33 | 112.708,71 | 138.958,71 | 287.291,29 | 426.250,00 |
166 | 112.708,71 | 352,21 | 2.231,12 | 2.583,33 | 110.477,59 | 139.310,92 | 289.522,41 | 428.833,33 |
167 | 110.477,59 | 345,24 | 2.238,09 | 2.583,33 | 108.239,50 | 139.656,17 | 291.760,50 | 431.416,67 |
168 | 108.239,50 | 338,25 | 2.245,08 | 2.583,33 | 105.994,41 | 139.994,41 | 294.005,59 | 434.000,00 |
169 | 105.994,41 | 331,23 | 2.252,10 | 2.583,33 | 103.742,31 | 140.325,65 | 296.257,69 | 436.583,33 |
170 | 103.742,31 | 324,19 | 2.259,14 | 2.583,33 | 101.483,17 | 140.649,84 | 298.516,83 | 439.166,67 |
171 | 101.483,17 | 317,13 | 2.266,20 | 2.583,33 | 99.216,98 | 140.966,98 | 300.783,02 | 441.750,00 |
172 | 99.216,98 | 310,05 | 2.273,28 | 2.583,33 | 96.943,70 | 141.277,03 | 303.056,30 | 444.333,33 |
173 | 96.943,70 | 302,95 | 2.280,38 | 2.583,33 | 94.663,31 | 141.579,98 | 305.336,69 | 446.916,67 |
174 | 94.663,31 | 295,82 | 2.287,51 | 2.583,33 | 92.375,80 | 141.875,80 | 307.624,20 | 449.500,00 |
175 | 92.375,80 | 288,67 | 2.294,66 | 2.583,33 | 90.081,14 | 142.164,48 | 309.918,86 | 452.083,33 |
176 | 90.081,14 | 281,50 | 2.301,83 | 2.583,33 | 87.779,31 | 142.445,98 | 312.220,69 | 454.666,67 |
177 | 87.779,31 | 274,31 | 2.309,02 | 2.583,33 | 85.470,29 | 142.720,29 | 314.529,71 | 457.250,00 |
178 | 85.470,29 | 267,09 | 2.316,24 | 2.583,33 | 83.154,05 | 142.987,38 | 316.845,95 | 459.833,33 |
179 | 83.154,05 | 259,86 | 2.323,48 | 2.583,33 | 80.830,57 | 143.247,24 | 319.169,43 | 462.416,67 |
180 | 80.830,57 | 252,60 | 2.330,74 | 2.583,33 | 78.499,84 | 143.499,84 | 321.500,16 | 465.000,00 |
181 | 78.499,84 | 245,31 | 2.338,02 | 2.583,33 | 76.161,81 | 143.745,15 | 323.838,19 | 467.583,33 |
182 | 76.161,81 | 238,01 | 2.345,33 | 2.583,33 | 73.816,49 | 143.983,15 | 326.183,51 | 470.166,67 |
183 | 73.816,49 | 230,68 | 2.352,66 | 2.583,33 | 71.463,83 | 144.213,83 | 328.536,17 | 472.750,00 |
184 | 71.463,83 | 223,32 | 2.360,01 | 2.583,33 | 69.103,82 | 144.437,15 | 330.896,18 | 475.333,33 |
185 | 69.103,82 | 215,95 | 2.367,38 | 2.583,33 | 66.736,44 | 144.653,10 | 333.263,56 | 477.916,67 |
186 | 66.736,44 | 208,55 | 2.374,78 | 2.583,33 | 64.361,66 | 144.861,66 | 335.638,34 | 480.500,00 |
187 | 64.361,66 | 201,13 | 2.382,20 | 2.583,33 | 61.979,45 | 145.062,79 | 338.020,55 | 483.083,33 |
188 | 61.979,45 | 193,69 | 2.389,65 | 2.583,33 | 59.589,80 | 145.256,47 | 340.410,20 | 485.666,67 |
189 | 59.589,80 | 186,22 | 2.397,12 | 2.583,33 | 57.192,69 | 145.442,69 | 342.807,31 | 488.250,00 |
190 | 57.192,69 | 178,73 | 2.404,61 | 2.583,33 | 54.788,08 | 145.621,42 | 345.211,92 | 490.833,33 |
191 | 54.788,08 | 171,21 | 2.412,12 | 2.583,33 | 52.375,96 | 145.792,63 | 347.624,04 | 493.416,67 |
192 | 52.375,96 | 163,67 | 2.419,66 | 2.583,33 | 49.956,30 | 145.956,30 | 350.043,70 | 496.000,00 |
193 | 49.956,30 | 156,11 | 2.427,22 | 2.583,33 | 47.529,08 | 146.112,42 | 352.470,92 | 498.583,33 |
194 | 47.529,08 | 148,53 | 2.434,80 | 2.583,33 | 45.094,28 | 146.260,95 | 354.905,72 | 501.166,67 |
195 | 45.094,28 | 140,92 | 2.442,41 | 2.583,33 | 42.651,87 | 146.401,87 | 357.348,13 | 503.750,00 |
196 | 42.651,87 | 133,29 | 2.450,05 | 2.583,33 | 40.201,82 | 146.535,15 | 359.798,18 | 506.333,33 |
197 | 40.201,82 | 125,63 | 2.457,70 | 2.583,33 | 37.744,12 | 146.660,78 | 362.255,88 | 508.916,67 |
198 | 37.744,12 | 117,95 | 2.465,38 | 2.583,33 | 35.278,73 | 146.778,73 | 364.721,27 | 511.500,00 |
199 | 35.278,73 | 110,25 | 2.473,09 | 2.583,33 | 32.805,65 | 146.888,98 | 367.194,35 | 514.083,33 |
200 | 32.805,65 | 102,52 | 2.480,82 | 2.583,33 | 30.324,83 | 146.991,50 | 369.675,17 | 516.666,67 |
201 | 30.324,83 | 94,77 | 2.488,57 | 2.583,33 | 27.836,26 | 147.086,26 | 372.163,74 | 519.250,00 |
202 | 27.836,26 | 86,99 | 2.496,35 | 2.583,33 | 25.339,92 | 147.173,25 | 374.660,08 | 521.833,33 |
203 | 25.339,92 | 79,19 | 2.504,15 | 2.583,33 | 22.835,77 | 147.252,44 | 377.164,23 | 524.416,67 |
204 | 22.835,77 | 71,36 | 2.511,97 | 2.583,33 | 20.323,80 | 147.323,80 | 379.676,20 | 527.000,00 |
205 | 20.323,80 | 63,51 | 2.519,82 | 2.583,33 | 17.803,98 | 147.387,31 | 382.196,02 | 529.583,33 |
206 | 17.803,98 | 55,64 | 2.527,70 | 2.583,33 | 15.276,28 | 147.442,95 | 384.723,72 | 532.166,67 |
207 | 15.276,28 | 47,74 | 2.535,59 | 2.583,33 | 12.740,69 | 147.490,69 | 387.259,31 | 534.750,00 |
208 | 12.740,69 | 39,81 | 2.543,52 | 2.583,33 | 10.197,17 | 147.530,50 | 389.802,83 | 537.333,33 |
209 | 10.197,17 | 31,87 | 2.551,47 | 2.583,33 | 7.645,70 | 147.562,37 | 392.354,30 | 539.916,67 |
210 | 7.645,70 | 23,89 | 2.559,44 | 2.583,33 | 5.086,26 | 147.586,26 | 394.913,74 | 542.500,00 |
211 | 5.086,26 | 15,89 | 2.567,44 | 2.583,33 | 2.518,82 | 147.602,16 | 397.481,18 | 545.083,33 |
212 | 2.518,82 | 7,87 | 2.518,82 | 2.518,82 | 2.518,82 | 147.610,03 | 400.000,00 | 547.610,03 |
- 148.560,35€
- Zinsanteil
- 2.593,33€
- Monatsrate
- 3,78%
- Sollzins p.a.
- 3,87%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 400.000,00 | 1.260,00 | 1.333,33 | 2.593,33 | 398.666,67 | 1.260,00 | 1.333,33 | 2.593,33 |
2 | 398.666,67 | 1.255,80 | 1.337,53 | 2.593,33 | 397.329,13 | 2.515,80 | 2.670,87 | 5.186,67 |
3 | 397.329,13 | 1.251,59 | 1.341,75 | 2.593,33 | 395.987,39 | 3.767,39 | 4.012,61 | 7.780,00 |
4 | 395.987,39 | 1.247,36 | 1.345,97 | 2.593,33 | 394.641,41 | 5.014,75 | 5.358,59 | 10.373,33 |
5 | 394.641,41 | 1.243,12 | 1.350,21 | 2.593,33 | 393.291,20 | 6.257,87 | 6.708,80 | 12.966,67 |
6 | 393.291,20 | 1.238,87 | 1.354,47 | 2.593,33 | 391.936,73 | 7.496,73 | 8.063,27 | 15.560,00 |
7 | 391.936,73 | 1.234,60 | 1.358,73 | 2.593,33 | 390.578,00 | 8.731,34 | 9.422,00 | 18.153,33 |
8 | 390.578,00 | 1.230,32 | 1.363,01 | 2.593,33 | 389.214,99 | 9.961,66 | 10.785,01 | 20.746,67 |
9 | 389.214,99 | 1.226,03 | 1.367,31 | 2.593,33 | 387.847,68 | 11.187,68 | 12.152,32 | 23.340,00 |
10 | 387.847,68 | 1.221,72 | 1.371,61 | 2.593,33 | 386.476,07 | 12.409,40 | 13.523,93 | 25.933,33 |
11 | 386.476,07 | 1.217,40 | 1.375,93 | 2.593,33 | 385.100,14 | 13.626,80 | 14.899,86 | 28.526,67 |
12 | 385.100,14 | 1.213,07 | 1.380,27 | 2.593,33 | 383.719,87 | 14.839,87 | 16.280,13 | 31.120,00 |
13 | 383.719,87 | 1.208,72 | 1.384,62 | 2.593,33 | 382.335,25 | 16.048,59 | 17.664,75 | 33.713,33 |
14 | 382.335,25 | 1.204,36 | 1.388,98 | 2.593,33 | 380.946,28 | 17.252,94 | 19.053,72 | 36.306,67 |
15 | 380.946,28 | 1.199,98 | 1.393,35 | 2.593,33 | 379.552,92 | 18.452,92 | 20.447,08 | 38.900,00 |
16 | 379.552,92 | 1.195,59 | 1.397,74 | 2.593,33 | 378.155,18 | 19.648,51 | 21.844,82 | 41.493,33 |
17 | 378.155,18 | 1.191,19 | 1.402,14 | 2.593,33 | 376.753,04 | 20.839,70 | 23.246,96 | 44.086,67 |
18 | 376.753,04 | 1.186,77 | 1.406,56 | 2.593,33 | 375.346,48 | 22.026,48 | 24.653,52 | 46.680,00 |
19 | 375.346,48 | 1.182,34 | 1.410,99 | 2.593,33 | 373.935,48 | 23.208,82 | 26.064,52 | 49.273,33 |
20 | 373.935,48 | 1.177,90 | 1.415,44 | 2.593,33 | 372.520,05 | 24.386,71 | 27.479,95 | 51.866,67 |
21 | 372.520,05 | 1.173,44 | 1.419,90 | 2.593,33 | 371.100,15 | 25.560,15 | 28.899,85 | 54.460,00 |
22 | 371.100,15 | 1.168,97 | 1.424,37 | 2.593,33 | 369.675,78 | 26.729,12 | 30.324,22 | 57.053,33 |
23 | 369.675,78 | 1.164,48 | 1.428,85 | 2.593,33 | 368.246,93 | 27.893,60 | 31.753,07 | 59.646,67 |
24 | 368.246,93 | 1.159,98 | 1.433,36 | 2.593,33 | 366.813,57 | 29.053,57 | 33.186,43 | 62.240,00 |
25 | 366.813,57 | 1.155,46 | 1.437,87 | 2.593,33 | 365.375,70 | 30.209,04 | 34.624,30 | 64.833,33 |
26 | 365.375,70 | 1.150,93 | 1.442,40 | 2.593,33 | 363.933,30 | 31.359,97 | 36.066,70 | 67.426,67 |
27 | 363.933,30 | 1.146,39 | 1.446,94 | 2.593,33 | 362.486,36 | 32.506,36 | 37.513,64 | 70.020,00 |
28 | 362.486,36 | 1.141,83 | 1.451,50 | 2.593,33 | 361.034,86 | 33.648,19 | 38.965,14 | 72.613,33 |
29 | 361.034,86 | 1.137,26 | 1.456,07 | 2.593,33 | 359.578,79 | 34.785,45 | 40.421,21 | 75.206,67 |
30 | 359.578,79 | 1.132,67 | 1.460,66 | 2.593,33 | 358.118,13 | 35.918,13 | 41.881,87 | 77.800,00 |
31 | 358.118,13 | 1.128,07 | 1.465,26 | 2.593,33 | 356.652,86 | 37.046,20 | 43.347,14 | 80.393,33 |
32 | 356.652,86 | 1.123,46 | 1.469,88 | 2.593,33 | 355.182,99 | 38.169,65 | 44.817,01 | 82.986,67 |
33 | 355.182,99 | 1.118,83 | 1.474,51 | 2.593,33 | 353.708,48 | 39.288,48 | 46.291,52 | 85.580,00 |
34 | 353.708,48 | 1.114,18 | 1.479,15 | 2.593,33 | 352.229,33 | 40.402,66 | 47.770,67 | 88.173,33 |
35 | 352.229,33 | 1.109,52 | 1.483,81 | 2.593,33 | 350.745,52 | 41.512,18 | 49.254,48 | 90.766,67 |
36 | 350.745,52 | 1.104,85 | 1.488,48 | 2.593,33 | 349.257,03 | 42.617,03 | 50.742,97 | 93.360,00 |
37 | 349.257,03 | 1.100,16 | 1.493,17 | 2.593,33 | 347.763,86 | 43.717,19 | 52.236,14 | 95.953,33 |
38 | 347.763,86 | 1.095,46 | 1.497,88 | 2.593,33 | 346.265,98 | 44.812,65 | 53.734,02 | 98.546,67 |
39 | 346.265,98 | 1.090,74 | 1.502,60 | 2.593,33 | 344.763,39 | 45.903,39 | 55.236,61 | 101.140,00 |
40 | 344.763,39 | 1.086,00 | 1.507,33 | 2.593,33 | 343.256,06 | 46.989,39 | 56.743,94 | 103.733,33 |
41 | 343.256,06 | 1.081,26 | 1.512,08 | 2.593,33 | 341.743,98 | 48.070,65 | 58.256,02 | 106.326,67 |
42 | 341.743,98 | 1.076,49 | 1.516,84 | 2.593,33 | 340.227,14 | 49.147,14 | 59.772,86 | 108.920,00 |
43 | 340.227,14 | 1.071,72 | 1.521,62 | 2.593,33 | 338.705,52 | 50.218,86 | 61.294,48 | 111.513,33 |
44 | 338.705,52 | 1.066,92 | 1.526,41 | 2.593,33 | 337.179,11 | 51.285,78 | 62.820,89 | 114.106,67 |
45 | 337.179,11 | 1.062,11 | 1.531,22 | 2.593,33 | 335.647,89 | 52.347,89 | 64.352,11 | 116.700,00 |
46 | 335.647,89 | 1.057,29 | 1.536,04 | 2.593,33 | 334.111,85 | 53.405,18 | 65.888,15 | 119.293,33 |
47 | 334.111,85 | 1.052,45 | 1.540,88 | 2.593,33 | 332.570,97 | 54.457,64 | 67.429,03 | 121.886,67 |
48 | 332.570,97 | 1.047,60 | 1.545,73 | 2.593,33 | 331.025,23 | 55.505,23 | 68.974,77 | 124.480,00 |
49 | 331.025,23 | 1.042,73 | 1.550,60 | 2.593,33 | 329.474,63 | 56.547,96 | 70.525,37 | 127.073,33 |
50 | 329.474,63 | 1.037,85 | 1.555,49 | 2.593,33 | 327.919,14 | 57.585,81 | 72.080,86 | 129.666,67 |
51 | 327.919,14 | 1.032,95 | 1.560,39 | 2.593,33 | 326.358,75 | 58.618,75 | 73.641,25 | 132.260,00 |
52 | 326.358,75 | 1.028,03 | 1.565,30 | 2.593,33 | 324.793,45 | 59.646,78 | 75.206,55 | 134.853,33 |
53 | 324.793,45 | 1.023,10 | 1.570,23 | 2.593,33 | 323.223,22 | 60.669,88 | 76.776,78 | 137.446,67 |
54 | 323.223,22 | 1.018,15 | 1.575,18 | 2.593,33 | 321.648,04 | 61.688,04 | 78.351,96 | 140.040,00 |
55 | 321.648,04 | 1.013,19 | 1.580,14 | 2.593,33 | 320.067,90 | 62.701,23 | 79.932,10 | 142.633,33 |
56 | 320.067,90 | 1.008,21 | 1.585,12 | 2.593,33 | 318.482,78 | 63.709,44 | 81.517,22 | 145.226,67 |
57 | 318.482,78 | 1.003,22 | 1.590,11 | 2.593,33 | 316.892,66 | 64.712,66 | 83.107,34 | 147.820,00 |
58 | 316.892,66 | 998,21 | 1.595,12 | 2.593,33 | 315.297,54 | 65.710,88 | 84.702,46 | 150.413,33 |
59 | 315.297,54 | 993,19 | 1.600,15 | 2.593,33 | 313.697,40 | 66.704,06 | 86.302,60 | 153.006,67 |
60 | 313.697,40 | 988,15 | 1.605,19 | 2.593,33 | 312.092,21 | 67.692,21 | 87.907,79 | 155.600,00 |
61 | 312.092,21 | 983,09 | 1.610,24 | 2.593,33 | 310.481,97 | 68.675,30 | 89.518,03 | 158.193,33 |
62 | 310.481,97 | 978,02 | 1.615,32 | 2.593,33 | 308.866,65 | 69.653,32 | 91.133,35 | 160.786,67 |
63 | 308.866,65 | 972,93 | 1.620,40 | 2.593,33 | 307.246,25 | 70.626,25 | 92.753,75 | 163.380,00 |
64 | 307.246,25 | 967,83 | 1.625,51 | 2.593,33 | 305.620,74 | 71.594,07 | 94.379,26 | 165.973,33 |
65 | 305.620,74 | 962,71 | 1.630,63 | 2.593,33 | 303.990,11 | 72.556,78 | 96.009,89 | 168.566,67 |
66 | 303.990,11 | 957,57 | 1.635,76 | 2.593,33 | 302.354,35 | 73.514,35 | 97.645,65 | 171.160,00 |
67 | 302.354,35 | 952,42 | 1.640,92 | 2.593,33 | 300.713,43 | 74.466,76 | 99.286,57 | 173.753,33 |
68 | 300.713,43 | 947,25 | 1.646,09 | 2.593,33 | 299.067,34 | 75.414,01 | 100.932,66 | 176.346,67 |
69 | 299.067,34 | 942,06 | 1.651,27 | 2.593,33 | 297.416,07 | 76.356,07 | 102.583,93 | 178.940,00 |
70 | 297.416,07 | 936,86 | 1.656,47 | 2.593,33 | 295.759,60 | 77.292,93 | 104.240,40 | 181.533,33 |
71 | 295.759,60 | 931,64 | 1.661,69 | 2.593,33 | 294.097,91 | 78.224,58 | 105.902,09 | 184.126,67 |
72 | 294.097,91 | 926,41 | 1.666,92 | 2.593,33 | 292.430,99 | 79.150,99 | 107.569,01 | 186.720,00 |
73 | 292.430,99 | 921,16 | 1.672,18 | 2.593,33 | 290.758,81 | 80.072,14 | 109.241,19 | 189.313,33 |
74 | 290.758,81 | 915,89 | 1.677,44 | 2.593,33 | 289.081,37 | 80.988,03 | 110.918,63 | 191.906,67 |
75 | 289.081,37 | 910,61 | 1.682,73 | 2.593,33 | 287.398,64 | 81.898,64 | 112.601,36 | 194.500,00 |
76 | 287.398,64 | 905,31 | 1.688,03 | 2.593,33 | 285.710,61 | 82.803,95 | 114.289,39 | 197.093,33 |
77 | 285.710,61 | 899,99 | 1.693,34 | 2.593,33 | 284.017,27 | 83.703,93 | 115.982,73 | 199.686,67 |
78 | 284.017,27 | 894,65 | 1.698,68 | 2.593,33 | 282.318,59 | 84.598,59 | 117.681,41 | 202.280,00 |
79 | 282.318,59 | 889,30 | 1.704,03 | 2.593,33 | 280.614,56 | 85.487,89 | 119.385,44 | 204.873,33 |
80 | 280.614,56 | 883,94 | 1.709,40 | 2.593,33 | 278.905,16 | 86.371,83 | 121.094,84 | 207.466,67 |
81 | 278.905,16 | 878,55 | 1.714,78 | 2.593,33 | 277.190,38 | 87.250,38 | 122.809,62 | 210.060,00 |
82 | 277.190,38 | 873,15 | 1.720,18 | 2.593,33 | 275.470,19 | 88.123,53 | 124.529,81 | 212.653,33 |
83 | 275.470,19 | 867,73 | 1.725,60 | 2.593,33 | 273.744,59 | 88.991,26 | 126.255,41 | 215.246,67 |
84 | 273.744,59 | 862,30 | 1.731,04 | 2.593,33 | 272.013,55 | 89.853,55 | 127.986,45 | 217.840,00 |
85 | 272.013,55 | 856,84 | 1.736,49 | 2.593,33 | 270.277,06 | 90.710,40 | 129.722,94 | 220.433,33 |
86 | 270.277,06 | 851,37 | 1.741,96 | 2.593,33 | 268.535,10 | 91.561,77 | 131.464,90 | 223.026,67 |
87 | 268.535,10 | 845,89 | 1.747,45 | 2.593,33 | 266.787,66 | 92.407,66 | 133.212,34 | 225.620,00 |
88 | 266.787,66 | 840,38 | 1.752,95 | 2.593,33 | 265.034,70 | 93.248,04 | 134.965,30 | 228.213,33 |
89 | 265.034,70 | 834,86 | 1.758,47 | 2.593,33 | 263.276,23 | 94.082,90 | 136.723,77 | 230.806,67 |
90 | 263.276,23 | 829,32 | 1.764,01 | 2.593,33 | 261.512,22 | 94.912,22 | 138.487,78 | 233.400,00 |
91 | 261.512,22 | 823,76 | 1.769,57 | 2.593,33 | 259.742,65 | 95.735,98 | 140.257,35 | 235.993,33 |
92 | 259.742,65 | 818,19 | 1.775,14 | 2.593,33 | 257.967,50 | 96.554,17 | 142.032,50 | 238.586,67 |
93 | 257.967,50 | 812,60 | 1.780,74 | 2.593,33 | 256.186,77 | 97.366,77 | 143.813,23 | 241.180,00 |
94 | 256.186,77 | 806,99 | 1.786,35 | 2.593,33 | 254.400,42 | 98.173,76 | 145.599,58 | 243.773,33 |
95 | 254.400,42 | 801,36 | 1.791,97 | 2.593,33 | 252.608,45 | 98.975,12 | 147.391,55 | 246.366,67 |
96 | 252.608,45 | 795,72 | 1.797,62 | 2.593,33 | 250.810,83 | 99.770,83 | 149.189,17 | 248.960,00 |
97 | 250.810,83 | 790,05 | 1.803,28 | 2.593,33 | 249.007,55 | 100.560,89 | 150.992,45 | 251.553,33 |
98 | 249.007,55 | 784,37 | 1.808,96 | 2.593,33 | 247.198,59 | 101.345,26 | 152.801,41 | 254.146,67 |
99 | 247.198,59 | 778,68 | 1.814,66 | 2.593,33 | 245.383,94 | 102.123,94 | 154.616,06 | 256.740,00 |
100 | 245.383,94 | 772,96 | 1.820,37 | 2.593,33 | 243.563,56 | 102.896,90 | 156.436,44 | 259.333,33 |
101 | 243.563,56 | 767,23 | 1.826,11 | 2.593,33 | 241.737,45 | 103.664,12 | 158.262,55 | 261.926,67 |
102 | 241.737,45 | 761,47 | 1.831,86 | 2.593,33 | 239.905,59 | 104.425,59 | 160.094,41 | 264.520,00 |
103 | 239.905,59 | 755,70 | 1.837,63 | 2.593,33 | 238.067,96 | 105.181,30 | 161.932,04 | 267.113,33 |
104 | 238.067,96 | 749,91 | 1.843,42 | 2.593,33 | 236.224,54 | 105.931,21 | 163.775,46 | 269.706,67 |
105 | 236.224,54 | 744,11 | 1.849,23 | 2.593,33 | 234.375,32 | 106.675,32 | 165.624,68 | 272.300,00 |
106 | 234.375,32 | 738,28 | 1.855,05 | 2.593,33 | 232.520,27 | 107.413,60 | 167.479,73 | 274.893,33 |
107 | 232.520,27 | 732,44 | 1.860,89 | 2.593,33 | 230.659,37 | 108.146,04 | 169.340,63 | 277.486,67 |
108 | 230.659,37 | 726,58 | 1.866,76 | 2.593,33 | 228.792,62 | 108.872,62 | 171.207,38 | 280.080,00 |
109 | 228.792,62 | 720,70 | 1.872,64 | 2.593,33 | 226.919,98 | 109.593,31 | 173.080,02 | 282.673,33 |
110 | 226.919,98 | 714,80 | 1.878,54 | 2.593,33 | 225.041,44 | 110.308,11 | 174.958,56 | 285.266,67 |
111 | 225.041,44 | 708,88 | 1.884,45 | 2.593,33 | 223.156,99 | 111.016,99 | 176.843,01 | 287.860,00 |
112 | 223.156,99 | 702,94 | 1.890,39 | 2.593,33 | 221.266,60 | 111.719,94 | 178.733,40 | 290.453,33 |
113 | 221.266,60 | 696,99 | 1.896,34 | 2.593,33 | 219.370,26 | 112.416,93 | 180.629,74 | 293.046,67 |
114 | 219.370,26 | 691,02 | 1.902,32 | 2.593,33 | 217.467,94 | 113.107,94 | 182.532,06 | 295.640,00 |
115 | 217.467,94 | 685,02 | 1.908,31 | 2.593,33 | 215.559,63 | 113.792,97 | 184.440,37 | 298.233,33 |
116 | 215.559,63 | 679,01 | 1.914,32 | 2.593,33 | 213.645,31 | 114.471,98 | 186.354,69 | 300.826,67 |
117 | 213.645,31 | 672,98 | 1.920,35 | 2.593,33 | 211.724,96 | 115.144,96 | 188.275,04 | 303.420,00 |
118 | 211.724,96 | 666,93 | 1.926,40 | 2.593,33 | 209.798,56 | 115.811,90 | 190.201,44 | 306.013,33 |
119 | 209.798,56 | 660,87 | 1.932,47 | 2.593,33 | 207.866,09 | 116.472,76 | 192.133,91 | 308.606,67 |
120 | 207.866,09 | 654,78 | 1.938,56 | 2.593,33 | 205.927,54 | 117.127,54 | 194.072,46 | 311.200,00 |
121 | 205.927,54 | 648,67 | 1.944,66 | 2.593,33 | 203.982,88 | 117.776,21 | 196.017,12 | 313.793,33 |
122 | 203.982,88 | 642,55 | 1.950,79 | 2.593,33 | 202.032,09 | 118.418,76 | 197.967,91 | 316.386,67 |
123 | 202.032,09 | 636,40 | 1.956,93 | 2.593,33 | 200.075,16 | 119.055,16 | 199.924,84 | 318.980,00 |
124 | 200.075,16 | 630,24 | 1.963,10 | 2.593,33 | 198.112,06 | 119.685,39 | 201.887,94 | 321.573,33 |
125 | 198.112,06 | 624,05 | 1.969,28 | 2.593,33 | 196.142,78 | 120.309,45 | 203.857,22 | 324.166,67 |
126 | 196.142,78 | 617,85 | 1.975,48 | 2.593,33 | 194.167,30 | 120.927,30 | 205.832,70 | 326.760,00 |
127 | 194.167,30 | 611,63 | 1.981,71 | 2.593,33 | 192.185,59 | 121.538,92 | 207.814,41 | 329.353,33 |
128 | 192.185,59 | 605,38 | 1.987,95 | 2.593,33 | 190.197,64 | 122.144,31 | 209.802,36 | 331.946,67 |
129 | 190.197,64 | 599,12 | 1.994,21 | 2.593,33 | 188.203,43 | 122.743,43 | 211.796,57 | 334.540,00 |
130 | 188.203,43 | 592,84 | 2.000,49 | 2.593,33 | 186.202,94 | 123.336,27 | 213.797,06 | 337.133,33 |
131 | 186.202,94 | 586,54 | 2.006,79 | 2.593,33 | 184.196,15 | 123.922,81 | 215.803,85 | 339.726,67 |
132 | 184.196,15 | 580,22 | 2.013,12 | 2.593,33 | 182.183,03 | 124.503,03 | 217.816,97 | 342.320,00 |
133 | 182.183,03 | 573,88 | 2.019,46 | 2.593,33 | 180.163,57 | 125.076,91 | 219.836,43 | 344.913,33 |
134 | 180.163,57 | 567,52 | 2.025,82 | 2.593,33 | 178.137,75 | 125.644,42 | 221.862,25 | 347.506,67 |
135 | 178.137,75 | 561,13 | 2.032,20 | 2.593,33 | 176.105,56 | 126.205,56 | 223.894,44 | 350.100,00 |
136 | 176.105,56 | 554,73 | 2.038,60 | 2.593,33 | 174.066,95 | 126.760,29 | 225.933,05 | 352.693,33 |
137 | 174.066,95 | 548,31 | 2.045,02 | 2.593,33 | 172.021,93 | 127.308,60 | 227.978,07 | 355.286,67 |
138 | 172.021,93 | 541,87 | 2.051,46 | 2.593,33 | 169.970,47 | 127.850,47 | 230.029,53 | 357.880,00 |
139 | 169.970,47 | 535,41 | 2.057,93 | 2.593,33 | 167.912,54 | 128.385,87 | 232.087,46 | 360.473,33 |
140 | 167.912,54 | 528,92 | 2.064,41 | 2.593,33 | 165.848,13 | 128.914,80 | 234.151,87 | 363.066,67 |
141 | 165.848,13 | 522,42 | 2.070,91 | 2.593,33 | 163.777,22 | 129.437,22 | 236.222,78 | 365.660,00 |
142 | 163.777,22 | 515,90 | 2.077,44 | 2.593,33 | 161.699,79 | 129.953,12 | 238.300,21 | 368.253,33 |
143 | 161.699,79 | 509,35 | 2.083,98 | 2.593,33 | 159.615,81 | 130.462,47 | 240.384,19 | 370.846,67 |
144 | 159.615,81 | 502,79 | 2.090,54 | 2.593,33 | 157.525,26 | 130.965,26 | 242.474,74 | 373.440,00 |
145 | 157.525,26 | 496,20 | 2.097,13 | 2.593,33 | 155.428,13 | 131.461,47 | 244.571,87 | 376.033,33 |
146 | 155.428,13 | 489,60 | 2.103,73 | 2.593,33 | 153.324,40 | 131.951,07 | 246.675,60 | 378.626,67 |
147 | 153.324,40 | 482,97 | 2.110,36 | 2.593,33 | 151.214,04 | 132.434,04 | 248.785,96 | 381.220,00 |
148 | 151.214,04 | 476,32 | 2.117,01 | 2.593,33 | 149.097,03 | 132.910,36 | 250.902,97 | 383.813,33 |
149 | 149.097,03 | 469,66 | 2.123,68 | 2.593,33 | 146.973,35 | 133.380,02 | 253.026,65 | 386.406,67 |
150 | 146.973,35 | 462,97 | 2.130,37 | 2.593,33 | 144.842,98 | 133.842,98 | 255.157,02 | 389.000,00 |
151 | 144.842,98 | 456,26 | 2.137,08 | 2.593,33 | 142.705,91 | 134.299,24 | 257.294,09 | 391.593,33 |
152 | 142.705,91 | 449,52 | 2.143,81 | 2.593,33 | 140.562,10 | 134.748,76 | 259.437,90 | 394.186,67 |
153 | 140.562,10 | 442,77 | 2.150,56 | 2.593,33 | 138.411,53 | 135.191,53 | 261.588,47 | 396.780,00 |
154 | 138.411,53 | 436,00 | 2.157,34 | 2.593,33 | 136.254,20 | 135.627,53 | 263.745,80 | 399.373,33 |
155 | 136.254,20 | 429,20 | 2.164,13 | 2.593,33 | 134.090,06 | 136.056,73 | 265.909,94 | 401.966,67 |
156 | 134.090,06 | 422,38 | 2.170,95 | 2.593,33 | 131.919,11 | 136.479,11 | 268.080,89 | 404.560,00 |
157 | 131.919,11 | 415,55 | 2.177,79 | 2.593,33 | 129.741,33 | 136.894,66 | 270.258,67 | 407.153,33 |
158 | 129.741,33 | 408,69 | 2.184,65 | 2.593,33 | 127.556,68 | 137.303,35 | 272.443,32 | 409.746,67 |
159 | 127.556,68 | 401,80 | 2.191,53 | 2.593,33 | 125.365,15 | 137.705,15 | 274.634,85 | 412.340,00 |
160 | 125.365,15 | 394,90 | 2.198,43 | 2.593,33 | 123.166,72 | 138.100,05 | 276.833,28 | 414.933,33 |
161 | 123.166,72 | 387,98 | 2.205,36 | 2.593,33 | 120.961,36 | 138.488,02 | 279.038,64 | 417.526,67 |
162 | 120.961,36 | 381,03 | 2.212,31 | 2.593,33 | 118.749,05 | 138.869,05 | 281.250,95 | 420.120,00 |
163 | 118.749,05 | 374,06 | 2.219,27 | 2.593,33 | 116.529,78 | 139.243,11 | 283.470,22 | 422.713,33 |
164 | 116.529,78 | 367,07 | 2.226,26 | 2.593,33 | 114.303,51 | 139.610,18 | 285.696,49 | 425.306,67 |
165 | 114.303,51 | 360,06 | 2.233,28 | 2.593,33 | 112.070,24 | 139.970,24 | 287.929,76 | 427.900,00 |
166 | 112.070,24 | 353,02 | 2.240,31 | 2.593,33 | 109.829,92 | 140.323,26 | 290.170,08 | 430.493,33 |
167 | 109.829,92 | 345,96 | 2.247,37 | 2.593,33 | 107.582,56 | 140.669,22 | 292.417,44 | 433.086,67 |
168 | 107.582,56 | 338,89 | 2.254,45 | 2.593,33 | 105.328,11 | 141.008,11 | 294.671,89 | 435.680,00 |
169 | 105.328,11 | 331,78 | 2.261,55 | 2.593,33 | 103.066,56 | 141.339,89 | 296.933,44 | 438.273,33 |
170 | 103.066,56 | 324,66 | 2.268,67 | 2.593,33 | 100.797,88 | 141.664,55 | 299.202,12 | 440.866,67 |
171 | 100.797,88 | 317,51 | 2.275,82 | 2.593,33 | 98.522,06 | 141.982,06 | 301.477,94 | 443.460,00 |
172 | 98.522,06 | 310,34 | 2.282,99 | 2.593,33 | 96.239,07 | 142.292,41 | 303.760,93 | 446.053,33 |
173 | 96.239,07 | 303,15 | 2.290,18 | 2.593,33 | 93.948,89 | 142.595,56 | 306.051,11 | 448.646,67 |
174 | 93.948,89 | 295,94 | 2.297,39 | 2.593,33 | 91.651,50 | 142.891,50 | 308.348,50 | 451.240,00 |
175 | 91.651,50 | 288,70 | 2.304,63 | 2.593,33 | 89.346,87 | 143.180,20 | 310.653,13 | 453.833,33 |
176 | 89.346,87 | 281,44 | 2.311,89 | 2.593,33 | 87.034,98 | 143.461,65 | 312.965,02 | 456.426,67 |
177 | 87.034,98 | 274,16 | 2.319,17 | 2.593,33 | 84.715,81 | 143.735,81 | 315.284,19 | 459.020,00 |
178 | 84.715,81 | 266,85 | 2.326,48 | 2.593,33 | 82.389,33 | 144.002,66 | 317.610,67 | 461.613,33 |
179 | 82.389,33 | 259,53 | 2.333,81 | 2.593,33 | 80.055,52 | 144.262,19 | 319.944,48 | 464.206,67 |
180 | 80.055,52 | 252,17 | 2.341,16 | 2.593,33 | 77.714,36 | 144.514,36 | 322.285,64 | 466.800,00 |
181 | 77.714,36 | 244,80 | 2.348,53 | 2.593,33 | 75.365,83 | 144.759,16 | 324.634,17 | 469.393,33 |
182 | 75.365,83 | 237,40 | 2.355,93 | 2.593,33 | 73.009,90 | 144.996,56 | 326.990,10 | 471.986,67 |
183 | 73.009,90 | 229,98 | 2.363,35 | 2.593,33 | 70.646,55 | 145.226,55 | 329.353,45 | 474.580,00 |
184 | 70.646,55 | 222,54 | 2.370,80 | 2.593,33 | 68.275,75 | 145.449,08 | 331.724,25 | 477.173,33 |
185 | 68.275,75 | 215,07 | 2.378,26 | 2.593,33 | 65.897,48 | 145.664,15 | 334.102,52 | 479.766,67 |
186 | 65.897,48 | 207,58 | 2.385,76 | 2.593,33 | 63.511,73 | 145.871,73 | 336.488,27 | 482.360,00 |
187 | 63.511,73 | 200,06 | 2.393,27 | 2.593,33 | 61.118,46 | 146.071,79 | 338.881,54 | 484.953,33 |
188 | 61.118,46 | 192,52 | 2.400,81 | 2.593,33 | 58.717,65 | 146.264,31 | 341.282,35 | 487.546,67 |
189 | 58.717,65 | 184,96 | 2.408,37 | 2.593,33 | 56.309,27 | 146.449,27 | 343.690,73 | 490.140,00 |
190 | 56.309,27 | 177,37 | 2.415,96 | 2.593,33 | 53.893,31 | 146.626,65 | 346.106,69 | 492.733,33 |
191 | 53.893,31 | 169,76 | 2.423,57 | 2.593,33 | 51.469,74 | 146.796,41 | 348.530,26 | 495.326,67 |
192 | 51.469,74 | 162,13 | 2.431,20 | 2.593,33 | 49.038,54 | 146.958,54 | 350.961,46 | 497.920,00 |
193 | 49.038,54 | 154,47 | 2.438,86 | 2.593,33 | 46.599,68 | 147.113,01 | 353.400,32 | 500.513,33 |
194 | 46.599,68 | 146,79 | 2.446,54 | 2.593,33 | 44.153,13 | 147.259,80 | 355.846,87 | 503.106,67 |
195 | 44.153,13 | 139,08 | 2.454,25 | 2.593,33 | 41.698,88 | 147.398,88 | 358.301,12 | 505.700,00 |
196 | 41.698,88 | 131,35 | 2.461,98 | 2.593,33 | 39.236,90 | 147.530,24 | 360.763,10 | 508.293,33 |
197 | 39.236,90 | 123,60 | 2.469,74 | 2.593,33 | 36.767,16 | 147.653,83 | 363.232,84 | 510.886,67 |
198 | 36.767,16 | 115,82 | 2.477,52 | 2.593,33 | 34.289,65 | 147.769,65 | 365.710,35 | 513.480,00 |
199 | 34.289,65 | 108,01 | 2.485,32 | 2.593,33 | 31.804,33 | 147.877,66 | 368.195,67 | 516.073,33 |
200 | 31.804,33 | 100,18 | 2.493,15 | 2.593,33 | 29.311,18 | 147.977,84 | 370.688,82 | 518.666,67 |
201 | 29.311,18 | 92,33 | 2.501,00 | 2.593,33 | 26.810,17 | 148.070,17 | 373.189,83 | 521.260,00 |
202 | 26.810,17 | 84,45 | 2.508,88 | 2.593,33 | 24.301,29 | 148.154,63 | 375.698,71 | 523.853,33 |
203 | 24.301,29 | 76,55 | 2.516,78 | 2.593,33 | 21.784,51 | 148.231,18 | 378.215,49 | 526.446,67 |
204 | 21.784,51 | 68,62 | 2.524,71 | 2.593,33 | 19.259,80 | 148.299,80 | 380.740,20 | 529.040,00 |
205 | 19.259,80 | 60,67 | 2.532,66 | 2.593,33 | 16.727,13 | 148.360,46 | 383.272,87 | 531.633,33 |
206 | 16.727,13 | 52,69 | 2.540,64 | 2.593,33 | 14.186,49 | 148.413,16 | 385.813,51 | 534.226,67 |
207 | 14.186,49 | 44,69 | 2.548,65 | 2.593,33 | 11.637,84 | 148.457,84 | 388.362,16 | 536.820,00 |
208 | 11.637,84 | 36,66 | 2.556,67 | 2.593,33 | 9.081,17 | 148.494,50 | 390.918,83 | 539.413,33 |
209 | 9.081,17 | 28,61 | 2.564,73 | 2.593,33 | 6.516,44 | 148.523,11 | 393.483,56 | 542.006,67 |
210 | 6.516,44 | 20,53 | 2.572,81 | 2.593,33 | 3.943,63 | 148.543,63 | 396.056,37 | 544.600,00 |
211 | 3.943,63 | 12,42 | 2.580,91 | 2.593,33 | 1.362,72 | 148.556,06 | 398.637,28 | 547.193,33 |
212 | 1.362,72 | 4,29 | 1.362,72 | 1.362,72 | 1.362,72 | 148.560,35 | 400.000,00 | 548.560,35 |
- 149.191,51€
- Zinsanteil
- 2.600,00€
- Monatsrate
- 3,80%
- Sollzins p.a.
- 3,87%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 400.000,00 | 1.266,67 | 1.333,33 | 2.600,00 | 398.666,67 | 1.266,67 | 1.333,33 | 2.600,00 |
2 | 398.666,67 | 1.262,44 | 1.337,56 | 2.600,00 | 397.329,11 | 2.529,11 | 2.670,89 | 5.200,00 |
3 | 397.329,11 | 1.258,21 | 1.341,79 | 2.600,00 | 395.987,32 | 3.787,32 | 4.012,68 | 7.800,00 |
4 | 395.987,32 | 1.253,96 | 1.346,04 | 2.600,00 | 394.641,28 | 5.041,28 | 5.358,72 | 10.400,00 |
5 | 394.641,28 | 1.249,70 | 1.350,30 | 2.600,00 | 393.290,98 | 6.290,98 | 6.709,02 | 13.000,00 |
6 | 393.290,98 | 1.245,42 | 1.354,58 | 2.600,00 | 391.936,40 | 7.536,40 | 8.063,60 | 15.600,00 |
7 | 391.936,40 | 1.241,13 | 1.358,87 | 2.600,00 | 390.577,53 | 8.777,53 | 9.422,47 | 18.200,00 |
8 | 390.577,53 | 1.236,83 | 1.363,17 | 2.600,00 | 389.214,36 | 10.014,36 | 10.785,64 | 20.800,00 |
9 | 389.214,36 | 1.232,51 | 1.367,49 | 2.600,00 | 387.846,87 | 11.246,87 | 12.153,13 | 23.400,00 |
10 | 387.846,87 | 1.228,18 | 1.371,82 | 2.600,00 | 386.475,05 | 12.475,05 | 13.524,95 | 26.000,00 |
11 | 386.475,05 | 1.223,84 | 1.376,16 | 2.600,00 | 385.098,89 | 13.698,89 | 14.901,11 | 28.600,00 |
12 | 385.098,89 | 1.219,48 | 1.380,52 | 2.600,00 | 383.718,37 | 14.918,37 | 16.281,63 | 31.200,00 |
13 | 383.718,37 | 1.215,11 | 1.384,89 | 2.600,00 | 382.333,48 | 16.133,48 | 17.666,52 | 33.800,00 |
14 | 382.333,48 | 1.210,72 | 1.389,28 | 2.600,00 | 380.944,20 | 17.344,20 | 19.055,80 | 36.400,00 |
15 | 380.944,20 | 1.206,32 | 1.393,68 | 2.600,00 | 379.550,52 | 18.550,52 | 20.449,48 | 39.000,00 |
16 | 379.550,52 | 1.201,91 | 1.398,09 | 2.600,00 | 378.152,43 | 19.752,43 | 21.847,57 | 41.600,00 |
17 | 378.152,43 | 1.197,48 | 1.402,52 | 2.600,00 | 376.749,92 | 20.949,92 | 23.250,08 | 44.200,00 |
18 | 376.749,92 | 1.193,04 | 1.406,96 | 2.600,00 | 375.342,96 | 22.142,96 | 24.657,04 | 46.800,00 |
19 | 375.342,96 | 1.188,59 | 1.411,41 | 2.600,00 | 373.931,55 | 23.331,55 | 26.068,45 | 49.400,00 |
20 | 373.931,55 | 1.184,12 | 1.415,88 | 2.600,00 | 372.515,66 | 24.515,66 | 27.484,34 | 52.000,00 |
21 | 372.515,66 | 1.179,63 | 1.420,37 | 2.600,00 | 371.095,29 | 25.695,29 | 28.904,71 | 54.600,00 |
22 | 371.095,29 | 1.175,14 | 1.424,86 | 2.600,00 | 369.670,43 | 26.870,43 | 30.329,57 | 57.200,00 |
23 | 369.670,43 | 1.170,62 | 1.429,38 | 2.600,00 | 368.241,05 | 28.041,05 | 31.758,95 | 59.800,00 |
24 | 368.241,05 | 1.166,10 | 1.433,90 | 2.600,00 | 366.807,15 | 29.207,15 | 33.192,85 | 62.400,00 |
25 | 366.807,15 | 1.161,56 | 1.438,44 | 2.600,00 | 365.368,71 | 30.368,71 | 34.631,29 | 65.000,00 |
26 | 365.368,71 | 1.157,00 | 1.443,00 | 2.600,00 | 363.925,71 | 31.525,71 | 36.074,29 | 67.600,00 |
27 | 363.925,71 | 1.152,43 | 1.447,57 | 2.600,00 | 362.478,14 | 32.678,14 | 37.521,86 | 70.200,00 |
28 | 362.478,14 | 1.147,85 | 1.452,15 | 2.600,00 | 361.025,99 | 33.825,99 | 38.974,01 | 72.800,00 |
29 | 361.025,99 | 1.143,25 | 1.456,75 | 2.600,00 | 359.569,23 | 34.969,23 | 40.430,77 | 75.400,00 |
30 | 359.569,23 | 1.138,64 | 1.461,36 | 2.600,00 | 358.107,87 | 36.107,87 | 41.892,13 | 78.000,00 |
31 | 358.107,87 | 1.134,01 | 1.465,99 | 2.600,00 | 356.641,88 | 37.241,88 | 43.358,12 | 80.600,00 |
32 | 356.641,88 | 1.129,37 | 1.470,63 | 2.600,00 | 355.171,24 | 38.371,24 | 44.828,76 | 83.200,00 |
33 | 355.171,24 | 1.124,71 | 1.475,29 | 2.600,00 | 353.695,95 | 39.495,95 | 46.304,05 | 85.800,00 |
34 | 353.695,95 | 1.120,04 | 1.479,96 | 2.600,00 | 352.215,99 | 40.615,99 | 47.784,01 | 88.400,00 |
35 | 352.215,99 | 1.115,35 | 1.484,65 | 2.600,00 | 350.731,34 | 41.731,34 | 49.268,66 | 91.000,00 |
36 | 350.731,34 | 1.110,65 | 1.489,35 | 2.600,00 | 349.241,99 | 42.841,99 | 50.758,01 | 93.600,00 |
37 | 349.241,99 | 1.105,93 | 1.494,07 | 2.600,00 | 347.747,92 | 43.947,92 | 52.252,08 | 96.200,00 |
38 | 347.747,92 | 1.101,20 | 1.498,80 | 2.600,00 | 346.249,12 | 45.049,12 | 53.750,88 | 98.800,00 |
39 | 346.249,12 | 1.096,46 | 1.503,54 | 2.600,00 | 344.745,58 | 46.145,58 | 55.254,42 | 101.400,00 |
40 | 344.745,58 | 1.091,69 | 1.508,31 | 2.600,00 | 343.237,27 | 47.237,27 | 56.762,73 | 104.000,00 |
41 | 343.237,27 | 1.086,92 | 1.513,08 | 2.600,00 | 341.724,19 | 48.324,19 | 58.275,81 | 106.600,00 |
42 | 341.724,19 | 1.082,13 | 1.517,87 | 2.600,00 | 340.206,32 | 49.406,32 | 59.793,68 | 109.200,00 |
43 | 340.206,32 | 1.077,32 | 1.522,68 | 2.600,00 | 338.683,64 | 50.483,64 | 61.316,36 | 111.800,00 |
44 | 338.683,64 | 1.072,50 | 1.527,50 | 2.600,00 | 337.156,14 | 51.556,14 | 62.843,86 | 114.400,00 |
45 | 337.156,14 | 1.067,66 | 1.532,34 | 2.600,00 | 335.623,80 | 52.623,80 | 64.376,20 | 117.000,00 |
46 | 335.623,80 | 1.062,81 | 1.537,19 | 2.600,00 | 334.086,61 | 53.686,61 | 65.913,39 | 119.600,00 |
47 | 334.086,61 | 1.057,94 | 1.542,06 | 2.600,00 | 332.544,55 | 54.744,55 | 67.455,45 | 122.200,00 |
48 | 332.544,55 | 1.053,06 | 1.546,94 | 2.600,00 | 330.997,61 | 55.797,61 | 69.002,39 | 124.800,00 |
49 | 330.997,61 | 1.048,16 | 1.551,84 | 2.600,00 | 329.445,77 | 56.845,77 | 70.554,23 | 127.400,00 |
50 | 329.445,77 | 1.043,24 | 1.556,76 | 2.600,00 | 327.889,01 | 57.889,01 | 72.110,99 | 130.000,00 |
51 | 327.889,01 | 1.038,32 | 1.561,68 | 2.600,00 | 326.327,33 | 58.927,33 | 73.672,67 | 132.600,00 |
52 | 326.327,33 | 1.033,37 | 1.566,63 | 2.600,00 | 324.760,70 | 59.960,70 | 75.239,30 | 135.200,00 |
53 | 324.760,70 | 1.028,41 | 1.571,59 | 2.600,00 | 323.189,10 | 60.989,10 | 76.810,90 | 137.800,00 |
54 | 323.189,10 | 1.023,43 | 1.576,57 | 2.600,00 | 321.612,54 | 62.012,54 | 78.387,46 | 140.400,00 |
55 | 321.612,54 | 1.018,44 | 1.581,56 | 2.600,00 | 320.030,98 | 63.030,98 | 79.969,02 | 143.000,00 |
56 | 320.030,98 | 1.013,43 | 1.586,57 | 2.600,00 | 318.444,41 | 64.044,41 | 81.555,59 | 145.600,00 |
57 | 318.444,41 | 1.008,41 | 1.591,59 | 2.600,00 | 316.852,81 | 65.052,81 | 83.147,19 | 148.200,00 |
58 | 316.852,81 | 1.003,37 | 1.596,63 | 2.600,00 | 315.256,18 | 66.056,18 | 84.743,82 | 150.800,00 |
59 | 315.256,18 | 998,31 | 1.601,69 | 2.600,00 | 313.654,49 | 67.054,49 | 86.345,51 | 153.400,00 |
60 | 313.654,49 | 993,24 | 1.606,76 | 2.600,00 | 312.047,73 | 68.047,73 | 87.952,27 | 156.000,00 |
61 | 312.047,73 | 988,15 | 1.611,85 | 2.600,00 | 310.435,88 | 69.035,88 | 89.564,12 | 158.600,00 |
62 | 310.435,88 | 983,05 | 1.616,95 | 2.600,00 | 308.818,93 | 70.018,93 | 91.181,07 | 161.200,00 |
63 | 308.818,93 | 977,93 | 1.622,07 | 2.600,00 | 307.196,86 | 70.996,86 | 92.803,14 | 163.800,00 |
64 | 307.196,86 | 972,79 | 1.627,21 | 2.600,00 | 305.569,65 | 71.969,65 | 94.430,35 | 166.400,00 |
65 | 305.569,65 | 967,64 | 1.632,36 | 2.600,00 | 303.937,28 | 72.937,28 | 96.062,72 | 169.000,00 |
66 | 303.937,28 | 962,47 | 1.637,53 | 2.600,00 | 302.299,75 | 73.899,75 | 97.700,25 | 171.600,00 |
67 | 302.299,75 | 957,28 | 1.642,72 | 2.600,00 | 300.657,03 | 74.857,03 | 99.342,97 | 174.200,00 |
68 | 300.657,03 | 952,08 | 1.647,92 | 2.600,00 | 299.009,12 | 75.809,12 | 100.990,88 | 176.800,00 |
69 | 299.009,12 | 946,86 | 1.653,14 | 2.600,00 | 297.355,98 | 76.755,98 | 102.644,02 | 179.400,00 |
70 | 297.355,98 | 941,63 | 1.658,37 | 2.600,00 | 295.697,61 | 77.697,61 | 104.302,39 | 182.000,00 |
71 | 295.697,61 | 936,38 | 1.663,62 | 2.600,00 | 294.033,98 | 78.633,98 | 105.966,02 | 184.600,00 |
72 | 294.033,98 | 931,11 | 1.668,89 | 2.600,00 | 292.365,09 | 79.565,09 | 107.634,91 | 187.200,00 |
73 | 292.365,09 | 925,82 | 1.674,18 | 2.600,00 | 290.690,91 | 80.490,91 | 109.309,09 | 189.800,00 |
74 | 290.690,91 | 920,52 | 1.679,48 | 2.600,00 | 289.011,43 | 81.411,43 | 110.988,57 | 192.400,00 |
75 | 289.011,43 | 915,20 | 1.684,80 | 2.600,00 | 287.326,64 | 82.326,64 | 112.673,36 | 195.000,00 |
76 | 287.326,64 | 909,87 | 1.690,13 | 2.600,00 | 285.636,50 | 83.236,50 | 114.363,50 | 197.600,00 |
77 | 285.636,50 | 904,52 | 1.695,48 | 2.600,00 | 283.941,02 | 84.141,02 | 116.058,98 | 200.200,00 |
78 | 283.941,02 | 899,15 | 1.700,85 | 2.600,00 | 282.240,17 | 85.040,17 | 117.759,83 | 202.800,00 |
79 | 282.240,17 | 893,76 | 1.706,24 | 2.600,00 | 280.533,93 | 85.933,93 | 119.466,07 | 205.400,00 |
80 | 280.533,93 | 888,36 | 1.711,64 | 2.600,00 | 278.822,28 | 86.822,28 | 121.177,72 | 208.000,00 |
81 | 278.822,28 | 882,94 | 1.717,06 | 2.600,00 | 277.105,22 | 87.705,22 | 122.894,78 | 210.600,00 |
82 | 277.105,22 | 877,50 | 1.722,50 | 2.600,00 | 275.382,72 | 88.582,72 | 124.617,28 | 213.200,00 |
83 | 275.382,72 | 872,05 | 1.727,95 | 2.600,00 | 273.654,77 | 89.454,77 | 126.345,23 | 215.800,00 |
84 | 273.654,77 | 866,57 | 1.733,43 | 2.600,00 | 271.921,34 | 90.321,34 | 128.078,66 | 218.400,00 |
85 | 271.921,34 | 861,08 | 1.738,92 | 2.600,00 | 270.182,42 | 91.182,42 | 129.817,58 | 221.000,00 |
86 | 270.182,42 | 855,58 | 1.744,42 | 2.600,00 | 268.438,00 | 92.038,00 | 131.562,00 | 223.600,00 |
87 | 268.438,00 | 850,05 | 1.749,95 | 2.600,00 | 266.688,05 | 92.888,05 | 133.311,95 | 226.200,00 |
88 | 266.688,05 | 844,51 | 1.755,49 | 2.600,00 | 264.932,57 | 93.732,57 | 135.067,43 | 228.800,00 |
89 | 264.932,57 | 838,95 | 1.761,05 | 2.600,00 | 263.171,52 | 94.571,52 | 136.828,48 | 231.400,00 |
90 | 263.171,52 | 833,38 | 1.766,62 | 2.600,00 | 261.404,90 | 95.404,90 | 138.595,10 | 234.000,00 |
91 | 261.404,90 | 827,78 | 1.772,22 | 2.600,00 | 259.632,68 | 96.232,68 | 140.367,32 | 236.600,00 |
92 | 259.632,68 | 822,17 | 1.777,83 | 2.600,00 | 257.854,85 | 97.054,85 | 142.145,15 | 239.200,00 |
93 | 257.854,85 | 816,54 | 1.783,46 | 2.600,00 | 256.071,39 | 97.871,39 | 143.928,61 | 241.800,00 |
94 | 256.071,39 | 810,89 | 1.789,11 | 2.600,00 | 254.282,28 | 98.682,28 | 145.717,72 | 244.400,00 |
95 | 254.282,28 | 805,23 | 1.794,77 | 2.600,00 | 252.487,51 | 99.487,51 | 147.512,49 | 247.000,00 |
96 | 252.487,51 | 799,54 | 1.800,46 | 2.600,00 | 250.687,05 | 100.287,05 | 149.312,95 | 249.600,00 |
97 | 250.687,05 | 793,84 | 1.806,16 | 2.600,00 | 248.880,89 | 101.080,89 | 151.119,11 | 252.200,00 |
98 | 248.880,89 | 788,12 | 1.811,88 | 2.600,00 | 247.069,02 | 101.869,02 | 152.930,98 | 254.800,00 |
99 | 247.069,02 | 782,39 | 1.817,61 | 2.600,00 | 245.251,40 | 102.651,40 | 154.748,60 | 257.400,00 |
100 | 245.251,40 | 776,63 | 1.823,37 | 2.600,00 | 243.428,03 | 103.428,03 | 156.571,97 | 260.000,00 |
101 | 243.428,03 | 770,86 | 1.829,14 | 2.600,00 | 241.598,89 | 104.198,89 | 158.401,11 | 262.600,00 |
102 | 241.598,89 | 765,06 | 1.834,94 | 2.600,00 | 239.763,95 | 104.963,95 | 160.236,05 | 265.200,00 |
103 | 239.763,95 | 759,25 | 1.840,75 | 2.600,00 | 237.923,20 | 105.723,20 | 162.076,80 | 267.800,00 |
104 | 237.923,20 | 753,42 | 1.846,58 | 2.600,00 | 236.076,63 | 106.476,63 | 163.923,37 | 270.400,00 |
105 | 236.076,63 | 747,58 | 1.852,42 | 2.600,00 | 234.224,20 | 107.224,20 | 165.775,80 | 273.000,00 |
106 | 234.224,20 | 741,71 | 1.858,29 | 2.600,00 | 232.365,91 | 107.965,91 | 167.634,09 | 275.600,00 |
107 | 232.365,91 | 735,83 | 1.864,17 | 2.600,00 | 230.501,74 | 108.701,74 | 169.498,26 | 278.200,00 |
108 | 230.501,74 | 729,92 | 1.870,08 | 2.600,00 | 228.631,66 | 109.431,66 | 171.368,34 | 280.800,00 |
109 | 228.631,66 | 724,00 | 1.876,00 | 2.600,00 | 226.755,66 | 110.155,66 | 173.244,34 | 283.400,00 |
110 | 226.755,66 | 718,06 | 1.881,94 | 2.600,00 | 224.873,72 | 110.873,72 | 175.126,28 | 286.000,00 |
111 | 224.873,72 | 712,10 | 1.887,90 | 2.600,00 | 222.985,82 | 111.585,82 | 177.014,18 | 288.600,00 |
112 | 222.985,82 | 706,12 | 1.893,88 | 2.600,00 | 221.091,94 | 112.291,94 | 178.908,06 | 291.200,00 |
113 | 221.091,94 | 700,12 | 1.899,88 | 2.600,00 | 219.192,07 | 112.992,07 | 180.807,93 | 293.800,00 |
114 | 219.192,07 | 694,11 | 1.905,89 | 2.600,00 | 217.286,17 | 113.686,17 | 182.713,83 | 296.400,00 |
115 | 217.286,17 | 688,07 | 1.911,93 | 2.600,00 | 215.374,25 | 114.374,25 | 184.625,75 | 299.000,00 |
116 | 215.374,25 | 682,02 | 1.917,98 | 2.600,00 | 213.456,27 | 115.056,27 | 186.543,73 | 301.600,00 |
117 | 213.456,27 | 675,94 | 1.924,06 | 2.600,00 | 211.532,21 | 115.732,21 | 188.467,79 | 304.200,00 |
118 | 211.532,21 | 669,85 | 1.930,15 | 2.600,00 | 209.602,06 | 116.402,06 | 190.397,94 | 306.800,00 |
119 | 209.602,06 | 663,74 | 1.936,26 | 2.600,00 | 207.665,80 | 117.065,80 | 192.334,20 | 309.400,00 |
120 | 207.665,80 | 657,61 | 1.942,39 | 2.600,00 | 205.723,41 | 117.723,41 | 194.276,59 | 312.000,00 |
121 | 205.723,41 | 651,46 | 1.948,54 | 2.600,00 | 203.774,87 | 118.374,87 | 196.225,13 | 314.600,00 |
122 | 203.774,87 | 645,29 | 1.954,71 | 2.600,00 | 201.820,16 | 119.020,16 | 198.179,84 | 317.200,00 |
123 | 201.820,16 | 639,10 | 1.960,90 | 2.600,00 | 199.859,25 | 119.659,25 | 200.140,75 | 319.800,00 |
124 | 199.859,25 | 632,89 | 1.967,11 | 2.600,00 | 197.892,14 | 120.292,14 | 202.107,86 | 322.400,00 |
125 | 197.892,14 | 626,66 | 1.973,34 | 2.600,00 | 195.918,80 | 120.918,80 | 204.081,20 | 325.000,00 |
126 | 195.918,80 | 620,41 | 1.979,59 | 2.600,00 | 193.939,21 | 121.539,21 | 206.060,79 | 327.600,00 |
127 | 193.939,21 | 614,14 | 1.985,86 | 2.600,00 | 191.953,35 | 122.153,35 | 208.046,65 | 330.200,00 |
128 | 191.953,35 | 607,85 | 1.992,15 | 2.600,00 | 189.961,20 | 122.761,20 | 210.038,80 | 332.800,00 |
129 | 189.961,20 | 601,54 | 1.998,46 | 2.600,00 | 187.962,75 | 123.362,75 | 212.037,25 | 335.400,00 |
130 | 187.962,75 | 595,22 | 2.004,78 | 2.600,00 | 185.957,96 | 123.957,96 | 214.042,04 | 338.000,00 |
131 | 185.957,96 | 588,87 | 2.011,13 | 2.600,00 | 183.946,83 | 124.546,83 | 216.053,17 | 340.600,00 |
132 | 183.946,83 | 582,50 | 2.017,50 | 2.600,00 | 181.929,33 | 125.129,33 | 218.070,67 | 343.200,00 |
133 | 181.929,33 | 576,11 | 2.023,89 | 2.600,00 | 179.905,44 | 125.705,44 | 220.094,56 | 345.800,00 |
134 | 179.905,44 | 569,70 | 2.030,30 | 2.600,00 | 177.875,14 | 126.275,14 | 222.124,86 | 348.400,00 |
135 | 177.875,14 | 563,27 | 2.036,73 | 2.600,00 | 175.838,41 | 126.838,41 | 224.161,59 | 351.000,00 |
136 | 175.838,41 | 556,82 | 2.043,18 | 2.600,00 | 173.795,23 | 127.395,23 | 226.204,77 | 353.600,00 |
137 | 173.795,23 | 550,35 | 2.049,65 | 2.600,00 | 171.745,58 | 127.945,58 | 228.254,42 | 356.200,00 |
138 | 171.745,58 | 543,86 | 2.056,14 | 2.600,00 | 169.689,44 | 128.489,44 | 230.310,56 | 358.800,00 |
139 | 169.689,44 | 537,35 | 2.062,65 | 2.600,00 | 167.626,79 | 129.026,79 | 232.373,21 | 361.400,00 |
140 | 167.626,79 | 530,82 | 2.069,18 | 2.600,00 | 165.557,61 | 129.557,61 | 234.442,39 | 364.000,00 |
141 | 165.557,61 | 524,27 | 2.075,73 | 2.600,00 | 163.481,88 | 130.081,88 | 236.518,12 | 366.600,00 |
142 | 163.481,88 | 517,69 | 2.082,31 | 2.600,00 | 161.399,57 | 130.599,57 | 238.600,43 | 369.200,00 |
143 | 161.399,57 | 511,10 | 2.088,90 | 2.600,00 | 159.310,67 | 131.110,67 | 240.689,33 | 371.800,00 |
144 | 159.310,67 | 504,48 | 2.095,52 | 2.600,00 | 157.215,15 | 131.615,15 | 242.784,85 | 374.400,00 |
145 | 157.215,15 | 497,85 | 2.102,15 | 2.600,00 | 155.113,00 | 132.113,00 | 244.887,00 | 377.000,00 |
146 | 155.113,00 | 491,19 | 2.108,81 | 2.600,00 | 153.004,19 | 132.604,19 | 246.995,81 | 379.600,00 |
147 | 153.004,19 | 484,51 | 2.115,49 | 2.600,00 | 150.888,70 | 133.088,70 | 249.111,30 | 382.200,00 |
148 | 150.888,70 | 477,81 | 2.122,19 | 2.600,00 | 148.766,52 | 133.566,52 | 251.233,48 | 384.800,00 |
149 | 148.766,52 | 471,09 | 2.128,91 | 2.600,00 | 146.637,61 | 134.037,61 | 253.362,39 | 387.400,00 |
150 | 146.637,61 | 464,35 | 2.135,65 | 2.600,00 | 144.501,96 | 134.501,96 | 255.498,04 | 390.000,00 |
151 | 144.501,96 | 457,59 | 2.142,41 | 2.600,00 | 142.359,55 | 134.959,55 | 257.640,45 | 392.600,00 |
152 | 142.359,55 | 450,81 | 2.149,19 | 2.600,00 | 140.210,36 | 135.410,36 | 259.789,64 | 395.200,00 |
153 | 140.210,36 | 444,00 | 2.156,00 | 2.600,00 | 138.054,36 | 135.854,36 | 261.945,64 | 397.800,00 |
154 | 138.054,36 | 437,17 | 2.162,83 | 2.600,00 | 135.891,53 | 136.291,53 | 264.108,47 | 400.400,00 |
155 | 135.891,53 | 430,32 | 2.169,68 | 2.600,00 | 133.721,85 | 136.721,85 | 266.278,15 | 403.000,00 |
156 | 133.721,85 | 423,45 | 2.176,55 | 2.600,00 | 131.545,31 | 137.145,31 | 268.454,69 | 405.600,00 |
157 | 131.545,31 | 416,56 | 2.183,44 | 2.600,00 | 129.361,87 | 137.561,87 | 270.638,13 | 408.200,00 |
158 | 129.361,87 | 409,65 | 2.190,35 | 2.600,00 | 127.171,51 | 137.971,51 | 272.828,49 | 410.800,00 |
159 | 127.171,51 | 402,71 | 2.197,29 | 2.600,00 | 124.974,22 | 138.374,22 | 275.025,78 | 413.400,00 |
160 | 124.974,22 | 395,75 | 2.204,25 | 2.600,00 | 122.769,97 | 138.769,97 | 277.230,03 | 416.000,00 |
161 | 122.769,97 | 388,77 | 2.211,23 | 2.600,00 | 120.558,74 | 139.158,74 | 279.441,26 | 418.600,00 |
162 | 120.558,74 | 381,77 | 2.218,23 | 2.600,00 | 118.340,51 | 139.540,51 | 281.659,49 | 421.200,00 |
163 | 118.340,51 | 374,74 | 2.225,26 | 2.600,00 | 116.115,26 | 139.915,26 | 283.884,74 | 423.800,00 |
164 | 116.115,26 | 367,70 | 2.232,30 | 2.600,00 | 113.882,96 | 140.282,96 | 286.117,04 | 426.400,00 |
165 | 113.882,96 | 360,63 | 2.239,37 | 2.600,00 | 111.643,59 | 140.643,59 | 288.356,41 | 429.000,00 |
166 | 111.643,59 | 353,54 | 2.246,46 | 2.600,00 | 109.397,12 | 140.997,12 | 290.602,88 | 431.600,00 |
167 | 109.397,12 | 346,42 | 2.253,58 | 2.600,00 | 107.143,55 | 141.343,55 | 292.856,45 | 434.200,00 |
168 | 107.143,55 | 339,29 | 2.260,71 | 2.600,00 | 104.882,84 | 141.682,84 | 295.117,16 | 436.800,00 |
169 | 104.882,84 | 332,13 | 2.267,87 | 2.600,00 | 102.614,97 | 142.014,97 | 297.385,03 | 439.400,00 |
170 | 102.614,97 | 324,95 | 2.275,05 | 2.600,00 | 100.339,91 | 142.339,91 | 299.660,09 | 442.000,00 |
171 | 100.339,91 | 317,74 | 2.282,26 | 2.600,00 | 98.057,66 | 142.657,66 | 301.942,34 | 444.600,00 |
172 | 98.057,66 | 310,52 | 2.289,48 | 2.600,00 | 95.768,17 | 142.968,17 | 304.231,83 | 447.200,00 |
173 | 95.768,17 | 303,27 | 2.296,73 | 2.600,00 | 93.471,44 | 143.271,44 | 306.528,56 | 449.800,00 |
174 | 93.471,44 | 295,99 | 2.304,01 | 2.600,00 | 91.167,43 | 143.567,43 | 308.832,57 | 452.400,00 |
175 | 91.167,43 | 288,70 | 2.311,30 | 2.600,00 | 88.856,13 | 143.856,13 | 311.143,87 | 455.000,00 |
176 | 88.856,13 | 281,38 | 2.318,62 | 2.600,00 | 86.537,51 | 144.137,51 | 313.462,49 | 457.600,00 |
177 | 86.537,51 | 274,04 | 2.325,96 | 2.600,00 | 84.211,54 | 144.411,54 | 315.788,46 | 460.200,00 |
178 | 84.211,54 | 266,67 | 2.333,33 | 2.600,00 | 81.878,21 | 144.678,21 | 318.121,79 | 462.800,00 |
179 | 81.878,21 | 259,28 | 2.340,72 | 2.600,00 | 79.537,49 | 144.937,49 | 320.462,51 | 465.400,00 |
180 | 79.537,49 | 251,87 | 2.348,13 | 2.600,00 | 77.189,36 | 145.189,36 | 322.810,64 | 468.000,00 |
181 | 77.189,36 | 244,43 | 2.355,57 | 2.600,00 | 74.833,79 | 145.433,79 | 325.166,21 | 470.600,00 |
182 | 74.833,79 | 236,97 | 2.363,03 | 2.600,00 | 72.470,77 | 145.670,77 | 327.529,23 | 473.200,00 |
183 | 72.470,77 | 229,49 | 2.370,51 | 2.600,00 | 70.100,26 | 145.900,26 | 329.899,74 | 475.800,00 |
184 | 70.100,26 | 221,98 | 2.378,02 | 2.600,00 | 67.722,24 | 146.122,24 | 332.277,76 | 478.400,00 |
185 | 67.722,24 | 214,45 | 2.385,55 | 2.600,00 | 65.336,70 | 146.336,70 | 334.663,30 | 481.000,00 |
186 | 65.336,70 | 206,90 | 2.393,10 | 2.600,00 | 62.943,60 | 146.543,60 | 337.056,40 | 483.600,00 |
187 | 62.943,60 | 199,32 | 2.400,68 | 2.600,00 | 60.542,92 | 146.742,92 | 339.457,08 | 486.200,00 |
188 | 60.542,92 | 191,72 | 2.408,28 | 2.600,00 | 58.134,64 | 146.934,64 | 341.865,36 | 488.800,00 |
189 | 58.134,64 | 184,09 | 2.415,91 | 2.600,00 | 55.718,73 | 147.118,73 | 344.281,27 | 491.400,00 |
190 | 55.718,73 | 176,44 | 2.423,56 | 2.600,00 | 53.295,17 | 147.295,17 | 346.704,83 | 494.000,00 |
191 | 53.295,17 | 168,77 | 2.431,23 | 2.600,00 | 50.863,94 | 147.463,94 | 349.136,06 | 496.600,00 |
192 | 50.863,94 | 161,07 | 2.438,93 | 2.600,00 | 48.425,01 | 147.625,01 | 351.574,99 | 499.200,00 |
193 | 48.425,01 | 153,35 | 2.446,65 | 2.600,00 | 45.978,35 | 147.778,35 | 354.021,65 | 501.800,00 |
194 | 45.978,35 | 145,60 | 2.454,40 | 2.600,00 | 43.523,95 | 147.923,95 | 356.476,05 | 504.400,00 |
195 | 43.523,95 | 137,83 | 2.462,17 | 2.600,00 | 41.061,78 | 148.061,78 | 358.938,22 | 507.000,00 |
196 | 41.061,78 | 130,03 | 2.469,97 | 2.600,00 | 38.591,81 | 148.191,81 | 361.408,19 | 509.600,00 |
197 | 38.591,81 | 122,21 | 2.477,79 | 2.600,00 | 36.114,02 | 148.314,02 | 363.885,98 | 512.200,00 |
198 | 36.114,02 | 114,36 | 2.485,64 | 2.600,00 | 33.628,38 | 148.428,38 | 366.371,62 | 514.800,00 |
199 | 33.628,38 | 106,49 | 2.493,51 | 2.600,00 | 31.134,87 | 148.534,87 | 368.865,13 | 517.400,00 |
200 | 31.134,87 | 98,59 | 2.501,41 | 2.600,00 | 28.633,46 | 148.633,46 | 371.366,54 | 520.000,00 |
201 | 28.633,46 | 90,67 | 2.509,33 | 2.600,00 | 26.124,13 | 148.724,13 | 373.875,87 | 522.600,00 |
202 | 26.124,13 | 82,73 | 2.517,27 | 2.600,00 | 23.606,86 | 148.806,86 | 376.393,14 | 525.200,00 |
203 | 23.606,86 | 74,76 | 2.525,24 | 2.600,00 | 21.081,61 | 148.881,61 | 378.918,39 | 527.800,00 |
204 | 21.081,61 | 66,76 | 2.533,24 | 2.600,00 | 18.548,37 | 148.948,37 | 381.451,63 | 530.400,00 |
205 | 18.548,37 | 58,74 | 2.541,26 | 2.600,00 | 16.007,11 | 149.007,11 | 383.992,89 | 533.000,00 |
206 | 16.007,11 | 50,69 | 2.549,31 | 2.600,00 | 13.457,80 | 149.057,80 | 386.542,20 | 535.600,00 |
207 | 13.457,80 | 42,62 | 2.557,38 | 2.600,00 | 10.900,41 | 149.100,41 | 389.099,59 | 538.200,00 |
208 | 10.900,41 | 34,52 | 2.565,48 | 2.600,00 | 8.334,93 | 149.134,93 | 391.665,07 | 540.800,00 |
209 | 8.334,93 | 26,39 | 2.573,61 | 2.600,00 | 5.761,33 | 149.161,33 | 394.238,67 | 543.400,00 |
210 | 5.761,33 | 18,24 | 2.581,76 | 2.600,00 | 3.179,57 | 149.179,57 | 396.820,43 | 546.000,00 |
211 | 3.179,57 | 10,07 | 2.589,93 | 2.600,00 | 589,64 | 149.189,64 | 399.410,36 | 548.600,00 |
212 | 589,64 | 1,87 | 589,64 | 589,64 | 589,64 | 149.191,51 | 400.000,00 | 549.191,51 |
- 152.643,91€
- Zinsanteil
- 2.636,67€
- Monatsrate
- 3,91%
- Sollzins p.a.
- 3,98%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 400.000,00 | 1.303,33 | 1.333,33 | 2.636,67 | 398.666,67 | 1.303,33 | 1.333,33 | 2.636,67 |
2 | 398.666,67 | 1.298,99 | 1.337,68 | 2.636,67 | 397.328,99 | 2.602,32 | 2.671,01 | 5.273,33 |
3 | 397.328,99 | 1.294,63 | 1.342,04 | 2.636,67 | 395.986,95 | 3.896,95 | 4.013,05 | 7.910,00 |
4 | 395.986,95 | 1.290,26 | 1.346,41 | 2.636,67 | 394.640,54 | 5.187,21 | 5.359,46 | 10.546,67 |
5 | 394.640,54 | 1.285,87 | 1.350,80 | 2.636,67 | 393.289,75 | 6.473,08 | 6.710,25 | 13.183,33 |
6 | 393.289,75 | 1.281,47 | 1.355,20 | 2.636,67 | 391.934,55 | 7.754,55 | 8.065,45 | 15.820,00 |
7 | 391.934,55 | 1.277,05 | 1.359,61 | 2.636,67 | 390.574,94 | 9.031,60 | 9.425,06 | 18.456,67 |
8 | 390.574,94 | 1.272,62 | 1.364,04 | 2.636,67 | 389.210,89 | 10.304,23 | 10.789,11 | 21.093,33 |
9 | 389.210,89 | 1.268,18 | 1.368,49 | 2.636,67 | 387.842,41 | 11.572,41 | 12.157,59 | 23.730,00 |
10 | 387.842,41 | 1.263,72 | 1.372,95 | 2.636,67 | 386.469,46 | 12.836,12 | 13.530,54 | 26.366,67 |
11 | 386.469,46 | 1.259,25 | 1.377,42 | 2.636,67 | 385.092,04 | 14.095,37 | 14.907,96 | 29.003,33 |
12 | 385.092,04 | 1.254,76 | 1.381,91 | 2.636,67 | 383.710,13 | 15.350,13 | 16.289,87 | 31.640,00 |
13 | 383.710,13 | 1.250,26 | 1.386,41 | 2.636,67 | 382.323,72 | 16.600,38 | 17.676,28 | 34.276,67 |
14 | 382.323,72 | 1.245,74 | 1.390,93 | 2.636,67 | 380.932,79 | 17.846,12 | 19.067,21 | 36.913,33 |
15 | 380.932,79 | 1.241,21 | 1.395,46 | 2.636,67 | 379.537,33 | 19.087,33 | 20.462,67 | 39.550,00 |
16 | 379.537,33 | 1.236,66 | 1.400,01 | 2.636,67 | 378.137,32 | 20.323,99 | 21.862,68 | 42.186,67 |
17 | 378.137,32 | 1.232,10 | 1.404,57 | 2.636,67 | 376.732,75 | 21.556,09 | 23.267,25 | 44.823,33 |
18 | 376.732,75 | 1.227,52 | 1.409,15 | 2.636,67 | 375.323,61 | 22.783,61 | 24.676,39 | 47.460,00 |
19 | 375.323,61 | 1.222,93 | 1.413,74 | 2.636,67 | 373.909,87 | 24.006,54 | 26.090,13 | 50.096,67 |
20 | 373.909,87 | 1.218,32 | 1.418,34 | 2.636,67 | 372.491,53 | 25.224,86 | 27.508,47 | 52.733,33 |
21 | 372.491,53 | 1.213,70 | 1.422,97 | 2.636,67 | 371.068,56 | 26.438,56 | 28.931,44 | 55.370,00 |
22 | 371.068,56 | 1.209,07 | 1.427,60 | 2.636,67 | 369.640,96 | 27.647,63 | 30.359,04 | 58.006,67 |
23 | 369.640,96 | 1.204,41 | 1.432,25 | 2.636,67 | 368.208,71 | 28.852,04 | 31.791,29 | 60.643,33 |
24 | 368.208,71 | 1.199,75 | 1.436,92 | 2.636,67 | 366.771,79 | 30.051,79 | 33.228,21 | 63.280,00 |
25 | 366.771,79 | 1.195,06 | 1.441,60 | 2.636,67 | 365.330,18 | 31.246,85 | 34.669,82 | 65.916,67 |
26 | 365.330,18 | 1.190,37 | 1.446,30 | 2.636,67 | 363.883,88 | 32.437,22 | 36.116,12 | 68.553,33 |
27 | 363.883,88 | 1.185,65 | 1.451,01 | 2.636,67 | 362.432,87 | 33.622,87 | 37.567,13 | 71.190,00 |
28 | 362.432,87 | 1.180,93 | 1.455,74 | 2.636,67 | 360.977,13 | 34.803,80 | 39.022,87 | 73.826,67 |
29 | 360.977,13 | 1.176,18 | 1.460,48 | 2.636,67 | 359.516,65 | 35.979,98 | 40.483,35 | 76.463,33 |
30 | 359.516,65 | 1.171,43 | 1.465,24 | 2.636,67 | 358.051,41 | 37.151,41 | 41.948,59 | 79.100,00 |
31 | 358.051,41 | 1.166,65 | 1.470,02 | 2.636,67 | 356.581,39 | 38.318,06 | 43.418,61 | 81.736,67 |
32 | 356.581,39 | 1.161,86 | 1.474,81 | 2.636,67 | 355.106,59 | 39.479,92 | 44.893,41 | 84.373,33 |
33 | 355.106,59 | 1.157,06 | 1.479,61 | 2.636,67 | 353.626,98 | 40.636,98 | 46.373,02 | 87.010,00 |
34 | 353.626,98 | 1.152,23 | 1.484,43 | 2.636,67 | 352.142,54 | 41.789,21 | 47.857,46 | 89.646,67 |
35 | 352.142,54 | 1.147,40 | 1.489,27 | 2.636,67 | 350.653,28 | 42.936,61 | 49.346,72 | 92.283,33 |
36 | 350.653,28 | 1.142,55 | 1.494,12 | 2.636,67 | 349.159,15 | 44.079,15 | 50.840,85 | 94.920,00 |
37 | 349.159,15 | 1.137,68 | 1.498,99 | 2.636,67 | 347.660,16 | 45.216,83 | 52.339,84 | 97.556,67 |
38 | 347.660,16 | 1.132,79 | 1.503,87 | 2.636,67 | 346.156,29 | 46.349,62 | 53.843,71 | 100.193,33 |
39 | 346.156,29 | 1.127,89 | 1.508,77 | 2.636,67 | 344.647,52 | 47.477,52 | 55.352,48 | 102.830,00 |
40 | 344.647,52 | 1.122,98 | 1.513,69 | 2.636,67 | 343.133,83 | 48.600,49 | 56.866,17 | 105.466,67 |
41 | 343.133,83 | 1.118,04 | 1.518,62 | 2.636,67 | 341.615,20 | 49.718,54 | 58.384,80 | 108.103,33 |
42 | 341.615,20 | 1.113,10 | 1.523,57 | 2.636,67 | 340.091,63 | 50.831,63 | 59.908,37 | 110.740,00 |
43 | 340.091,63 | 1.108,13 | 1.528,53 | 2.636,67 | 338.563,10 | 51.939,77 | 61.436,90 | 113.376,67 |
44 | 338.563,10 | 1.103,15 | 1.533,52 | 2.636,67 | 337.029,58 | 53.042,92 | 62.970,42 | 116.013,33 |
45 | 337.029,58 | 1.098,15 | 1.538,51 | 2.636,67 | 335.491,07 | 54.141,07 | 64.508,93 | 118.650,00 |
46 | 335.491,07 | 1.093,14 | 1.543,52 | 2.636,67 | 333.947,55 | 55.234,21 | 66.052,45 | 121.286,67 |
47 | 333.947,55 | 1.088,11 | 1.548,55 | 2.636,67 | 332.398,99 | 56.322,33 | 67.601,01 | 123.923,33 |
48 | 332.398,99 | 1.083,07 | 1.553,60 | 2.636,67 | 330.845,39 | 57.405,39 | 69.154,61 | 126.560,00 |
49 | 330.845,39 | 1.078,00 | 1.558,66 | 2.636,67 | 329.286,73 | 58.483,40 | 70.713,27 | 129.196,67 |
50 | 329.286,73 | 1.072,93 | 1.563,74 | 2.636,67 | 327.722,99 | 59.556,32 | 72.277,01 | 131.833,33 |
51 | 327.722,99 | 1.067,83 | 1.568,84 | 2.636,67 | 326.154,15 | 60.624,15 | 73.845,85 | 134.470,00 |
52 | 326.154,15 | 1.062,72 | 1.573,95 | 2.636,67 | 324.580,21 | 61.686,87 | 75.419,79 | 137.106,67 |
53 | 324.580,21 | 1.057,59 | 1.579,08 | 2.636,67 | 323.001,13 | 62.744,46 | 76.998,87 | 139.743,33 |
54 | 323.001,13 | 1.052,45 | 1.584,22 | 2.636,67 | 321.416,91 | 63.796,91 | 78.583,09 | 142.380,00 |
55 | 321.416,91 | 1.047,28 | 1.589,38 | 2.636,67 | 319.827,53 | 64.844,19 | 80.172,47 | 145.016,67 |
56 | 319.827,53 | 1.042,10 | 1.594,56 | 2.636,67 | 318.232,96 | 65.886,30 | 81.767,04 | 147.653,33 |
57 | 318.232,96 | 1.036,91 | 1.599,76 | 2.636,67 | 316.633,21 | 66.923,21 | 83.366,79 | 150.290,00 |
58 | 316.633,21 | 1.031,70 | 1.604,97 | 2.636,67 | 315.028,24 | 67.954,90 | 84.971,76 | 152.926,67 |
59 | 315.028,24 | 1.026,47 | 1.610,20 | 2.636,67 | 313.418,04 | 68.981,37 | 86.581,96 | 155.563,33 |
60 | 313.418,04 | 1.021,22 | 1.615,45 | 2.636,67 | 311.802,59 | 70.002,59 | 88.197,41 | 158.200,00 |
61 | 311.802,59 | 1.015,96 | 1.620,71 | 2.636,67 | 310.181,88 | 71.018,55 | 89.818,12 | 160.836,67 |
62 | 310.181,88 | 1.010,68 | 1.625,99 | 2.636,67 | 308.555,89 | 72.029,22 | 91.444,11 | 163.473,33 |
63 | 308.555,89 | 1.005,38 | 1.631,29 | 2.636,67 | 306.924,60 | 73.034,60 | 93.075,40 | 166.110,00 |
64 | 306.924,60 | 1.000,06 | 1.636,60 | 2.636,67 | 305.288,00 | 74.034,66 | 94.712,00 | 168.746,67 |
65 | 305.288,00 | 994,73 | 1.641,94 | 2.636,67 | 303.646,06 | 75.029,39 | 96.353,94 | 171.383,33 |
66 | 303.646,06 | 989,38 | 1.647,29 | 2.636,67 | 301.998,77 | 76.018,77 | 98.001,23 | 174.020,00 |
67 | 301.998,77 | 984,01 | 1.652,65 | 2.636,67 | 300.346,12 | 77.002,79 | 99.653,88 | 176.656,67 |
68 | 300.346,12 | 978,63 | 1.658,04 | 2.636,67 | 298.688,08 | 77.981,41 | 101.311,92 | 179.293,33 |
69 | 298.688,08 | 973,23 | 1.663,44 | 2.636,67 | 297.024,64 | 78.954,64 | 102.975,36 | 181.930,00 |
70 | 297.024,64 | 967,81 | 1.668,86 | 2.636,67 | 295.355,78 | 79.922,44 | 104.644,22 | 184.566,67 |
71 | 295.355,78 | 962,37 | 1.674,30 | 2.636,67 | 293.681,48 | 80.884,81 | 106.318,52 | 187.203,33 |
72 | 293.681,48 | 956,91 | 1.679,75 | 2.636,67 | 292.001,72 | 81.841,72 | 107.998,28 | 189.840,00 |
73 | 292.001,72 | 951,44 | 1.685,23 | 2.636,67 | 290.316,50 | 82.793,16 | 109.683,50 | 192.476,67 |
74 | 290.316,50 | 945,95 | 1.690,72 | 2.636,67 | 288.625,78 | 83.739,11 | 111.374,22 | 195.113,33 |
75 | 288.625,78 | 940,44 | 1.696,23 | 2.636,67 | 286.929,55 | 84.679,55 | 113.070,45 | 197.750,00 |
76 | 286.929,55 | 934,91 | 1.701,75 | 2.636,67 | 285.227,80 | 85.614,46 | 114.772,20 | 200.386,67 |
77 | 285.227,80 | 929,37 | 1.707,30 | 2.636,67 | 283.520,50 | 86.543,83 | 116.479,50 | 203.023,33 |
78 | 283.520,50 | 923,80 | 1.712,86 | 2.636,67 | 281.807,63 | 87.467,63 | 118.192,37 | 205.660,00 |
79 | 281.807,63 | 918,22 | 1.718,44 | 2.636,67 | 280.089,19 | 88.385,86 | 119.910,81 | 208.296,67 |
80 | 280.089,19 | 912,62 | 1.724,04 | 2.636,67 | 278.365,15 | 89.298,48 | 121.634,85 | 210.933,33 |
81 | 278.365,15 | 907,01 | 1.729,66 | 2.636,67 | 276.635,49 | 90.205,49 | 123.364,51 | 213.570,00 |
82 | 276.635,49 | 901,37 | 1.735,30 | 2.636,67 | 274.900,19 | 91.106,86 | 125.099,81 | 216.206,67 |
83 | 274.900,19 | 895,72 | 1.740,95 | 2.636,67 | 273.159,24 | 92.002,57 | 126.840,76 | 218.843,33 |
84 | 273.159,24 | 890,04 | 1.746,62 | 2.636,67 | 271.412,62 | 92.892,62 | 128.587,38 | 221.480,00 |
85 | 271.412,62 | 884,35 | 1.752,31 | 2.636,67 | 269.660,30 | 93.776,97 | 130.339,70 | 224.116,67 |
86 | 269.660,30 | 878,64 | 1.758,02 | 2.636,67 | 267.902,28 | 94.655,61 | 132.097,72 | 226.753,33 |
87 | 267.902,28 | 872,91 | 1.763,75 | 2.636,67 | 266.138,53 | 95.528,53 | 133.861,47 | 229.390,00 |
88 | 266.138,53 | 867,17 | 1.769,50 | 2.636,67 | 264.369,03 | 96.395,70 | 135.630,97 | 232.026,67 |
89 | 264.369,03 | 861,40 | 1.775,26 | 2.636,67 | 262.593,77 | 97.257,10 | 137.406,23 | 234.663,33 |
90 | 262.593,77 | 855,62 | 1.781,05 | 2.636,67 | 260.812,72 | 98.112,72 | 139.187,28 | 237.300,00 |
91 | 260.812,72 | 849,81 | 1.786,85 | 2.636,67 | 259.025,87 | 98.962,53 | 140.974,13 | 239.936,67 |
92 | 259.025,87 | 843,99 | 1.792,67 | 2.636,67 | 257.233,19 | 99.806,52 | 142.766,81 | 242.573,33 |
93 | 257.233,19 | 838,15 | 1.798,52 | 2.636,67 | 255.434,68 | 100.644,68 | 144.565,32 | 245.210,00 |
94 | 255.434,68 | 832,29 | 1.804,38 | 2.636,67 | 253.630,30 | 101.476,97 | 146.369,70 | 247.846,67 |
95 | 253.630,30 | 826,41 | 1.810,25 | 2.636,67 | 251.820,05 | 102.303,38 | 148.179,95 | 250.483,33 |
96 | 251.820,05 | 820,51 | 1.816,15 | 2.636,67 | 250.003,89 | 103.123,89 | 149.996,11 | 253.120,00 |
97 | 250.003,89 | 814,60 | 1.822,07 | 2.636,67 | 248.181,82 | 103.938,49 | 151.818,18 | 255.756,67 |
98 | 248.181,82 | 808,66 | 1.828,01 | 2.636,67 | 246.353,81 | 104.747,15 | 153.646,19 | 258.393,33 |
99 | 246.353,81 | 802,70 | 1.833,96 | 2.636,67 | 244.519,85 | 105.549,85 | 155.480,15 | 261.030,00 |
100 | 244.519,85 | 796,73 | 1.839,94 | 2.636,67 | 242.679,91 | 106.346,58 | 157.320,09 | 263.666,67 |
101 | 242.679,91 | 790,73 | 1.845,93 | 2.636,67 | 240.833,98 | 107.137,31 | 159.166,02 | 266.303,33 |
102 | 240.833,98 | 784,72 | 1.851,95 | 2.636,67 | 238.982,03 | 107.922,03 | 161.017,97 | 268.940,00 |
103 | 238.982,03 | 778,68 | 1.857,98 | 2.636,67 | 237.124,04 | 108.700,71 | 162.875,96 | 271.576,67 |
104 | 237.124,04 | 772,63 | 1.864,04 | 2.636,67 | 235.260,01 | 109.473,34 | 164.739,99 | 274.213,33 |
105 | 235.260,01 | 766,56 | 1.870,11 | 2.636,67 | 233.389,90 | 110.239,90 | 166.610,10 | 276.850,00 |
106 | 233.389,90 | 760,46 | 1.876,20 | 2.636,67 | 231.513,69 | 111.000,36 | 168.486,31 | 279.486,67 |
107 | 231.513,69 | 754,35 | 1.882,32 | 2.636,67 | 229.631,37 | 111.754,71 | 170.368,63 | 282.123,33 |
108 | 229.631,37 | 748,22 | 1.888,45 | 2.636,67 | 227.742,92 | 112.502,92 | 172.257,08 | 284.760,00 |
109 | 227.742,92 | 742,06 | 1.894,60 | 2.636,67 | 225.848,32 | 113.244,98 | 174.151,68 | 287.396,67 |
110 | 225.848,32 | 735,89 | 1.900,78 | 2.636,67 | 223.947,54 | 113.980,87 | 176.052,46 | 290.033,33 |
111 | 223.947,54 | 729,70 | 1.906,97 | 2.636,67 | 222.040,57 | 114.710,57 | 177.959,43 | 292.670,00 |
112 | 222.040,57 | 723,48 | 1.913,18 | 2.636,67 | 220.127,38 | 115.434,05 | 179.872,62 | 295.306,67 |
113 | 220.127,38 | 717,25 | 1.919,42 | 2.636,67 | 218.207,97 | 116.151,30 | 181.792,03 | 297.943,33 |
114 | 218.207,97 | 710,99 | 1.925,67 | 2.636,67 | 216.282,29 | 116.862,29 | 183.717,71 | 300.580,00 |
115 | 216.282,29 | 704,72 | 1.931,95 | 2.636,67 | 214.350,35 | 117.567,01 | 185.649,65 | 303.216,67 |
116 | 214.350,35 | 698,42 | 1.938,24 | 2.636,67 | 212.412,11 | 118.265,44 | 187.587,89 | 305.853,33 |
117 | 212.412,11 | 692,11 | 1.944,56 | 2.636,67 | 210.467,55 | 118.957,55 | 189.532,45 | 308.490,00 |
118 | 210.467,55 | 685,77 | 1.950,89 | 2.636,67 | 208.516,65 | 119.643,32 | 191.483,35 | 311.126,67 |
119 | 208.516,65 | 679,42 | 1.957,25 | 2.636,67 | 206.559,40 | 120.322,74 | 193.440,60 | 313.763,33 |
120 | 206.559,40 | 673,04 | 1.963,63 | 2.636,67 | 204.595,78 | 120.995,78 | 195.404,22 | 316.400,00 |
121 | 204.595,78 | 666,64 | 1.970,03 | 2.636,67 | 202.625,75 | 121.662,42 | 197.374,25 | 319.036,67 |
122 | 202.625,75 | 660,22 | 1.976,44 | 2.636,67 | 200.649,31 | 122.322,64 | 199.350,69 | 321.673,33 |
123 | 200.649,31 | 653,78 | 1.982,88 | 2.636,67 | 198.666,42 | 122.976,42 | 201.333,58 | 324.310,00 |
124 | 198.666,42 | 647,32 | 1.989,35 | 2.636,67 | 196.677,08 | 123.623,74 | 203.322,92 | 326.946,67 |
125 | 196.677,08 | 640,84 | 1.995,83 | 2.636,67 | 194.681,25 | 124.264,58 | 205.318,75 | 329.583,33 |
126 | 194.681,25 | 634,34 | 2.002,33 | 2.636,67 | 192.678,92 | 124.898,92 | 207.321,08 | 332.220,00 |
127 | 192.678,92 | 627,81 | 2.008,85 | 2.636,67 | 190.670,07 | 125.526,73 | 209.329,93 | 334.856,67 |
128 | 190.670,07 | 621,27 | 2.015,40 | 2.636,67 | 188.654,67 | 126.148,00 | 211.345,33 | 337.493,33 |
129 | 188.654,67 | 614,70 | 2.021,97 | 2.636,67 | 186.632,70 | 126.762,70 | 213.367,30 | 340.130,00 |
130 | 186.632,70 | 608,11 | 2.028,56 | 2.636,67 | 184.604,14 | 127.370,81 | 215.395,86 | 342.766,67 |
131 | 184.604,14 | 601,50 | 2.035,16 | 2.636,67 | 182.568,98 | 127.972,31 | 217.431,02 | 345.403,33 |
132 | 182.568,98 | 594,87 | 2.041,80 | 2.636,67 | 180.527,18 | 128.567,18 | 219.472,82 | 348.040,00 |
133 | 180.527,18 | 588,22 | 2.048,45 | 2.636,67 | 178.478,73 | 129.155,40 | 221.521,27 | 350.676,67 |
134 | 178.478,73 | 581,54 | 2.055,12 | 2.636,67 | 176.423,61 | 129.736,94 | 223.576,39 | 353.313,33 |
135 | 176.423,61 | 574,85 | 2.061,82 | 2.636,67 | 174.361,79 | 130.311,79 | 225.638,21 | 355.950,00 |
136 | 174.361,79 | 568,13 | 2.068,54 | 2.636,67 | 172.293,25 | 130.879,92 | 227.706,75 | 358.586,67 |
137 | 172.293,25 | 561,39 | 2.075,28 | 2.636,67 | 170.217,98 | 131.441,31 | 229.782,02 | 361.223,33 |
138 | 170.217,98 | 554,63 | 2.082,04 | 2.636,67 | 168.135,94 | 131.995,94 | 231.864,06 | 363.860,00 |
139 | 168.135,94 | 547,84 | 2.088,82 | 2.636,67 | 166.047,11 | 132.543,78 | 233.952,89 | 366.496,67 |
140 | 166.047,11 | 541,04 | 2.095,63 | 2.636,67 | 163.951,48 | 133.084,82 | 236.048,52 | 369.133,33 |
141 | 163.951,48 | 534,21 | 2.102,46 | 2.636,67 | 161.849,02 | 133.619,02 | 238.150,98 | 371.770,00 |
142 | 161.849,02 | 527,36 | 2.109,31 | 2.636,67 | 159.739,72 | 134.146,38 | 240.260,28 | 374.406,67 |
143 | 159.739,72 | 520,49 | 2.116,18 | 2.636,67 | 157.623,53 | 134.666,87 | 242.376,47 | 377.043,33 |
144 | 157.623,53 | 513,59 | 2.123,08 | 2.636,67 | 155.500,46 | 135.180,46 | 244.499,54 | 379.680,00 |
145 | 155.500,46 | 506,67 | 2.129,99 | 2.636,67 | 153.370,46 | 135.687,13 | 246.629,54 | 382.316,67 |
146 | 153.370,46 | 499,73 | 2.136,93 | 2.636,67 | 151.233,53 | 136.186,86 | 248.766,47 | 384.953,33 |
147 | 151.233,53 | 492,77 | 2.143,90 | 2.636,67 | 149.089,63 | 136.679,63 | 250.910,37 | 387.590,00 |
148 | 149.089,63 | 485,78 | 2.150,88 | 2.636,67 | 146.938,75 | 137.165,41 | 253.061,25 | 390.226,67 |
149 | 146.938,75 | 478,78 | 2.157,89 | 2.636,67 | 144.780,86 | 137.644,19 | 255.219,14 | 392.863,33 |
150 | 144.780,86 | 471,74 | 2.164,92 | 2.636,67 | 142.615,93 | 138.115,93 | 257.384,07 | 395.500,00 |
151 | 142.615,93 | 464,69 | 2.171,98 | 2.636,67 | 140.443,96 | 138.580,62 | 259.556,04 | 398.136,67 |
152 | 140.443,96 | 457,61 | 2.179,05 | 2.636,67 | 138.264,90 | 139.038,24 | 261.735,10 | 400.773,33 |
153 | 138.264,90 | 450,51 | 2.186,15 | 2.636,67 | 136.078,75 | 139.488,75 | 263.921,25 | 403.410,00 |
154 | 136.078,75 | 443,39 | 2.193,28 | 2.636,67 | 133.885,47 | 139.932,14 | 266.114,53 | 406.046,67 |
155 | 133.885,47 | 436,24 | 2.200,42 | 2.636,67 | 131.685,05 | 140.368,38 | 268.314,95 | 408.683,33 |
156 | 131.685,05 | 429,07 | 2.207,59 | 2.636,67 | 129.477,46 | 140.797,46 | 270.522,54 | 411.320,00 |
157 | 129.477,46 | 421,88 | 2.214,79 | 2.636,67 | 127.262,67 | 141.219,34 | 272.737,33 | 413.956,67 |
158 | 127.262,67 | 414,66 | 2.222,00 | 2.636,67 | 125.040,67 | 141.634,00 | 274.959,33 | 416.593,33 |
159 | 125.040,67 | 407,42 | 2.229,24 | 2.636,67 | 122.811,43 | 142.041,43 | 277.188,57 | 419.230,00 |
160 | 122.811,43 | 400,16 | 2.236,51 | 2.636,67 | 120.574,92 | 142.441,59 | 279.425,08 | 421.866,67 |
161 | 120.574,92 | 392,87 | 2.243,79 | 2.636,67 | 118.331,13 | 142.834,46 | 281.668,87 | 424.503,33 |
162 | 118.331,13 | 385,56 | 2.251,10 | 2.636,67 | 116.080,02 | 143.220,02 | 283.919,98 | 427.140,00 |
163 | 116.080,02 | 378,23 | 2.258,44 | 2.636,67 | 113.821,58 | 143.598,25 | 286.178,42 | 429.776,67 |
164 | 113.821,58 | 370,87 | 2.265,80 | 2.636,67 | 111.555,79 | 143.969,12 | 288.444,21 | 432.413,33 |
165 | 111.555,79 | 363,49 | 2.273,18 | 2.636,67 | 109.282,61 | 144.332,61 | 290.717,39 | 435.050,00 |
166 | 109.282,61 | 356,08 | 2.280,59 | 2.636,67 | 107.002,02 | 144.688,68 | 292.997,98 | 437.686,67 |
167 | 107.002,02 | 348,65 | 2.288,02 | 2.636,67 | 104.714,00 | 145.037,33 | 295.286,00 | 440.323,33 |
168 | 104.714,00 | 341,19 | 2.295,47 | 2.636,67 | 102.418,53 | 145.378,53 | 297.581,47 | 442.960,00 |
169 | 102.418,53 | 333,71 | 2.302,95 | 2.636,67 | 100.115,57 | 145.712,24 | 299.884,43 | 445.596,67 |
170 | 100.115,57 | 326,21 | 2.310,46 | 2.636,67 | 97.805,12 | 146.038,45 | 302.194,88 | 448.233,33 |
171 | 97.805,12 | 318,68 | 2.317,98 | 2.636,67 | 95.487,13 | 146.357,13 | 304.512,87 | 450.870,00 |
172 | 95.487,13 | 311,13 | 2.325,54 | 2.636,67 | 93.161,59 | 146.668,26 | 306.838,41 | 453.506,67 |
173 | 93.161,59 | 303,55 | 2.333,12 | 2.636,67 | 90.828,48 | 146.971,81 | 309.171,52 | 456.143,33 |
174 | 90.828,48 | 295,95 | 2.340,72 | 2.636,67 | 88.487,76 | 147.267,76 | 311.512,24 | 458.780,00 |
175 | 88.487,76 | 288,32 | 2.348,34 | 2.636,67 | 86.139,42 | 147.556,08 | 313.860,58 | 461.416,67 |
176 | 86.139,42 | 280,67 | 2.356,00 | 2.636,67 | 83.783,42 | 147.836,75 | 316.216,58 | 464.053,33 |
177 | 83.783,42 | 272,99 | 2.363,67 | 2.636,67 | 81.419,75 | 148.109,75 | 318.580,25 | 466.690,00 |
178 | 81.419,75 | 265,29 | 2.371,37 | 2.636,67 | 79.048,38 | 148.375,04 | 320.951,62 | 469.326,67 |
179 | 79.048,38 | 257,57 | 2.379,10 | 2.636,67 | 76.669,27 | 148.632,61 | 323.330,73 | 471.963,33 |
180 | 76.669,27 | 249,81 | 2.386,85 | 2.636,67 | 74.282,42 | 148.882,42 | 325.717,58 | 474.600,00 |
181 | 74.282,42 | 242,04 | 2.394,63 | 2.636,67 | 71.887,79 | 149.124,46 | 328.112,21 | 477.236,67 |
182 | 71.887,79 | 234,23 | 2.402,43 | 2.636,67 | 69.485,36 | 149.358,69 | 330.514,64 | 479.873,33 |
183 | 69.485,36 | 226,41 | 2.410,26 | 2.636,67 | 67.075,10 | 149.585,10 | 332.924,90 | 482.510,00 |
184 | 67.075,10 | 218,55 | 2.418,11 | 2.636,67 | 64.656,99 | 149.803,65 | 335.343,01 | 485.146,67 |
185 | 64.656,99 | 210,67 | 2.425,99 | 2.636,67 | 62.230,99 | 150.014,33 | 337.769,01 | 487.783,33 |
186 | 62.230,99 | 202,77 | 2.433,90 | 2.636,67 | 59.797,10 | 150.217,10 | 340.202,90 | 490.420,00 |
187 | 59.797,10 | 194,84 | 2.441,83 | 2.636,67 | 57.355,27 | 150.411,93 | 342.644,73 | 493.056,67 |
188 | 57.355,27 | 186,88 | 2.449,78 | 2.636,67 | 54.905,48 | 150.598,82 | 345.094,52 | 495.693,33 |
189 | 54.905,48 | 178,90 | 2.457,77 | 2.636,67 | 52.447,72 | 150.777,72 | 347.552,28 | 498.330,00 |
190 | 52.447,72 | 170,89 | 2.465,77 | 2.636,67 | 49.981,94 | 150.948,61 | 350.018,06 | 500.966,67 |
191 | 49.981,94 | 162,86 | 2.473,81 | 2.636,67 | 47.508,13 | 151.111,47 | 352.491,87 | 503.603,33 |
192 | 47.508,13 | 154,80 | 2.481,87 | 2.636,67 | 45.026,27 | 151.266,27 | 354.973,73 | 506.240,00 |
193 | 45.026,27 | 146,71 | 2.489,96 | 2.636,67 | 42.536,31 | 151.412,98 | 357.463,69 | 508.876,67 |
194 | 42.536,31 | 138,60 | 2.498,07 | 2.636,67 | 40.038,24 | 151.551,57 | 359.961,76 | 511.513,33 |
195 | 40.038,24 | 130,46 | 2.506,21 | 2.636,67 | 37.532,03 | 151.682,03 | 362.467,97 | 514.150,00 |
196 | 37.532,03 | 122,29 | 2.514,37 | 2.636,67 | 35.017,66 | 151.804,32 | 364.982,34 | 516.786,67 |
197 | 35.017,66 | 114,10 | 2.522,57 | 2.636,67 | 32.495,09 | 151.918,42 | 367.504,91 | 519.423,33 |
198 | 32.495,09 | 105,88 | 2.530,79 | 2.636,67 | 29.964,30 | 152.024,30 | 370.035,70 | 522.060,00 |
199 | 29.964,30 | 97,63 | 2.539,03 | 2.636,67 | 27.425,27 | 152.121,94 | 372.574,73 | 524.696,67 |
200 | 27.425,27 | 89,36 | 2.547,31 | 2.636,67 | 24.877,96 | 152.211,30 | 375.122,04 | 527.333,33 |
201 | 24.877,96 | 81,06 | 2.555,61 | 2.636,67 | 22.322,36 | 152.292,36 | 377.677,64 | 529.970,00 |
202 | 22.322,36 | 72,73 | 2.563,93 | 2.636,67 | 19.758,42 | 152.365,09 | 380.241,58 | 532.606,67 |
203 | 19.758,42 | 64,38 | 2.572,29 | 2.636,67 | 17.186,14 | 152.429,47 | 382.813,86 | 535.243,33 |
204 | 17.186,14 | 56,00 | 2.580,67 | 2.636,67 | 14.605,47 | 152.485,47 | 385.394,53 | 537.880,00 |
205 | 14.605,47 | 47,59 | 2.589,08 | 2.636,67 | 12.016,39 | 152.533,06 | 387.983,61 | 540.516,67 |
206 | 12.016,39 | 39,15 | 2.597,51 | 2.636,67 | 9.418,88 | 152.572,21 | 390.581,12 | 543.153,33 |
207 | 9.418,88 | 30,69 | 2.605,98 | 2.636,67 | 6.812,90 | 152.602,90 | 393.187,10 | 545.790,00 |
208 | 6.812,90 | 22,20 | 2.614,47 | 2.636,67 | 4.198,43 | 152.625,10 | 395.801,57 | 548.426,67 |
209 | 4.198,43 | 13,68 | 2.622,99 | 2.636,67 | 1.575,45 | 152.638,78 | 398.424,55 | 551.063,33 |
210 | 1.575,45 | 5,13 | 1.575,45 | 1.575,45 | 1.575,45 | 152.643,91 | 400.000,00 | 552.643,91 |
- 155.442,34€
- Zinsanteil
- 2.666,67€
- Monatsrate
- 4,00%
- Sollzins p.a.
- 4,09%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 400.000,00 | 1.333,33 | 1.333,33 | 2.666,67 | 398.666,67 | 1.333,33 | 1.333,33 | 2.666,67 |
2 | 398.666,67 | 1.328,89 | 1.337,78 | 2.666,67 | 397.328,89 | 2.662,22 | 2.671,11 | 5.333,33 |
3 | 397.328,89 | 1.324,43 | 1.342,24 | 2.666,67 | 395.986,65 | 3.986,65 | 4.013,35 | 8.000,00 |
4 | 395.986,65 | 1.319,96 | 1.346,71 | 2.666,67 | 394.639,94 | 5.306,61 | 5.360,06 | 10.666,67 |
5 | 394.639,94 | 1.315,47 | 1.351,20 | 2.666,67 | 393.288,74 | 6.622,07 | 6.711,26 | 13.333,33 |
6 | 393.288,74 | 1.310,96 | 1.355,70 | 2.666,67 | 391.933,04 | 7.933,04 | 8.066,96 | 16.000,00 |
7 | 391.933,04 | 1.306,44 | 1.360,22 | 2.666,67 | 390.572,81 | 9.239,48 | 9.427,19 | 18.666,67 |
8 | 390.572,81 | 1.301,91 | 1.364,76 | 2.666,67 | 389.208,06 | 10.541,39 | 10.791,94 | 21.333,33 |
9 | 389.208,06 | 1.297,36 | 1.369,31 | 2.666,67 | 387.838,75 | 11.838,75 | 12.161,25 | 24.000,00 |
10 | 387.838,75 | 1.292,80 | 1.373,87 | 2.666,67 | 386.464,88 | 13.131,55 | 13.535,12 | 26.666,67 |
11 | 386.464,88 | 1.288,22 | 1.378,45 | 2.666,67 | 385.086,43 | 14.419,76 | 14.913,57 | 29.333,33 |
12 | 385.086,43 | 1.283,62 | 1.383,05 | 2.666,67 | 383.703,38 | 15.703,38 | 16.296,62 | 32.000,00 |
13 | 383.703,38 | 1.279,01 | 1.387,66 | 2.666,67 | 382.315,73 | 16.982,39 | 17.684,27 | 34.666,67 |
14 | 382.315,73 | 1.274,39 | 1.392,28 | 2.666,67 | 380.923,45 | 18.256,78 | 19.076,55 | 37.333,33 |
15 | 380.923,45 | 1.269,74 | 1.396,92 | 2.666,67 | 379.526,52 | 19.526,52 | 20.473,48 | 40.000,00 |
16 | 379.526,52 | 1.265,09 | 1.401,58 | 2.666,67 | 378.124,95 | 20.791,61 | 21.875,05 | 42.666,67 |
17 | 378.124,95 | 1.260,42 | 1.406,25 | 2.666,67 | 376.718,70 | 22.052,03 | 23.281,30 | 45.333,33 |
18 | 376.718,70 | 1.255,73 | 1.410,94 | 2.666,67 | 375.307,76 | 23.307,76 | 24.692,24 | 48.000,00 |
19 | 375.307,76 | 1.251,03 | 1.415,64 | 2.666,67 | 373.892,12 | 24.558,78 | 26.107,88 | 50.666,67 |
20 | 373.892,12 | 1.246,31 | 1.420,36 | 2.666,67 | 372.471,76 | 25.805,09 | 27.528,24 | 53.333,33 |
21 | 372.471,76 | 1.241,57 | 1.425,09 | 2.666,67 | 371.046,66 | 27.046,66 | 28.953,34 | 56.000,00 |
22 | 371.046,66 | 1.236,82 | 1.429,84 | 2.666,67 | 369.616,82 | 28.283,49 | 30.383,18 | 58.666,67 |
23 | 369.616,82 | 1.232,06 | 1.434,61 | 2.666,67 | 368.182,21 | 29.515,54 | 31.817,79 | 61.333,33 |
24 | 368.182,21 | 1.227,27 | 1.439,39 | 2.666,67 | 366.742,82 | 30.742,82 | 33.257,18 | 64.000,00 |
25 | 366.742,82 | 1.222,48 | 1.444,19 | 2.666,67 | 365.298,63 | 31.965,29 | 34.701,37 | 66.666,67 |
26 | 365.298,63 | 1.217,66 | 1.449,00 | 2.666,67 | 363.849,62 | 33.182,95 | 36.150,38 | 69.333,33 |
27 | 363.849,62 | 1.212,83 | 1.453,83 | 2.666,67 | 362.395,79 | 34.395,79 | 37.604,21 | 72.000,00 |
28 | 362.395,79 | 1.207,99 | 1.458,68 | 2.666,67 | 360.937,11 | 35.603,77 | 39.062,89 | 74.666,67 |
29 | 360.937,11 | 1.203,12 | 1.463,54 | 2.666,67 | 359.473,56 | 36.806,90 | 40.526,44 | 77.333,33 |
30 | 359.473,56 | 1.198,25 | 1.468,42 | 2.666,67 | 358.005,14 | 38.005,14 | 41.994,86 | 80.000,00 |
31 | 358.005,14 | 1.193,35 | 1.473,32 | 2.666,67 | 356.531,83 | 39.198,49 | 43.468,17 | 82.666,67 |
32 | 356.531,83 | 1.188,44 | 1.478,23 | 2.666,67 | 355.053,60 | 40.386,93 | 44.946,40 | 85.333,33 |
33 | 355.053,60 | 1.183,51 | 1.483,15 | 2.666,67 | 353.570,44 | 41.570,44 | 46.429,56 | 88.000,00 |
34 | 353.570,44 | 1.178,57 | 1.488,10 | 2.666,67 | 352.082,34 | 42.749,01 | 47.917,66 | 90.666,67 |
35 | 352.082,34 | 1.173,61 | 1.493,06 | 2.666,67 | 350.589,29 | 43.922,62 | 49.410,71 | 93.333,33 |
36 | 350.589,29 | 1.168,63 | 1.498,04 | 2.666,67 | 349.091,25 | 45.091,25 | 50.908,75 | 96.000,00 |
37 | 349.091,25 | 1.163,64 | 1.503,03 | 2.666,67 | 347.588,22 | 46.254,89 | 52.411,78 | 98.666,67 |
38 | 347.588,22 | 1.158,63 | 1.508,04 | 2.666,67 | 346.080,18 | 47.413,52 | 53.919,82 | 101.333,33 |
39 | 346.080,18 | 1.153,60 | 1.513,07 | 2.666,67 | 344.567,12 | 48.567,12 | 55.432,88 | 104.000,00 |
40 | 344.567,12 | 1.148,56 | 1.518,11 | 2.666,67 | 343.049,01 | 49.715,67 | 56.950,99 | 106.666,67 |
41 | 343.049,01 | 1.143,50 | 1.523,17 | 2.666,67 | 341.525,84 | 50.859,17 | 58.474,16 | 109.333,33 |
42 | 341.525,84 | 1.138,42 | 1.528,25 | 2.666,67 | 339.997,59 | 51.997,59 | 60.002,41 | 112.000,00 |
43 | 339.997,59 | 1.133,33 | 1.533,34 | 2.666,67 | 338.464,25 | 53.130,91 | 61.535,75 | 114.666,67 |
44 | 338.464,25 | 1.128,21 | 1.538,45 | 2.666,67 | 336.925,80 | 54.259,13 | 63.074,20 | 117.333,33 |
45 | 336.925,80 | 1.123,09 | 1.543,58 | 2.666,67 | 335.382,21 | 55.382,21 | 64.617,79 | 120.000,00 |
46 | 335.382,21 | 1.117,94 | 1.548,73 | 2.666,67 | 333.833,49 | 56.500,16 | 66.166,51 | 122.666,67 |
47 | 333.833,49 | 1.112,78 | 1.553,89 | 2.666,67 | 332.279,60 | 57.612,93 | 67.720,40 | 125.333,33 |
48 | 332.279,60 | 1.107,60 | 1.559,07 | 2.666,67 | 330.720,53 | 58.720,53 | 69.279,47 | 128.000,00 |
49 | 330.720,53 | 1.102,40 | 1.564,26 | 2.666,67 | 329.156,27 | 59.822,93 | 70.843,73 | 130.666,67 |
50 | 329.156,27 | 1.097,19 | 1.569,48 | 2.666,67 | 327.586,79 | 60.920,12 | 72.413,21 | 133.333,33 |
51 | 327.586,79 | 1.091,96 | 1.574,71 | 2.666,67 | 326.012,08 | 62.012,08 | 73.987,92 | 136.000,00 |
52 | 326.012,08 | 1.086,71 | 1.579,96 | 2.666,67 | 324.432,12 | 63.098,78 | 75.567,88 | 138.666,67 |
53 | 324.432,12 | 1.081,44 | 1.585,23 | 2.666,67 | 322.846,89 | 64.180,22 | 77.153,11 | 141.333,33 |
54 | 322.846,89 | 1.076,16 | 1.590,51 | 2.666,67 | 321.256,38 | 65.256,38 | 78.743,62 | 144.000,00 |
55 | 321.256,38 | 1.070,85 | 1.595,81 | 2.666,67 | 319.660,57 | 66.327,24 | 80.339,43 | 146.666,67 |
56 | 319.660,57 | 1.065,54 | 1.601,13 | 2.666,67 | 318.059,44 | 67.392,77 | 81.940,56 | 149.333,33 |
57 | 318.059,44 | 1.060,20 | 1.606,47 | 2.666,67 | 316.452,97 | 68.452,97 | 83.547,03 | 152.000,00 |
58 | 316.452,97 | 1.054,84 | 1.611,82 | 2.666,67 | 314.841,15 | 69.507,81 | 85.158,85 | 154.666,67 |
59 | 314.841,15 | 1.049,47 | 1.617,20 | 2.666,67 | 313.223,95 | 70.557,28 | 86.776,05 | 157.333,33 |
60 | 313.223,95 | 1.044,08 | 1.622,59 | 2.666,67 | 311.601,36 | 71.601,36 | 88.398,64 | 160.000,00 |
61 | 311.601,36 | 1.038,67 | 1.628,00 | 2.666,67 | 309.973,37 | 72.640,03 | 90.026,63 | 162.666,67 |
62 | 309.973,37 | 1.033,24 | 1.633,42 | 2.666,67 | 308.339,94 | 73.673,28 | 91.660,06 | 165.333,33 |
63 | 308.339,94 | 1.027,80 | 1.638,87 | 2.666,67 | 306.701,08 | 74.701,08 | 93.298,92 | 168.000,00 |
64 | 306.701,08 | 1.022,34 | 1.644,33 | 2.666,67 | 305.056,75 | 75.723,41 | 94.943,25 | 170.666,67 |
65 | 305.056,75 | 1.016,86 | 1.649,81 | 2.666,67 | 303.406,94 | 76.740,27 | 96.593,06 | 173.333,33 |
66 | 303.406,94 | 1.011,36 | 1.655,31 | 2.666,67 | 301.751,63 | 77.751,63 | 98.248,37 | 176.000,00 |
67 | 301.751,63 | 1.005,84 | 1.660,83 | 2.666,67 | 300.090,80 | 78.757,47 | 99.909,20 | 178.666,67 |
68 | 300.090,80 | 1.000,30 | 1.666,36 | 2.666,67 | 298.424,44 | 79.757,77 | 101.575,56 | 181.333,33 |
69 | 298.424,44 | 994,75 | 1.671,92 | 2.666,67 | 296.752,52 | 80.752,52 | 103.247,48 | 184.000,00 |
70 | 296.752,52 | 989,18 | 1.677,49 | 2.666,67 | 295.075,03 | 81.741,69 | 104.924,97 | 186.666,67 |
71 | 295.075,03 | 983,58 | 1.683,08 | 2.666,67 | 293.391,94 | 82.725,28 | 106.608,06 | 189.333,33 |
72 | 293.391,94 | 977,97 | 1.688,69 | 2.666,67 | 291.703,25 | 83.703,25 | 108.296,75 | 192.000,00 |
73 | 291.703,25 | 972,34 | 1.694,32 | 2.666,67 | 290.008,93 | 84.675,59 | 109.991,07 | 194.666,67 |
74 | 290.008,93 | 966,70 | 1.699,97 | 2.666,67 | 288.308,96 | 85.642,29 | 111.691,04 | 197.333,33 |
75 | 288.308,96 | 961,03 | 1.705,64 | 2.666,67 | 286.603,32 | 86.603,32 | 113.396,68 | 200.000,00 |
76 | 286.603,32 | 955,34 | 1.711,32 | 2.666,67 | 284.892,00 | 87.558,66 | 115.108,00 | 202.666,67 |
77 | 284.892,00 | 949,64 | 1.717,03 | 2.666,67 | 283.174,97 | 88.508,30 | 116.825,03 | 205.333,33 |
78 | 283.174,97 | 943,92 | 1.722,75 | 2.666,67 | 281.452,22 | 89.452,22 | 118.547,78 | 208.000,00 |
79 | 281.452,22 | 938,17 | 1.728,49 | 2.666,67 | 279.723,73 | 90.390,39 | 120.276,27 | 210.666,67 |
80 | 279.723,73 | 932,41 | 1.734,25 | 2.666,67 | 277.989,47 | 91.322,81 | 122.010,53 | 213.333,33 |
81 | 277.989,47 | 926,63 | 1.740,04 | 2.666,67 | 276.249,44 | 92.249,44 | 123.750,56 | 216.000,00 |
82 | 276.249,44 | 920,83 | 1.745,84 | 2.666,67 | 274.503,60 | 93.170,27 | 125.496,40 | 218.666,67 |
83 | 274.503,60 | 915,01 | 1.751,65 | 2.666,67 | 272.751,95 | 94.085,28 | 127.248,05 | 221.333,33 |
84 | 272.751,95 | 909,17 | 1.757,49 | 2.666,67 | 270.994,45 | 94.994,45 | 129.005,55 | 224.000,00 |
85 | 270.994,45 | 903,31 | 1.763,35 | 2.666,67 | 269.231,10 | 95.897,77 | 130.768,90 | 226.666,67 |
86 | 269.231,10 | 897,44 | 1.769,23 | 2.666,67 | 267.461,87 | 96.795,21 | 132.538,13 | 229.333,33 |
87 | 267.461,87 | 891,54 | 1.775,13 | 2.666,67 | 265.686,75 | 97.686,75 | 134.313,25 | 232.000,00 |
88 | 265.686,75 | 885,62 | 1.781,04 | 2.666,67 | 263.905,70 | 98.572,37 | 136.094,30 | 234.666,67 |
89 | 263.905,70 | 879,69 | 1.786,98 | 2.666,67 | 262.118,72 | 99.452,05 | 137.881,28 | 237.333,33 |
90 | 262.118,72 | 873,73 | 1.792,94 | 2.666,67 | 260.325,78 | 100.325,78 | 139.674,22 | 240.000,00 |
91 | 260.325,78 | 867,75 | 1.798,91 | 2.666,67 | 258.526,87 | 101.193,54 | 141.473,13 | 242.666,67 |
92 | 258.526,87 | 861,76 | 1.804,91 | 2.666,67 | 256.721,96 | 102.055,29 | 143.278,04 | 245.333,33 |
93 | 256.721,96 | 855,74 | 1.810,93 | 2.666,67 | 254.911,03 | 102.911,03 | 145.088,97 | 248.000,00 |
94 | 254.911,03 | 849,70 | 1.816,96 | 2.666,67 | 253.094,07 | 103.760,74 | 146.905,93 | 250.666,67 |
95 | 253.094,07 | 843,65 | 1.823,02 | 2.666,67 | 251.271,05 | 104.604,38 | 148.728,95 | 253.333,33 |
96 | 251.271,05 | 837,57 | 1.829,10 | 2.666,67 | 249.441,95 | 105.441,95 | 150.558,05 | 256.000,00 |
97 | 249.441,95 | 831,47 | 1.835,19 | 2.666,67 | 247.606,76 | 106.273,43 | 152.393,24 | 258.666,67 |
98 | 247.606,76 | 825,36 | 1.841,31 | 2.666,67 | 245.765,45 | 107.098,78 | 154.234,55 | 261.333,33 |
99 | 245.765,45 | 819,22 | 1.847,45 | 2.666,67 | 243.918,00 | 107.918,00 | 156.082,00 | 264.000,00 |
100 | 243.918,00 | 813,06 | 1.853,61 | 2.666,67 | 242.064,39 | 108.731,06 | 157.935,61 | 266.666,67 |
101 | 242.064,39 | 806,88 | 1.859,79 | 2.666,67 | 240.204,61 | 109.537,94 | 159.795,39 | 269.333,33 |
102 | 240.204,61 | 800,68 | 1.865,98 | 2.666,67 | 238.338,62 | 110.338,62 | 161.661,38 | 272.000,00 |
103 | 238.338,62 | 794,46 | 1.872,20 | 2.666,67 | 236.466,42 | 111.133,08 | 163.533,58 | 274.666,67 |
104 | 236.466,42 | 788,22 | 1.878,45 | 2.666,67 | 234.587,97 | 111.921,31 | 165.412,03 | 277.333,33 |
105 | 234.587,97 | 781,96 | 1.884,71 | 2.666,67 | 232.703,27 | 112.703,27 | 167.296,73 | 280.000,00 |
106 | 232.703,27 | 775,68 | 1.890,99 | 2.666,67 | 230.812,28 | 113.478,94 | 169.187,72 | 282.666,67 |
107 | 230.812,28 | 769,37 | 1.897,29 | 2.666,67 | 228.914,98 | 114.248,32 | 171.085,02 | 285.333,33 |
108 | 228.914,98 | 763,05 | 1.903,62 | 2.666,67 | 227.011,37 | 115.011,37 | 172.988,63 | 288.000,00 |
109 | 227.011,37 | 756,70 | 1.909,96 | 2.666,67 | 225.101,41 | 115.768,07 | 174.898,59 | 290.666,67 |
110 | 225.101,41 | 750,34 | 1.916,33 | 2.666,67 | 223.185,08 | 116.518,41 | 176.814,92 | 293.333,33 |
111 | 223.185,08 | 743,95 | 1.922,72 | 2.666,67 | 221.262,36 | 117.262,36 | 178.737,64 | 296.000,00 |
112 | 221.262,36 | 737,54 | 1.929,13 | 2.666,67 | 219.333,24 | 117.999,90 | 180.666,76 | 298.666,67 |
113 | 219.333,24 | 731,11 | 1.935,56 | 2.666,67 | 217.397,68 | 118.731,01 | 182.602,32 | 301.333,33 |
114 | 217.397,68 | 724,66 | 1.942,01 | 2.666,67 | 215.455,67 | 119.455,67 | 184.544,33 | 304.000,00 |
115 | 215.455,67 | 718,19 | 1.948,48 | 2.666,67 | 213.507,19 | 120.173,86 | 186.492,81 | 306.666,67 |
116 | 213.507,19 | 711,69 | 1.954,98 | 2.666,67 | 211.552,21 | 120.885,55 | 188.447,79 | 309.333,33 |
117 | 211.552,21 | 705,17 | 1.961,49 | 2.666,67 | 209.590,72 | 121.590,72 | 190.409,28 | 312.000,00 |
118 | 209.590,72 | 698,64 | 1.968,03 | 2.666,67 | 207.622,69 | 122.289,36 | 192.377,31 | 314.666,67 |
119 | 207.622,69 | 692,08 | 1.974,59 | 2.666,67 | 205.648,10 | 122.981,43 | 194.351,90 | 317.333,33 |
120 | 205.648,10 | 685,49 | 1.981,17 | 2.666,67 | 203.666,93 | 123.666,93 | 196.333,07 | 320.000,00 |
121 | 203.666,93 | 678,89 | 1.987,78 | 2.666,67 | 201.679,15 | 124.345,82 | 198.320,85 | 322.666,67 |
122 | 201.679,15 | 672,26 | 1.994,40 | 2.666,67 | 199.684,75 | 125.018,08 | 200.315,25 | 325.333,33 |
123 | 199.684,75 | 665,62 | 2.001,05 | 2.666,67 | 197.683,70 | 125.683,70 | 202.316,30 | 328.000,00 |
124 | 197.683,70 | 658,95 | 2.007,72 | 2.666,67 | 195.675,98 | 126.342,64 | 204.324,02 | 330.666,67 |
125 | 195.675,98 | 652,25 | 2.014,41 | 2.666,67 | 193.661,56 | 126.994,90 | 206.338,44 | 333.333,33 |
126 | 193.661,56 | 645,54 | 2.021,13 | 2.666,67 | 191.640,43 | 127.640,43 | 208.359,57 | 336.000,00 |
127 | 191.640,43 | 638,80 | 2.027,87 | 2.666,67 | 189.612,57 | 128.279,24 | 210.387,43 | 338.666,67 |
128 | 189.612,57 | 632,04 | 2.034,62 | 2.666,67 | 187.577,94 | 128.911,28 | 212.422,06 | 341.333,33 |
129 | 187.577,94 | 625,26 | 2.041,41 | 2.666,67 | 185.536,54 | 129.536,54 | 214.463,46 | 344.000,00 |
130 | 185.536,54 | 618,46 | 2.048,21 | 2.666,67 | 183.488,33 | 130.154,99 | 216.511,67 | 346.666,67 |
131 | 183.488,33 | 611,63 | 2.055,04 | 2.666,67 | 181.433,29 | 130.766,62 | 218.566,71 | 349.333,33 |
132 | 181.433,29 | 604,78 | 2.061,89 | 2.666,67 | 179.371,40 | 131.371,40 | 220.628,60 | 352.000,00 |
133 | 179.371,40 | 597,90 | 2.068,76 | 2.666,67 | 177.302,64 | 131.969,30 | 222.697,36 | 354.666,67 |
134 | 177.302,64 | 591,01 | 2.075,66 | 2.666,67 | 175.226,98 | 132.560,31 | 224.773,02 | 357.333,33 |
135 | 175.226,98 | 584,09 | 2.082,58 | 2.666,67 | 173.144,40 | 133.144,40 | 226.855,60 | 360.000,00 |
136 | 173.144,40 | 577,15 | 2.089,52 | 2.666,67 | 171.054,88 | 133.721,55 | 228.945,12 | 362.666,67 |
137 | 171.054,88 | 570,18 | 2.096,48 | 2.666,67 | 168.958,40 | 134.291,73 | 231.041,60 | 365.333,33 |
138 | 168.958,40 | 563,19 | 2.103,47 | 2.666,67 | 166.854,93 | 134.854,93 | 233.145,07 | 368.000,00 |
139 | 166.854,93 | 556,18 | 2.110,48 | 2.666,67 | 164.744,44 | 135.411,11 | 235.255,56 | 370.666,67 |
140 | 164.744,44 | 549,15 | 2.117,52 | 2.666,67 | 162.626,92 | 135.960,26 | 237.373,08 | 373.333,33 |
141 | 162.626,92 | 542,09 | 2.124,58 | 2.666,67 | 160.502,35 | 136.502,35 | 239.497,65 | 376.000,00 |
142 | 160.502,35 | 535,01 | 2.131,66 | 2.666,67 | 158.370,69 | 137.037,36 | 241.629,31 | 378.666,67 |
143 | 158.370,69 | 527,90 | 2.138,76 | 2.666,67 | 156.231,92 | 137.565,26 | 243.768,08 | 381.333,33 |
144 | 156.231,92 | 520,77 | 2.145,89 | 2.666,67 | 154.086,03 | 138.086,03 | 245.913,97 | 384.000,00 |
145 | 154.086,03 | 513,62 | 2.153,05 | 2.666,67 | 151.932,98 | 138.599,65 | 248.067,02 | 386.666,67 |
146 | 151.932,98 | 506,44 | 2.160,22 | 2.666,67 | 149.772,76 | 139.106,09 | 250.227,24 | 389.333,33 |
147 | 149.772,76 | 499,24 | 2.167,42 | 2.666,67 | 147.605,34 | 139.605,34 | 252.394,66 | 392.000,00 |
148 | 147.605,34 | 492,02 | 2.174,65 | 2.666,67 | 145.430,69 | 140.097,35 | 254.569,31 | 394.666,67 |
149 | 145.430,69 | 484,77 | 2.181,90 | 2.666,67 | 143.248,79 | 140.582,12 | 256.751,21 | 397.333,33 |
150 | 143.248,79 | 477,50 | 2.189,17 | 2.666,67 | 141.059,62 | 141.059,62 | 258.940,38 | 400.000,00 |
151 | 141.059,62 | 470,20 | 2.196,47 | 2.666,67 | 138.863,15 | 141.529,82 | 261.136,85 | 402.666,67 |
152 | 138.863,15 | 462,88 | 2.203,79 | 2.666,67 | 136.659,36 | 141.992,70 | 263.340,64 | 405.333,33 |
153 | 136.659,36 | 455,53 | 2.211,14 | 2.666,67 | 134.448,23 | 142.448,23 | 265.551,77 | 408.000,00 |
154 | 134.448,23 | 448,16 | 2.218,51 | 2.666,67 | 132.229,72 | 142.896,39 | 267.770,28 | 410.666,67 |
155 | 132.229,72 | 440,77 | 2.225,90 | 2.666,67 | 130.003,82 | 143.337,15 | 269.996,18 | 413.333,33 |
156 | 130.003,82 | 433,35 | 2.233,32 | 2.666,67 | 127.770,50 | 143.770,50 | 272.229,50 | 416.000,00 |
157 | 127.770,50 | 425,90 | 2.240,77 | 2.666,67 | 125.529,73 | 144.196,40 | 274.470,27 | 418.666,67 |
158 | 125.529,73 | 418,43 | 2.248,23 | 2.666,67 | 123.281,50 | 144.614,83 | 276.718,50 | 421.333,33 |
159 | 123.281,50 | 410,94 | 2.255,73 | 2.666,67 | 121.025,77 | 145.025,77 | 278.974,23 | 424.000,00 |
160 | 121.025,77 | 403,42 | 2.263,25 | 2.666,67 | 118.762,52 | 145.429,19 | 281.237,48 | 426.666,67 |
161 | 118.762,52 | 395,88 | 2.270,79 | 2.666,67 | 116.491,73 | 145.825,07 | 283.508,27 | 429.333,33 |
162 | 116.491,73 | 388,31 | 2.278,36 | 2.666,67 | 114.213,37 | 146.213,37 | 285.786,63 | 432.000,00 |
163 | 114.213,37 | 380,71 | 2.285,96 | 2.666,67 | 111.927,42 | 146.594,08 | 288.072,58 | 434.666,67 |
164 | 111.927,42 | 373,09 | 2.293,58 | 2.666,67 | 109.633,84 | 146.967,17 | 290.366,16 | 437.333,33 |
165 | 109.633,84 | 365,45 | 2.301,22 | 2.666,67 | 107.332,62 | 147.332,62 | 292.667,38 | 440.000,00 |
166 | 107.332,62 | 357,78 | 2.308,89 | 2.666,67 | 105.023,73 | 147.690,40 | 294.976,27 | 442.666,67 |
167 | 105.023,73 | 350,08 | 2.316,59 | 2.666,67 | 102.707,14 | 148.040,47 | 297.292,86 | 445.333,33 |
168 | 102.707,14 | 342,36 | 2.324,31 | 2.666,67 | 100.382,83 | 148.382,83 | 299.617,17 | 448.000,00 |
169 | 100.382,83 | 334,61 | 2.332,06 | 2.666,67 | 98.050,77 | 148.717,44 | 301.949,23 | 450.666,67 |
170 | 98.050,77 | 326,84 | 2.339,83 | 2.666,67 | 95.710,94 | 149.044,28 | 304.289,06 | 453.333,33 |
171 | 95.710,94 | 319,04 | 2.347,63 | 2.666,67 | 93.363,31 | 149.363,31 | 306.636,69 | 456.000,00 |
172 | 93.363,31 | 311,21 | 2.355,46 | 2.666,67 | 91.007,86 | 149.674,52 | 308.992,14 | 458.666,67 |
173 | 91.007,86 | 303,36 | 2.363,31 | 2.666,67 | 88.644,55 | 149.977,88 | 311.355,45 | 461.333,33 |
174 | 88.644,55 | 295,48 | 2.371,18 | 2.666,67 | 86.273,37 | 150.273,37 | 313.726,63 | 464.000,00 |
175 | 86.273,37 | 287,58 | 2.379,09 | 2.666,67 | 83.894,28 | 150.560,94 | 316.105,72 | 466.666,67 |
176 | 83.894,28 | 279,65 | 2.387,02 | 2.666,67 | 81.507,26 | 150.840,59 | 318.492,74 | 469.333,33 |
177 | 81.507,26 | 271,69 | 2.394,98 | 2.666,67 | 79.112,28 | 151.112,28 | 320.887,72 | 472.000,00 |
178 | 79.112,28 | 263,71 | 2.402,96 | 2.666,67 | 76.709,32 | 151.375,99 | 323.290,68 | 474.666,67 |
179 | 76.709,32 | 255,70 | 2.410,97 | 2.666,67 | 74.298,35 | 151.631,69 | 325.701,65 | 477.333,33 |
180 | 74.298,35 | 247,66 | 2.419,01 | 2.666,67 | 71.879,35 | 151.879,35 | 328.120,65 | 480.000,00 |
181 | 71.879,35 | 239,60 | 2.427,07 | 2.666,67 | 69.452,28 | 152.118,95 | 330.547,72 | 482.666,67 |
182 | 69.452,28 | 231,51 | 2.435,16 | 2.666,67 | 67.017,12 | 152.350,45 | 332.982,88 | 485.333,33 |
183 | 67.017,12 | 223,39 | 2.443,28 | 2.666,67 | 64.573,84 | 152.573,84 | 335.426,16 | 488.000,00 |
184 | 64.573,84 | 215,25 | 2.451,42 | 2.666,67 | 62.122,42 | 152.789,09 | 337.877,58 | 490.666,67 |
185 | 62.122,42 | 207,07 | 2.459,59 | 2.666,67 | 59.662,83 | 152.996,17 | 340.337,17 | 493.333,33 |
186 | 59.662,83 | 198,88 | 2.467,79 | 2.666,67 | 57.195,04 | 153.195,04 | 342.804,96 | 496.000,00 |
187 | 57.195,04 | 190,65 | 2.476,02 | 2.666,67 | 54.719,03 | 153.385,69 | 345.280,97 | 498.666,67 |
188 | 54.719,03 | 182,40 | 2.484,27 | 2.666,67 | 52.234,76 | 153.568,09 | 347.765,24 | 501.333,33 |
189 | 52.234,76 | 174,12 | 2.492,55 | 2.666,67 | 49.742,20 | 153.742,20 | 350.257,80 | 504.000,00 |
190 | 49.742,20 | 165,81 | 2.500,86 | 2.666,67 | 47.241,35 | 153.908,01 | 352.758,65 | 506.666,67 |
191 | 47.241,35 | 157,47 | 2.509,20 | 2.666,67 | 44.732,15 | 154.065,48 | 355.267,85 | 509.333,33 |
192 | 44.732,15 | 149,11 | 2.517,56 | 2.666,67 | 42.214,59 | 154.214,59 | 357.785,41 | 512.000,00 |
193 | 42.214,59 | 140,72 | 2.525,95 | 2.666,67 | 39.688,64 | 154.355,31 | 360.311,36 | 514.666,67 |
194 | 39.688,64 | 132,30 | 2.534,37 | 2.666,67 | 37.154,27 | 154.487,60 | 362.845,73 | 517.333,33 |
195 | 37.154,27 | 123,85 | 2.542,82 | 2.666,67 | 34.611,45 | 154.611,45 | 365.388,55 | 520.000,00 |
196 | 34.611,45 | 115,37 | 2.551,30 | 2.666,67 | 32.060,15 | 154.726,82 | 367.939,85 | 522.666,67 |
197 | 32.060,15 | 106,87 | 2.559,80 | 2.666,67 | 29.500,35 | 154.833,69 | 370.499,65 | 525.333,33 |
198 | 29.500,35 | 98,33 | 2.568,33 | 2.666,67 | 26.932,02 | 154.932,02 | 373.067,98 | 528.000,00 |
199 | 26.932,02 | 89,77 | 2.576,89 | 2.666,67 | 24.355,13 | 155.021,80 | 375.644,87 | 530.666,67 |
200 | 24.355,13 | 81,18 | 2.585,48 | 2.666,67 | 21.769,65 | 155.102,98 | 378.230,35 | 533.333,33 |
201 | 21.769,65 | 72,57 | 2.594,10 | 2.666,67 | 19.175,54 | 155.175,54 | 380.824,46 | 536.000,00 |
202 | 19.175,54 | 63,92 | 2.602,75 | 2.666,67 | 16.572,80 | 155.239,46 | 383.427,20 | 538.666,67 |
203 | 16.572,80 | 55,24 | 2.611,42 | 2.666,67 | 13.961,37 | 155.294,71 | 386.038,63 | 541.333,33 |
204 | 13.961,37 | 46,54 | 2.620,13 | 2.666,67 | 11.341,24 | 155.341,24 | 388.658,76 | 544.000,00 |
205 | 11.341,24 | 37,80 | 2.628,86 | 2.666,67 | 8.712,38 | 155.379,05 | 391.287,62 | 546.666,67 |
206 | 8.712,38 | 29,04 | 2.637,63 | 2.666,67 | 6.074,76 | 155.408,09 | 393.925,24 | 549.333,33 |
207 | 6.074,76 | 20,25 | 2.646,42 | 2.666,67 | 3.428,34 | 155.428,34 | 396.571,66 | 552.000,00 |
208 | 3.428,34 | 11,43 | 2.655,24 | 2.666,67 | 773,10 | 155.439,77 | 399.226,90 | 554.666,67 |
209 | 773,10 | 2,58 | 773,10 | 773,10 | 773,10 | 155.442,34 | 400.000,00 | 555.442,34 |
Stand der Daten: 11.07.2025
Voraussetzung für eine Finanzierung ohne Eigenmittel
Die großen deutschen Banken, Commerzbank, Deutsche Bank und Postbank, begannen damit, das „no-go“ der Finanzierung ohne Eigenmittel aufzuweichen. Allerdings halten sich diese Institute auch bedeckt, wenn nicht nur der Kaufpreis in voller Höhe finanziert werden muss, sondern auch noch die Eigenmittel für die Erwerbsnebenkosten finanziert werden müssen.
Eine Vollfinanzierung ist dann machbar, wenn die Erwerber folgende Eckpunkte erfüllen können:
- Eine monatliche Tilgungsleistung von drei oder vier Prozent
- Die Rate sollte rund 40 Prozent des Haushaltsnettoeinkommens ausmachen.
Voraussetzung ist hier, dass zumindest die Gelder für die Erwerbsnebenkosten vorhanden sind. Fehlen diese ebenfalls, muss ein zweiter Darlehensgeber mit ins Boot genommen werden.
Grundsätzlich gilt, dass eine Finanzierung ohne Eigenmittel ein gewisses Mehr an Risiko für den Erwerber bedeutet. Besteht kurzfristig akuter Geldbedarf, beispielsweise, weil eine Reparatur am Haus fällig wird, sieht es mit einer Aufstockung des Darlehens schlecht aus.
Finanzierung der Erwerbsnebenkosten
Über das Hypothekendarlehen sind diese Aufwendungen in aller Regel nicht mehr finanzierbar. Es gibt Kreditgeber, die sogenannte 110 Prozent Finanzierungen anbieten. Diese Kredite sind aber nicht überall zu bekommen. Die Käufer sind daher meist gezwungen, einen klassischen Ratenkredit aufzunehmen. Die Zinsen für diese Darlehen liegen jedoch deutlich über den Hypothekenzinsen.
Die Hanseatic-Bank, vielen Verbrauchern als Kreditgeber für Einkäufe bei dem Versandhändler Otto ein Begriff, hat sich auf dieses Kreditsegment spezialisiert. Mit dem „Eigentümerdarlehen“ übernimmt sie den Teil der Finanzierung, der von den anderen Banken nicht mehr getragen wird.
Das Kreditvolumen kann zwischen 5.000 Euro und 60.000 Euro betragen, die Laufzeit bis zu 180 Monaten. Bei einer 10jährigen Zinsfestschreibung beträgt der effektive Jahreszins 7,29% (Stand Juli 2016). Zum Vergleich: Im Januar 2016 lagen die Baufinanzierungskonditionen im zehnjährigen Bereich bei unter 1,25 Prozent pro Jahr.
Um einmal zu veranschaulichen, wie sich eine Baufinanzierung ohne Eigenkapital gegenüber einer Finanzierung mit Eigenkapital auswirkt, haben wir die Varianten einmal gegenübergestellt. Die 110-Prozent-Finanzierung unterstellt, dass die Erwerbsnebenkosten ebenfalls finanziert werden müssen:
Baufinanzierungen mit und ohne Eigenkapital im direkten Vergleich
Baufinanzierung mit Eigenkapital | 100-Prozent-Finanzierung | 110-Prozent-Finanzierung | |
---|---|---|---|
Kaufpreis | 210.000 Euro | 210.000 Euro | 210.000 Euro |
Benötigtes Darlehen | 150.000 Euro | 210.000 Euro | 210.000 Euro |
Eigenkapital | 60.000 Euro | 0 Euro | 0 Euro |
Zinsbindung | 15 Jahre | 15 Jahre | 15 Jahre |
Anfängliche Tilgungsrate | 2 Prozent | 2 Prozent | 2 Prozent |
Sollzinssatz p.a. | 2,54 Prozent | 3,54 Prozent | 3,54 Prozent |
Privatkredit für die Kaufnebenkosten | – | – | 21.000 Euro (ca. 10% vom Kaufpreis) |
Zinssatz Privatkredit | – | – | 5,99 % p.a. |
Monatliche Rate Privatkredit | – | – | 177,10 Euro |
Zinskosten Privatkredit nach 15 Jahren | – | – | 10.877,47 Euro |
Ergebnis | |||
Monatliche Rate | 794,50 Euro | 969,50 Euro | 1.146,60 Euro |
Zinskosten nach 15 Jahren | 38.635 Euro | 91.541 Euro | 103.418,57 Euro |
Restschuld nach 15 Jahren | 45.625 Euro | 127.031 Euro | 127.031 Euro |
Gesamtlaufzeit bis Volltilgung bei gleichen Zinsbedingungen | 20 Jahre | 29 Jahre | 29 Jahre |
Quelle: Dr. Klein
Auswirkungen der Wohnimmobilien-Kreditrichtlinie
Die Wohnimmobilienkreditrichtlinie sah vor, dass Darlehen nur vergeben werden dürfen, wenn die ordnungsgemäße Rückführung über die gesamte Laufzeit sichergestellt ist. Das war eigentlich schon immer so. Allerdings sollte dabei der Wert der Immobilie unberücksichtigt bleiben. Die Bonitätsprüfung der Banken stellte auch nicht nur auf die aktuelle wirtschaftliche Situation des Kreditnehmers ab, sondern musste auch alle künftigen Risiken mit einbeziehen.
Zu diesen Optionen zählen auch Scheidung, Krankheit oder Kinder. Auch wenn solche Faktoren als nahezu unabwägbar gelten, waren die Banker gehalten, diese Sachverhalte bei der Kreditvergabe zu berücksichtigen. Je größer das Darlehensvolumen ausfällt, umso größer ist zwangsläufig das Risiko, dass eine Rate nicht gezahlt werden kann.
Erfreulicherweise wurde durch eine Novelle der Wohnimmobilienkreditrichtlinie dieser unsinnige Sachverhalt mit Wirkung per 01.05.2018 wieder aus den Vorgaben herausgenommen, genauso wie die Bewertung möglicher Veränderungen im Leben des Kreditnehmers.
Eigenkapitalersatz – auch das gibt es
KfW
Kein Eigenkapital, aber auch eine Lösung, ist das klassische KfW-Darlehen. Bauherren oder Erwerber können bis zu 50.000 Euro bei der KfW aufnehmen. Mit diesem Betrag lässt sich die Lücke zwischen niedrigerem Beleihungsauslauf und Kaufpreis schließen. Das KfW-Programm 124 fördert den Erwerb selbst genutzten Wohneigentums (1).
Arbeitgeberdarlehen
Arbeitgeberdarlehen besitzen im Zusammenhang mit einer Baufinanzierung Eigenkapitalcharakter. Bei einem Kaufpreis inklusive Nebenkosten von 220.000 Euro bedeutet ein Arbeitgeberdarlehen in Höhe von 50.000 Euro eine Eigenkapitalquote von 22,7 Prozent. Schon sieht der Beleihungsauslauf nicht mehr ganz so dramatisch aus.
Der Darlehensvertrag sollte allerdings, so kein Standardwerk genutzt wird, von einem Steuerberater geprüft werden. Bei dem geringsten Formfehler gilt das Darlehen als Einkommen und wird sowohl steuer- als auch sozialabgabenpflichtig.
Eigenleistung
Die Eigenleistung, auch als Muskelhypothek bekannt, greift bei Neubauten oder wenn die Bestandsimmobilie saniert oder renoviert werden muss. Die Banken rechnen die für die Arbeitszeit des Handwerkers eingesparten Kosten zu einem bestimmten Prozentsatz als Eigenkapital.
Allerdings sollte schlüssig sein, dass der Bauherr oder seine Helfer auch tatsächlich in der Lage sind, die Gewerke auszuführen. Fliesen verlegen oder Türen einbauen mag noch leicht erklärbar sein. Schwieriger wird es jedoch, wenn Sanitär- oder Elektroarbeiten in Eigenregie vorgenommen werden. Häufig verlangen die Kreditinstitute in diesem Fall einen „Fähigkeitsnachweis“.
Versicherungspolicen
Wer eine Lebensversicherungs- oder Rentenversicherungspolice in der Schublade hat, sollte bei dem Versicherer einmal den Rückkaufswert in Erfahrung bringen. Als Sicherheit an die Bank abgetreten, senkt dies zwar nicht das Darlehen als solches, erhöht aber fiktiv die Eigenmittel und senkt somit den Beleihungsauslauf.
Gleiches gilt im Übrigen auch für Wertpapiere und Bausparverträge. Bei Wertpapieren wird allerdings nicht der Kurswert, sondern nur ein Prozentsatz dessen, bei Aktien meist 60%, bei Anleihen zwischen 80 und 90 Prozent, festgesetzt.
Kostenloses Angebot für individuelle Baufinanzierung anfordern
Da jede Baufinanzierung individuell maßgeschneidert werden sollte, empfehlen wir, bei der Finanzierungsplanung einen Experten zu Rate zu ziehen. Über das nachfolgende Formular können Sie eine kostenlose und unverbindliche Finanzierungsberatung sowie ein entsprechendes Angebot bei der Interhyp AG, einem der führenden Vermittler von Hypothekendarlehen in Deutschland, anfordern: