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 |
- 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 |
- 146.022,44€
- Zinsanteil
- 2.566,67€
- Monatsrate
- 3,70%
- Sollzins p.a.
- 3,78%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 400.000,00 | 1.233,33 | 1.333,33 | 2.566,67 | 398.666,67 | 1.233,33 | 1.333,33 | 2.566,67 |
2 | 398.666,67 | 1.229,22 | 1.337,44 | 2.566,67 | 397.329,22 | 2.462,56 | 2.670,78 | 5.133,33 |
3 | 397.329,22 | 1.225,10 | 1.341,57 | 2.566,67 | 395.987,65 | 3.687,65 | 4.012,35 | 7.700,00 |
4 | 395.987,65 | 1.220,96 | 1.345,70 | 2.566,67 | 394.641,95 | 4.908,62 | 5.358,05 | 10.266,67 |
5 | 394.641,95 | 1.216,81 | 1.349,85 | 2.566,67 | 393.292,10 | 6.125,43 | 6.707,90 | 12.833,33 |
6 | 393.292,10 | 1.212,65 | 1.354,02 | 2.566,67 | 391.938,08 | 7.338,08 | 8.061,92 | 15.400,00 |
7 | 391.938,08 | 1.208,48 | 1.358,19 | 2.566,67 | 390.579,89 | 8.546,55 | 9.420,11 | 17.966,67 |
8 | 390.579,89 | 1.204,29 | 1.362,38 | 2.566,67 | 389.217,51 | 9.750,84 | 10.782,49 | 20.533,33 |
9 | 389.217,51 | 1.200,09 | 1.366,58 | 2.566,67 | 387.850,93 | 10.950,93 | 12.149,07 | 23.100,00 |
10 | 387.850,93 | 1.195,87 | 1.370,79 | 2.566,67 | 386.480,14 | 12.146,80 | 13.519,86 | 25.666,67 |
11 | 386.480,14 | 1.191,65 | 1.375,02 | 2.566,67 | 385.105,12 | 13.338,45 | 14.894,88 | 28.233,33 |
12 | 385.105,12 | 1.187,41 | 1.379,26 | 2.566,67 | 383.725,86 | 14.525,86 | 16.274,14 | 30.800,00 |
13 | 383.725,86 | 1.183,15 | 1.383,51 | 2.566,67 | 382.342,35 | 15.709,01 | 17.657,65 | 33.366,67 |
14 | 382.342,35 | 1.178,89 | 1.387,78 | 2.566,67 | 380.954,57 | 16.887,90 | 19.045,43 | 35.933,33 |
15 | 380.954,57 | 1.174,61 | 1.392,06 | 2.566,67 | 379.562,51 | 18.062,51 | 20.437,49 | 38.500,00 |
16 | 379.562,51 | 1.170,32 | 1.396,35 | 2.566,67 | 378.166,16 | 19.232,83 | 21.833,84 | 41.066,67 |
17 | 378.166,16 | 1.166,01 | 1.400,65 | 2.566,67 | 376.765,51 | 20.398,84 | 23.234,49 | 43.633,33 |
18 | 376.765,51 | 1.161,69 | 1.404,97 | 2.566,67 | 375.360,54 | 21.560,54 | 24.639,46 | 46.200,00 |
19 | 375.360,54 | 1.157,36 | 1.409,31 | 2.566,67 | 373.951,23 | 22.717,90 | 26.048,77 | 48.766,67 |
20 | 373.951,23 | 1.153,02 | 1.413,65 | 2.566,67 | 372.537,58 | 23.870,91 | 27.462,42 | 51.333,33 |
21 | 372.537,58 | 1.148,66 | 1.418,01 | 2.566,67 | 371.119,57 | 25.019,57 | 28.880,43 | 53.900,00 |
22 | 371.119,57 | 1.144,29 | 1.422,38 | 2.566,67 | 369.697,19 | 26.163,86 | 30.302,81 | 56.466,67 |
23 | 369.697,19 | 1.139,90 | 1.426,77 | 2.566,67 | 368.270,42 | 27.303,76 | 31.729,58 | 59.033,33 |
24 | 368.270,42 | 1.135,50 | 1.431,17 | 2.566,67 | 366.839,26 | 28.439,26 | 33.160,74 | 61.600,00 |
25 | 366.839,26 | 1.131,09 | 1.435,58 | 2.566,67 | 365.403,68 | 29.570,34 | 34.596,32 | 64.166,67 |
26 | 365.403,68 | 1.126,66 | 1.440,01 | 2.566,67 | 363.963,67 | 30.697,01 | 36.036,33 | 66.733,33 |
27 | 363.963,67 | 1.122,22 | 1.444,45 | 2.566,67 | 362.519,23 | 31.819,23 | 37.480,77 | 69.300,00 |
28 | 362.519,23 | 1.117,77 | 1.448,90 | 2.566,67 | 361.070,33 | 32.936,99 | 38.929,67 | 71.866,67 |
29 | 361.070,33 | 1.113,30 | 1.453,37 | 2.566,67 | 359.616,96 | 34.050,29 | 40.383,04 | 74.433,33 |
30 | 359.616,96 | 1.108,82 | 1.457,85 | 2.566,67 | 358.159,11 | 35.159,11 | 41.840,89 | 77.000,00 |
31 | 358.159,11 | 1.104,32 | 1.462,34 | 2.566,67 | 356.696,77 | 36.263,44 | 43.303,23 | 79.566,67 |
32 | 356.696,77 | 1.099,82 | 1.466,85 | 2.566,67 | 355.229,92 | 37.363,25 | 44.770,08 | 82.133,33 |
33 | 355.229,92 | 1.095,29 | 1.471,37 | 2.566,67 | 353.758,55 | 38.458,55 | 46.241,45 | 84.700,00 |
34 | 353.758,55 | 1.090,76 | 1.475,91 | 2.566,67 | 352.282,63 | 39.549,30 | 47.717,37 | 87.266,67 |
35 | 352.282,63 | 1.086,20 | 1.480,46 | 2.566,67 | 350.802,17 | 40.635,51 | 49.197,83 | 89.833,33 |
36 | 350.802,17 | 1.081,64 | 1.485,03 | 2.566,67 | 349.317,15 | 41.717,15 | 50.682,85 | 92.400,00 |
37 | 349.317,15 | 1.077,06 | 1.489,61 | 2.566,67 | 347.827,54 | 42.794,21 | 52.172,46 | 94.966,67 |
38 | 347.827,54 | 1.072,47 | 1.494,20 | 2.566,67 | 346.333,34 | 43.866,67 | 53.666,66 | 97.533,33 |
39 | 346.333,34 | 1.067,86 | 1.498,81 | 2.566,67 | 344.834,54 | 44.934,54 | 55.165,46 | 100.100,00 |
40 | 344.834,54 | 1.063,24 | 1.503,43 | 2.566,67 | 343.331,11 | 45.997,78 | 56.668,89 | 102.666,67 |
41 | 343.331,11 | 1.058,60 | 1.508,06 | 2.566,67 | 341.823,05 | 47.056,38 | 58.176,95 | 105.233,33 |
42 | 341.823,05 | 1.053,95 | 1.512,71 | 2.566,67 | 340.310,33 | 48.110,33 | 59.689,67 | 107.800,00 |
43 | 340.310,33 | 1.049,29 | 1.517,38 | 2.566,67 | 338.792,96 | 49.159,62 | 61.207,04 | 110.366,67 |
44 | 338.792,96 | 1.044,61 | 1.522,06 | 2.566,67 | 337.270,90 | 50.204,24 | 62.729,10 | 112.933,33 |
45 | 337.270,90 | 1.039,92 | 1.526,75 | 2.566,67 | 335.744,15 | 51.244,15 | 64.255,85 | 115.500,00 |
46 | 335.744,15 | 1.035,21 | 1.531,46 | 2.566,67 | 334.212,70 | 52.279,37 | 65.787,30 | 118.066,67 |
47 | 334.212,70 | 1.030,49 | 1.536,18 | 2.566,67 | 332.676,52 | 53.309,86 | 67.323,48 | 120.633,33 |
48 | 332.676,52 | 1.025,75 | 1.540,91 | 2.566,67 | 331.135,61 | 54.335,61 | 68.864,39 | 123.200,00 |
49 | 331.135,61 | 1.021,00 | 1.545,67 | 2.566,67 | 329.589,94 | 55.356,61 | 70.410,06 | 125.766,67 |
50 | 329.589,94 | 1.016,24 | 1.550,43 | 2.566,67 | 328.039,51 | 56.372,84 | 71.960,49 | 128.333,33 |
51 | 328.039,51 | 1.011,46 | 1.555,21 | 2.566,67 | 326.484,30 | 57.384,30 | 73.515,70 | 130.900,00 |
52 | 326.484,30 | 1.006,66 | 1.560,01 | 2.566,67 | 324.924,29 | 58.390,96 | 75.075,71 | 133.466,67 |
53 | 324.924,29 | 1.001,85 | 1.564,82 | 2.566,67 | 323.359,48 | 59.392,81 | 76.640,52 | 136.033,33 |
54 | 323.359,48 | 997,03 | 1.569,64 | 2.566,67 | 321.789,84 | 60.389,84 | 78.210,16 | 138.600,00 |
55 | 321.789,84 | 992,19 | 1.574,48 | 2.566,67 | 320.215,35 | 61.382,02 | 79.784,65 | 141.166,67 |
56 | 320.215,35 | 987,33 | 1.579,34 | 2.566,67 | 318.636,02 | 62.369,35 | 81.363,98 | 143.733,33 |
57 | 318.636,02 | 982,46 | 1.584,21 | 2.566,67 | 317.051,81 | 63.351,81 | 82.948,19 | 146.300,00 |
58 | 317.051,81 | 977,58 | 1.589,09 | 2.566,67 | 315.462,72 | 64.329,39 | 84.537,28 | 148.866,67 |
59 | 315.462,72 | 972,68 | 1.593,99 | 2.566,67 | 313.868,73 | 65.302,07 | 86.131,27 | 151.433,33 |
60 | 313.868,73 | 967,76 | 1.598,90 | 2.566,67 | 312.269,83 | 66.269,83 | 87.730,17 | 154.000,00 |
61 | 312.269,83 | 962,83 | 1.603,83 | 2.566,67 | 310.665,99 | 67.232,66 | 89.334,01 | 156.566,67 |
62 | 310.665,99 | 957,89 | 1.608,78 | 2.566,67 | 309.057,21 | 68.190,55 | 90.942,79 | 159.133,33 |
63 | 309.057,21 | 952,93 | 1.613,74 | 2.566,67 | 307.443,47 | 69.143,47 | 92.556,53 | 161.700,00 |
64 | 307.443,47 | 947,95 | 1.618,72 | 2.566,67 | 305.824,76 | 70.091,42 | 94.175,24 | 164.266,67 |
65 | 305.824,76 | 942,96 | 1.623,71 | 2.566,67 | 304.201,05 | 71.034,38 | 95.798,95 | 166.833,33 |
66 | 304.201,05 | 937,95 | 1.628,71 | 2.566,67 | 302.572,34 | 71.972,34 | 97.427,66 | 169.400,00 |
67 | 302.572,34 | 932,93 | 1.633,74 | 2.566,67 | 300.938,60 | 72.905,27 | 99.061,40 | 171.966,67 |
68 | 300.938,60 | 927,89 | 1.638,77 | 2.566,67 | 299.299,83 | 73.833,16 | 100.700,17 | 174.533,33 |
69 | 299.299,83 | 922,84 | 1.643,83 | 2.566,67 | 297.656,00 | 74.756,00 | 102.344,00 | 177.100,00 |
70 | 297.656,00 | 917,77 | 1.648,89 | 2.566,67 | 296.007,11 | 75.673,78 | 103.992,89 | 179.666,67 |
71 | 296.007,11 | 912,69 | 1.653,98 | 2.566,67 | 294.353,13 | 76.586,46 | 105.646,87 | 182.233,33 |
72 | 294.353,13 | 907,59 | 1.659,08 | 2.566,67 | 292.694,05 | 77.494,05 | 107.305,95 | 184.800,00 |
73 | 292.694,05 | 902,47 | 1.664,19 | 2.566,67 | 291.029,86 | 78.396,53 | 108.970,14 | 187.366,67 |
74 | 291.029,86 | 897,34 | 1.669,32 | 2.566,67 | 289.360,53 | 79.293,87 | 110.639,47 | 189.933,33 |
75 | 289.360,53 | 892,19 | 1.674,47 | 2.566,67 | 287.686,06 | 80.186,06 | 112.313,94 | 192.500,00 |
76 | 287.686,06 | 887,03 | 1.679,63 | 2.566,67 | 286.006,43 | 81.073,09 | 113.993,57 | 195.066,67 |
77 | 286.006,43 | 881,85 | 1.684,81 | 2.566,67 | 284.321,61 | 81.954,95 | 115.678,39 | 197.633,33 |
78 | 284.321,61 | 876,66 | 1.690,01 | 2.566,67 | 282.631,61 | 82.831,61 | 117.368,39 | 200.200,00 |
79 | 282.631,61 | 871,45 | 1.695,22 | 2.566,67 | 280.936,39 | 83.703,05 | 119.063,61 | 202.766,67 |
80 | 280.936,39 | 866,22 | 1.700,45 | 2.566,67 | 279.235,94 | 84.569,27 | 120.764,06 | 205.333,33 |
81 | 279.235,94 | 860,98 | 1.705,69 | 2.566,67 | 277.530,25 | 85.430,25 | 122.469,75 | 207.900,00 |
82 | 277.530,25 | 855,72 | 1.710,95 | 2.566,67 | 275.819,30 | 86.285,97 | 124.180,70 | 210.466,67 |
83 | 275.819,30 | 850,44 | 1.716,22 | 2.566,67 | 274.103,08 | 87.136,41 | 125.896,92 | 213.033,33 |
84 | 274.103,08 | 845,15 | 1.721,52 | 2.566,67 | 272.381,56 | 87.981,56 | 127.618,44 | 215.600,00 |
85 | 272.381,56 | 839,84 | 1.726,82 | 2.566,67 | 270.654,74 | 88.821,41 | 129.345,26 | 218.166,67 |
86 | 270.654,74 | 834,52 | 1.732,15 | 2.566,67 | 268.922,59 | 89.655,93 | 131.077,41 | 220.733,33 |
87 | 268.922,59 | 829,18 | 1.737,49 | 2.566,67 | 267.185,10 | 90.485,10 | 132.814,90 | 223.300,00 |
88 | 267.185,10 | 823,82 | 1.742,85 | 2.566,67 | 265.442,26 | 91.308,92 | 134.557,74 | 225.866,67 |
89 | 265.442,26 | 818,45 | 1.748,22 | 2.566,67 | 263.694,04 | 92.127,37 | 136.305,96 | 228.433,33 |
90 | 263.694,04 | 813,06 | 1.753,61 | 2.566,67 | 261.940,43 | 92.940,43 | 138.059,57 | 231.000,00 |
91 | 261.940,43 | 807,65 | 1.759,02 | 2.566,67 | 260.181,41 | 93.748,08 | 139.818,59 | 233.566,67 |
92 | 260.181,41 | 802,23 | 1.764,44 | 2.566,67 | 258.416,97 | 94.550,30 | 141.583,03 | 236.133,33 |
93 | 258.416,97 | 796,79 | 1.769,88 | 2.566,67 | 256.647,09 | 95.347,09 | 143.352,91 | 238.700,00 |
94 | 256.647,09 | 791,33 | 1.775,34 | 2.566,67 | 254.871,75 | 96.138,42 | 145.128,25 | 241.266,67 |
95 | 254.871,75 | 785,85 | 1.780,81 | 2.566,67 | 253.090,94 | 96.924,27 | 146.909,06 | 243.833,33 |
96 | 253.090,94 | 780,36 | 1.786,30 | 2.566,67 | 251.304,64 | 97.704,64 | 148.695,36 | 246.400,00 |
97 | 251.304,64 | 774,86 | 1.791,81 | 2.566,67 | 249.512,83 | 98.479,49 | 150.487,17 | 248.966,67 |
98 | 249.512,83 | 769,33 | 1.797,34 | 2.566,67 | 247.715,49 | 99.248,82 | 152.284,51 | 251.533,33 |
99 | 247.715,49 | 763,79 | 1.802,88 | 2.566,67 | 245.912,61 | 100.012,61 | 154.087,39 | 254.100,00 |
100 | 245.912,61 | 758,23 | 1.808,44 | 2.566,67 | 244.104,18 | 100.770,84 | 155.895,82 | 256.666,67 |
101 | 244.104,18 | 752,65 | 1.814,01 | 2.566,67 | 242.290,16 | 101.523,50 | 157.709,84 | 259.233,33 |
102 | 242.290,16 | 747,06 | 1.819,61 | 2.566,67 | 240.470,56 | 102.270,56 | 159.529,44 | 261.800,00 |
103 | 240.470,56 | 741,45 | 1.825,22 | 2.566,67 | 238.645,34 | 103.012,01 | 161.354,66 | 264.366,67 |
104 | 238.645,34 | 735,82 | 1.830,84 | 2.566,67 | 236.814,50 | 103.747,83 | 163.185,50 | 266.933,33 |
105 | 236.814,50 | 730,18 | 1.836,49 | 2.566,67 | 234.978,01 | 104.478,01 | 165.021,99 | 269.500,00 |
106 | 234.978,01 | 724,52 | 1.842,15 | 2.566,67 | 233.135,86 | 105.202,53 | 166.864,14 | 272.066,67 |
107 | 233.135,86 | 718,84 | 1.847,83 | 2.566,67 | 231.288,03 | 105.921,36 | 168.711,97 | 274.633,33 |
108 | 231.288,03 | 713,14 | 1.853,53 | 2.566,67 | 229.434,50 | 106.634,50 | 170.565,50 | 277.200,00 |
109 | 229.434,50 | 707,42 | 1.859,24 | 2.566,67 | 227.575,26 | 107.341,92 | 172.424,74 | 279.766,67 |
110 | 227.575,26 | 701,69 | 1.864,98 | 2.566,67 | 225.710,28 | 108.043,61 | 174.289,72 | 282.333,33 |
111 | 225.710,28 | 695,94 | 1.870,73 | 2.566,67 | 223.839,55 | 108.739,55 | 176.160,45 | 284.900,00 |
112 | 223.839,55 | 690,17 | 1.876,49 | 2.566,67 | 221.963,06 | 109.429,73 | 178.036,94 | 287.466,67 |
113 | 221.963,06 | 684,39 | 1.882,28 | 2.566,67 | 220.080,78 | 110.114,11 | 179.919,22 | 290.033,33 |
114 | 220.080,78 | 678,58 | 1.888,08 | 2.566,67 | 218.192,69 | 110.792,69 | 181.807,31 | 292.600,00 |
115 | 218.192,69 | 672,76 | 1.893,91 | 2.566,67 | 216.298,79 | 111.465,46 | 183.701,21 | 295.166,67 |
116 | 216.298,79 | 666,92 | 1.899,75 | 2.566,67 | 214.399,04 | 112.132,38 | 185.600,96 | 297.733,33 |
117 | 214.399,04 | 661,06 | 1.905,60 | 2.566,67 | 212.493,44 | 112.793,44 | 187.506,56 | 300.300,00 |
118 | 212.493,44 | 655,19 | 1.911,48 | 2.566,67 | 210.581,96 | 113.448,63 | 189.418,04 | 302.866,67 |
119 | 210.581,96 | 649,29 | 1.917,37 | 2.566,67 | 208.664,59 | 114.097,92 | 191.335,41 | 305.433,33 |
120 | 208.664,59 | 643,38 | 1.923,28 | 2.566,67 | 206.741,31 | 114.741,31 | 193.258,69 | 308.000,00 |
121 | 206.741,31 | 637,45 | 1.929,21 | 2.566,67 | 204.812,09 | 115.378,76 | 195.187,91 | 310.566,67 |
122 | 204.812,09 | 631,50 | 1.935,16 | 2.566,67 | 202.876,93 | 116.010,26 | 197.123,07 | 313.133,33 |
123 | 202.876,93 | 625,54 | 1.941,13 | 2.566,67 | 200.935,80 | 116.635,80 | 199.064,20 | 315.700,00 |
124 | 200.935,80 | 619,55 | 1.947,11 | 2.566,67 | 198.988,68 | 117.255,35 | 201.011,32 | 318.266,67 |
125 | 198.988,68 | 613,55 | 1.953,12 | 2.566,67 | 197.035,57 | 117.868,90 | 202.964,43 | 320.833,33 |
126 | 197.035,57 | 607,53 | 1.959,14 | 2.566,67 | 195.076,43 | 118.476,43 | 204.923,57 | 323.400,00 |
127 | 195.076,43 | 601,49 | 1.965,18 | 2.566,67 | 193.111,24 | 119.077,91 | 206.888,76 | 325.966,67 |
128 | 193.111,24 | 595,43 | 1.971,24 | 2.566,67 | 191.140,00 | 119.673,34 | 208.860,00 | 328.533,33 |
129 | 191.140,00 | 589,35 | 1.977,32 | 2.566,67 | 189.162,69 | 120.262,69 | 210.837,31 | 331.100,00 |
130 | 189.162,69 | 583,25 | 1.983,42 | 2.566,67 | 187.179,27 | 120.845,94 | 212.820,73 | 333.666,67 |
131 | 187.179,27 | 577,14 | 1.989,53 | 2.566,67 | 185.189,74 | 121.423,07 | 214.810,26 | 336.233,33 |
132 | 185.189,74 | 571,00 | 1.995,66 | 2.566,67 | 183.194,08 | 121.994,08 | 216.805,92 | 338.800,00 |
133 | 183.194,08 | 564,85 | 2.001,82 | 2.566,67 | 181.192,26 | 122.558,92 | 218.807,74 | 341.366,67 |
134 | 181.192,26 | 558,68 | 2.007,99 | 2.566,67 | 179.184,27 | 123.117,60 | 220.815,73 | 343.933,33 |
135 | 179.184,27 | 552,48 | 2.014,18 | 2.566,67 | 177.170,09 | 123.670,09 | 222.829,91 | 346.500,00 |
136 | 177.170,09 | 546,27 | 2.020,39 | 2.566,67 | 175.149,69 | 124.216,36 | 224.850,31 | 349.066,67 |
137 | 175.149,69 | 540,04 | 2.026,62 | 2.566,67 | 173.123,07 | 124.756,40 | 226.876,93 | 351.633,33 |
138 | 173.123,07 | 533,80 | 2.032,87 | 2.566,67 | 171.090,20 | 125.290,20 | 228.909,80 | 354.200,00 |
139 | 171.090,20 | 527,53 | 2.039,14 | 2.566,67 | 169.051,06 | 125.817,73 | 230.948,94 | 356.766,67 |
140 | 169.051,06 | 521,24 | 2.045,43 | 2.566,67 | 167.005,64 | 126.338,97 | 232.994,36 | 359.333,33 |
141 | 167.005,64 | 514,93 | 2.051,73 | 2.566,67 | 164.953,90 | 126.853,90 | 235.046,10 | 361.900,00 |
142 | 164.953,90 | 508,61 | 2.058,06 | 2.566,67 | 162.895,84 | 127.362,51 | 237.104,16 | 364.466,67 |
143 | 162.895,84 | 502,26 | 2.064,40 | 2.566,67 | 160.831,44 | 127.864,77 | 239.168,56 | 367.033,33 |
144 | 160.831,44 | 495,90 | 2.070,77 | 2.566,67 | 158.760,67 | 128.360,67 | 241.239,33 | 369.600,00 |
145 | 158.760,67 | 489,51 | 2.077,15 | 2.566,67 | 156.683,52 | 128.850,18 | 243.316,48 | 372.166,67 |
146 | 156.683,52 | 483,11 | 2.083,56 | 2.566,67 | 154.599,96 | 129.333,29 | 245.400,04 | 374.733,33 |
147 | 154.599,96 | 476,68 | 2.089,98 | 2.566,67 | 152.509,97 | 129.809,97 | 247.490,03 | 377.300,00 |
148 | 152.509,97 | 470,24 | 2.096,43 | 2.566,67 | 150.413,55 | 130.280,21 | 249.586,45 | 379.866,67 |
149 | 150.413,55 | 463,78 | 2.102,89 | 2.566,67 | 148.310,65 | 130.743,99 | 251.689,35 | 382.433,33 |
150 | 148.310,65 | 457,29 | 2.109,38 | 2.566,67 | 146.201,28 | 131.201,28 | 253.798,72 | 385.000,00 |
151 | 146.201,28 | 450,79 | 2.115,88 | 2.566,67 | 144.085,40 | 131.652,07 | 255.914,60 | 387.566,67 |
152 | 144.085,40 | 444,26 | 2.122,40 | 2.566,67 | 141.963,00 | 132.096,33 | 258.037,00 | 390.133,33 |
153 | 141.963,00 | 437,72 | 2.128,95 | 2.566,67 | 139.834,05 | 132.534,05 | 260.165,95 | 392.700,00 |
154 | 139.834,05 | 431,15 | 2.135,51 | 2.566,67 | 137.698,54 | 132.965,20 | 262.301,46 | 395.266,67 |
155 | 137.698,54 | 424,57 | 2.142,10 | 2.566,67 | 135.556,44 | 133.389,77 | 264.443,56 | 397.833,33 |
156 | 135.556,44 | 417,97 | 2.148,70 | 2.566,67 | 133.407,74 | 133.807,74 | 266.592,26 | 400.400,00 |
157 | 133.407,74 | 411,34 | 2.155,33 | 2.566,67 | 131.252,41 | 134.219,08 | 268.747,59 | 402.966,67 |
158 | 131.252,41 | 404,69 | 2.161,97 | 2.566,67 | 129.090,44 | 134.623,77 | 270.909,56 | 405.533,33 |
159 | 129.090,44 | 398,03 | 2.168,64 | 2.566,67 | 126.921,80 | 135.021,80 | 273.078,20 | 408.100,00 |
160 | 126.921,80 | 391,34 | 2.175,32 | 2.566,67 | 124.746,48 | 135.413,15 | 275.253,52 | 410.666,67 |
161 | 124.746,48 | 384,63 | 2.182,03 | 2.566,67 | 122.564,45 | 135.797,78 | 277.435,55 | 413.233,33 |
162 | 122.564,45 | 377,91 | 2.188,76 | 2.566,67 | 120.375,69 | 136.175,69 | 279.624,31 | 415.800,00 |
163 | 120.375,69 | 371,16 | 2.195,51 | 2.566,67 | 118.180,18 | 136.546,85 | 281.819,82 | 418.366,67 |
164 | 118.180,18 | 364,39 | 2.202,28 | 2.566,67 | 115.977,90 | 136.911,24 | 284.022,10 | 420.933,33 |
165 | 115.977,90 | 357,60 | 2.209,07 | 2.566,67 | 113.768,83 | 137.268,83 | 286.231,17 | 423.500,00 |
166 | 113.768,83 | 350,79 | 2.215,88 | 2.566,67 | 111.552,95 | 137.619,62 | 288.447,05 | 426.066,67 |
167 | 111.552,95 | 343,95 | 2.222,71 | 2.566,67 | 109.330,24 | 137.963,58 | 290.669,76 | 428.633,33 |
168 | 109.330,24 | 337,10 | 2.229,57 | 2.566,67 | 107.100,68 | 138.300,68 | 292.899,32 | 431.200,00 |
169 | 107.100,68 | 330,23 | 2.236,44 | 2.566,67 | 104.864,24 | 138.630,90 | 295.135,76 | 433.766,67 |
170 | 104.864,24 | 323,33 | 2.243,34 | 2.566,67 | 102.620,90 | 138.954,24 | 297.379,10 | 436.333,33 |
171 | 102.620,90 | 316,41 | 2.250,25 | 2.566,67 | 100.370,65 | 139.270,65 | 299.629,35 | 438.900,00 |
172 | 100.370,65 | 309,48 | 2.257,19 | 2.566,67 | 98.113,46 | 139.580,13 | 301.886,54 | 441.466,67 |
173 | 98.113,46 | 302,52 | 2.264,15 | 2.566,67 | 95.849,31 | 139.882,64 | 304.150,69 | 444.033,33 |
174 | 95.849,31 | 295,54 | 2.271,13 | 2.566,67 | 93.578,18 | 140.178,18 | 306.421,82 | 446.600,00 |
175 | 93.578,18 | 288,53 | 2.278,13 | 2.566,67 | 91.300,04 | 140.466,71 | 308.699,96 | 449.166,67 |
176 | 91.300,04 | 281,51 | 2.285,16 | 2.566,67 | 89.014,89 | 140.748,22 | 310.985,11 | 451.733,33 |
177 | 89.014,89 | 274,46 | 2.292,20 | 2.566,67 | 86.722,68 | 141.022,68 | 313.277,32 | 454.300,00 |
178 | 86.722,68 | 267,39 | 2.299,27 | 2.566,67 | 84.423,41 | 141.290,08 | 315.576,59 | 456.866,67 |
179 | 84.423,41 | 260,31 | 2.306,36 | 2.566,67 | 82.117,05 | 141.550,38 | 317.882,95 | 459.433,33 |
180 | 82.117,05 | 253,19 | 2.313,47 | 2.566,67 | 79.803,58 | 141.803,58 | 320.196,42 | 462.000,00 |
181 | 79.803,58 | 246,06 | 2.320,61 | 2.566,67 | 77.482,97 | 142.049,64 | 322.517,03 | 464.566,67 |
182 | 77.482,97 | 238,91 | 2.327,76 | 2.566,67 | 75.155,21 | 142.288,54 | 324.844,79 | 467.133,33 |
183 | 75.155,21 | 231,73 | 2.334,94 | 2.566,67 | 72.820,27 | 142.520,27 | 327.179,73 | 469.700,00 |
184 | 72.820,27 | 224,53 | 2.342,14 | 2.566,67 | 70.478,14 | 142.744,80 | 329.521,86 | 472.266,67 |
185 | 70.478,14 | 217,31 | 2.349,36 | 2.566,67 | 68.128,78 | 142.962,11 | 331.871,22 | 474.833,33 |
186 | 68.128,78 | 210,06 | 2.356,60 | 2.566,67 | 65.772,17 | 143.172,17 | 334.227,83 | 477.400,00 |
187 | 65.772,17 | 202,80 | 2.363,87 | 2.566,67 | 63.408,30 | 143.374,97 | 336.591,70 | 479.966,67 |
188 | 63.408,30 | 195,51 | 2.371,16 | 2.566,67 | 61.037,15 | 143.570,48 | 338.962,85 | 482.533,33 |
189 | 61.037,15 | 188,20 | 2.378,47 | 2.566,67 | 58.658,68 | 143.758,68 | 341.341,32 | 485.100,00 |
190 | 58.658,68 | 180,86 | 2.385,80 | 2.566,67 | 56.272,87 | 143.939,54 | 343.727,13 | 487.666,67 |
191 | 56.272,87 | 173,51 | 2.393,16 | 2.566,67 | 53.879,72 | 144.113,05 | 346.120,28 | 490.233,33 |
192 | 53.879,72 | 166,13 | 2.400,54 | 2.566,67 | 51.479,18 | 144.279,18 | 348.520,82 | 492.800,00 |
193 | 51.479,18 | 158,73 | 2.407,94 | 2.566,67 | 49.071,24 | 144.437,91 | 350.928,76 | 495.366,67 |
194 | 49.071,24 | 151,30 | 2.415,36 | 2.566,67 | 46.655,88 | 144.589,21 | 353.344,12 | 497.933,33 |
195 | 46.655,88 | 143,86 | 2.422,81 | 2.566,67 | 44.233,06 | 144.733,06 | 355.766,94 | 500.500,00 |
196 | 44.233,06 | 136,39 | 2.430,28 | 2.566,67 | 41.802,78 | 144.869,45 | 358.197,22 | 503.066,67 |
197 | 41.802,78 | 128,89 | 2.437,77 | 2.566,67 | 39.365,01 | 144.998,34 | 360.634,99 | 505.633,33 |
198 | 39.365,01 | 121,38 | 2.445,29 | 2.566,67 | 36.919,72 | 145.119,72 | 363.080,28 | 508.200,00 |
199 | 36.919,72 | 113,84 | 2.452,83 | 2.566,67 | 34.466,89 | 145.233,55 | 365.533,11 | 510.766,67 |
200 | 34.466,89 | 106,27 | 2.460,39 | 2.566,67 | 32.006,49 | 145.339,83 | 367.993,51 | 513.333,33 |
201 | 32.006,49 | 98,69 | 2.467,98 | 2.566,67 | 29.538,51 | 145.438,51 | 370.461,49 | 515.900,00 |
202 | 29.538,51 | 91,08 | 2.475,59 | 2.566,67 | 27.062,92 | 145.529,59 | 372.937,08 | 518.466,67 |
203 | 27.062,92 | 83,44 | 2.483,22 | 2.566,67 | 24.579,70 | 145.613,03 | 375.420,30 | 521.033,33 |
204 | 24.579,70 | 75,79 | 2.490,88 | 2.566,67 | 22.088,82 | 145.688,82 | 377.911,18 | 523.600,00 |
205 | 22.088,82 | 68,11 | 2.498,56 | 2.566,67 | 19.590,26 | 145.756,93 | 380.409,74 | 526.166,67 |
206 | 19.590,26 | 60,40 | 2.506,26 | 2.566,67 | 17.084,00 | 145.817,33 | 382.916,00 | 528.733,33 |
207 | 17.084,00 | 52,68 | 2.513,99 | 2.566,67 | 14.570,01 | 145.870,01 | 385.429,99 | 531.300,00 |
208 | 14.570,01 | 44,92 | 2.521,74 | 2.566,67 | 12.048,27 | 145.914,93 | 387.951,73 | 533.866,67 |
209 | 12.048,27 | 37,15 | 2.529,52 | 2.566,67 | 9.518,75 | 145.952,08 | 390.481,25 | 536.433,33 |
210 | 9.518,75 | 29,35 | 2.537,32 | 2.566,67 | 6.981,43 | 145.981,43 | 393.018,57 | 539.000,00 |
211 | 6.981,43 | 21,53 | 2.545,14 | 2.566,67 | 4.436,29 | 146.002,96 | 395.563,71 | 541.566,67 |
212 | 4.436,29 | 13,68 | 2.552,99 | 2.566,67 | 1.883,30 | 146.016,63 | 398.116,70 | 544.133,33 |
213 | 1.883,30 | 5,81 | 1.883,30 | 1.883,30 | 1.883,30 | 146.022,44 | 400.000,00 | 546.022,44 |
- 148.244,05€
- Zinsanteil
- 2.590,00€
- Monatsrate
- 3,77%
- Sollzins p.a.
- 3,86%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 400.000,00 | 1.256,67 | 1.333,33 | 2.590,00 | 398.666,67 | 1.256,67 | 1.333,33 | 2.590,00 |
2 | 398.666,67 | 1.252,48 | 1.337,52 | 2.590,00 | 397.329,14 | 2.509,14 | 2.670,86 | 5.180,00 |
3 | 397.329,14 | 1.248,28 | 1.341,72 | 2.590,00 | 395.987,42 | 3.757,42 | 4.012,58 | 7.770,00 |
4 | 395.987,42 | 1.244,06 | 1.345,94 | 2.590,00 | 394.641,48 | 5.001,48 | 5.358,52 | 10.360,00 |
5 | 394.641,48 | 1.239,83 | 1.350,17 | 2.590,00 | 393.291,31 | 6.241,31 | 6.708,69 | 12.950,00 |
6 | 393.291,31 | 1.235,59 | 1.354,41 | 2.590,00 | 391.936,90 | 7.476,90 | 8.063,10 | 15.540,00 |
7 | 391.936,90 | 1.231,34 | 1.358,66 | 2.590,00 | 390.578,24 | 8.708,24 | 9.421,76 | 18.130,00 |
8 | 390.578,24 | 1.227,07 | 1.362,93 | 2.590,00 | 389.215,30 | 9.935,30 | 10.784,70 | 20.720,00 |
9 | 389.215,30 | 1.222,78 | 1.367,22 | 2.590,00 | 387.848,09 | 11.158,09 | 12.151,91 | 23.310,00 |
10 | 387.848,09 | 1.218,49 | 1.371,51 | 2.590,00 | 386.476,58 | 12.376,58 | 13.523,42 | 25.900,00 |
11 | 386.476,58 | 1.214,18 | 1.375,82 | 2.590,00 | 385.100,76 | 13.590,76 | 14.899,24 | 28.490,00 |
12 | 385.100,76 | 1.209,86 | 1.380,14 | 2.590,00 | 383.720,62 | 14.800,62 | 16.279,38 | 31.080,00 |
13 | 383.720,62 | 1.205,52 | 1.384,48 | 2.590,00 | 382.336,14 | 16.006,14 | 17.663,86 | 33.670,00 |
14 | 382.336,14 | 1.201,17 | 1.388,83 | 2.590,00 | 380.947,31 | 17.207,31 | 19.052,69 | 36.260,00 |
15 | 380.947,31 | 1.196,81 | 1.393,19 | 2.590,00 | 379.554,12 | 18.404,12 | 20.445,88 | 38.850,00 |
16 | 379.554,12 | 1.192,43 | 1.397,57 | 2.590,00 | 378.156,55 | 19.596,55 | 21.843,45 | 41.440,00 |
17 | 378.156,55 | 1.188,04 | 1.401,96 | 2.590,00 | 376.754,60 | 20.784,60 | 23.245,40 | 44.030,00 |
18 | 376.754,60 | 1.183,64 | 1.406,36 | 2.590,00 | 375.348,23 | 21.968,23 | 24.651,77 | 46.620,00 |
19 | 375.348,23 | 1.179,22 | 1.410,78 | 2.590,00 | 373.937,45 | 23.147,45 | 26.062,55 | 49.210,00 |
20 | 373.937,45 | 1.174,79 | 1.415,21 | 2.590,00 | 372.522,24 | 24.322,24 | 27.477,76 | 51.800,00 |
21 | 372.522,24 | 1.170,34 | 1.419,66 | 2.590,00 | 371.102,58 | 25.492,58 | 28.897,42 | 54.390,00 |
22 | 371.102,58 | 1.165,88 | 1.424,12 | 2.590,00 | 369.678,46 | 26.658,46 | 30.321,54 | 56.980,00 |
23 | 369.678,46 | 1.161,41 | 1.428,59 | 2.590,00 | 368.249,87 | 27.819,87 | 31.750,13 | 59.570,00 |
24 | 368.249,87 | 1.156,92 | 1.433,08 | 2.590,00 | 366.816,79 | 28.976,79 | 33.183,21 | 62.160,00 |
25 | 366.816,79 | 1.152,42 | 1.437,58 | 2.590,00 | 365.379,20 | 30.129,20 | 34.620,80 | 64.750,00 |
26 | 365.379,20 | 1.147,90 | 1.442,10 | 2.590,00 | 363.937,10 | 31.277,10 | 36.062,90 | 67.340,00 |
27 | 363.937,10 | 1.143,37 | 1.446,63 | 2.590,00 | 362.490,47 | 32.420,47 | 37.509,53 | 69.930,00 |
28 | 362.490,47 | 1.138,82 | 1.451,18 | 2.590,00 | 361.039,29 | 33.559,29 | 38.960,71 | 72.520,00 |
29 | 361.039,29 | 1.134,27 | 1.455,73 | 2.590,00 | 359.583,56 | 34.693,56 | 40.416,44 | 75.110,00 |
30 | 359.583,56 | 1.129,69 | 1.460,31 | 2.590,00 | 358.123,25 | 35.823,25 | 41.876,75 | 77.700,00 |
31 | 358.123,25 | 1.125,10 | 1.464,90 | 2.590,00 | 356.658,36 | 36.948,36 | 43.341,64 | 80.290,00 |
32 | 356.658,36 | 1.120,50 | 1.469,50 | 2.590,00 | 355.188,86 | 38.068,86 | 44.811,14 | 82.880,00 |
33 | 355.188,86 | 1.115,88 | 1.474,12 | 2.590,00 | 353.714,74 | 39.184,74 | 46.285,26 | 85.470,00 |
34 | 353.714,74 | 1.111,25 | 1.478,75 | 2.590,00 | 352.236,00 | 40.296,00 | 47.764,00 | 88.060,00 |
35 | 352.236,00 | 1.106,61 | 1.483,39 | 2.590,00 | 350.752,60 | 41.402,60 | 49.247,40 | 90.650,00 |
36 | 350.752,60 | 1.101,95 | 1.488,05 | 2.590,00 | 349.264,55 | 42.504,55 | 50.735,45 | 93.240,00 |
37 | 349.264,55 | 1.097,27 | 1.492,73 | 2.590,00 | 347.771,82 | 43.601,82 | 52.228,18 | 95.830,00 |
38 | 347.771,82 | 1.092,58 | 1.497,42 | 2.590,00 | 346.274,41 | 44.694,41 | 53.725,59 | 98.420,00 |
39 | 346.274,41 | 1.087,88 | 1.502,12 | 2.590,00 | 344.772,29 | 45.782,29 | 55.227,71 | 101.010,00 |
40 | 344.772,29 | 1.083,16 | 1.506,84 | 2.590,00 | 343.265,45 | 46.865,45 | 56.734,55 | 103.600,00 |
41 | 343.265,45 | 1.078,43 | 1.511,57 | 2.590,00 | 341.753,87 | 47.943,87 | 58.246,13 | 106.190,00 |
42 | 341.753,87 | 1.073,68 | 1.516,32 | 2.590,00 | 340.237,55 | 49.017,55 | 59.762,45 | 108.780,00 |
43 | 340.237,55 | 1.068,91 | 1.521,09 | 2.590,00 | 338.716,46 | 50.086,46 | 61.283,54 | 111.370,00 |
44 | 338.716,46 | 1.064,13 | 1.525,87 | 2.590,00 | 337.190,60 | 51.150,60 | 62.809,40 | 113.960,00 |
45 | 337.190,60 | 1.059,34 | 1.530,66 | 2.590,00 | 335.659,94 | 52.209,94 | 64.340,06 | 116.550,00 |
46 | 335.659,94 | 1.054,53 | 1.535,47 | 2.590,00 | 334.124,47 | 53.264,47 | 65.875,53 | 119.140,00 |
47 | 334.124,47 | 1.049,71 | 1.540,29 | 2.590,00 | 332.584,18 | 54.314,18 | 67.415,82 | 121.730,00 |
48 | 332.584,18 | 1.044,87 | 1.545,13 | 2.590,00 | 331.039,04 | 55.359,04 | 68.960,96 | 124.320,00 |
49 | 331.039,04 | 1.040,01 | 1.549,99 | 2.590,00 | 329.489,06 | 56.399,06 | 70.510,94 | 126.910,00 |
50 | 329.489,06 | 1.035,14 | 1.554,86 | 2.590,00 | 327.934,20 | 57.434,20 | 72.065,80 | 129.500,00 |
51 | 327.934,20 | 1.030,26 | 1.559,74 | 2.590,00 | 326.374,46 | 58.464,46 | 73.625,54 | 132.090,00 |
52 | 326.374,46 | 1.025,36 | 1.564,64 | 2.590,00 | 324.809,82 | 59.489,82 | 75.190,18 | 134.680,00 |
53 | 324.809,82 | 1.020,44 | 1.569,56 | 2.590,00 | 323.240,27 | 60.510,27 | 76.759,73 | 137.270,00 |
54 | 323.240,27 | 1.015,51 | 1.574,49 | 2.590,00 | 321.665,78 | 61.525,78 | 78.334,22 | 139.860,00 |
55 | 321.665,78 | 1.010,57 | 1.579,43 | 2.590,00 | 320.086,35 | 62.536,35 | 79.913,65 | 142.450,00 |
56 | 320.086,35 | 1.005,60 | 1.584,40 | 2.590,00 | 318.501,95 | 63.541,95 | 81.498,05 | 145.040,00 |
57 | 318.501,95 | 1.000,63 | 1.589,37 | 2.590,00 | 316.912,58 | 64.542,58 | 83.087,42 | 147.630,00 |
58 | 316.912,58 | 995,63 | 1.594,37 | 2.590,00 | 315.318,21 | 65.538,21 | 84.681,79 | 150.220,00 |
59 | 315.318,21 | 990,62 | 1.599,38 | 2.590,00 | 313.718,84 | 66.528,84 | 86.281,16 | 152.810,00 |
60 | 313.718,84 | 985,60 | 1.604,40 | 2.590,00 | 312.114,44 | 67.514,44 | 87.885,56 | 155.400,00 |
61 | 312.114,44 | 980,56 | 1.609,44 | 2.590,00 | 310.505,00 | 68.495,00 | 89.495,00 | 157.990,00 |
62 | 310.505,00 | 975,50 | 1.614,50 | 2.590,00 | 308.890,50 | 69.470,50 | 91.109,50 | 160.580,00 |
63 | 308.890,50 | 970,43 | 1.619,57 | 2.590,00 | 307.270,93 | 70.440,93 | 92.729,07 | 163.170,00 |
64 | 307.270,93 | 965,34 | 1.624,66 | 2.590,00 | 305.646,27 | 71.406,27 | 94.353,73 | 165.760,00 |
65 | 305.646,27 | 960,24 | 1.629,76 | 2.590,00 | 304.016,51 | 72.366,51 | 95.983,49 | 168.350,00 |
66 | 304.016,51 | 955,12 | 1.634,88 | 2.590,00 | 302.381,63 | 73.321,63 | 97.618,37 | 170.940,00 |
67 | 302.381,63 | 949,98 | 1.640,02 | 2.590,00 | 300.741,61 | 74.271,61 | 99.258,39 | 173.530,00 |
68 | 300.741,61 | 944,83 | 1.645,17 | 2.590,00 | 299.096,44 | 75.216,44 | 100.903,56 | 176.120,00 |
69 | 299.096,44 | 939,66 | 1.650,34 | 2.590,00 | 297.446,10 | 76.156,10 | 102.553,90 | 178.710,00 |
70 | 297.446,10 | 934,48 | 1.655,52 | 2.590,00 | 295.790,58 | 77.090,58 | 104.209,42 | 181.300,00 |
71 | 295.790,58 | 929,28 | 1.660,72 | 2.590,00 | 294.129,86 | 78.019,86 | 105.870,14 | 183.890,00 |
72 | 294.129,86 | 924,06 | 1.665,94 | 2.590,00 | 292.463,91 | 78.943,91 | 107.536,09 | 186.480,00 |
73 | 292.463,91 | 918,82 | 1.671,18 | 2.590,00 | 290.792,74 | 79.862,74 | 109.207,26 | 189.070,00 |
74 | 290.792,74 | 913,57 | 1.676,43 | 2.590,00 | 289.116,31 | 80.776,31 | 110.883,69 | 191.660,00 |
75 | 289.116,31 | 908,31 | 1.681,69 | 2.590,00 | 287.434,62 | 81.684,62 | 112.565,38 | 194.250,00 |
76 | 287.434,62 | 903,02 | 1.686,98 | 2.590,00 | 285.747,64 | 82.587,64 | 114.252,36 | 196.840,00 |
77 | 285.747,64 | 897,72 | 1.692,28 | 2.590,00 | 284.055,37 | 83.485,37 | 115.944,63 | 199.430,00 |
78 | 284.055,37 | 892,41 | 1.697,59 | 2.590,00 | 282.357,77 | 84.377,77 | 117.642,23 | 202.020,00 |
79 | 282.357,77 | 887,07 | 1.702,93 | 2.590,00 | 280.654,85 | 85.264,85 | 119.345,15 | 204.610,00 |
80 | 280.654,85 | 881,72 | 1.708,28 | 2.590,00 | 278.946,57 | 86.146,57 | 121.053,43 | 207.200,00 |
81 | 278.946,57 | 876,36 | 1.713,64 | 2.590,00 | 277.232,93 | 87.022,93 | 122.767,07 | 209.790,00 |
82 | 277.232,93 | 870,97 | 1.719,03 | 2.590,00 | 275.513,90 | 87.893,90 | 124.486,10 | 212.380,00 |
83 | 275.513,90 | 865,57 | 1.724,43 | 2.590,00 | 273.789,48 | 88.759,48 | 126.210,52 | 214.970,00 |
84 | 273.789,48 | 860,16 | 1.729,84 | 2.590,00 | 272.059,63 | 89.619,63 | 127.940,37 | 217.560,00 |
85 | 272.059,63 | 854,72 | 1.735,28 | 2.590,00 | 270.324,35 | 90.474,35 | 129.675,65 | 220.150,00 |
86 | 270.324,35 | 849,27 | 1.740,73 | 2.590,00 | 268.583,62 | 91.323,62 | 131.416,38 | 222.740,00 |
87 | 268.583,62 | 843,80 | 1.746,20 | 2.590,00 | 266.837,42 | 92.167,42 | 133.162,58 | 225.330,00 |
88 | 266.837,42 | 838,31 | 1.751,69 | 2.590,00 | 265.085,73 | 93.005,73 | 134.914,27 | 227.920,00 |
89 | 265.085,73 | 832,81 | 1.757,19 | 2.590,00 | 263.328,55 | 93.838,55 | 136.671,45 | 230.510,00 |
90 | 263.328,55 | 827,29 | 1.762,71 | 2.590,00 | 261.565,84 | 94.665,84 | 138.434,16 | 233.100,00 |
91 | 261.565,84 | 821,75 | 1.768,25 | 2.590,00 | 259.797,59 | 95.487,59 | 140.202,41 | 235.690,00 |
92 | 259.797,59 | 816,20 | 1.773,80 | 2.590,00 | 258.023,79 | 96.303,79 | 141.976,21 | 238.280,00 |
93 | 258.023,79 | 810,62 | 1.779,38 | 2.590,00 | 256.244,41 | 97.114,41 | 143.755,59 | 240.870,00 |
94 | 256.244,41 | 805,03 | 1.784,97 | 2.590,00 | 254.459,45 | 97.919,45 | 145.540,55 | 243.460,00 |
95 | 254.459,45 | 799,43 | 1.790,57 | 2.590,00 | 252.668,87 | 98.718,87 | 147.331,13 | 246.050,00 |
96 | 252.668,87 | 793,80 | 1.796,20 | 2.590,00 | 250.872,67 | 99.512,67 | 149.127,33 | 248.640,00 |
97 | 250.872,67 | 788,16 | 1.801,84 | 2.590,00 | 249.070,83 | 100.300,83 | 150.929,17 | 251.230,00 |
98 | 249.070,83 | 782,50 | 1.807,50 | 2.590,00 | 247.263,33 | 101.083,33 | 152.736,67 | 253.820,00 |
99 | 247.263,33 | 776,82 | 1.813,18 | 2.590,00 | 245.450,15 | 101.860,15 | 154.549,85 | 256.410,00 |
100 | 245.450,15 | 771,12 | 1.818,88 | 2.590,00 | 243.631,27 | 102.631,27 | 156.368,73 | 259.000,00 |
101 | 243.631,27 | 765,41 | 1.824,59 | 2.590,00 | 241.806,68 | 103.396,68 | 158.193,32 | 261.590,00 |
102 | 241.806,68 | 759,68 | 1.830,32 | 2.590,00 | 239.976,36 | 104.156,36 | 160.023,64 | 264.180,00 |
103 | 239.976,36 | 753,93 | 1.836,07 | 2.590,00 | 238.140,28 | 104.910,28 | 161.859,72 | 266.770,00 |
104 | 238.140,28 | 748,16 | 1.841,84 | 2.590,00 | 236.298,44 | 105.658,44 | 163.701,56 | 269.360,00 |
105 | 236.298,44 | 742,37 | 1.847,63 | 2.590,00 | 234.450,81 | 106.400,81 | 165.549,19 | 271.950,00 |
106 | 234.450,81 | 736,57 | 1.853,43 | 2.590,00 | 232.597,38 | 107.137,38 | 167.402,62 | 274.540,00 |
107 | 232.597,38 | 730,74 | 1.859,26 | 2.590,00 | 230.738,12 | 107.868,12 | 169.261,88 | 277.130,00 |
108 | 230.738,12 | 724,90 | 1.865,10 | 2.590,00 | 228.873,02 | 108.593,02 | 171.126,98 | 279.720,00 |
109 | 228.873,02 | 719,04 | 1.870,96 | 2.590,00 | 227.002,06 | 109.312,06 | 172.997,94 | 282.310,00 |
110 | 227.002,06 | 713,16 | 1.876,84 | 2.590,00 | 225.125,23 | 110.025,23 | 174.874,77 | 284.900,00 |
111 | 225.125,23 | 707,27 | 1.882,73 | 2.590,00 | 223.242,50 | 110.732,50 | 176.757,50 | 287.490,00 |
112 | 223.242,50 | 701,35 | 1.888,65 | 2.590,00 | 221.353,85 | 111.433,85 | 178.646,15 | 290.080,00 |
113 | 221.353,85 | 695,42 | 1.894,58 | 2.590,00 | 219.459,27 | 112.129,27 | 180.540,73 | 292.670,00 |
114 | 219.459,27 | 689,47 | 1.900,53 | 2.590,00 | 217.558,74 | 112.818,74 | 182.441,26 | 295.260,00 |
115 | 217.558,74 | 683,50 | 1.906,50 | 2.590,00 | 215.652,24 | 113.502,24 | 184.347,76 | 297.850,00 |
116 | 215.652,24 | 677,51 | 1.912,49 | 2.590,00 | 213.739,74 | 114.179,74 | 186.260,26 | 300.440,00 |
117 | 213.739,74 | 671,50 | 1.918,50 | 2.590,00 | 211.821,24 | 114.851,24 | 188.178,76 | 303.030,00 |
118 | 211.821,24 | 665,47 | 1.924,53 | 2.590,00 | 209.896,71 | 115.516,71 | 190.103,29 | 305.620,00 |
119 | 209.896,71 | 659,43 | 1.930,57 | 2.590,00 | 207.966,14 | 116.176,14 | 192.033,86 | 308.210,00 |
120 | 207.966,14 | 653,36 | 1.936,64 | 2.590,00 | 206.029,50 | 116.829,50 | 193.970,50 | 310.800,00 |
121 | 206.029,50 | 647,28 | 1.942,72 | 2.590,00 | 204.086,78 | 117.476,78 | 195.913,22 | 313.390,00 |
122 | 204.086,78 | 641,17 | 1.948,83 | 2.590,00 | 202.137,95 | 118.117,95 | 197.862,05 | 315.980,00 |
123 | 202.137,95 | 635,05 | 1.954,95 | 2.590,00 | 200.183,00 | 118.753,00 | 199.817,00 | 318.570,00 |
124 | 200.183,00 | 628,91 | 1.961,09 | 2.590,00 | 198.221,91 | 119.381,91 | 201.778,09 | 321.160,00 |
125 | 198.221,91 | 622,75 | 1.967,25 | 2.590,00 | 196.254,65 | 120.004,65 | 203.745,35 | 323.750,00 |
126 | 196.254,65 | 616,57 | 1.973,43 | 2.590,00 | 194.281,22 | 120.621,22 | 205.718,78 | 326.340,00 |
127 | 194.281,22 | 610,37 | 1.979,63 | 2.590,00 | 192.301,59 | 121.231,59 | 207.698,41 | 328.930,00 |
128 | 192.301,59 | 604,15 | 1.985,85 | 2.590,00 | 190.315,73 | 121.835,73 | 209.684,27 | 331.520,00 |
129 | 190.315,73 | 597,91 | 1.992,09 | 2.590,00 | 188.323,64 | 122.433,64 | 211.676,36 | 334.110,00 |
130 | 188.323,64 | 591,65 | 1.998,35 | 2.590,00 | 186.325,29 | 123.025,29 | 213.674,71 | 336.700,00 |
131 | 186.325,29 | 585,37 | 2.004,63 | 2.590,00 | 184.320,67 | 123.610,67 | 215.679,33 | 339.290,00 |
132 | 184.320,67 | 579,07 | 2.010,93 | 2.590,00 | 182.309,74 | 124.189,74 | 217.690,26 | 341.880,00 |
133 | 182.309,74 | 572,76 | 2.017,24 | 2.590,00 | 180.292,50 | 124.762,50 | 219.707,50 | 344.470,00 |
134 | 180.292,50 | 566,42 | 2.023,58 | 2.590,00 | 178.268,92 | 125.328,92 | 221.731,08 | 347.060,00 |
135 | 178.268,92 | 560,06 | 2.029,94 | 2.590,00 | 176.238,98 | 125.888,98 | 223.761,02 | 349.650,00 |
136 | 176.238,98 | 553,68 | 2.036,32 | 2.590,00 | 174.202,66 | 126.442,66 | 225.797,34 | 352.240,00 |
137 | 174.202,66 | 547,29 | 2.042,71 | 2.590,00 | 172.159,95 | 126.989,95 | 227.840,05 | 354.830,00 |
138 | 172.159,95 | 540,87 | 2.049,13 | 2.590,00 | 170.110,82 | 127.530,82 | 229.889,18 | 357.420,00 |
139 | 170.110,82 | 534,43 | 2.055,57 | 2.590,00 | 168.055,25 | 128.065,25 | 231.944,75 | 360.010,00 |
140 | 168.055,25 | 527,97 | 2.062,03 | 2.590,00 | 165.993,22 | 128.593,22 | 234.006,78 | 362.600,00 |
141 | 165.993,22 | 521,50 | 2.068,50 | 2.590,00 | 163.924,72 | 129.114,72 | 236.075,28 | 365.190,00 |
142 | 163.924,72 | 515,00 | 2.075,00 | 2.590,00 | 161.849,71 | 129.629,71 | 238.150,29 | 367.780,00 |
143 | 161.849,71 | 508,48 | 2.081,52 | 2.590,00 | 159.768,19 | 130.138,19 | 240.231,81 | 370.370,00 |
144 | 159.768,19 | 501,94 | 2.088,06 | 2.590,00 | 157.680,13 | 130.640,13 | 242.319,87 | 372.960,00 |
145 | 157.680,13 | 495,38 | 2.094,62 | 2.590,00 | 155.585,51 | 131.135,51 | 244.414,49 | 375.550,00 |
146 | 155.585,51 | 488,80 | 2.101,20 | 2.590,00 | 153.484,31 | 131.624,31 | 246.515,69 | 378.140,00 |
147 | 153.484,31 | 482,20 | 2.107,80 | 2.590,00 | 151.376,50 | 132.106,50 | 248.623,50 | 380.730,00 |
148 | 151.376,50 | 475,57 | 2.114,43 | 2.590,00 | 149.262,08 | 132.582,08 | 250.737,92 | 383.320,00 |
149 | 149.262,08 | 468,93 | 2.121,07 | 2.590,00 | 147.141,01 | 133.051,01 | 252.858,99 | 385.910,00 |
150 | 147.141,01 | 462,27 | 2.127,73 | 2.590,00 | 145.013,28 | 133.513,28 | 254.986,72 | 388.500,00 |
151 | 145.013,28 | 455,58 | 2.134,42 | 2.590,00 | 142.878,86 | 133.968,86 | 257.121,14 | 391.090,00 |
152 | 142.878,86 | 448,88 | 2.141,12 | 2.590,00 | 140.737,74 | 134.417,74 | 259.262,26 | 393.680,00 |
153 | 140.737,74 | 442,15 | 2.147,85 | 2.590,00 | 138.589,89 | 134.859,89 | 261.410,11 | 396.270,00 |
154 | 138.589,89 | 435,40 | 2.154,60 | 2.590,00 | 136.435,29 | 135.295,29 | 263.564,71 | 398.860,00 |
155 | 136.435,29 | 428,63 | 2.161,37 | 2.590,00 | 134.273,93 | 135.723,93 | 265.726,07 | 401.450,00 |
156 | 134.273,93 | 421,84 | 2.168,16 | 2.590,00 | 132.105,77 | 136.145,77 | 267.894,23 | 404.040,00 |
157 | 132.105,77 | 415,03 | 2.174,97 | 2.590,00 | 129.930,80 | 136.560,80 | 270.069,20 | 406.630,00 |
158 | 129.930,80 | 408,20 | 2.181,80 | 2.590,00 | 127.749,00 | 136.969,00 | 272.251,00 | 409.220,00 |
159 | 127.749,00 | 401,34 | 2.188,66 | 2.590,00 | 125.560,35 | 137.370,35 | 274.439,65 | 411.810,00 |
160 | 125.560,35 | 394,47 | 2.195,53 | 2.590,00 | 123.364,82 | 137.764,82 | 276.635,18 | 414.400,00 |
161 | 123.364,82 | 387,57 | 2.202,43 | 2.590,00 | 121.162,39 | 138.152,39 | 278.837,61 | 416.990,00 |
162 | 121.162,39 | 380,65 | 2.209,35 | 2.590,00 | 118.953,04 | 138.533,04 | 281.046,96 | 419.580,00 |
163 | 118.953,04 | 373,71 | 2.216,29 | 2.590,00 | 116.736,75 | 138.906,75 | 283.263,25 | 422.170,00 |
164 | 116.736,75 | 366,75 | 2.223,25 | 2.590,00 | 114.513,50 | 139.273,50 | 285.486,50 | 424.760,00 |
165 | 114.513,50 | 359,76 | 2.230,24 | 2.590,00 | 112.283,26 | 139.633,26 | 287.716,74 | 427.350,00 |
166 | 112.283,26 | 352,76 | 2.237,24 | 2.590,00 | 110.046,02 | 139.986,02 | 289.953,98 | 429.940,00 |
167 | 110.046,02 | 345,73 | 2.244,27 | 2.590,00 | 107.801,75 | 140.331,75 | 292.198,25 | 432.530,00 |
168 | 107.801,75 | 338,68 | 2.251,32 | 2.590,00 | 105.550,42 | 140.670,42 | 294.449,58 | 435.120,00 |
169 | 105.550,42 | 331,60 | 2.258,40 | 2.590,00 | 103.292,03 | 141.002,03 | 296.707,97 | 437.710,00 |
170 | 103.292,03 | 324,51 | 2.265,49 | 2.590,00 | 101.026,54 | 141.326,54 | 298.973,46 | 440.300,00 |
171 | 101.026,54 | 317,39 | 2.272,61 | 2.590,00 | 98.753,93 | 141.643,93 | 301.246,07 | 442.890,00 |
172 | 98.753,93 | 310,25 | 2.279,75 | 2.590,00 | 96.474,18 | 141.954,18 | 303.525,82 | 445.480,00 |
173 | 96.474,18 | 303,09 | 2.286,91 | 2.590,00 | 94.187,27 | 142.257,27 | 305.812,73 | 448.070,00 |
174 | 94.187,27 | 295,91 | 2.294,09 | 2.590,00 | 91.893,17 | 142.553,17 | 308.106,83 | 450.660,00 |
175 | 91.893,17 | 288,70 | 2.301,30 | 2.590,00 | 89.591,87 | 142.841,87 | 310.408,13 | 453.250,00 |
176 | 89.591,87 | 281,47 | 2.308,53 | 2.590,00 | 87.283,34 | 143.123,34 | 312.716,66 | 455.840,00 |
177 | 87.283,34 | 274,22 | 2.315,78 | 2.590,00 | 84.967,55 | 143.397,55 | 315.032,45 | 458.430,00 |
178 | 84.967,55 | 266,94 | 2.323,06 | 2.590,00 | 82.644,49 | 143.664,49 | 317.355,51 | 461.020,00 |
179 | 82.644,49 | 259,64 | 2.330,36 | 2.590,00 | 80.314,14 | 143.924,14 | 319.685,86 | 463.610,00 |
180 | 80.314,14 | 252,32 | 2.337,68 | 2.590,00 | 77.976,46 | 144.176,46 | 322.023,54 | 466.200,00 |
181 | 77.976,46 | 244,98 | 2.345,02 | 2.590,00 | 75.631,43 | 144.421,43 | 324.368,57 | 468.790,00 |
182 | 75.631,43 | 237,61 | 2.352,39 | 2.590,00 | 73.279,04 | 144.659,04 | 326.720,96 | 471.380,00 |
183 | 73.279,04 | 230,22 | 2.359,78 | 2.590,00 | 70.919,26 | 144.889,26 | 329.080,74 | 473.970,00 |
184 | 70.919,26 | 222,80 | 2.367,20 | 2.590,00 | 68.552,06 | 145.112,06 | 331.447,94 | 476.560,00 |
185 | 68.552,06 | 215,37 | 2.374,63 | 2.590,00 | 66.177,43 | 145.327,43 | 333.822,57 | 479.150,00 |
186 | 66.177,43 | 207,91 | 2.382,09 | 2.590,00 | 63.795,34 | 145.535,34 | 336.204,66 | 481.740,00 |
187 | 63.795,34 | 200,42 | 2.389,58 | 2.590,00 | 61.405,76 | 145.735,76 | 338.594,24 | 484.330,00 |
188 | 61.405,76 | 192,92 | 2.397,08 | 2.590,00 | 59.008,68 | 145.928,68 | 340.991,32 | 486.920,00 |
189 | 59.008,68 | 185,39 | 2.404,61 | 2.590,00 | 56.604,06 | 146.114,06 | 343.395,94 | 489.510,00 |
190 | 56.604,06 | 177,83 | 2.412,17 | 2.590,00 | 54.191,90 | 146.291,90 | 345.808,10 | 492.100,00 |
191 | 54.191,90 | 170,25 | 2.419,75 | 2.590,00 | 51.772,15 | 146.462,15 | 348.227,85 | 494.690,00 |
192 | 51.772,15 | 162,65 | 2.427,35 | 2.590,00 | 49.344,80 | 146.624,80 | 350.655,20 | 497.280,00 |
193 | 49.344,80 | 155,02 | 2.434,98 | 2.590,00 | 46.909,82 | 146.779,82 | 353.090,18 | 499.870,00 |
194 | 46.909,82 | 147,38 | 2.442,62 | 2.590,00 | 44.467,20 | 146.927,20 | 355.532,80 | 502.460,00 |
195 | 44.467,20 | 139,70 | 2.450,30 | 2.590,00 | 42.016,90 | 147.066,90 | 357.983,10 | 505.050,00 |
196 | 42.016,90 | 132,00 | 2.458,00 | 2.590,00 | 39.558,90 | 147.198,90 | 360.441,10 | 507.640,00 |
197 | 39.558,90 | 124,28 | 2.465,72 | 2.590,00 | 37.093,18 | 147.323,18 | 362.906,82 | 510.230,00 |
198 | 37.093,18 | 116,53 | 2.473,47 | 2.590,00 | 34.619,72 | 147.439,72 | 365.380,28 | 512.820,00 |
199 | 34.619,72 | 108,76 | 2.481,24 | 2.590,00 | 32.138,48 | 147.548,48 | 367.861,52 | 515.410,00 |
200 | 32.138,48 | 100,97 | 2.489,03 | 2.590,00 | 29.649,45 | 147.649,45 | 370.350,55 | 518.000,00 |
201 | 29.649,45 | 93,15 | 2.496,85 | 2.590,00 | 27.152,60 | 147.742,60 | 372.847,40 | 520.590,00 |
202 | 27.152,60 | 85,30 | 2.504,70 | 2.590,00 | 24.647,90 | 147.827,90 | 375.352,10 | 523.180,00 |
203 | 24.647,90 | 77,44 | 2.512,56 | 2.590,00 | 22.135,34 | 147.905,34 | 377.864,66 | 525.770,00 |
204 | 22.135,34 | 69,54 | 2.520,46 | 2.590,00 | 19.614,88 | 147.974,88 | 380.385,12 | 528.360,00 |
205 | 19.614,88 | 61,62 | 2.528,38 | 2.590,00 | 17.086,50 | 148.036,50 | 382.913,50 | 530.950,00 |
206 | 17.086,50 | 53,68 | 2.536,32 | 2.590,00 | 14.550,19 | 148.090,19 | 385.449,81 | 533.540,00 |
207 | 14.550,19 | 45,71 | 2.544,29 | 2.590,00 | 12.005,90 | 148.135,90 | 387.994,10 | 536.130,00 |
208 | 12.005,90 | 37,72 | 2.552,28 | 2.590,00 | 9.453,62 | 148.173,62 | 390.546,38 | 538.720,00 |
209 | 9.453,62 | 29,70 | 2.560,30 | 2.590,00 | 6.893,32 | 148.203,32 | 393.106,68 | 541.310,00 |
210 | 6.893,32 | 21,66 | 2.568,34 | 2.590,00 | 4.324,97 | 148.224,97 | 395.675,03 | 543.900,00 |
211 | 4.324,97 | 13,59 | 2.576,41 | 2.590,00 | 1.748,56 | 148.238,56 | 398.251,44 | 546.490,00 |
212 | 1.748,56 | 5,49 | 1.748,56 | 1.748,56 | 1.748,56 | 148.244,05 | 400.000,00 | 548.244,05 |
- 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 |
- 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 |
- 154.822,59€
- Zinsanteil
- 2.660,00€
- Monatsrate
- 3,98%
- Sollzins p.a.
- 4,05%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 400.000,00 | 1.326,67 | 1.333,33 | 2.660,00 | 398.666,67 | 1.326,67 | 1.333,33 | 2.660,00 |
2 | 398.666,67 | 1.322,24 | 1.337,76 | 2.660,00 | 397.328,91 | 2.648,91 | 2.671,09 | 5.320,00 |
3 | 397.328,91 | 1.317,81 | 1.342,19 | 2.660,00 | 395.986,72 | 3.966,72 | 4.013,28 | 7.980,00 |
4 | 395.986,72 | 1.313,36 | 1.346,64 | 2.660,00 | 394.640,07 | 5.280,07 | 5.359,93 | 10.640,00 |
5 | 394.640,07 | 1.308,89 | 1.351,11 | 2.660,00 | 393.288,96 | 6.588,96 | 6.711,04 | 13.300,00 |
6 | 393.288,96 | 1.304,41 | 1.355,59 | 2.660,00 | 391.933,37 | 7.893,37 | 8.066,63 | 15.960,00 |
7 | 391.933,37 | 1.299,91 | 1.360,09 | 2.660,00 | 390.573,28 | 9.193,28 | 9.426,72 | 18.620,00 |
8 | 390.573,28 | 1.295,40 | 1.364,60 | 2.660,00 | 389.208,69 | 10.488,69 | 10.791,31 | 21.280,00 |
9 | 389.208,69 | 1.290,88 | 1.369,12 | 2.660,00 | 387.839,56 | 11.779,56 | 12.160,44 | 23.940,00 |
10 | 387.839,56 | 1.286,33 | 1.373,67 | 2.660,00 | 386.465,90 | 13.065,90 | 13.534,10 | 26.600,00 |
11 | 386.465,90 | 1.281,78 | 1.378,22 | 2.660,00 | 385.087,67 | 14.347,67 | 14.912,33 | 29.260,00 |
12 | 385.087,67 | 1.277,21 | 1.382,79 | 2.660,00 | 383.704,88 | 15.624,88 | 16.295,12 | 31.920,00 |
13 | 383.704,88 | 1.272,62 | 1.387,38 | 2.660,00 | 382.317,50 | 16.897,50 | 17.682,50 | 34.580,00 |
14 | 382.317,50 | 1.268,02 | 1.391,98 | 2.660,00 | 380.925,52 | 18.165,52 | 19.074,48 | 37.240,00 |
15 | 380.925,52 | 1.263,40 | 1.396,60 | 2.660,00 | 379.528,93 | 19.428,93 | 20.471,07 | 39.900,00 |
16 | 379.528,93 | 1.258,77 | 1.401,23 | 2.660,00 | 378.127,70 | 20.687,70 | 21.872,30 | 42.560,00 |
17 | 378.127,70 | 1.254,12 | 1.405,88 | 2.660,00 | 376.721,82 | 21.941,82 | 23.278,18 | 45.220,00 |
18 | 376.721,82 | 1.249,46 | 1.410,54 | 2.660,00 | 375.311,28 | 23.191,28 | 24.688,72 | 47.880,00 |
19 | 375.311,28 | 1.244,78 | 1.415,22 | 2.660,00 | 373.896,06 | 24.436,06 | 26.103,94 | 50.540,00 |
20 | 373.896,06 | 1.240,09 | 1.419,91 | 2.660,00 | 372.476,15 | 25.676,15 | 27.523,85 | 53.200,00 |
21 | 372.476,15 | 1.235,38 | 1.424,62 | 2.660,00 | 371.051,53 | 26.911,53 | 28.948,47 | 55.860,00 |
22 | 371.051,53 | 1.230,65 | 1.429,35 | 2.660,00 | 369.622,19 | 28.142,19 | 30.377,81 | 58.520,00 |
23 | 369.622,19 | 1.225,91 | 1.434,09 | 2.660,00 | 368.188,10 | 29.368,10 | 31.811,90 | 61.180,00 |
24 | 368.188,10 | 1.221,16 | 1.438,84 | 2.660,00 | 366.749,26 | 30.589,26 | 33.250,74 | 63.840,00 |
25 | 366.749,26 | 1.216,39 | 1.443,61 | 2.660,00 | 365.305,64 | 31.805,64 | 34.694,36 | 66.500,00 |
26 | 365.305,64 | 1.211,60 | 1.448,40 | 2.660,00 | 363.857,24 | 33.017,24 | 36.142,76 | 69.160,00 |
27 | 363.857,24 | 1.206,79 | 1.453,21 | 2.660,00 | 362.404,03 | 34.224,03 | 37.595,97 | 71.820,00 |
28 | 362.404,03 | 1.201,97 | 1.458,03 | 2.660,00 | 360.946,01 | 35.426,01 | 39.053,99 | 74.480,00 |
29 | 360.946,01 | 1.197,14 | 1.462,86 | 2.660,00 | 359.483,14 | 36.623,14 | 40.516,86 | 77.140,00 |
30 | 359.483,14 | 1.192,29 | 1.467,71 | 2.660,00 | 358.015,43 | 37.815,43 | 41.984,57 | 79.800,00 |
31 | 358.015,43 | 1.187,42 | 1.472,58 | 2.660,00 | 356.542,85 | 39.002,85 | 43.457,15 | 82.460,00 |
32 | 356.542,85 | 1.182,53 | 1.477,47 | 2.660,00 | 355.065,38 | 40.185,38 | 44.934,62 | 85.120,00 |
33 | 355.065,38 | 1.177,63 | 1.482,37 | 2.660,00 | 353.583,01 | 41.363,01 | 46.416,99 | 87.780,00 |
34 | 353.583,01 | 1.172,72 | 1.487,28 | 2.660,00 | 352.095,73 | 42.535,73 | 47.904,27 | 90.440,00 |
35 | 352.095,73 | 1.167,78 | 1.492,22 | 2.660,00 | 350.603,52 | 43.703,52 | 49.396,48 | 93.100,00 |
36 | 350.603,52 | 1.162,83 | 1.497,17 | 2.660,00 | 349.106,35 | 44.866,35 | 50.893,65 | 95.760,00 |
37 | 349.106,35 | 1.157,87 | 1.502,13 | 2.660,00 | 347.604,22 | 46.024,22 | 52.395,78 | 98.420,00 |
38 | 347.604,22 | 1.152,89 | 1.507,11 | 2.660,00 | 346.097,11 | 47.177,11 | 53.902,89 | 101.080,00 |
39 | 346.097,11 | 1.147,89 | 1.512,11 | 2.660,00 | 344.585,00 | 48.325,00 | 55.415,00 | 103.740,00 |
40 | 344.585,00 | 1.142,87 | 1.517,13 | 2.660,00 | 343.067,87 | 49.467,87 | 56.932,13 | 106.400,00 |
41 | 343.067,87 | 1.137,84 | 1.522,16 | 2.660,00 | 341.545,71 | 50.605,71 | 58.454,29 | 109.060,00 |
42 | 341.545,71 | 1.132,79 | 1.527,21 | 2.660,00 | 340.018,50 | 51.738,50 | 59.981,50 | 111.720,00 |
43 | 340.018,50 | 1.127,73 | 1.532,27 | 2.660,00 | 338.486,23 | 52.866,23 | 61.513,77 | 114.380,00 |
44 | 338.486,23 | 1.122,65 | 1.537,35 | 2.660,00 | 336.948,88 | 53.988,88 | 63.051,12 | 117.040,00 |
45 | 336.948,88 | 1.117,55 | 1.542,45 | 2.660,00 | 335.406,43 | 55.106,43 | 64.593,57 | 119.700,00 |
46 | 335.406,43 | 1.112,43 | 1.547,57 | 2.660,00 | 333.858,86 | 56.218,86 | 66.141,14 | 122.360,00 |
47 | 333.858,86 | 1.107,30 | 1.552,70 | 2.660,00 | 332.306,16 | 57.326,16 | 67.693,84 | 125.020,00 |
48 | 332.306,16 | 1.102,15 | 1.557,85 | 2.660,00 | 330.748,30 | 58.428,30 | 69.251,70 | 127.680,00 |
49 | 330.748,30 | 1.096,98 | 1.563,02 | 2.660,00 | 329.185,29 | 59.525,29 | 70.814,71 | 130.340,00 |
50 | 329.185,29 | 1.091,80 | 1.568,20 | 2.660,00 | 327.617,08 | 60.617,08 | 72.382,92 | 133.000,00 |
51 | 327.617,08 | 1.086,60 | 1.573,40 | 2.660,00 | 326.043,68 | 61.703,68 | 73.956,32 | 135.660,00 |
52 | 326.043,68 | 1.081,38 | 1.578,62 | 2.660,00 | 324.465,06 | 62.785,06 | 75.534,94 | 138.320,00 |
53 | 324.465,06 | 1.076,14 | 1.583,86 | 2.660,00 | 322.881,20 | 63.861,20 | 77.118,80 | 140.980,00 |
54 | 322.881,20 | 1.070,89 | 1.589,11 | 2.660,00 | 321.292,09 | 64.932,09 | 78.707,91 | 143.640,00 |
55 | 321.292,09 | 1.065,62 | 1.594,38 | 2.660,00 | 319.697,71 | 65.997,71 | 80.302,29 | 146.300,00 |
56 | 319.697,71 | 1.060,33 | 1.599,67 | 2.660,00 | 318.098,04 | 67.058,04 | 81.901,96 | 148.960,00 |
57 | 318.098,04 | 1.055,03 | 1.604,97 | 2.660,00 | 316.493,06 | 68.113,06 | 83.506,94 | 151.620,00 |
58 | 316.493,06 | 1.049,70 | 1.610,30 | 2.660,00 | 314.882,77 | 69.162,77 | 85.117,23 | 154.280,00 |
59 | 314.882,77 | 1.044,36 | 1.615,64 | 2.660,00 | 313.267,13 | 70.207,13 | 86.732,87 | 156.940,00 |
60 | 313.267,13 | 1.039,00 | 1.621,00 | 2.660,00 | 311.646,13 | 71.246,13 | 88.353,87 | 159.600,00 |
61 | 311.646,13 | 1.033,63 | 1.626,37 | 2.660,00 | 310.019,76 | 72.279,76 | 89.980,24 | 162.260,00 |
62 | 310.019,76 | 1.028,23 | 1.631,77 | 2.660,00 | 308.387,99 | 73.307,99 | 91.612,01 | 164.920,00 |
63 | 308.387,99 | 1.022,82 | 1.637,18 | 2.660,00 | 306.750,81 | 74.330,81 | 93.249,19 | 167.580,00 |
64 | 306.750,81 | 1.017,39 | 1.642,61 | 2.660,00 | 305.108,20 | 75.348,20 | 94.891,80 | 170.240,00 |
65 | 305.108,20 | 1.011,94 | 1.648,06 | 2.660,00 | 303.460,14 | 76.360,14 | 96.539,86 | 172.900,00 |
66 | 303.460,14 | 1.006,48 | 1.653,52 | 2.660,00 | 301.806,62 | 77.366,62 | 98.193,38 | 175.560,00 |
67 | 301.806,62 | 1.000,99 | 1.659,01 | 2.660,00 | 300.147,61 | 78.367,61 | 99.852,39 | 178.220,00 |
68 | 300.147,61 | 995,49 | 1.664,51 | 2.660,00 | 298.483,10 | 79.363,10 | 101.516,90 | 180.880,00 |
69 | 298.483,10 | 989,97 | 1.670,03 | 2.660,00 | 296.813,07 | 80.353,07 | 103.186,93 | 183.540,00 |
70 | 296.813,07 | 984,43 | 1.675,57 | 2.660,00 | 295.137,50 | 81.337,50 | 104.862,50 | 186.200,00 |
71 | 295.137,50 | 978,87 | 1.681,13 | 2.660,00 | 293.456,37 | 82.316,37 | 106.543,63 | 188.860,00 |
72 | 293.456,37 | 973,30 | 1.686,70 | 2.660,00 | 291.769,67 | 83.289,67 | 108.230,33 | 191.520,00 |
73 | 291.769,67 | 967,70 | 1.692,30 | 2.660,00 | 290.077,37 | 84.257,37 | 109.922,63 | 194.180,00 |
74 | 290.077,37 | 962,09 | 1.697,91 | 2.660,00 | 288.379,46 | 85.219,46 | 111.620,54 | 196.840,00 |
75 | 288.379,46 | 956,46 | 1.703,54 | 2.660,00 | 286.675,92 | 86.175,92 | 113.324,08 | 199.500,00 |
76 | 286.675,92 | 950,81 | 1.709,19 | 2.660,00 | 284.966,73 | 87.126,73 | 115.033,27 | 202.160,00 |
77 | 284.966,73 | 945,14 | 1.714,86 | 2.660,00 | 283.251,87 | 88.071,87 | 116.748,13 | 204.820,00 |
78 | 283.251,87 | 939,45 | 1.720,55 | 2.660,00 | 281.531,32 | 89.011,32 | 118.468,68 | 207.480,00 |
79 | 281.531,32 | 933,75 | 1.726,25 | 2.660,00 | 279.805,06 | 89.945,06 | 120.194,94 | 210.140,00 |
80 | 279.805,06 | 928,02 | 1.731,98 | 2.660,00 | 278.073,09 | 90.873,09 | 121.926,91 | 212.800,00 |
81 | 278.073,09 | 922,28 | 1.737,72 | 2.660,00 | 276.335,36 | 91.795,36 | 123.664,64 | 215.460,00 |
82 | 276.335,36 | 916,51 | 1.743,49 | 2.660,00 | 274.591,87 | 92.711,87 | 125.408,13 | 218.120,00 |
83 | 274.591,87 | 910,73 | 1.749,27 | 2.660,00 | 272.842,60 | 93.622,60 | 127.157,40 | 220.780,00 |
84 | 272.842,60 | 904,93 | 1.755,07 | 2.660,00 | 271.087,53 | 94.527,53 | 128.912,47 | 223.440,00 |
85 | 271.087,53 | 899,11 | 1.760,89 | 2.660,00 | 269.326,64 | 95.426,64 | 130.673,36 | 226.100,00 |
86 | 269.326,64 | 893,27 | 1.766,73 | 2.660,00 | 267.559,90 | 96.319,90 | 132.440,10 | 228.760,00 |
87 | 267.559,90 | 887,41 | 1.772,59 | 2.660,00 | 265.787,31 | 97.207,31 | 134.212,69 | 231.420,00 |
88 | 265.787,31 | 881,53 | 1.778,47 | 2.660,00 | 264.008,84 | 98.088,84 | 135.991,16 | 234.080,00 |
89 | 264.008,84 | 875,63 | 1.784,37 | 2.660,00 | 262.224,47 | 98.964,47 | 137.775,53 | 236.740,00 |
90 | 262.224,47 | 869,71 | 1.790,29 | 2.660,00 | 260.434,18 | 99.834,18 | 139.565,82 | 239.400,00 |
91 | 260.434,18 | 863,77 | 1.796,23 | 2.660,00 | 258.637,95 | 100.697,95 | 141.362,05 | 242.060,00 |
92 | 258.637,95 | 857,82 | 1.802,18 | 2.660,00 | 256.835,77 | 101.555,77 | 143.164,23 | 244.720,00 |
93 | 256.835,77 | 851,84 | 1.808,16 | 2.660,00 | 255.027,61 | 102.407,61 | 144.972,39 | 247.380,00 |
94 | 255.027,61 | 845,84 | 1.814,16 | 2.660,00 | 253.213,45 | 103.253,45 | 146.786,55 | 250.040,00 |
95 | 253.213,45 | 839,82 | 1.820,18 | 2.660,00 | 251.393,27 | 104.093,27 | 148.606,73 | 252.700,00 |
96 | 251.393,27 | 833,79 | 1.826,21 | 2.660,00 | 249.567,06 | 104.927,06 | 150.432,94 | 255.360,00 |
97 | 249.567,06 | 827,73 | 1.832,27 | 2.660,00 | 247.734,79 | 105.754,79 | 152.265,21 | 258.020,00 |
98 | 247.734,79 | 821,65 | 1.838,35 | 2.660,00 | 245.896,45 | 106.576,45 | 154.103,55 | 260.680,00 |
99 | 245.896,45 | 815,56 | 1.844,44 | 2.660,00 | 244.052,00 | 107.392,00 | 155.948,00 | 263.340,00 |
100 | 244.052,00 | 809,44 | 1.850,56 | 2.660,00 | 242.201,44 | 108.201,44 | 157.798,56 | 266.000,00 |
101 | 242.201,44 | 803,30 | 1.856,70 | 2.660,00 | 240.344,74 | 109.004,74 | 159.655,26 | 268.660,00 |
102 | 240.344,74 | 797,14 | 1.862,86 | 2.660,00 | 238.481,89 | 109.801,89 | 161.518,11 | 271.320,00 |
103 | 238.481,89 | 790,96 | 1.869,04 | 2.660,00 | 236.612,85 | 110.592,85 | 163.387,15 | 273.980,00 |
104 | 236.612,85 | 784,77 | 1.875,23 | 2.660,00 | 234.737,62 | 111.377,62 | 165.262,38 | 276.640,00 |
105 | 234.737,62 | 778,55 | 1.881,45 | 2.660,00 | 232.856,16 | 112.156,16 | 167.143,84 | 279.300,00 |
106 | 232.856,16 | 772,31 | 1.887,69 | 2.660,00 | 230.968,47 | 112.928,47 | 169.031,53 | 281.960,00 |
107 | 230.968,47 | 766,05 | 1.893,95 | 2.660,00 | 229.074,52 | 113.694,52 | 170.925,48 | 284.620,00 |
108 | 229.074,52 | 759,76 | 1.900,24 | 2.660,00 | 227.174,28 | 114.454,28 | 172.825,72 | 287.280,00 |
109 | 227.174,28 | 753,46 | 1.906,54 | 2.660,00 | 225.267,74 | 115.207,74 | 174.732,26 | 289.940,00 |
110 | 225.267,74 | 747,14 | 1.912,86 | 2.660,00 | 223.354,88 | 115.954,88 | 176.645,12 | 292.600,00 |
111 | 223.354,88 | 740,79 | 1.919,21 | 2.660,00 | 221.435,67 | 116.695,67 | 178.564,33 | 295.260,00 |
112 | 221.435,67 | 734,43 | 1.925,57 | 2.660,00 | 219.510,10 | 117.430,10 | 180.489,90 | 297.920,00 |
113 | 219.510,10 | 728,04 | 1.931,96 | 2.660,00 | 217.578,14 | 118.158,14 | 182.421,86 | 300.580,00 |
114 | 217.578,14 | 721,63 | 1.938,37 | 2.660,00 | 215.639,78 | 118.879,78 | 184.360,22 | 303.240,00 |
115 | 215.639,78 | 715,21 | 1.944,79 | 2.660,00 | 213.694,98 | 119.594,98 | 186.305,02 | 305.900,00 |
116 | 213.694,98 | 708,76 | 1.951,24 | 2.660,00 | 211.743,74 | 120.303,74 | 188.256,26 | 308.560,00 |
117 | 211.743,74 | 702,28 | 1.957,72 | 2.660,00 | 209.786,02 | 121.006,02 | 190.213,98 | 311.220,00 |
118 | 209.786,02 | 695,79 | 1.964,21 | 2.660,00 | 207.821,81 | 121.701,81 | 192.178,19 | 313.880,00 |
119 | 207.821,81 | 689,28 | 1.970,72 | 2.660,00 | 205.851,09 | 122.391,09 | 194.148,91 | 316.540,00 |
120 | 205.851,09 | 682,74 | 1.977,26 | 2.660,00 | 203.873,83 | 123.073,83 | 196.126,17 | 319.200,00 |
121 | 203.873,83 | 676,18 | 1.983,82 | 2.660,00 | 201.890,01 | 123.750,01 | 198.109,99 | 321.860,00 |
122 | 201.890,01 | 669,60 | 1.990,40 | 2.660,00 | 199.899,61 | 124.419,61 | 200.100,39 | 324.520,00 |
123 | 199.899,61 | 663,00 | 1.997,00 | 2.660,00 | 197.902,61 | 125.082,61 | 202.097,39 | 327.180,00 |
124 | 197.902,61 | 656,38 | 2.003,62 | 2.660,00 | 195.898,99 | 125.738,99 | 204.101,01 | 329.840,00 |
125 | 195.898,99 | 649,73 | 2.010,27 | 2.660,00 | 193.888,72 | 126.388,72 | 206.111,28 | 332.500,00 |
126 | 193.888,72 | 643,06 | 2.016,94 | 2.660,00 | 191.871,78 | 127.031,78 | 208.128,22 | 335.160,00 |
127 | 191.871,78 | 636,37 | 2.023,63 | 2.660,00 | 189.848,16 | 127.668,16 | 210.151,84 | 337.820,00 |
128 | 189.848,16 | 629,66 | 2.030,34 | 2.660,00 | 187.817,82 | 128.297,82 | 212.182,18 | 340.480,00 |
129 | 187.817,82 | 622,93 | 2.037,07 | 2.660,00 | 185.780,75 | 128.920,75 | 214.219,25 | 343.140,00 |
130 | 185.780,75 | 616,17 | 2.043,83 | 2.660,00 | 183.736,92 | 129.536,92 | 216.263,08 | 345.800,00 |
131 | 183.736,92 | 609,39 | 2.050,61 | 2.660,00 | 181.686,32 | 130.146,32 | 218.313,68 | 348.460,00 |
132 | 181.686,32 | 602,59 | 2.057,41 | 2.660,00 | 179.628,91 | 130.748,91 | 220.371,09 | 351.120,00 |
133 | 179.628,91 | 595,77 | 2.064,23 | 2.660,00 | 177.564,68 | 131.344,68 | 222.435,32 | 353.780,00 |
134 | 177.564,68 | 588,92 | 2.071,08 | 2.660,00 | 175.493,60 | 131.933,60 | 224.506,40 | 356.440,00 |
135 | 175.493,60 | 582,05 | 2.077,95 | 2.660,00 | 173.415,66 | 132.515,66 | 226.584,34 | 359.100,00 |
136 | 173.415,66 | 575,16 | 2.084,84 | 2.660,00 | 171.330,82 | 133.090,82 | 228.669,18 | 361.760,00 |
137 | 171.330,82 | 568,25 | 2.091,75 | 2.660,00 | 169.239,06 | 133.659,06 | 230.760,94 | 364.420,00 |
138 | 169.239,06 | 561,31 | 2.098,69 | 2.660,00 | 167.140,37 | 134.220,37 | 232.859,63 | 367.080,00 |
139 | 167.140,37 | 554,35 | 2.105,65 | 2.660,00 | 165.034,72 | 134.774,72 | 234.965,28 | 369.740,00 |
140 | 165.034,72 | 547,37 | 2.112,63 | 2.660,00 | 162.922,09 | 135.322,09 | 237.077,91 | 372.400,00 |
141 | 162.922,09 | 540,36 | 2.119,64 | 2.660,00 | 160.802,45 | 135.862,45 | 239.197,55 | 375.060,00 |
142 | 160.802,45 | 533,33 | 2.126,67 | 2.660,00 | 158.675,77 | 136.395,77 | 241.324,23 | 377.720,00 |
143 | 158.675,77 | 526,27 | 2.133,73 | 2.660,00 | 156.542,05 | 136.922,05 | 243.457,95 | 380.380,00 |
144 | 156.542,05 | 519,20 | 2.140,80 | 2.660,00 | 154.401,25 | 137.441,25 | 245.598,75 | 383.040,00 |
145 | 154.401,25 | 512,10 | 2.147,90 | 2.660,00 | 152.253,34 | 137.953,34 | 247.746,66 | 385.700,00 |
146 | 152.253,34 | 504,97 | 2.155,03 | 2.660,00 | 150.098,32 | 138.458,32 | 249.901,68 | 388.360,00 |
147 | 150.098,32 | 497,83 | 2.162,17 | 2.660,00 | 147.936,14 | 138.956,14 | 252.063,86 | 391.020,00 |
148 | 147.936,14 | 490,65 | 2.169,35 | 2.660,00 | 145.766,80 | 139.446,80 | 254.233,20 | 393.680,00 |
149 | 145.766,80 | 483,46 | 2.176,54 | 2.660,00 | 143.590,26 | 139.930,26 | 256.409,74 | 396.340,00 |
150 | 143.590,26 | 476,24 | 2.183,76 | 2.660,00 | 141.406,50 | 140.406,50 | 258.593,50 | 399.000,00 |
151 | 141.406,50 | 469,00 | 2.191,00 | 2.660,00 | 139.215,50 | 140.875,50 | 260.784,50 | 401.660,00 |
152 | 139.215,50 | 461,73 | 2.198,27 | 2.660,00 | 137.017,23 | 141.337,23 | 262.982,77 | 404.320,00 |
153 | 137.017,23 | 454,44 | 2.205,56 | 2.660,00 | 134.811,67 | 141.791,67 | 265.188,33 | 406.980,00 |
154 | 134.811,67 | 447,13 | 2.212,87 | 2.660,00 | 132.598,80 | 142.238,80 | 267.401,20 | 409.640,00 |
155 | 132.598,80 | 439,79 | 2.220,21 | 2.660,00 | 130.378,58 | 142.678,58 | 269.621,42 | 412.300,00 |
156 | 130.378,58 | 432,42 | 2.227,58 | 2.660,00 | 128.151,00 | 143.111,00 | 271.849,00 | 414.960,00 |
157 | 128.151,00 | 425,03 | 2.234,97 | 2.660,00 | 125.916,04 | 143.536,04 | 274.083,96 | 417.620,00 |
158 | 125.916,04 | 417,62 | 2.242,38 | 2.660,00 | 123.673,66 | 143.953,66 | 276.326,34 | 420.280,00 |
159 | 123.673,66 | 410,18 | 2.249,82 | 2.660,00 | 121.423,84 | 144.363,84 | 278.576,16 | 422.940,00 |
160 | 121.423,84 | 402,72 | 2.257,28 | 2.660,00 | 119.166,57 | 144.766,57 | 280.833,43 | 425.600,00 |
161 | 119.166,57 | 395,24 | 2.264,76 | 2.660,00 | 116.901,80 | 145.161,80 | 283.098,20 | 428.260,00 |
162 | 116.901,80 | 387,72 | 2.272,28 | 2.660,00 | 114.629,53 | 145.549,53 | 285.370,47 | 430.920,00 |
163 | 114.629,53 | 380,19 | 2.279,81 | 2.660,00 | 112.349,71 | 145.929,71 | 287.650,29 | 433.580,00 |
164 | 112.349,71 | 372,63 | 2.287,37 | 2.660,00 | 110.062,34 | 146.302,34 | 289.937,66 | 436.240,00 |
165 | 110.062,34 | 365,04 | 2.294,96 | 2.660,00 | 107.767,38 | 146.667,38 | 292.232,62 | 438.900,00 |
166 | 107.767,38 | 357,43 | 2.302,57 | 2.660,00 | 105.464,81 | 147.024,81 | 294.535,19 | 441.560,00 |
167 | 105.464,81 | 349,79 | 2.310,21 | 2.660,00 | 103.154,60 | 147.374,60 | 296.845,40 | 444.220,00 |
168 | 103.154,60 | 342,13 | 2.317,87 | 2.660,00 | 100.836,73 | 147.716,73 | 299.163,27 | 446.880,00 |
169 | 100.836,73 | 334,44 | 2.325,56 | 2.660,00 | 98.511,17 | 148.051,17 | 301.488,83 | 449.540,00 |
170 | 98.511,17 | 326,73 | 2.333,27 | 2.660,00 | 96.177,90 | 148.377,90 | 303.822,10 | 452.200,00 |
171 | 96.177,90 | 318,99 | 2.341,01 | 2.660,00 | 93.836,89 | 148.696,89 | 306.163,11 | 454.860,00 |
172 | 93.836,89 | 311,23 | 2.348,77 | 2.660,00 | 91.488,12 | 149.008,12 | 308.511,88 | 457.520,00 |
173 | 91.488,12 | 303,44 | 2.356,56 | 2.660,00 | 89.131,55 | 149.311,55 | 310.868,45 | 460.180,00 |
174 | 89.131,55 | 295,62 | 2.364,38 | 2.660,00 | 86.767,17 | 149.607,17 | 313.232,83 | 462.840,00 |
175 | 86.767,17 | 287,78 | 2.372,22 | 2.660,00 | 84.394,95 | 149.894,95 | 315.605,05 | 465.500,00 |
176 | 84.394,95 | 279,91 | 2.380,09 | 2.660,00 | 82.014,86 | 150.174,86 | 317.985,14 | 468.160,00 |
177 | 82.014,86 | 272,02 | 2.387,98 | 2.660,00 | 79.626,88 | 150.446,88 | 320.373,12 | 470.820,00 |
178 | 79.626,88 | 264,10 | 2.395,90 | 2.660,00 | 77.230,97 | 150.710,97 | 322.769,03 | 473.480,00 |
179 | 77.230,97 | 256,15 | 2.403,85 | 2.660,00 | 74.827,12 | 150.967,12 | 325.172,88 | 476.140,00 |
180 | 74.827,12 | 248,18 | 2.411,82 | 2.660,00 | 72.415,30 | 151.215,30 | 327.584,70 | 478.800,00 |
181 | 72.415,30 | 240,18 | 2.419,82 | 2.660,00 | 69.995,47 | 151.455,47 | 330.004,53 | 481.460,00 |
182 | 69.995,47 | 232,15 | 2.427,85 | 2.660,00 | 67.567,63 | 151.687,63 | 332.432,37 | 484.120,00 |
183 | 67.567,63 | 224,10 | 2.435,90 | 2.660,00 | 65.131,73 | 151.911,73 | 334.868,27 | 486.780,00 |
184 | 65.131,73 | 216,02 | 2.443,98 | 2.660,00 | 62.687,75 | 152.127,75 | 337.312,25 | 489.440,00 |
185 | 62.687,75 | 207,91 | 2.452,09 | 2.660,00 | 60.235,66 | 152.335,66 | 339.764,34 | 492.100,00 |
186 | 60.235,66 | 199,78 | 2.460,22 | 2.660,00 | 57.775,44 | 152.535,44 | 342.224,56 | 494.760,00 |
187 | 57.775,44 | 191,62 | 2.468,38 | 2.660,00 | 55.307,06 | 152.727,06 | 344.692,94 | 497.420,00 |
188 | 55.307,06 | 183,44 | 2.476,56 | 2.660,00 | 52.830,50 | 152.910,50 | 347.169,50 | 500.080,00 |
189 | 52.830,50 | 175,22 | 2.484,78 | 2.660,00 | 50.345,72 | 153.085,72 | 349.654,28 | 502.740,00 |
190 | 50.345,72 | 166,98 | 2.493,02 | 2.660,00 | 47.852,70 | 153.252,70 | 352.147,30 | 505.400,00 |
191 | 47.852,70 | 158,71 | 2.501,29 | 2.660,00 | 45.351,41 | 153.411,41 | 354.648,59 | 508.060,00 |
192 | 45.351,41 | 150,42 | 2.509,58 | 2.660,00 | 42.841,83 | 153.561,83 | 357.158,17 | 510.720,00 |
193 | 42.841,83 | 142,09 | 2.517,91 | 2.660,00 | 40.323,92 | 153.703,92 | 359.676,08 | 513.380,00 |
194 | 40.323,92 | 133,74 | 2.526,26 | 2.660,00 | 37.797,66 | 153.837,66 | 362.202,34 | 516.040,00 |
195 | 37.797,66 | 125,36 | 2.534,64 | 2.660,00 | 35.263,02 | 153.963,02 | 364.736,98 | 518.700,00 |
196 | 35.263,02 | 116,96 | 2.543,04 | 2.660,00 | 32.719,98 | 154.079,98 | 367.280,02 | 521.360,00 |
197 | 32.719,98 | 108,52 | 2.551,48 | 2.660,00 | 30.168,50 | 154.188,50 | 369.831,50 | 524.020,00 |
198 | 30.168,50 | 100,06 | 2.559,94 | 2.660,00 | 27.608,56 | 154.288,56 | 372.391,44 | 526.680,00 |
199 | 27.608,56 | 91,57 | 2.568,43 | 2.660,00 | 25.040,13 | 154.380,13 | 374.959,87 | 529.340,00 |
200 | 25.040,13 | 83,05 | 2.576,95 | 2.660,00 | 22.463,18 | 154.463,18 | 377.536,82 | 532.000,00 |
201 | 22.463,18 | 74,50 | 2.585,50 | 2.660,00 | 19.877,68 | 154.537,68 | 380.122,32 | 534.660,00 |
202 | 19.877,68 | 65,93 | 2.594,07 | 2.660,00 | 17.283,61 | 154.603,61 | 382.716,39 | 537.320,00 |
203 | 17.283,61 | 57,32 | 2.602,68 | 2.660,00 | 14.680,93 | 154.660,93 | 385.319,07 | 539.980,00 |
204 | 14.680,93 | 48,69 | 2.611,31 | 2.660,00 | 12.069,62 | 154.709,62 | 387.930,38 | 542.640,00 |
205 | 12.069,62 | 40,03 | 2.619,97 | 2.660,00 | 9.449,65 | 154.749,65 | 390.550,35 | 545.300,00 |
206 | 9.449,65 | 31,34 | 2.628,66 | 2.660,00 | 6.820,99 | 154.780,99 | 393.179,01 | 547.960,00 |
207 | 6.820,99 | 22,62 | 2.637,38 | 2.660,00 | 4.183,62 | 154.803,62 | 395.816,38 | 550.620,00 |
208 | 4.183,62 | 13,88 | 2.646,12 | 2.660,00 | 1.537,49 | 154.817,49 | 398.462,51 | 553.280,00 |
209 | 1.537,49 | 5,10 | 1.537,49 | 1.537,49 | 1.537,49 | 154.822,59 | 400.000,00 | 554.822,59 |
- 158.217,13€
- Zinsanteil
- 2.696,67€
- Monatsrate
- 4,09%
- Sollzins p.a.
- 4,19%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 400.000,00 | 1.363,33 | 1.333,33 | 2.696,67 | 398.666,67 | 1.363,33 | 1.333,33 | 2.696,67 |
2 | 398.666,67 | 1.358,79 | 1.337,88 | 2.696,67 | 397.328,79 | 2.722,12 | 2.671,21 | 5.393,33 |
3 | 397.328,79 | 1.354,23 | 1.342,44 | 2.696,67 | 395.986,35 | 4.076,35 | 4.013,65 | 8.090,00 |
4 | 395.986,35 | 1.349,65 | 1.347,01 | 2.696,67 | 394.639,34 | 5.426,00 | 5.360,66 | 10.786,67 |
5 | 394.639,34 | 1.345,06 | 1.351,60 | 2.696,67 | 393.287,73 | 6.771,07 | 6.712,27 | 13.483,33 |
6 | 393.287,73 | 1.340,46 | 1.356,21 | 2.696,67 | 391.931,52 | 8.111,52 | 8.068,48 | 16.180,00 |
7 | 391.931,52 | 1.335,83 | 1.360,83 | 2.696,67 | 390.570,69 | 9.447,36 | 9.429,31 | 18.876,67 |
8 | 390.570,69 | 1.331,20 | 1.365,47 | 2.696,67 | 389.205,22 | 10.778,55 | 10.794,78 | 21.573,33 |
9 | 389.205,22 | 1.326,54 | 1.370,13 | 2.696,67 | 387.835,09 | 12.105,09 | 12.164,91 | 24.270,00 |
10 | 387.835,09 | 1.321,87 | 1.374,80 | 2.696,67 | 386.460,30 | 13.426,96 | 13.539,70 | 26.966,67 |
11 | 386.460,30 | 1.317,19 | 1.379,48 | 2.696,67 | 385.080,82 | 14.744,15 | 14.919,18 | 29.663,33 |
12 | 385.080,82 | 1.312,48 | 1.384,18 | 2.696,67 | 383.696,63 | 16.056,63 | 16.303,37 | 32.360,00 |
13 | 383.696,63 | 1.307,77 | 1.388,90 | 2.696,67 | 382.307,73 | 17.364,40 | 17.692,27 | 35.056,67 |
14 | 382.307,73 | 1.303,03 | 1.393,63 | 2.696,67 | 380.914,10 | 18.667,43 | 19.085,90 | 37.753,33 |
15 | 380.914,10 | 1.298,28 | 1.398,38 | 2.696,67 | 379.515,71 | 19.965,71 | 20.484,29 | 40.450,00 |
16 | 379.515,71 | 1.293,52 | 1.403,15 | 2.696,67 | 378.112,56 | 21.259,23 | 21.887,44 | 43.146,67 |
17 | 378.112,56 | 1.288,73 | 1.407,93 | 2.696,67 | 376.704,63 | 22.547,96 | 23.295,37 | 45.843,33 |
18 | 376.704,63 | 1.283,93 | 1.412,73 | 2.696,67 | 375.291,90 | 23.831,90 | 24.708,10 | 48.540,00 |
19 | 375.291,90 | 1.279,12 | 1.417,55 | 2.696,67 | 373.874,35 | 25.111,02 | 26.125,65 | 51.236,67 |
20 | 373.874,35 | 1.274,29 | 1.422,38 | 2.696,67 | 372.451,97 | 26.385,31 | 27.548,03 | 53.933,33 |
21 | 372.451,97 | 1.269,44 | 1.427,23 | 2.696,67 | 371.024,75 | 27.654,75 | 28.975,25 | 56.630,00 |
22 | 371.024,75 | 1.264,58 | 1.432,09 | 2.696,67 | 369.592,66 | 28.919,32 | 30.407,34 | 59.326,67 |
23 | 369.592,66 | 1.259,69 | 1.436,97 | 2.696,67 | 368.155,68 | 30.179,02 | 31.844,32 | 62.023,33 |
24 | 368.155,68 | 1.254,80 | 1.441,87 | 2.696,67 | 366.713,81 | 31.433,81 | 33.286,19 | 64.720,00 |
25 | 366.713,81 | 1.249,88 | 1.446,78 | 2.696,67 | 365.267,03 | 32.683,70 | 34.732,97 | 67.416,67 |
26 | 365.267,03 | 1.244,95 | 1.451,71 | 2.696,67 | 363.815,32 | 33.928,65 | 36.184,68 | 70.113,33 |
27 | 363.815,32 | 1.240,00 | 1.456,66 | 2.696,67 | 362.358,65 | 35.168,65 | 37.641,35 | 72.810,00 |
28 | 362.358,65 | 1.235,04 | 1.461,63 | 2.696,67 | 360.897,03 | 36.403,69 | 39.102,97 | 75.506,67 |
29 | 360.897,03 | 1.230,06 | 1.466,61 | 2.696,67 | 359.430,42 | 37.633,75 | 40.569,58 | 78.203,33 |
30 | 359.430,42 | 1.225,06 | 1.471,61 | 2.696,67 | 357.958,81 | 38.858,81 | 42.041,19 | 80.900,00 |
31 | 357.958,81 | 1.220,04 | 1.476,62 | 2.696,67 | 356.482,18 | 40.078,85 | 43.517,82 | 83.596,67 |
32 | 356.482,18 | 1.215,01 | 1.481,66 | 2.696,67 | 355.000,53 | 41.293,86 | 44.999,47 | 86.293,33 |
33 | 355.000,53 | 1.209,96 | 1.486,71 | 2.696,67 | 353.513,82 | 42.503,82 | 46.486,18 | 88.990,00 |
34 | 353.513,82 | 1.204,89 | 1.491,77 | 2.696,67 | 352.022,05 | 43.708,71 | 47.977,95 | 91.686,67 |
35 | 352.022,05 | 1.199,81 | 1.496,86 | 2.696,67 | 350.525,19 | 44.908,52 | 49.474,81 | 94.383,33 |
36 | 350.525,19 | 1.194,71 | 1.501,96 | 2.696,67 | 349.023,23 | 46.103,23 | 50.976,77 | 97.080,00 |
37 | 349.023,23 | 1.189,59 | 1.507,08 | 2.696,67 | 347.516,15 | 47.292,82 | 52.483,85 | 99.776,67 |
38 | 347.516,15 | 1.184,45 | 1.512,22 | 2.696,67 | 346.003,93 | 48.477,27 | 53.996,07 | 102.473,33 |
39 | 346.003,93 | 1.179,30 | 1.517,37 | 2.696,67 | 344.486,57 | 49.656,57 | 55.513,43 | 105.170,00 |
40 | 344.486,57 | 1.174,13 | 1.522,54 | 2.696,67 | 342.964,02 | 50.830,69 | 57.035,98 | 107.866,67 |
41 | 342.964,02 | 1.168,94 | 1.527,73 | 2.696,67 | 341.436,29 | 51.999,63 | 58.563,71 | 110.563,33 |
42 | 341.436,29 | 1.163,73 | 1.532,94 | 2.696,67 | 339.903,35 | 53.163,35 | 60.096,65 | 113.260,00 |
43 | 339.903,35 | 1.158,50 | 1.538,16 | 2.696,67 | 338.365,19 | 54.321,86 | 61.634,81 | 115.956,67 |
44 | 338.365,19 | 1.153,26 | 1.543,41 | 2.696,67 | 336.821,79 | 55.475,12 | 63.178,21 | 118.653,33 |
45 | 336.821,79 | 1.148,00 | 1.548,67 | 2.696,67 | 335.273,12 | 56.623,12 | 64.726,88 | 121.350,00 |
46 | 335.273,12 | 1.142,72 | 1.553,94 | 2.696,67 | 333.719,18 | 57.765,84 | 66.280,82 | 124.046,67 |
47 | 333.719,18 | 1.137,43 | 1.559,24 | 2.696,67 | 332.159,94 | 58.903,27 | 67.840,06 | 126.743,33 |
48 | 332.159,94 | 1.132,11 | 1.564,55 | 2.696,67 | 330.595,38 | 60.035,38 | 69.404,62 | 129.440,00 |
49 | 330.595,38 | 1.126,78 | 1.569,89 | 2.696,67 | 329.025,49 | 61.162,16 | 70.974,51 | 132.136,67 |
50 | 329.025,49 | 1.121,43 | 1.575,24 | 2.696,67 | 327.450,26 | 62.283,59 | 72.549,74 | 134.833,33 |
51 | 327.450,26 | 1.116,06 | 1.580,61 | 2.696,67 | 325.869,65 | 63.399,65 | 74.130,35 | 137.530,00 |
52 | 325.869,65 | 1.110,67 | 1.585,99 | 2.696,67 | 324.283,65 | 64.510,32 | 75.716,35 | 140.226,67 |
53 | 324.283,65 | 1.105,27 | 1.591,40 | 2.696,67 | 322.692,25 | 65.615,59 | 77.307,75 | 142.923,33 |
54 | 322.692,25 | 1.099,84 | 1.596,82 | 2.696,67 | 321.095,43 | 66.715,43 | 78.904,57 | 145.620,00 |
55 | 321.095,43 | 1.094,40 | 1.602,27 | 2.696,67 | 319.493,16 | 67.809,83 | 80.506,84 | 148.316,67 |
56 | 319.493,16 | 1.088,94 | 1.607,73 | 2.696,67 | 317.885,44 | 68.898,77 | 82.114,56 | 151.013,33 |
57 | 317.885,44 | 1.083,46 | 1.613,21 | 2.696,67 | 316.272,23 | 69.982,23 | 83.727,77 | 153.710,00 |
58 | 316.272,23 | 1.077,96 | 1.618,71 | 2.696,67 | 314.653,52 | 71.060,19 | 85.346,48 | 156.406,67 |
59 | 314.653,52 | 1.072,44 | 1.624,22 | 2.696,67 | 313.029,30 | 72.132,63 | 86.970,70 | 159.103,33 |
60 | 313.029,30 | 1.066,91 | 1.629,76 | 2.696,67 | 311.399,54 | 73.199,54 | 88.600,46 | 161.800,00 |
61 | 311.399,54 | 1.061,35 | 1.635,31 | 2.696,67 | 309.764,23 | 74.260,90 | 90.235,77 | 164.496,67 |
62 | 309.764,23 | 1.055,78 | 1.640,89 | 2.696,67 | 308.123,34 | 75.316,68 | 91.876,66 | 167.193,33 |
63 | 308.123,34 | 1.050,19 | 1.646,48 | 2.696,67 | 306.476,86 | 76.366,86 | 93.523,14 | 169.890,00 |
64 | 306.476,86 | 1.044,58 | 1.652,09 | 2.696,67 | 304.824,77 | 77.411,44 | 95.175,23 | 172.586,67 |
65 | 304.824,77 | 1.038,94 | 1.657,72 | 2.696,67 | 303.167,05 | 78.450,38 | 96.832,95 | 175.283,33 |
66 | 303.167,05 | 1.033,29 | 1.663,37 | 2.696,67 | 301.503,68 | 79.483,68 | 98.496,32 | 177.980,00 |
67 | 301.503,68 | 1.027,63 | 1.669,04 | 2.696,67 | 299.834,64 | 80.511,30 | 100.165,36 | 180.676,67 |
68 | 299.834,64 | 1.021,94 | 1.674,73 | 2.696,67 | 298.159,91 | 81.533,24 | 101.840,09 | 183.373,33 |
69 | 298.159,91 | 1.016,23 | 1.680,44 | 2.696,67 | 296.479,47 | 82.549,47 | 103.520,53 | 186.070,00 |
70 | 296.479,47 | 1.010,50 | 1.686,17 | 2.696,67 | 294.793,30 | 83.559,97 | 105.206,70 | 188.766,67 |
71 | 294.793,30 | 1.004,75 | 1.691,91 | 2.696,67 | 293.101,39 | 84.564,72 | 106.898,61 | 191.463,33 |
72 | 293.101,39 | 998,99 | 1.697,68 | 2.696,67 | 291.403,71 | 85.563,71 | 108.596,29 | 194.160,00 |
73 | 291.403,71 | 993,20 | 1.703,47 | 2.696,67 | 289.700,24 | 86.556,91 | 110.299,76 | 196.856,67 |
74 | 289.700,24 | 987,39 | 1.709,27 | 2.696,67 | 287.990,97 | 87.544,31 | 112.009,03 | 199.553,33 |
75 | 287.990,97 | 981,57 | 1.715,10 | 2.696,67 | 286.275,87 | 88.525,87 | 113.724,13 | 202.250,00 |
76 | 286.275,87 | 975,72 | 1.720,94 | 2.696,67 | 284.554,93 | 89.501,60 | 115.445,07 | 204.946,67 |
77 | 284.554,93 | 969,86 | 1.726,81 | 2.696,67 | 282.828,12 | 90.471,46 | 117.171,88 | 207.643,33 |
78 | 282.828,12 | 963,97 | 1.732,69 | 2.696,67 | 281.095,43 | 91.435,43 | 118.904,57 | 210.340,00 |
79 | 281.095,43 | 958,07 | 1.738,60 | 2.696,67 | 279.356,83 | 92.393,50 | 120.643,17 | 213.036,67 |
80 | 279.356,83 | 952,14 | 1.744,53 | 2.696,67 | 277.612,30 | 93.345,64 | 122.387,70 | 215.733,33 |
81 | 277.612,30 | 946,20 | 1.750,47 | 2.696,67 | 275.861,83 | 94.291,83 | 124.138,17 | 218.430,00 |
82 | 275.861,83 | 940,23 | 1.756,44 | 2.696,67 | 274.105,39 | 95.232,06 | 125.894,61 | 221.126,67 |
83 | 274.105,39 | 934,24 | 1.762,42 | 2.696,67 | 272.342,97 | 96.166,30 | 127.657,03 | 223.823,33 |
84 | 272.342,97 | 928,24 | 1.768,43 | 2.696,67 | 270.574,54 | 97.094,54 | 129.425,46 | 226.520,00 |
85 | 270.574,54 | 922,21 | 1.774,46 | 2.696,67 | 268.800,08 | 98.016,75 | 131.199,92 | 229.216,67 |
86 | 268.800,08 | 916,16 | 1.780,51 | 2.696,67 | 267.019,57 | 98.932,91 | 132.980,43 | 231.913,33 |
87 | 267.019,57 | 910,09 | 1.786,57 | 2.696,67 | 265.233,00 | 99.843,00 | 134.767,00 | 234.610,00 |
88 | 265.233,00 | 904,00 | 1.792,66 | 2.696,67 | 263.440,34 | 100.747,00 | 136.559,66 | 237.306,67 |
89 | 263.440,34 | 897,89 | 1.798,77 | 2.696,67 | 261.641,56 | 101.644,89 | 138.358,44 | 240.003,33 |
90 | 261.641,56 | 891,76 | 1.804,91 | 2.696,67 | 259.836,66 | 102.536,66 | 140.163,34 | 242.700,00 |
91 | 259.836,66 | 885,61 | 1.811,06 | 2.696,67 | 258.025,60 | 103.422,27 | 141.974,40 | 245.396,67 |
92 | 258.025,60 | 879,44 | 1.817,23 | 2.696,67 | 256.208,37 | 104.301,70 | 143.791,63 | 248.093,33 |
93 | 256.208,37 | 873,24 | 1.823,42 | 2.696,67 | 254.384,95 | 105.174,95 | 145.615,05 | 250.790,00 |
94 | 254.384,95 | 867,03 | 1.829,64 | 2.696,67 | 252.555,31 | 106.041,98 | 147.444,69 | 253.486,67 |
95 | 252.555,31 | 860,79 | 1.835,87 | 2.696,67 | 250.719,43 | 106.902,77 | 149.280,57 | 256.183,33 |
96 | 250.719,43 | 854,54 | 1.842,13 | 2.696,67 | 248.877,30 | 107.757,30 | 151.122,70 | 258.880,00 |
97 | 248.877,30 | 848,26 | 1.848,41 | 2.696,67 | 247.028,89 | 108.605,56 | 152.971,11 | 261.576,67 |
98 | 247.028,89 | 841,96 | 1.854,71 | 2.696,67 | 245.174,18 | 109.447,52 | 154.825,82 | 264.273,33 |
99 | 245.174,18 | 835,64 | 1.861,03 | 2.696,67 | 243.313,15 | 110.283,15 | 156.686,85 | 266.970,00 |
100 | 243.313,15 | 829,29 | 1.867,37 | 2.696,67 | 241.445,78 | 111.112,44 | 158.554,22 | 269.666,67 |
101 | 241.445,78 | 822,93 | 1.873,74 | 2.696,67 | 239.572,04 | 111.935,37 | 160.427,96 | 272.363,33 |
102 | 239.572,04 | 816,54 | 1.880,13 | 2.696,67 | 237.691,91 | 112.751,91 | 162.308,09 | 275.060,00 |
103 | 237.691,91 | 810,13 | 1.886,53 | 2.696,67 | 235.805,38 | 113.562,05 | 164.194,62 | 277.756,67 |
104 | 235.805,38 | 803,70 | 1.892,96 | 2.696,67 | 233.912,42 | 114.365,75 | 166.087,58 | 280.453,33 |
105 | 233.912,42 | 797,25 | 1.899,42 | 2.696,67 | 232.013,00 | 115.163,00 | 167.987,00 | 283.150,00 |
106 | 232.013,00 | 790,78 | 1.905,89 | 2.696,67 | 230.107,11 | 115.953,78 | 169.892,89 | 285.846,67 |
107 | 230.107,11 | 784,28 | 1.912,38 | 2.696,67 | 228.194,73 | 116.738,06 | 171.805,27 | 288.543,33 |
108 | 228.194,73 | 777,76 | 1.918,90 | 2.696,67 | 226.275,83 | 117.515,83 | 173.724,17 | 291.240,00 |
109 | 226.275,83 | 771,22 | 1.925,44 | 2.696,67 | 224.350,38 | 118.287,05 | 175.649,62 | 293.936,67 |
110 | 224.350,38 | 764,66 | 1.932,01 | 2.696,67 | 222.418,38 | 119.051,71 | 177.581,62 | 296.633,33 |
111 | 222.418,38 | 758,08 | 1.938,59 | 2.696,67 | 220.479,79 | 119.809,79 | 179.520,21 | 299.330,00 |
112 | 220.479,79 | 751,47 | 1.945,20 | 2.696,67 | 218.534,59 | 120.561,25 | 181.465,41 | 302.026,67 |
113 | 218.534,59 | 744,84 | 1.951,83 | 2.696,67 | 216.582,76 | 121.306,09 | 183.417,24 | 304.723,33 |
114 | 216.582,76 | 738,19 | 1.958,48 | 2.696,67 | 214.624,28 | 122.044,28 | 185.375,72 | 307.420,00 |
115 | 214.624,28 | 731,51 | 1.965,16 | 2.696,67 | 212.659,12 | 122.775,79 | 187.340,88 | 310.116,67 |
116 | 212.659,12 | 724,81 | 1.971,85 | 2.696,67 | 210.687,27 | 123.500,60 | 189.312,73 | 312.813,33 |
117 | 210.687,27 | 718,09 | 1.978,57 | 2.696,67 | 208.708,70 | 124.218,70 | 191.291,30 | 315.510,00 |
118 | 208.708,70 | 711,35 | 1.985,32 | 2.696,67 | 206.723,38 | 124.930,04 | 193.276,62 | 318.206,67 |
119 | 206.723,38 | 704,58 | 1.992,08 | 2.696,67 | 204.731,29 | 125.634,63 | 195.268,71 | 320.903,33 |
120 | 204.731,29 | 697,79 | 1.998,87 | 2.696,67 | 202.732,42 | 126.332,42 | 197.267,58 | 323.600,00 |
121 | 202.732,42 | 690,98 | 2.005,69 | 2.696,67 | 200.726,73 | 127.023,40 | 199.273,27 | 326.296,67 |
122 | 200.726,73 | 684,14 | 2.012,52 | 2.696,67 | 198.714,21 | 127.707,54 | 201.285,79 | 328.993,33 |
123 | 198.714,21 | 677,28 | 2.019,38 | 2.696,67 | 196.694,83 | 128.384,83 | 203.305,17 | 331.690,00 |
124 | 196.694,83 | 670,40 | 2.026,27 | 2.696,67 | 194.668,56 | 129.055,23 | 205.331,44 | 334.386,67 |
125 | 194.668,56 | 663,50 | 2.033,17 | 2.696,67 | 192.635,39 | 129.718,72 | 207.364,61 | 337.083,33 |
126 | 192.635,39 | 656,57 | 2.040,10 | 2.696,67 | 190.595,29 | 130.375,29 | 209.404,71 | 339.780,00 |
127 | 190.595,29 | 649,61 | 2.047,05 | 2.696,67 | 188.548,23 | 131.024,90 | 211.451,77 | 342.476,67 |
128 | 188.548,23 | 642,64 | 2.054,03 | 2.696,67 | 186.494,20 | 131.667,54 | 213.505,80 | 345.173,33 |
129 | 186.494,20 | 635,63 | 2.061,03 | 2.696,67 | 184.433,17 | 132.303,17 | 215.566,83 | 347.870,00 |
130 | 184.433,17 | 628,61 | 2.068,06 | 2.696,67 | 182.365,11 | 132.931,78 | 217.634,89 | 350.566,67 |
131 | 182.365,11 | 621,56 | 2.075,11 | 2.696,67 | 180.290,01 | 133.553,34 | 219.709,99 | 353.263,33 |
132 | 180.290,01 | 614,49 | 2.082,18 | 2.696,67 | 178.207,83 | 134.167,83 | 221.792,17 | 355.960,00 |
133 | 178.207,83 | 607,39 | 2.089,27 | 2.696,67 | 176.118,56 | 134.775,22 | 223.881,44 | 358.656,67 |
134 | 176.118,56 | 600,27 | 2.096,40 | 2.696,67 | 174.022,16 | 135.375,49 | 225.977,84 | 361.353,33 |
135 | 174.022,16 | 593,13 | 2.103,54 | 2.696,67 | 171.918,62 | 135.968,62 | 228.081,38 | 364.050,00 |
136 | 171.918,62 | 585,96 | 2.110,71 | 2.696,67 | 169.807,91 | 136.554,57 | 230.192,09 | 366.746,67 |
137 | 169.807,91 | 578,76 | 2.117,90 | 2.696,67 | 167.690,00 | 137.133,34 | 232.310,00 | 369.443,33 |
138 | 167.690,00 | 571,54 | 2.125,12 | 2.696,67 | 165.564,88 | 137.704,88 | 234.435,12 | 372.140,00 |
139 | 165.564,88 | 564,30 | 2.132,37 | 2.696,67 | 163.432,51 | 138.269,18 | 236.567,49 | 374.836,67 |
140 | 163.432,51 | 557,03 | 2.139,63 | 2.696,67 | 161.292,88 | 138.826,21 | 238.707,12 | 377.533,33 |
141 | 161.292,88 | 549,74 | 2.146,93 | 2.696,67 | 159.145,95 | 139.375,95 | 240.854,05 | 380.230,00 |
142 | 159.145,95 | 542,42 | 2.154,24 | 2.696,67 | 156.991,71 | 139.918,37 | 243.008,29 | 382.926,67 |
143 | 156.991,71 | 535,08 | 2.161,59 | 2.696,67 | 154.830,12 | 140.453,45 | 245.169,88 | 385.623,33 |
144 | 154.830,12 | 527,71 | 2.168,95 | 2.696,67 | 152.661,17 | 140.981,17 | 247.338,83 | 388.320,00 |
145 | 152.661,17 | 520,32 | 2.176,35 | 2.696,67 | 150.484,82 | 141.501,49 | 249.515,18 | 391.016,67 |
146 | 150.484,82 | 512,90 | 2.183,76 | 2.696,67 | 148.301,06 | 142.014,39 | 251.698,94 | 393.713,33 |
147 | 148.301,06 | 505,46 | 2.191,21 | 2.696,67 | 146.109,85 | 142.519,85 | 253.890,15 | 396.410,00 |
148 | 146.109,85 | 497,99 | 2.198,68 | 2.696,67 | 143.911,17 | 143.017,84 | 256.088,83 | 399.106,67 |
149 | 143.911,17 | 490,50 | 2.206,17 | 2.696,67 | 141.705,00 | 143.508,34 | 258.295,00 | 401.803,33 |
150 | 141.705,00 | 482,98 | 2.213,69 | 2.696,67 | 139.491,32 | 143.991,32 | 260.508,68 | 404.500,00 |
151 | 139.491,32 | 475,43 | 2.221,23 | 2.696,67 | 137.270,08 | 144.466,75 | 262.729,92 | 407.196,67 |
152 | 137.270,08 | 467,86 | 2.228,80 | 2.696,67 | 135.041,28 | 144.934,61 | 264.958,72 | 409.893,33 |
153 | 135.041,28 | 460,27 | 2.236,40 | 2.696,67 | 132.804,88 | 145.394,88 | 267.195,12 | 412.590,00 |
154 | 132.804,88 | 452,64 | 2.244,02 | 2.696,67 | 130.560,85 | 145.847,52 | 269.439,15 | 415.286,67 |
155 | 130.560,85 | 444,99 | 2.251,67 | 2.696,67 | 128.309,18 | 146.292,51 | 271.690,82 | 417.983,33 |
156 | 128.309,18 | 437,32 | 2.259,35 | 2.696,67 | 126.049,84 | 146.729,84 | 273.950,16 | 420.680,00 |
157 | 126.049,84 | 429,62 | 2.267,05 | 2.696,67 | 123.782,79 | 147.159,45 | 276.217,21 | 423.376,67 |
158 | 123.782,79 | 421,89 | 2.274,77 | 2.696,67 | 121.508,01 | 147.581,35 | 278.491,99 | 426.073,33 |
159 | 121.508,01 | 414,14 | 2.282,53 | 2.696,67 | 119.225,49 | 147.995,49 | 280.774,51 | 428.770,00 |
160 | 119.225,49 | 406,36 | 2.290,31 | 2.696,67 | 116.935,18 | 148.401,85 | 283.064,82 | 431.466,67 |
161 | 116.935,18 | 398,55 | 2.298,11 | 2.696,67 | 114.637,07 | 148.800,40 | 285.362,93 | 434.163,33 |
162 | 114.637,07 | 390,72 | 2.305,95 | 2.696,67 | 112.331,12 | 149.191,12 | 287.668,88 | 436.860,00 |
163 | 112.331,12 | 382,86 | 2.313,80 | 2.696,67 | 110.017,32 | 149.573,99 | 289.982,68 | 439.556,67 |
164 | 110.017,32 | 374,98 | 2.321,69 | 2.696,67 | 107.695,63 | 149.948,96 | 292.304,37 | 442.253,33 |
165 | 107.695,63 | 367,06 | 2.329,60 | 2.696,67 | 105.366,02 | 150.316,02 | 294.633,98 | 444.950,00 |
166 | 105.366,02 | 359,12 | 2.337,54 | 2.696,67 | 103.028,48 | 150.675,15 | 296.971,52 | 447.646,67 |
167 | 103.028,48 | 351,16 | 2.345,51 | 2.696,67 | 100.682,97 | 151.026,30 | 299.317,03 | 450.343,33 |
168 | 100.682,97 | 343,16 | 2.353,51 | 2.696,67 | 98.329,46 | 151.369,46 | 301.670,54 | 453.040,00 |
169 | 98.329,46 | 335,14 | 2.361,53 | 2.696,67 | 95.967,94 | 151.704,60 | 304.032,06 | 455.736,67 |
170 | 95.967,94 | 327,09 | 2.369,58 | 2.696,67 | 93.598,36 | 152.031,69 | 306.401,64 | 458.433,33 |
171 | 93.598,36 | 319,01 | 2.377,65 | 2.696,67 | 91.220,71 | 152.350,71 | 308.779,29 | 461.130,00 |
172 | 91.220,71 | 310,91 | 2.385,76 | 2.696,67 | 88.834,95 | 152.661,62 | 311.165,05 | 463.826,67 |
173 | 88.834,95 | 302,78 | 2.393,89 | 2.696,67 | 86.441,06 | 152.964,40 | 313.558,94 | 466.523,33 |
174 | 86.441,06 | 294,62 | 2.402,05 | 2.696,67 | 84.039,02 | 153.259,02 | 315.960,98 | 469.220,00 |
175 | 84.039,02 | 286,43 | 2.410,23 | 2.696,67 | 81.628,78 | 153.545,45 | 318.371,22 | 471.916,67 |
176 | 81.628,78 | 278,22 | 2.418,45 | 2.696,67 | 79.210,33 | 153.823,67 | 320.789,67 | 474.613,33 |
177 | 79.210,33 | 269,98 | 2.426,69 | 2.696,67 | 76.783,64 | 154.093,64 | 323.216,36 | 477.310,00 |
178 | 76.783,64 | 261,70 | 2.434,96 | 2.696,67 | 74.348,68 | 154.355,35 | 325.651,32 | 480.006,67 |
179 | 74.348,68 | 253,41 | 2.443,26 | 2.696,67 | 71.905,42 | 154.608,75 | 328.094,58 | 482.703,33 |
180 | 71.905,42 | 245,08 | 2.451,59 | 2.696,67 | 69.453,83 | 154.853,83 | 330.546,17 | 485.400,00 |
181 | 69.453,83 | 236,72 | 2.459,94 | 2.696,67 | 66.993,89 | 155.090,55 | 333.006,11 | 488.096,67 |
182 | 66.993,89 | 228,34 | 2.468,33 | 2.696,67 | 64.525,56 | 155.318,89 | 335.474,44 | 490.793,33 |
183 | 64.525,56 | 219,92 | 2.476,74 | 2.696,67 | 62.048,81 | 155.538,81 | 337.951,19 | 493.490,00 |
184 | 62.048,81 | 211,48 | 2.485,18 | 2.696,67 | 59.563,63 | 155.750,30 | 340.436,37 | 496.186,67 |
185 | 59.563,63 | 203,01 | 2.493,65 | 2.696,67 | 57.069,98 | 155.953,31 | 342.930,02 | 498.883,33 |
186 | 57.069,98 | 194,51 | 2.502,15 | 2.696,67 | 54.567,82 | 156.147,82 | 345.432,18 | 501.580,00 |
187 | 54.567,82 | 185,99 | 2.510,68 | 2.696,67 | 52.057,14 | 156.333,81 | 347.942,86 | 504.276,67 |
188 | 52.057,14 | 177,43 | 2.519,24 | 2.696,67 | 49.537,90 | 156.511,24 | 350.462,10 | 506.973,33 |
189 | 49.537,90 | 168,84 | 2.527,82 | 2.696,67 | 47.010,08 | 156.680,08 | 352.989,92 | 509.670,00 |
190 | 47.010,08 | 160,23 | 2.536,44 | 2.696,67 | 44.473,64 | 156.840,30 | 355.526,36 | 512.366,67 |
191 | 44.473,64 | 151,58 | 2.545,09 | 2.696,67 | 41.928,55 | 156.991,89 | 358.071,45 | 515.063,33 |
192 | 41.928,55 | 142,91 | 2.553,76 | 2.696,67 | 39.374,79 | 157.134,79 | 360.625,21 | 517.760,00 |
193 | 39.374,79 | 134,20 | 2.562,46 | 2.696,67 | 36.812,33 | 157.268,99 | 363.187,67 | 520.456,67 |
194 | 36.812,33 | 125,47 | 2.571,20 | 2.696,67 | 34.241,13 | 157.394,46 | 365.758,87 | 523.153,33 |
195 | 34.241,13 | 116,71 | 2.579,96 | 2.696,67 | 31.661,17 | 157.511,17 | 368.338,83 | 525.850,00 |
196 | 31.661,17 | 107,91 | 2.588,75 | 2.696,67 | 29.072,41 | 157.619,08 | 370.927,59 | 528.546,67 |
197 | 29.072,41 | 99,09 | 2.597,58 | 2.696,67 | 26.474,84 | 157.718,17 | 373.525,16 | 531.243,33 |
198 | 26.474,84 | 90,24 | 2.606,43 | 2.696,67 | 23.868,40 | 157.808,40 | 376.131,60 | 533.940,00 |
199 | 23.868,40 | 81,35 | 2.615,32 | 2.696,67 | 21.253,09 | 157.889,76 | 378.746,91 | 536.636,67 |
200 | 21.253,09 | 72,44 | 2.624,23 | 2.696,67 | 18.628,86 | 157.962,19 | 381.371,14 | 539.333,33 |
201 | 18.628,86 | 63,49 | 2.633,17 | 2.696,67 | 15.995,69 | 158.025,69 | 384.004,31 | 542.030,00 |
202 | 15.995,69 | 54,52 | 2.642,15 | 2.696,67 | 13.353,54 | 158.080,20 | 386.646,46 | 544.726,67 |
203 | 13.353,54 | 45,51 | 2.651,15 | 2.696,67 | 10.702,38 | 158.125,72 | 389.297,62 | 547.423,33 |
204 | 10.702,38 | 36,48 | 2.660,19 | 2.696,67 | 8.042,20 | 158.162,20 | 391.957,80 | 550.120,00 |
205 | 8.042,20 | 27,41 | 2.669,26 | 2.696,67 | 5.372,94 | 158.189,61 | 394.627,06 | 552.816,67 |
206 | 5.372,94 | 18,31 | 2.678,35 | 2.696,67 | 2.694,59 | 158.207,92 | 397.305,41 | 555.513,33 |
207 | 2.694,59 | 9,18 | 2.687,48 | 2.696,67 | 7,10 | 158.217,10 | 399.992,90 | 558.210,00 |
208 | 7,10 | 0,02 | 7,10 | 7,10 | 7,10 | 158.217,13 | 400.000,00 | 558.217,13 |
Stand der Daten: 19.07.2025
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: