Das Volltilgerdarlehen
Bei einer Hypothekenfinanzierung denken fast alle von uns an ein klassisches Annuitätendarlehen mit einer gleichbleibenden Rate während der Zinsfestschreibung. Der Zinsanteil innerhalb der Rate nimmt ab, umgekehrt proportional steigt der Tilgungsanteil.
Es gibt aber auch Alternativen. Eine davon ist das Volltilgerdarlehen. Wie das funktioniert und welche Vor- und Nachteile gegenüber einem Hypothekendarlehen es aufweist, wird hier erläutert.
Was ist ein Volltilgerdarlehen?

Das Volltilgerdarlehen funktioniert fast genauso wie ein Annuitätendarlehen läuft allerdings nicht über ein oder zwei Zinsprolongationen, sondern setzt darauf, dass durch einen deutlich höheren Tilgungssatz die Finanzierung idealerweise nach 10 oder 15 Jahren getilgt ist. Das klassische Beispiel für ein Volltilgerdarlehen ist eine Bausparfinanzierung ohne die Ansparphase für den Bausparvertrag.
Das Volltilgerdarlehen gibt dem Kreditnehmer eine 100 prozentige Zinssicherheit, da er sich gegen steigende Zinsen durch die einmalige Zinsfestschreibung absichert. Bei seitlich tendierenden Zinsen gibt es keinen Unterschied zwischen Annuitäten- und Volltilgerdarlehen. Volltilgerdarlehen sind besonders bei niedrigen Zinsen für alle diejenigen attraktiv, die sich eine größtmögliche Zinssicherheit wünschen.
Bewegen sich die Zinsen allerdings nach unten, stellt sich der Volltilger schlechter. Einzige Option ist in diesem Fall der Paragraf 489 des BGB. Dieser erlaubt es dem Darlehensnehmer bei einer Darlehensdauer von mehr als zehn Jahren mit einer Frist von sechs Monaten zum Ende des zehnten Jahres, das Darlehen zu kündigen. Die Bank hat diese Möglichkeit, beispielsweise bei steigenden Zinsen, nicht.
Das Annuitätendarlehen und das Volltigerdarlehen im direkten Vergleich
Am deutlichsten lassen sich die Unterschiede der beiden Varianten aufzeigen, wenn sie direkt gegenüberstehen.
Für wen eignet sich welches Darlehen?
Die Finanzierung kann mit niedrigen Raten realisiert werden. | Kein Zinsrisiko, da die Ratenhöhe bis zum Ende festgeschrieben ist. |
Die Zinsbindung ist frei wählbar. | Es gibt nur eine Finanzierungsrunde und keine Restschuld. |
Vertraglich vereinbarte Sondertilgungen sind möglich. | Sondertilgungen sind nicht vorgesehen. |
Die Auswahl der Anbieter ist deutlich größer, da Volltilgerdarlehen nicht von jedem Baufinanzierer angeboten werden. |
Volltilgerdarlehen unflexibler
Klassisches Annuitätendarlehen | Volltilgerdarlehen |
---|---|
Kreditnehmer können Sondertilgungen vertraglich vereinbaren. | Sondertilgungen sind nicht möglich. |
Bei einem finanziellen Engpass sind Ratenpausen durchaus möglich. | Volltilgerdarlehen sehen keine Ratenpausen vor. |
Läuft die Zinsbindung kürzer als die Finanzierungsdauer, trägt der Darlehensnehmer das Zinsänderungsrisiko. | Das Volltilgerdarlehen setzt von Anfang an einen höheren Tilgungssatz voraus, der die Rate im Vergleich deutlich in die Höhe schraubt. |
Die jeweiligen Besonderheiten bei Annuitäten- und Volltilgerdarlehen im Vergleich
Beide Darlehen, das wurde bereits deutlich, warten mit gewissen Eigenheiten auf. Hier stellen wir weitere Besonderheiten gegenüber.
Klassisches Annuitätendarlehen | Volltilgerdarlehen |
---|---|
Die niedrigere Tilgung führt zu niedrigeren Rückführungsanteilen innerhalb der Rate, was wiederum eine längere Darlehensdauer bedeutet. | Die hohe Anfangstilgung belastet zwar kurzfristig das Haushaltsbudget, verkürzt aber die Laufzeit. Dies führt zu signifikanten Zinseinsparungen. |
Zinsrabatte sichern! Bei einem Volltilgerdarlehen spart ein Zehnte weniger Zinsen tausende Euro. | |
Der Kreditnehmer muss sich in jedem Fall um eine Anschlussfinanzierung kümmern, unter Umständen bei steigenden Zinsen eine Forwardprämie in Kauf nehmen. | |
Sondertilgungsklauseln erlauben teilweise vorzeitige Rückführungen ohne Vorfälligkeitsentschädigung. Dies bedeutet ebenfalls eine schnellere Darlehenstilgung. |
Die aktuell historisch niedrigen Zinsen ermöglichen zur Zeit deutlich mehr Darlehensnehmern, ein Volltilgerdarlehen zu nutzen, als ein Zinssatz auf dem Niveau von fünf Prozent pro Jahr oder mehr. Der Zinssatz kann bei einem Volltilgerdarlehen durchaus identisch mit dem Zinssatz sein, den die Bank bei gleicher Laufzeit für ein klassisches Annuitätendarlehen berechnet. Allerdings honorieren einige Kreditinstitute die langfristige, einmalige Bindung an die Bank mit einem Rabatt auf den Zinssatz.
Wer bei den Baufinanzierungszinsen die Nase vorne hat, sehen Sie tagesaktuell in unserem großen Vergleichsrechner.
Um die Unterschiede eines Annuitätendarlehens und eines Volltilgerdarlehens aber auch griffig zu machen, haben wir für Sie eine Beispielrechnung erstellt. Die Darlehenshöhe beträgt 200.000 Euro, die Zinsbindung 15 Jahre und der effektive Jahreszins drei Prozent.
Eckdaten | Anfängl. Tilgung 2% | Anfängl. Tilgung 4% | Anfängl. Tilgung 6%> |
---|---|---|---|
Monatliche Rate | 833,33 Euro | 1.166,67 Euro | 1.500 Euro |
Restschuld | 124.342,44 Euro | 48.684,87 Euro | 582,03 Euro |
Gesamtlaufzeit | 30,58 Jahre | 18,68 Jahre | 13,5 Jahre |
Summe Zinsen gesamt | 105.811,90 Euro | 61.480,50 Euro | 43.583,48 Euro |
Fazit
Wer als Kreditnehmer in der Lage ist, etwas weniger als die doppelte monatliche Belastung gegenüber einem klassischen Annuitätendarlehen mit zwei Prozent Tilgung zu tragen, spart am Ende über 60.000 Euro. Aber auch eine Verdoppelung der anfänglichen Tilgung bringt bereits eine solide Einsparung bei deutlich kürzerer Laufzeit. Dazu kommt die größtmögliche Zinssicherheit bei niedrigen Zinsen.
FAQs zum Volltilgerdarlehen
Welche Laufzeiten sollte man für ein Volltilgerdarlehen wählen?
Zunächst einmal sollte die Laufzeit natürlich dem monatlich finanziell Machbaren entsprechen. Wir empfehlen Laufzeiten zwischen 5 Jahren und 25 Jahren.
Warum kann ich keine Sondertilgungen leisten?
Bei einem Volltilgerdarlehen geht die Bank davon aus, dass für einen festen Zeitraum ein regelmäßiger Betrag fließt und das Darlehen am Ende getilgt ist. Das klassische Annuitätendarlehen sieht in der Regel Prolongationen vor.
Was ist besser – Kreditvermittler oder Bank?
Volltilgerdarlehen werden nicht von allen Banken angeboten. Sie können sich natürlich die Mühe machen, und selbst auf die Suche gehen. Ein Kreditvermittler weiß von vorneherein, wer als Ansprechpartner infrage kommt. Darüber hinaus reservieren Kreditvermittler häufig siebenstellige Darlehensvolumen, auf die der Endverbraucher dann einen günstigeren Zinssatz für sein Darlehen erhält.
Warum nicht gleich eine Bausparfinanzierung?
Eine Bausparfinanzierung setzt voraus, dass entweder die Ansparphase abgeschlossen ist, oder parallel zur Besparung des Vertrages noch eine Zwischenfinanzierung über die Kreditsumme anfällt. Wer nicht viele Jahre im Voraus plante, läuft in eine hohe finanzielle Belastung.
Welche kostenpflichtigen Zusatzoptionen kann ich mir sichern?
An erster Stelle steht natürlich die eigentlich nicht vorgesehene Sondertilgung. Ein weiterer Punkt ist die bereitstellungszinsenfreie Zeit, die bis zu zwölf Monaten betragen kann. Die Einbindung eines KfW-Darlehens sollte allerdings ohne Aufpreis möglich sein. Eine Vorfälligkeitsfreiheit kann für den Eintritt eines Härtefalles vereinbart werden.
Volltilgungsrechner 02/2019
- 1,39%
- gebundener Sollzins*
- 1,40%
- effektiver Jahreszins*
- 955,01€
- Monatsrate
- Gesamtzahlung :228.989,12 EUR
- Tilgungsanteil :200.000,00 EUR
- Zinsanteil :28.989,12 EUR
- Restschuld :0,00 EUR
68161 Mannheim
Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 231,67 | 723,34 | 955,01 | 199.276,66 | 231,67 | 723,34 | 955,01 |
2 | 199.276,66 | 230,83 | 724,18 | 955,01 | 199.276,66 | 250,13 | 1.447,52 | 1.697,65 |
3 | 198.552,48 | 229,99 | 725,02 | 955,01 | 198.552,48 | 480,12 | 2.172,53 | 2.652,66 |
4 | 197.827,47 | 229,15 | 725,86 | 955,01 | 197.827,47 | 709,27 | 2.898,39 | 3.607,66 |
5 | 197.101,61 | 228,31 | 726,70 | 955,01 | 197.101,61 | 937,58 | 3.625,09 | 4.562,67 |
6 | 196.374,91 | 227,47 | 727,54 | 955,01 | 196.374,91 | 1.165,05 | 4.352,62 | 5.517,68 |
7 | 195.647,38 | 226,62 | 728,38 | 955,01 | 195.647,38 | 1.391,68 | 5.081,01 | 6.472,68 |
8 | 194.918,99 | 225,78 | 729,22 | 955,01 | 194.918,99 | 1.617,46 | 5.810,23 | 7.427,69 |
9 | 194.189,77 | 224,94 | 730,07 | 955,01 | 194.189,77 | 1.842,39 | 6.540,30 | 8.382,69 |
10 | 193.459,70 | 224,09 | 730,92 | 955,01 | 193.459,70 | 2.066,48 | 7.271,22 | 9.337,70 |
11 | 192.728,78 | 223,24 | 731,76 | 955,01 | 192.728,78 | 2.289,73 | 8.002,98 | 10.292,71 |
12 | 191.997,02 | 222,40 | 732,61 | 955,01 | 191.997,02 | 2.512,13 | 8.735,59 | 11.247,71 |
13 | 191.264,41 | 221,55 | 733,46 | 955,01 | 191.264,41 | 2.733,67 | 9.469,05 | 12.202,72 |
14 | 190.530,95 | 220,70 | 734,31 | 955,01 | 190.530,95 | 2.954,37 | 10.203,35 | 13.157,73 |
15 | 189.796,65 | 219,85 | 735,16 | 955,01 | 189.796,65 | 3.174,22 | 10.938,51 | 14.112,73 |
16 | 189.061,49 | 219,00 | 736,01 | 955,01 | 189.061,49 | 3.393,22 | 11.674,52 | 15.067,74 |
17 | 188.325,48 | 218,14 | 736,86 | 955,01 | 188.325,48 | 3.611,36 | 12.411,38 | 16.022,74 |
18 | 187.588,62 | 217,29 | 737,72 | 955,01 | 187.588,62 | 3.828,65 | 13.149,10 | 16.977,75 |
19 | 186.850,90 | 216,44 | 738,57 | 955,01 | 186.850,90 | 4.045,09 | 13.887,67 | 17.932,76 |
20 | 186.112,33 | 215,58 | 739,43 | 955,01 | 186.112,33 | 4.260,67 | 14.627,10 | 18.887,76 |
21 | 185.372,90 | 214,72 | 740,28 | 955,01 | 185.372,90 | 4.475,39 | 15.367,38 | 19.842,77 |
22 | 184.632,62 | 213,87 | 741,14 | 955,01 | 184.632,62 | 4.689,26 | 16.108,52 | 20.797,77 |
23 | 183.891,48 | 213,01 | 742,00 | 955,01 | 183.891,48 | 4.902,26 | 16.850,52 | 21.752,78 |
24 | 183.149,48 | 212,15 | 742,86 | 955,01 | 183.149,48 | 5.114,41 | 17.593,38 | 22.707,79 |
25 | 182.406,62 | 211,29 | 743,72 | 955,01 | 182.406,62 | 5.325,70 | 18.337,09 | 23.662,79 |
26 | 181.662,91 | 210,43 | 744,58 | 955,01 | 181.662,91 | 5.536,12 | 19.081,67 | 24.617,80 |
27 | 180.918,33 | 209,56 | 745,44 | 955,01 | 180.918,33 | 5.745,69 | 19.827,12 | 25.572,81 |
28 | 180.172,88 | 208,70 | 746,31 | 955,01 | 180.172,88 | 5.954,39 | 20.573,42 | 26.527,81 |
29 | 179.426,58 | 207,84 | 747,17 | 955,01 | 179.426,58 | 6.162,22 | 21.320,59 | 27.482,82 |
30 | 178.679,41 | 206,97 | 748,04 | 955,01 | 178.679,41 | 6.369,19 | 22.068,63 | 28.437,82 |
31 | 177.931,37 | 206,10 | 748,90 | 955,01 | 177.931,37 | 6.575,30 | 22.817,53 | 29.392,83 |
32 | 177.182,47 | 205,24 | 749,77 | 955,01 | 177.182,47 | 6.780,54 | 23.567,30 | 30.347,84 |
33 | 176.432,70 | 204,37 | 750,64 | 955,01 | 176.432,70 | 6.984,90 | 24.317,94 | 31.302,84 |
34 | 175.682,06 | 203,50 | 751,51 | 955,01 | 175.682,06 | 7.188,40 | 25.069,45 | 32.257,85 |
35 | 174.930,55 | 202,63 | 752,38 | 955,01 | 174.930,55 | 7.391,03 | 25.821,83 | 33.212,85 |
36 | 174.178,17 | 201,76 | 753,25 | 955,01 | 174.178,17 | 7.592,79 | 26.575,08 | 34.167,86 |
37 | 173.424,92 | 200,88 | 754,12 | 955,01 | 173.424,92 | 7.793,67 | 27.329,20 | 35.122,87 |
38 | 172.670,80 | 200,01 | 755,00 | 955,01 | 172.670,80 | 7.993,68 | 28.084,19 | 36.077,87 |
39 | 171.915,81 | 199,14 | 755,87 | 955,01 | 171.915,81 | 8.192,82 | 28.840,06 | 37.032,88 |
40 | 171.159,94 | 198,26 | 756,75 | 955,01 | 171.159,94 | 8.391,08 | 29.596,81 | 37.987,89 |
41 | 170.403,19 | 197,38 | 757,62 | 955,01 | 170.403,19 | 8.588,46 | 30.354,43 | 38.942,89 |
42 | 169.645,57 | 196,51 | 758,50 | 955,01 | 169.645,57 | 8.784,97 | 31.112,93 | 39.897,90 |
43 | 168.887,07 | 195,63 | 759,38 | 955,01 | 168.887,07 | 8.980,59 | 31.872,31 | 40.852,90 |
44 | 168.127,69 | 194,75 | 760,26 | 955,01 | 168.127,69 | 9.175,34 | 32.632,57 | 41.807,91 |
45 | 167.367,43 | 193,87 | 761,14 | 955,01 | 167.367,43 | 9.369,21 | 33.393,71 | 42.762,92 |
46 | 166.606,29 | 192,99 | 762,02 | 955,01 | 166.606,29 | 9.562,19 | 34.155,73 | 43.717,92 |
47 | 165.844,27 | 192,10 | 762,90 | 955,01 | 165.844,27 | 9.754,30 | 34.918,63 | 44.672,93 |
48 | 165.081,37 | 191,22 | 763,79 | 955,01 | 165.081,37 | 9.945,52 | 35.682,42 | 45.627,93 |
49 | 164.317,58 | 190,33 | 764,67 | 955,01 | 164.317,58 | 10.135,85 | 36.447,09 | 46.582,94 |
50 | 163.552,91 | 189,45 | 765,56 | 955,01 | 163.552,91 | 10.325,30 | 37.212,65 | 47.537,95 |
51 | 162.787,35 | 188,56 | 766,44 | 955,01 | 162.787,35 | 10.513,86 | 37.979,09 | 48.492,95 |
52 | 162.020,91 | 187,67 | 767,33 | 955,01 | 162.020,91 | 10.701,54 | 38.746,42 | 49.447,96 |
53 | 161.253,58 | 186,79 | 768,22 | 955,01 | 161.253,58 | 10.888,32 | 39.514,64 | 50.402,97 |
54 | 160.485,36 | 185,90 | 769,11 | 955,01 | 160.485,36 | 11.074,22 | 40.283,75 | 51.357,97 |
55 | 159.716,25 | 185,00 | 770,00 | 955,01 | 159.716,25 | 11.259,22 | 41.053,76 | 52.312,98 |
56 | 158.946,24 | 184,11 | 770,89 | 955,01 | 158.946,24 | 11.443,33 | 41.824,65 | 53.267,98 |
57 | 158.175,35 | 183,22 | 771,79 | 955,01 | 158.175,35 | 11.626,55 | 42.596,44 | 54.222,99 |
58 | 157.403,56 | 182,33 | 772,68 | 955,01 | 157.403,56 | 11.808,88 | 43.369,12 | 55.178,00 |
59 | 156.630,88 | 181,43 | 773,58 | 955,01 | 156.630,88 | 11.990,31 | 44.142,69 | 56.133,00 |
60 | 155.857,31 | 180,53 | 774,47 | 955,01 | 155.857,31 | 12.170,85 | 44.917,16 | 57.088,01 |
61 | 155.082,84 | 179,64 | 775,37 | 955,01 | 155.082,84 | 12.350,48 | 45.692,53 | 58.043,01 |
62 | 154.307,47 | 178,74 | 776,27 | 955,01 | 154.307,47 | 12.529,22 | 46.468,80 | 58.998,02 |
63 | 153.531,20 | 177,84 | 777,17 | 955,01 | 153.531,20 | 12.707,06 | 47.245,96 | 59.953,03 |
64 | 152.754,04 | 176,94 | 778,07 | 955,01 | 152.754,04 | 12.884,00 | 48.024,03 | 60.908,03 |
65 | 151.975,97 | 176,04 | 778,97 | 955,01 | 151.975,97 | 13.060,04 | 48.803,00 | 61.863,04 |
66 | 151.197,00 | 175,14 | 779,87 | 955,01 | 151.197,00 | 13.235,18 | 49.582,87 | 62.818,05 |
67 | 150.417,13 | 174,23 | 780,77 | 955,01 | 150.417,13 | 13.409,41 | 50.363,64 | 63.773,05 |
68 | 149.636,36 | 173,33 | 781,68 | 955,01 | 149.636,36 | 13.582,74 | 51.145,32 | 64.728,06 |
69 | 148.854,68 | 172,42 | 782,58 | 955,01 | 148.854,68 | 13.755,16 | 51.927,90 | 65.683,06 |
70 | 148.072,10 | 171,52 | 783,49 | 955,01 | 148.072,10 | 13.926,68 | 52.711,39 | 66.638,07 |
71 | 147.288,61 | 170,61 | 784,40 | 955,01 | 147.288,61 | 14.097,29 | 53.495,79 | 67.593,08 |
72 | 146.504,21 | 169,70 | 785,31 | 955,01 | 146.504,21 | 14.266,99 | 54.281,09 | 68.548,08 |
73 | 145.718,91 | 168,79 | 786,22 | 955,01 | 145.718,91 | 14.435,78 | 55.067,31 | 69.503,09 |
74 | 144.932,69 | 167,88 | 787,13 | 955,01 | 144.932,69 | 14.603,66 | 55.854,43 | 70.458,09 |
75 | 144.145,57 | 166,97 | 788,04 | 955,01 | 144.145,57 | 14.770,63 | 56.642,47 | 71.413,10 |
76 | 143.357,53 | 166,06 | 788,95 | 955,01 | 143.357,53 | 14.936,69 | 57.431,42 | 72.368,11 |
77 | 142.568,58 | 165,14 | 789,86 | 955,01 | 142.568,58 | 15.101,83 | 58.221,29 | 73.323,11 |
78 | 141.778,71 | 164,23 | 790,78 | 955,01 | 141.778,71 | 15.266,05 | 59.012,06 | 74.278,12 |
79 | 140.987,94 | 163,31 | 791,70 | 955,01 | 140.987,94 | 15.429,37 | 59.803,76 | 75.233,13 |
80 | 140.196,24 | 162,39 | 792,61 | 955,01 | 140.196,24 | 15.591,76 | 60.596,37 | 76.188,13 |
81 | 139.403,63 | 161,48 | 793,53 | 955,01 | 139.403,63 | 15.753,24 | 61.389,90 | 77.143,14 |
82 | 138.610,10 | 160,56 | 794,45 | 955,01 | 138.610,10 | 15.913,79 | 62.184,35 | 78.098,14 |
83 | 137.815,65 | 159,64 | 795,37 | 955,01 | 137.815,65 | 16.073,43 | 62.979,72 | 79.053,15 |
84 | 137.020,28 | 158,72 | 796,29 | 955,01 | 137.020,28 | 16.232,14 | 63.776,01 | 80.008,16 |
85 | 136.223,99 | 157,79 | 797,21 | 955,01 | 136.223,99 | 16.389,94 | 64.573,23 | 80.963,16 |
86 | 135.426,77 | 156,87 | 798,14 | 955,01 | 135.426,77 | 16.546,81 | 65.371,36 | 81.918,17 |
87 | 134.628,64 | 155,94 | 799,06 | 955,01 | 134.628,64 | 16.702,75 | 66.170,42 | 82.873,18 |
88 | 133.829,58 | 155,02 | 799,99 | 955,01 | 133.829,58 | 16.857,77 | 66.970,41 | 83.828,18 |
89 | 133.029,59 | 154,09 | 800,91 | 955,01 | 133.029,59 | 17.011,86 | 67.771,32 | 84.783,19 |
90 | 132.228,68 | 153,16 | 801,84 | 955,01 | 132.228,68 | 17.165,03 | 68.573,17 | 85.738,19 |
91 | 131.426,83 | 152,24 | 802,77 | 955,01 | 131.426,83 | 17.317,26 | 69.375,94 | 86.693,20 |
92 | 130.624,06 | 151,31 | 803,70 | 955,01 | 130.624,06 | 17.468,57 | 70.179,64 | 87.648,21 |
93 | 129.820,36 | 150,38 | 804,63 | 955,01 | 129.820,36 | 17.618,95 | 70.984,27 | 88.603,21 |
94 | 129.015,73 | 149,44 | 805,56 | 955,01 | 129.015,73 | 17.768,39 | 71.789,83 | 89.558,22 |
95 | 128.210,17 | 148,51 | 806,50 | 955,01 | 128.210,17 | 17.916,90 | 72.596,33 | 90.513,22 |
96 | 127.403,67 | 147,58 | 807,43 | 955,01 | 127.403,67 | 18.064,47 | 73.403,76 | 91.468,23 |
97 | 126.596,24 | 146,64 | 808,37 | 955,01 | 126.596,24 | 18.211,12 | 74.212,12 | 92.423,24 |
98 | 125.787,88 | 145,70 | 809,30 | 955,01 | 125.787,88 | 18.356,82 | 75.021,42 | 93.378,24 |
99 | 124.978,58 | 144,77 | 810,24 | 955,01 | 124.978,58 | 18.501,59 | 75.831,66 | 94.333,25 |
100 | 124.168,34 | 143,83 | 811,18 | 955,01 | 124.168,34 | 18.645,41 | 76.642,84 | 95.288,26 |
101 | 123.357,16 | 142,89 | 812,12 | 955,01 | 123.357,16 | 18.788,30 | 77.454,96 | 96.243,26 |
102 | 122.545,04 | 141,95 | 813,06 | 955,01 | 122.545,04 | 18.930,25 | 78.268,02 | 97.198,27 |
103 | 121.731,98 | 141,01 | 814,00 | 955,01 | 121.731,98 | 19.071,26 | 79.082,02 | 98.153,27 |
104 | 120.917,98 | 140,06 | 814,94 | 955,01 | 120.917,98 | 19.211,32 | 79.896,96 | 99.108,28 |
105 | 120.103,04 | 139,12 | 815,89 | 955,01 | 120.103,04 | 19.350,44 | 80.712,85 | 100.063,29 |
106 | 119.287,15 | 138,17 | 816,83 | 955,01 | 119.287,15 | 19.488,61 | 81.529,68 | 101.018,29 |
107 | 118.470,32 | 137,23 | 817,78 | 955,01 | 118.470,32 | 19.625,84 | 82.347,46 | 101.973,30 |
108 | 117.652,54 | 136,28 | 818,73 | 955,01 | 117.652,54 | 19.762,12 | 83.166,18 | 102.928,30 |
109 | 116.833,82 | 135,33 | 819,67 | 955,01 | 116.833,82 | 19.897,46 | 83.985,85 | 103.883,31 |
110 | 116.014,15 | 134,38 | 820,62 | 955,01 | 116.014,15 | 20.031,84 | 84.806,48 | 104.838,32 |
111 | 115.193,52 | 133,43 | 821,57 | 955,01 | 115.193,52 | 20.165,27 | 85.628,05 | 105.793,32 |
112 | 114.371,95 | 132,48 | 822,53 | 955,01 | 114.371,95 | 20.297,75 | 86.450,58 | 106.748,33 |
113 | 113.549,42 | 131,53 | 823,48 | 955,01 | 113.549,42 | 20.429,28 | 87.274,05 | 107.703,34 |
114 | 112.725,95 | 130,57 | 824,43 | 955,01 | 112.725,95 | 20.559,85 | 88.098,49 | 108.658,34 |
115 | 111.901,51 | 129,62 | 825,39 | 955,01 | 111.901,51 | 20.689,47 | 88.923,87 | 109.613,35 |
116 | 111.076,13 | 128,66 | 826,34 | 955,01 | 111.076,13 | 20.818,14 | 89.750,22 | 110.568,35 |
117 | 110.249,78 | 127,71 | 827,30 | 955,01 | 110.249,78 | 20.945,84 | 90.577,52 | 111.523,36 |
118 | 109.422,48 | 126,75 | 828,26 | 955,01 | 109.422,48 | 21.072,59 | 91.405,78 | 112.478,37 |
119 | 108.594,22 | 125,79 | 829,22 | 955,01 | 108.594,22 | 21.198,38 | 92.234,99 | 113.433,37 |
120 | 107.765,01 | 124,83 | 830,18 | 955,01 | 107.765,01 | 21.323,21 | 93.065,17 | 114.388,38 |
121 | 106.934,83 | 123,87 | 831,14 | 955,01 | 106.934,83 | 21.447,07 | 93.896,31 | 115.343,38 |
122 | 106.103,69 | 122,90 | 832,10 | 955,01 | 106.103,69 | 21.569,98 | 94.728,41 | 116.298,39 |
123 | 105.271,59 | 121,94 | 833,07 | 955,01 | 105.271,59 | 21.691,92 | 95.561,48 | 117.253,40 |
124 | 104.438,52 | 120,97 | 834,03 | 955,01 | 104.438,52 | 21.812,89 | 96.395,51 | 118.208,40 |
125 | 103.604,49 | 120,01 | 835,00 | 955,01 | 103.604,49 | 21.932,90 | 97.230,51 | 119.163,41 |
126 | 102.769,49 | 119,04 | 835,96 | 955,01 | 102.769,49 | 22.051,94 | 98.066,47 | 120.118,42 |
127 | 101.933,53 | 118,07 | 836,93 | 955,01 | 101.933,53 | 22.170,01 | 98.903,41 | 121.073,42 |
128 | 101.096,59 | 117,10 | 837,90 | 955,01 | 101.096,59 | 22.287,12 | 99.741,31 | 122.028,43 |
129 | 100.258,69 | 116,13 | 838,87 | 955,01 | 100.258,69 | 22.403,25 | 100.580,18 | 122.983,43 |
130 | 99.419,82 | 115,16 | 839,84 | 955,01 | 99.419,82 | 22.518,41 | 101.420,03 | 123.938,44 |
131 | 98.579,97 | 114,19 | 840,82 | 955,01 | 98.579,97 | 22.632,60 | 102.260,85 | 124.893,45 |
132 | 97.739,15 | 113,21 | 841,79 | 955,01 | 97.739,15 | 22.745,81 | 103.102,64 | 125.848,45 |
133 | 96.897,36 | 112,24 | 842,77 | 955,01 | 96.897,36 | 22.858,05 | 103.945,40 | 126.803,46 |
134 | 96.054,60 | 111,26 | 843,74 | 955,01 | 96.054,60 | 22.969,32 | 104.789,15 | 127.758,46 |
135 | 95.210,85 | 110,29 | 844,72 | 955,01 | 95.210,85 | 23.079,60 | 105.633,87 | 128.713,47 |
136 | 94.366,13 | 109,31 | 845,70 | 955,01 | 94.366,13 | 23.188,91 | 106.479,57 | 129.668,48 |
137 | 93.520,43 | 108,33 | 846,68 | 955,01 | 93.520,43 | 23.297,24 | 107.326,24 | 130.623,48 |
138 | 92.673,76 | 107,35 | 847,66 | 955,01 | 92.673,76 | 23.404,59 | 108.173,90 | 131.578,49 |
139 | 91.826,10 | 106,37 | 848,64 | 955,01 | 91.826,10 | 23.510,95 | 109.022,54 | 132.533,50 |
140 | 90.977,46 | 105,38 | 849,62 | 955,01 | 90.977,46 | 23.616,33 | 109.872,17 | 133.488,50 |
141 | 90.127,83 | 104,40 | 850,61 | 955,01 | 90.127,83 | 23.720,73 | 110.722,78 | 134.443,51 |
142 | 89.277,22 | 103,41 | 851,59 | 955,01 | 89.277,22 | 23.824,14 | 111.574,37 | 135.398,51 |
143 | 88.425,63 | 102,43 | 852,58 | 955,01 | 88.425,63 | 23.926,57 | 112.426,95 | 136.353,52 |
144 | 87.573,05 | 101,44 | 853,57 | 955,01 | 87.573,05 | 24.028,01 | 113.280,52 | 137.308,53 |
145 | 86.719,48 | 100,45 | 854,56 | 955,01 | 86.719,48 | 24.128,46 | 114.135,07 | 138.263,53 |
146 | 85.864,93 | 99,46 | 855,55 | 955,01 | 85.864,93 | 24.227,92 | 114.990,62 | 139.218,54 |
147 | 85.009,38 | 98,47 | 856,54 | 955,01 | 85.009,38 | 24.326,39 | 115.847,16 | 140.173,54 |
148 | 84.152,84 | 97,48 | 857,53 | 955,01 | 84.152,84 | 24.423,87 | 116.704,69 | 141.128,55 |
149 | 83.295,31 | 96,48 | 858,52 | 955,01 | 83.295,31 | 24.520,35 | 117.563,21 | 142.083,56 |
150 | 82.436,79 | 95,49 | 859,52 | 955,01 | 82.436,79 | 24.615,84 | 118.422,72 | 143.038,56 |
151 | 81.577,28 | 94,49 | 860,51 | 955,01 | 81.577,28 | 24.710,33 | 119.283,24 | 143.993,57 |
152 | 80.716,76 | 93,50 | 861,51 | 955,01 | 80.716,76 | 24.803,83 | 120.144,75 | 144.948,58 |
153 | 79.855,25 | 92,50 | 862,51 | 955,01 | 79.855,25 | 24.896,33 | 121.007,25 | 145.903,58 |
154 | 78.992,75 | 91,50 | 863,51 | 955,01 | 78.992,75 | 24.987,83 | 121.870,76 | 146.858,59 |
155 | 78.129,24 | 90,50 | 864,51 | 955,01 | 78.129,24 | 25.078,33 | 122.735,27 | 147.813,59 |
156 | 77.264,73 | 89,50 | 865,51 | 955,01 | 77.264,73 | 25.167,83 | 123.600,77 | 148.768,60 |
157 | 76.399,23 | 88,50 | 866,51 | 955,01 | 76.399,23 | 25.256,32 | 124.467,28 | 149.723,61 |
158 | 75.532,72 | 87,49 | 867,51 | 955,01 | 75.532,72 | 25.343,81 | 125.334,80 | 150.678,61 |
159 | 74.665,20 | 86,49 | 868,52 | 955,01 | 74.665,20 | 25.430,30 | 126.203,32 | 151.633,62 |
160 | 73.796,68 | 85,48 | 869,53 | 955,01 | 73.796,68 | 25.515,78 | 127.072,84 | 152.588,62 |
161 | 72.927,16 | 84,47 | 870,53 | 955,01 | 72.927,16 | 25.600,26 | 127.943,37 | 153.543,63 |
162 | 72.056,63 | 83,47 | 871,54 | 955,01 | 72.056,63 | 25.683,72 | 128.814,92 | 154.498,64 |
163 | 71.185,08 | 82,46 | 872,55 | 955,01 | 71.185,08 | 25.766,18 | 129.687,47 | 155.453,64 |
164 | 70.312,53 | 81,45 | 873,56 | 955,01 | 70.312,53 | 25.847,62 | 130.561,03 | 156.408,65 |
165 | 69.438,97 | 80,43 | 874,57 | 955,01 | 69.438,97 | 25.928,06 | 131.435,60 | 157.363,66 |
166 | 68.564,40 | 79,42 | 875,59 | 955,01 | 68.564,40 | 26.007,48 | 132.311,18 | 158.318,66 |
167 | 67.688,82 | 78,41 | 876,60 | 955,01 | 67.688,82 | 26.085,88 | 133.187,78 | 159.273,67 |
168 | 66.812,22 | 77,39 | 877,62 | 955,01 | 66.812,22 | 26.163,27 | 134.065,40 | 160.228,67 |
169 | 65.934,60 | 76,37 | 878,63 | 955,01 | 65.934,60 | 26.239,65 | 134.944,03 | 161.183,68 |
170 | 65.055,97 | 75,36 | 879,65 | 955,01 | 65.055,97 | 26.315,00 | 135.823,68 | 162.138,69 |
171 | 64.176,32 | 74,34 | 880,67 | 955,01 | 64.176,32 | 26.389,34 | 136.704,35 | 163.093,69 |
172 | 63.295,65 | 73,32 | 881,69 | 955,01 | 63.295,65 | 26.462,66 | 137.586,04 | 164.048,70 |
173 | 62.413,96 | 72,30 | 882,71 | 955,01 | 62.413,96 | 26.534,96 | 138.468,75 | 165.003,71 |
174 | 61.531,25 | 71,27 | 883,73 | 955,01 | 61.531,25 | 26.606,23 | 139.352,48 | 165.958,71 |
175 | 60.647,52 | 70,25 | 884,76 | 955,01 | 60.647,52 | 26.676,48 | 140.237,24 | 166.913,72 |
176 | 59.762,76 | 69,23 | 885,78 | 955,01 | 59.762,76 | 26.745,71 | 141.123,02 | 167.868,72 |
177 | 58.876,98 | 68,20 | 886,81 | 955,01 | 58.876,98 | 26.813,90 | 142.009,83 | 168.823,73 |
178 | 57.990,17 | 67,17 | 887,83 | 955,01 | 57.990,17 | 26.881,08 | 142.897,66 | 169.778,74 |
179 | 57.102,34 | 66,14 | 888,86 | 955,01 | 57.102,34 | 26.947,22 | 143.786,52 | 170.733,74 |
180 | 56.213,48 | 65,11 | 889,89 | 955,01 | 56.213,48 | 27.012,33 | 144.676,41 | 171.688,75 |
181 | 55.323,59 | 64,08 | 890,92 | 955,01 | 55.323,59 | 27.076,42 | 145.567,34 | 172.643,75 |
182 | 54.432,66 | 63,05 | 891,95 | 955,01 | 54.432,66 | 27.139,47 | 146.459,29 | 173.598,76 |
183 | 53.540,71 | 62,02 | 892,99 | 955,01 | 53.540,71 | 27.201,49 | 147.352,28 | 174.553,77 |
184 | 52.647,72 | 60,98 | 894,02 | 955,01 | 52.647,72 | 27.262,47 | 148.246,30 | 175.508,77 |
185 | 51.753,70 | 59,95 | 895,06 | 955,01 | 51.753,70 | 27.322,42 | 149.141,36 | 176.463,78 |
186 | 50.858,64 | 58,91 | 896,09 | 955,01 | 50.858,64 | 27.381,33 | 150.037,46 | 177.418,79 |
187 | 49.962,54 | 57,87 | 897,13 | 955,01 | 49.962,54 | 27.439,20 | 150.934,59 | 178.373,79 |
188 | 49.065,41 | 56,83 | 898,17 | 955,01 | 49.065,41 | 27.496,04 | 151.832,76 | 179.328,80 |
189 | 48.167,24 | 55,79 | 899,21 | 955,01 | 48.167,24 | 27.551,83 | 152.731,97 | 180.283,80 |
190 | 47.268,03 | 54,75 | 900,25 | 955,01 | 47.268,03 | 27.606,58 | 153.632,23 | 181.238,81 |
191 | 46.367,77 | 53,71 | 901,30 | 955,01 | 46.367,77 | 27.660,29 | 154.533,52 | 182.193,82 |
192 | 45.466,48 | 52,67 | 902,34 | 955,01 | 45.466,48 | 27.712,96 | 155.435,87 | 183.148,82 |
193 | 44.564,13 | 51,62 | 903,39 | 955,01 | 44.564,13 | 27.764,58 | 156.339,25 | 184.103,83 |
194 | 43.660,75 | 50,57 | 904,43 | 955,01 | 43.660,75 | 27.815,15 | 157.243,68 | 185.058,83 |
195 | 42.756,32 | 49,53 | 905,48 | 955,01 | 42.756,32 | 27.864,68 | 158.149,16 | 186.013,84 |
196 | 41.850,84 | 48,48 | 906,53 | 955,01 | 41.850,84 | 27.913,15 | 159.055,69 | 186.968,85 |
197 | 40.944,31 | 47,43 | 907,58 | 955,01 | 40.944,31 | 27.960,58 | 159.963,27 | 187.923,85 |
198 | 40.036,73 | 46,38 | 908,63 | 955,01 | 40.036,73 | 28.006,96 | 160.871,90 | 188.878,86 |
199 | 39.128,10 | 45,32 | 909,68 | 955,01 | 39.128,10 | 28.052,28 | 161.781,58 | 189.833,87 |
200 | 38.218,42 | 44,27 | 910,74 | 955,01 | 38.218,42 | 28.096,55 | 162.692,32 | 190.788,87 |
201 | 37.307,68 | 43,21 | 911,79 | 955,01 | 37.307,68 | 28.139,76 | 163.604,11 | 191.743,88 |
202 | 36.395,89 | 42,16 | 912,85 | 955,01 | 36.395,89 | 28.181,92 | 164.516,96 | 192.698,88 |
203 | 35.483,04 | 41,10 | 913,90 | 955,01 | 35.483,04 | 28.223,02 | 165.430,87 | 193.653,89 |
204 | 34.569,13 | 40,04 | 914,96 | 955,01 | 34.569,13 | 28.263,07 | 166.345,83 | 194.608,90 |
205 | 33.654,17 | 38,98 | 916,02 | 955,01 | 33.654,17 | 28.302,05 | 167.261,85 | 195.563,90 |
206 | 32.738,15 | 37,92 | 917,08 | 955,01 | 32.738,15 | 28.339,97 | 168.178,94 | 196.518,91 |
207 | 31.821,06 | 36,86 | 918,15 | 955,01 | 31.821,06 | 28.376,83 | 169.097,08 | 197.473,91 |
208 | 30.902,92 | 35,80 | 919,21 | 955,01 | 30.902,92 | 28.412,63 | 170.016,29 | 198.428,92 |
209 | 29.983,71 | 34,73 | 920,28 | 955,01 | 29.983,71 | 28.447,36 | 170.936,57 | 199.383,93 |
210 | 29.063,43 | 33,67 | 921,34 | 955,01 | 29.063,43 | 28.481,02 | 171.857,91 | 200.338,93 |
211 | 28.142,09 | 32,60 | 922,41 | 955,01 | 28.142,09 | 28.513,62 | 172.780,32 | 201.293,94 |
212 | 27.219,68 | 31,53 | 923,48 | 955,01 | 27.219,68 | 28.545,15 | 173.703,79 | 202.248,95 |
213 | 26.296,21 | 30,46 | 924,55 | 955,01 | 26.296,21 | 28.575,61 | 174.628,34 | 203.203,95 |
214 | 25.371,66 | 29,39 | 925,62 | 955,01 | 25.371,66 | 28.605,00 | 175.553,96 | 204.158,96 |
215 | 24.446,04 | 28,32 | 926,69 | 955,01 | 24.446,04 | 28.633,32 | 176.480,65 | 205.113,96 |
216 | 23.519,35 | 27,24 | 927,76 | 955,01 | 23.519,35 | 28.660,56 | 177.408,41 | 206.068,97 |
217 | 22.591,59 | 26,17 | 928,84 | 955,01 | 22.591,59 | 28.686,73 | 178.337,25 | 207.023,98 |
218 | 21.662,75 | 25,09 | 929,91 | 955,01 | 21.662,75 | 28.711,82 | 179.267,16 | 207.978,98 |
219 | 20.732,84 | 24,02 | 930,99 | 955,01 | 20.732,84 | 28.735,84 | 180.198,15 | 208.933,99 |
220 | 19.801,85 | 22,94 | 932,07 | 955,01 | 19.801,85 | 28.758,77 | 181.130,22 | 209.888,99 |
221 | 18.869,78 | 21,86 | 933,15 | 955,01 | 18.869,78 | 28.780,63 | 182.063,37 | 210.844,00 |
222 | 17.936,63 | 20,78 | 934,23 | 955,01 | 17.936,63 | 28.801,41 | 182.997,60 | 211.799,01 |
223 | 17.002,40 | 19,69 | 935,31 | 955,01 | 17.002,40 | 28.821,10 | 183.932,91 | 212.754,01 |
224 | 16.067,09 | 18,61 | 936,40 | 955,01 | 16.067,09 | 28.839,71 | 184.869,31 | 213.709,02 |
225 | 15.130,69 | 17,53 | 937,48 | 955,01 | 15.130,69 | 28.857,24 | 185.806,79 | 214.664,03 |
226 | 14.193,21 | 16,44 | 938,57 | 955,01 | 14.193,21 | 28.873,68 | 186.745,35 | 215.619,03 |
227 | 13.254,65 | 15,35 | 939,65 | 955,01 | 13.254,65 | 28.889,03 | 187.685,01 | 216.574,04 |
228 | 12.314,99 | 14,26 | 940,74 | 955,01 | 12.314,99 | 28.903,30 | 188.625,75 | 217.529,04 |
229 | 11.374,25 | 13,18 | 941,83 | 955,01 | 11.374,25 | 28.916,47 | 189.567,58 | 218.484,05 |
230 | 10.432,42 | 12,08 | 942,92 | 955,01 | 10.432,42 | 28.928,56 | 190.510,50 | 219.439,06 |
231 | 9.489,50 | 10,99 | 944,01 | 955,01 | 9.489,50 | 28.939,55 | 191.454,51 | 220.394,06 |
232 | 8.545,49 | 9,90 | 945,11 | 955,01 | 8.545,49 | 28.949,45 | 192.399,62 | 221.349,07 |
233 | 7.600,38 | 8,80 | 946,20 | 955,01 | 7.600,38 | 28.958,25 | 193.345,82 | 222.304,07 |
234 | 6.654,18 | 7,71 | 947,30 | 955,01 | 6.654,18 | 28.965,96 | 194.293,12 | 223.259,08 |
235 | 5.706,88 | 6,61 | 948,40 | 955,01 | 5.706,88 | 28.972,57 | 195.241,52 | 224.214,09 |
236 | 4.758,48 | 5,51 | 949,49 | 955,01 | 4.758,48 | 28.978,08 | 196.191,01 | 225.169,09 |
237 | 3.808,99 | 4,41 | 950,59 | 955,01 | 3.808,99 | 28.982,49 | 197.141,61 | 226.124,10 |
238 | 2.858,39 | 3,31 | 951,70 | 955,01 | 2.858,39 | 28.985,80 | 198.093,30 | 227.079,11 |
239 | 1.906,70 | 2,21 | 952,80 | 955,01 | 1.906,70 | 28.988,01 | 199.046,10 | 228.034,11 |
240 | 953,90 | 1,10 | 953,90 | 955,01 | 953,90 | 28.989,12 | 200.000,00 | 228.989,12 |
- 1,49%
- gebundener Sollzins*
- 1,50%
- effektiver Jahreszins*
- 964,17€
- Monatsrate
- Gesamtzahlung :231.173,47 EUR
- Tilgungsanteil :200.000,00 EUR
- Zinsanteil :31.173,47 EUR
- Restschuld :0,00 EUR
81925 München
Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 248,33 | 715,84 | 964,17 | 199.284,16 | 248,33 | 715,84 | 964,17 |
2 | 199.284,16 | 247,44 | 716,73 | 964,17 | 199.284,16 | 268,14 | 1.432,56 | 1.700,70 |
3 | 198.567,44 | 246,55 | 717,62 | 964,17 | 198.567,44 | 514,69 | 2.150,18 | 2.664,87 |
4 | 197.849,82 | 245,66 | 718,51 | 964,17 | 197.849,82 | 760,36 | 2.868,69 | 3.629,05 |
5 | 197.131,31 | 244,77 | 719,40 | 964,17 | 197.131,31 | 1.005,13 | 3.588,09 | 4.593,22 |
6 | 196.411,91 | 243,88 | 720,29 | 964,17 | 196.411,91 | 1.249,01 | 4.308,38 | 5.557,39 |
7 | 195.691,62 | 242,98 | 721,19 | 964,17 | 195.691,62 | 1.491,99 | 5.029,57 | 6.521,56 |
8 | 194.970,43 | 242,09 | 722,08 | 964,17 | 194.970,43 | 1.734,08 | 5.751,65 | 7.485,73 |
9 | 194.248,35 | 241,19 | 722,98 | 964,17 | 194.248,35 | 1.975,27 | 6.474,63 | 8.449,90 |
10 | 193.525,37 | 240,29 | 723,88 | 964,17 | 193.525,37 | 2.215,56 | 7.198,51 | 9.414,07 |
11 | 192.801,49 | 239,40 | 724,78 | 964,17 | 192.801,49 | 2.454,96 | 7.923,29 | 10.378,25 |
12 | 192.076,71 | 238,50 | 725,68 | 964,17 | 192.076,71 | 2.693,45 | 8.648,96 | 11.342,42 |
13 | 191.351,04 | 237,59 | 726,58 | 964,17 | 191.351,04 | 2.931,05 | 9.375,54 | 12.306,59 |
14 | 190.624,46 | 236,69 | 727,48 | 964,17 | 190.624,46 | 3.167,74 | 10.103,02 | 13.270,76 |
15 | 189.896,98 | 235,79 | 728,38 | 964,17 | 189.896,98 | 3.403,53 | 10.831,40 | 14.234,93 |
16 | 189.168,60 | 234,88 | 729,29 | 964,17 | 189.168,60 | 3.638,41 | 11.560,69 | 15.199,10 |
17 | 188.439,31 | 233,98 | 730,19 | 964,17 | 188.439,31 | 3.872,39 | 12.290,88 | 16.163,27 |
18 | 187.709,12 | 233,07 | 731,10 | 964,17 | 187.709,12 | 4.105,47 | 13.021,98 | 17.127,44 |
19 | 186.978,02 | 232,16 | 732,01 | 964,17 | 186.978,02 | 4.337,63 | 13.753,99 | 18.091,62 |
20 | 186.246,01 | 231,26 | 732,92 | 964,17 | 186.246,01 | 4.568,88 | 14.486,90 | 19.055,79 |
21 | 185.513,10 | 230,35 | 733,83 | 964,17 | 185.513,10 | 4.799,23 | 15.220,73 | 20.019,96 |
22 | 184.779,27 | 229,43 | 734,74 | 964,17 | 184.779,27 | 5.028,66 | 15.955,46 | 20.984,13 |
23 | 184.044,54 | 228,52 | 735,65 | 964,17 | 184.044,54 | 5.257,19 | 16.691,11 | 21.948,30 |
24 | 183.308,89 | 227,61 | 736,56 | 964,17 | 183.308,89 | 5.484,80 | 17.427,68 | 22.912,47 |
25 | 182.572,32 | 226,69 | 737,48 | 964,17 | 182.572,32 | 5.711,49 | 18.165,15 | 23.876,64 |
26 | 181.834,85 | 225,78 | 738,39 | 964,17 | 181.834,85 | 5.937,27 | 18.903,55 | 24.840,81 |
27 | 181.096,45 | 224,86 | 739,31 | 964,17 | 181.096,45 | 6.162,13 | 19.642,86 | 25.804,99 |
28 | 180.357,14 | 223,94 | 740,23 | 964,17 | 180.357,14 | 6.386,07 | 20.383,08 | 26.769,16 |
29 | 179.616,92 | 223,02 | 741,15 | 964,17 | 179.616,92 | 6.609,10 | 21.124,23 | 27.733,33 |
30 | 178.875,77 | 222,10 | 742,07 | 964,17 | 178.875,77 | 6.831,20 | 21.866,30 | 28.697,50 |
31 | 178.133,70 | 221,18 | 742,99 | 964,17 | 178.133,70 | 7.052,38 | 22.609,29 | 29.661,67 |
32 | 177.390,71 | 220,26 | 743,91 | 964,17 | 177.390,71 | 7.272,64 | 23.353,20 | 30.625,84 |
33 | 176.646,80 | 219,34 | 744,83 | 964,17 | 176.646,80 | 7.491,98 | 24.098,03 | 31.590,01 |
34 | 175.901,97 | 218,41 | 745,76 | 964,17 | 175.901,97 | 7.710,39 | 24.843,79 | 32.554,18 |
35 | 175.156,21 | 217,49 | 746,69 | 964,17 | 175.156,21 | 7.927,88 | 25.590,48 | 33.518,36 |
36 | 174.409,52 | 216,56 | 747,61 | 964,17 | 174.409,52 | 8.144,44 | 26.338,09 | 34.482,53 |
37 | 173.661,91 | 215,63 | 748,54 | 964,17 | 173.661,91 | 8.360,07 | 27.086,63 | 35.446,70 |
38 | 172.913,37 | 214,70 | 749,47 | 964,17 | 172.913,37 | 8.574,77 | 27.836,10 | 36.410,87 |
39 | 172.163,90 | 213,77 | 750,40 | 964,17 | 172.163,90 | 8.788,54 | 28.586,50 | 37.375,04 |
40 | 171.413,50 | 212,84 | 751,33 | 964,17 | 171.413,50 | 9.001,38 | 29.337,84 | 38.339,21 |
41 | 170.662,16 | 211,91 | 752,27 | 964,17 | 170.662,16 | 9.213,28 | 30.090,10 | 39.303,38 |
42 | 169.909,90 | 210,97 | 753,20 | 964,17 | 169.909,90 | 9.424,25 | 30.843,30 | 40.267,55 |
43 | 169.156,70 | 210,04 | 754,14 | 964,17 | 169.156,70 | 9.634,29 | 31.597,44 | 41.231,73 |
44 | 168.402,56 | 209,10 | 755,07 | 964,17 | 168.402,56 | 9.843,39 | 32.352,51 | 42.195,90 |
45 | 167.647,49 | 208,16 | 756,01 | 964,17 | 167.647,49 | 10.051,55 | 33.108,52 | 43.160,07 |
46 | 166.891,48 | 207,22 | 756,95 | 964,17 | 166.891,48 | 10.258,77 | 33.865,47 | 44.124,24 |
47 | 166.134,53 | 206,28 | 757,89 | 964,17 | 166.134,53 | 10.465,06 | 34.623,35 | 45.088,41 |
48 | 165.376,65 | 205,34 | 758,83 | 964,17 | 165.376,65 | 10.670,40 | 35.382,18 | 46.052,58 |
49 | 164.617,82 | 204,40 | 759,77 | 964,17 | 164.617,82 | 10.874,80 | 36.141,95 | 47.016,75 |
50 | 163.858,05 | 203,46 | 760,71 | 964,17 | 163.858,05 | 11.078,26 | 36.902,67 | 47.980,93 |
51 | 163.097,33 | 202,51 | 761,66 | 964,17 | 163.097,33 | 11.280,77 | 37.664,33 | 48.945,10 |
52 | 162.335,67 | 201,57 | 762,60 | 964,17 | 162.335,67 | 11.482,34 | 38.426,93 | 49.909,27 |
53 | 161.573,07 | 200,62 | 763,55 | 964,17 | 161.573,07 | 11.682,96 | 39.190,48 | 50.873,44 |
54 | 160.809,52 | 199,67 | 764,50 | 964,17 | 160.809,52 | 11.882,63 | 39.954,98 | 51.837,61 |
55 | 160.045,02 | 198,72 | 765,45 | 964,17 | 160.045,02 | 12.081,35 | 40.720,43 | 52.801,78 |
56 | 159.279,57 | 197,77 | 766,40 | 964,17 | 159.279,57 | 12.279,12 | 41.486,83 | 53.765,95 |
57 | 158.513,17 | 196,82 | 767,35 | 964,17 | 158.513,17 | 12.475,94 | 42.254,18 | 54.730,12 |
58 | 157.745,82 | 195,87 | 768,30 | 964,17 | 157.745,82 | 12.671,81 | 43.022,48 | 55.694,30 |
59 | 156.977,52 | 194,91 | 769,26 | 964,17 | 156.977,52 | 12.866,73 | 43.791,74 | 56.658,47 |
60 | 156.208,26 | 193,96 | 770,21 | 964,17 | 156.208,26 | 13.060,68 | 44.561,95 | 57.622,64 |
61 | 155.438,05 | 193,00 | 771,17 | 964,17 | 155.438,05 | 13.253,69 | 45.333,12 | 58.586,81 |
62 | 154.666,88 | 192,04 | 772,13 | 964,17 | 154.666,88 | 13.445,73 | 46.105,25 | 59.550,98 |
63 | 153.894,75 | 191,09 | 773,09 | 964,17 | 153.894,75 | 13.636,82 | 46.878,33 | 60.515,15 |
64 | 153.121,67 | 190,13 | 774,05 | 964,17 | 153.121,67 | 13.826,94 | 47.652,38 | 61.479,32 |
65 | 152.347,62 | 189,16 | 775,01 | 964,17 | 152.347,62 | 14.016,11 | 48.427,39 | 62.443,49 |
66 | 151.572,61 | 188,20 | 775,97 | 964,17 | 151.572,61 | 14.204,31 | 49.203,35 | 63.407,67 |
67 | 150.796,65 | 187,24 | 776,93 | 964,17 | 150.796,65 | 14.391,55 | 49.980,29 | 64.371,84 |
68 | 150.019,71 | 186,27 | 777,90 | 964,17 | 150.019,71 | 14.577,82 | 50.758,18 | 65.336,01 |
69 | 149.241,82 | 185,31 | 778,86 | 964,17 | 149.241,82 | 14.763,13 | 51.537,05 | 66.300,18 |
70 | 148.462,95 | 184,34 | 779,83 | 964,17 | 148.462,95 | 14.947,47 | 52.316,88 | 67.264,35 |
71 | 147.683,12 | 183,37 | 780,80 | 964,17 | 147.683,12 | 15.130,85 | 53.097,67 | 68.228,52 |
72 | 146.902,33 | 182,40 | 781,77 | 964,17 | 146.902,33 | 15.313,25 | 53.879,44 | 69.192,69 |
73 | 146.120,56 | 181,43 | 782,74 | 964,17 | 146.120,56 | 15.494,68 | 54.662,18 | 70.156,86 |
74 | 145.337,82 | 180,46 | 783,71 | 964,17 | 145.337,82 | 15.675,15 | 55.445,89 | 71.121,04 |
75 | 144.554,11 | 179,49 | 784,68 | 964,17 | 144.554,11 | 15.854,63 | 56.230,57 | 72.085,21 |
76 | 143.769,43 | 178,51 | 785,66 | 964,17 | 143.769,43 | 16.033,15 | 57.016,23 | 73.049,38 |
77 | 142.983,77 | 177,54 | 786,63 | 964,17 | 142.983,77 | 16.210,69 | 57.802,86 | 74.013,55 |
78 | 142.197,14 | 176,56 | 787,61 | 964,17 | 142.197,14 | 16.387,25 | 58.590,47 | 74.977,72 |
79 | 141.409,53 | 175,58 | 788,59 | 964,17 | 141.409,53 | 16.562,83 | 59.379,06 | 75.941,89 |
80 | 140.620,94 | 174,60 | 789,57 | 964,17 | 140.620,94 | 16.737,43 | 60.168,63 | 76.906,06 |
81 | 139.831,37 | 173,62 | 790,55 | 964,17 | 139.831,37 | 16.911,06 | 60.959,18 | 77.870,23 |
82 | 139.040,82 | 172,64 | 791,53 | 964,17 | 139.040,82 | 17.083,70 | 61.750,70 | 78.834,41 |
83 | 138.249,30 | 171,66 | 792,51 | 964,17 | 138.249,30 | 17.255,36 | 62.543,22 | 79.798,58 |
84 | 137.456,78 | 170,68 | 793,50 | 964,17 | 137.456,78 | 17.426,04 | 63.336,71 | 80.762,75 |
85 | 136.663,29 | 169,69 | 794,48 | 964,17 | 136.663,29 | 17.595,73 | 64.131,19 | 81.726,92 |
86 | 135.868,81 | 168,70 | 795,47 | 964,17 | 135.868,81 | 17.764,43 | 64.926,66 | 82.691,09 |
87 | 135.073,34 | 167,72 | 796,46 | 964,17 | 135.073,34 | 17.932,15 | 65.723,12 | 83.655,26 |
88 | 134.276,88 | 166,73 | 797,44 | 964,17 | 134.276,88 | 18.098,87 | 66.520,56 | 84.619,43 |
89 | 133.479,44 | 165,74 | 798,43 | 964,17 | 133.479,44 | 18.264,61 | 67.318,99 | 85.583,61 |
90 | 132.681,01 | 164,75 | 799,43 | 964,17 | 132.681,01 | 18.429,36 | 68.118,42 | 86.547,78 |
91 | 131.881,58 | 163,75 | 800,42 | 964,17 | 131.881,58 | 18.593,11 | 68.918,84 | 87.511,95 |
92 | 131.081,16 | 162,76 | 801,41 | 964,17 | 131.081,16 | 18.755,87 | 69.720,25 | 88.476,12 |
93 | 130.279,75 | 161,76 | 802,41 | 964,17 | 130.279,75 | 18.917,63 | 70.522,66 | 89.440,29 |
94 | 129.477,34 | 160,77 | 803,40 | 964,17 | 129.477,34 | 19.078,40 | 71.326,06 | 90.404,46 |
95 | 128.673,94 | 159,77 | 804,40 | 964,17 | 128.673,94 | 19.238,17 | 72.130,46 | 91.368,63 |
96 | 127.869,54 | 158,77 | 805,40 | 964,17 | 127.869,54 | 19.396,94 | 72.935,86 | 92.332,80 |
97 | 127.064,14 | 157,77 | 806,40 | 964,17 | 127.064,14 | 19.554,71 | 73.742,26 | 93.296,98 |
98 | 126.257,74 | 156,77 | 807,40 | 964,17 | 126.257,74 | 19.711,48 | 74.549,66 | 94.261,15 |
99 | 125.450,34 | 155,77 | 808,40 | 964,17 | 125.450,34 | 19.867,25 | 75.358,07 | 95.225,32 |
100 | 124.641,93 | 154,76 | 809,41 | 964,17 | 124.641,93 | 20.022,01 | 76.167,48 | 96.189,49 |
101 | 123.832,52 | 153,76 | 810,41 | 964,17 | 123.832,52 | 20.175,77 | 76.977,89 | 97.153,66 |
102 | 123.022,11 | 152,75 | 811,42 | 964,17 | 123.022,11 | 20.328,53 | 77.789,31 | 98.117,83 |
103 | 122.210,69 | 151,74 | 812,43 | 964,17 | 122.210,69 | 20.480,27 | 78.601,73 | 99.082,00 |
104 | 121.398,27 | 150,74 | 813,44 | 964,17 | 121.398,27 | 20.631,01 | 79.415,17 | 100.046,17 |
105 | 120.584,83 | 149,73 | 814,45 | 964,17 | 120.584,83 | 20.780,73 | 80.229,61 | 101.010,35 |
106 | 119.770,39 | 148,71 | 815,46 | 964,17 | 119.770,39 | 20.929,45 | 81.045,07 | 101.974,52 |
107 | 118.954,93 | 147,70 | 816,47 | 964,17 | 118.954,93 | 21.077,15 | 81.861,54 | 102.938,69 |
108 | 118.138,46 | 146,69 | 817,48 | 964,17 | 118.138,46 | 21.223,84 | 82.679,02 | 103.902,86 |
109 | 117.320,98 | 145,67 | 818,50 | 964,17 | 117.320,98 | 21.369,51 | 83.497,52 | 104.867,03 |
110 | 116.502,48 | 144,66 | 819,51 | 964,17 | 116.502,48 | 21.514,17 | 84.317,03 | 105.831,20 |
111 | 115.682,97 | 143,64 | 820,53 | 964,17 | 115.682,97 | 21.657,81 | 85.137,56 | 106.795,37 |
112 | 114.862,44 | 142,62 | 821,55 | 964,17 | 114.862,44 | 21.800,43 | 85.959,12 | 107.759,54 |
113 | 114.040,88 | 141,60 | 822,57 | 964,17 | 114.040,88 | 21.942,03 | 86.781,69 | 108.723,72 |
114 | 113.218,31 | 140,58 | 823,59 | 964,17 | 113.218,31 | 22.082,61 | 87.605,28 | 109.687,89 |
115 | 112.394,72 | 139,56 | 824,61 | 964,17 | 112.394,72 | 22.222,17 | 88.429,89 | 110.652,06 |
116 | 111.570,11 | 138,53 | 825,64 | 964,17 | 111.570,11 | 22.360,70 | 89.255,53 | 111.616,23 |
117 | 110.744,47 | 137,51 | 826,66 | 964,17 | 110.744,47 | 22.498,21 | 90.082,19 | 112.580,40 |
118 | 109.917,81 | 136,48 | 827,69 | 964,17 | 109.917,81 | 22.634,69 | 90.909,88 | 113.544,57 |
119 | 109.090,12 | 135,45 | 828,72 | 964,17 | 109.090,12 | 22.770,14 | 91.738,60 | 114.508,74 |
120 | 108.261,40 | 134,42 | 829,75 | 964,17 | 108.261,40 | 22.904,57 | 92.568,35 | 115.472,91 |
121 | 107.431,65 | 133,39 | 830,78 | 964,17 | 107.431,65 | 23.037,96 | 93.399,13 | 116.437,09 |
122 | 106.600,87 | 132,36 | 831,81 | 964,17 | 106.600,87 | 23.170,32 | 94.230,93 | 117.401,26 |
123 | 105.769,07 | 131,33 | 832,84 | 964,17 | 105.769,07 | 23.301,65 | 95.063,78 | 118.365,43 |
124 | 104.936,22 | 130,30 | 833,88 | 964,17 | 104.936,22 | 23.431,95 | 95.897,65 | 119.329,60 |
125 | 104.102,35 | 129,26 | 834,91 | 964,17 | 104.102,35 | 23.561,21 | 96.732,56 | 120.293,77 |
126 | 103.267,44 | 128,22 | 835,95 | 964,17 | 103.267,44 | 23.689,43 | 97.568,51 | 121.257,94 |
127 | 102.431,49 | 127,19 | 836,99 | 964,17 | 102.431,49 | 23.816,62 | 98.405,49 | 122.222,11 |
128 | 101.594,51 | 126,15 | 838,02 | 964,17 | 101.594,51 | 23.942,77 | 99.243,52 | 123.186,29 |
129 | 100.756,48 | 125,11 | 839,07 | 964,17 | 100.756,48 | 24.067,87 | 100.082,58 | 124.150,46 |
130 | 99.917,42 | 124,06 | 840,11 | 964,17 | 99.917,42 | 24.191,94 | 100.922,69 | 125.114,63 |
131 | 99.077,31 | 123,02 | 841,15 | 964,17 | 99.077,31 | 24.314,96 | 101.763,84 | 126.078,80 |
132 | 98.236,16 | 121,98 | 842,19 | 964,17 | 98.236,16 | 24.436,93 | 102.606,04 | 127.042,97 |
133 | 97.393,96 | 120,93 | 843,24 | 964,17 | 97.393,96 | 24.557,86 | 103.449,28 | 128.007,14 |
134 | 96.550,72 | 119,88 | 844,29 | 964,17 | 96.550,72 | 24.677,75 | 104.293,56 | 128.971,31 |
135 | 95.706,44 | 118,84 | 845,34 | 964,17 | 95.706,44 | 24.796,58 | 105.138,90 | 129.935,48 |
136 | 94.861,10 | 117,79 | 846,39 | 964,17 | 94.861,10 | 24.914,37 | 105.985,29 | 130.899,66 |
137 | 94.014,71 | 116,73 | 847,44 | 964,17 | 94.014,71 | 25.031,10 | 106.832,72 | 131.863,83 |
138 | 93.167,28 | 115,68 | 848,49 | 964,17 | 93.167,28 | 25.146,79 | 107.681,21 | 132.828,00 |
139 | 92.318,79 | 114,63 | 849,54 | 964,17 | 92.318,79 | 25.261,42 | 108.530,75 | 133.792,17 |
140 | 91.469,25 | 113,57 | 850,60 | 964,17 | 91.469,25 | 25.374,99 | 109.381,35 | 134.756,34 |
141 | 90.618,65 | 112,52 | 851,65 | 964,17 | 90.618,65 | 25.487,51 | 110.233,00 | 135.720,51 |
142 | 89.767,00 | 111,46 | 852,71 | 964,17 | 89.767,00 | 25.598,97 | 111.085,71 | 136.684,68 |
143 | 88.914,29 | 110,40 | 853,77 | 964,17 | 88.914,29 | 25.709,37 | 111.939,48 | 137.648,85 |
144 | 88.060,52 | 109,34 | 854,83 | 964,17 | 88.060,52 | 25.818,71 | 112.794,31 | 138.613,03 |
145 | 87.205,69 | 108,28 | 855,89 | 964,17 | 87.205,69 | 25.926,99 | 113.650,20 | 139.577,20 |
146 | 86.349,80 | 107,22 | 856,95 | 964,17 | 86.349,80 | 26.034,21 | 114.507,16 | 140.541,37 |
147 | 85.492,84 | 106,15 | 858,02 | 964,17 | 85.492,84 | 26.140,36 | 115.365,17 | 141.505,54 |
148 | 84.634,83 | 105,09 | 859,08 | 964,17 | 84.634,83 | 26.245,45 | 116.224,26 | 142.469,71 |
149 | 83.775,74 | 104,02 | 860,15 | 964,17 | 83.775,74 | 26.349,47 | 117.084,41 | 143.433,88 |
150 | 82.915,59 | 102,95 | 861,22 | 964,17 | 82.915,59 | 26.452,43 | 117.945,63 | 144.398,05 |
151 | 82.054,37 | 101,88 | 862,29 | 964,17 | 82.054,37 | 26.554,31 | 118.807,91 | 145.362,22 |
152 | 81.192,09 | 100,81 | 863,36 | 964,17 | 81.192,09 | 26.655,13 | 119.671,27 | 146.326,40 |
153 | 80.328,73 | 99,74 | 864,43 | 964,17 | 80.328,73 | 26.754,87 | 120.535,70 | 147.290,57 |
154 | 79.464,30 | 98,67 | 865,50 | 964,17 | 79.464,30 | 26.853,54 | 121.401,20 | 148.254,74 |
155 | 78.598,80 | 97,59 | 866,58 | 964,17 | 78.598,80 | 26.951,13 | 122.267,78 | 149.218,91 |
156 | 77.732,22 | 96,52 | 867,65 | 964,17 | 77.732,22 | 27.047,65 | 123.135,43 | 150.183,08 |
157 | 76.864,57 | 95,44 | 868,73 | 964,17 | 76.864,57 | 27.143,09 | 124.004,17 | 151.147,25 |
158 | 75.995,83 | 94,36 | 869,81 | 964,17 | 75.995,83 | 27.237,45 | 124.873,98 | 152.111,42 |
159 | 75.126,02 | 93,28 | 870,89 | 964,17 | 75.126,02 | 27.330,73 | 125.744,87 | 153.075,59 |
160 | 74.255,13 | 92,20 | 871,97 | 964,17 | 74.255,13 | 27.422,93 | 126.616,84 | 154.039,77 |
161 | 73.383,16 | 91,12 | 873,05 | 964,17 | 73.383,16 | 27.514,05 | 127.489,89 | 155.003,94 |
162 | 72.510,11 | 90,03 | 874,14 | 964,17 | 72.510,11 | 27.604,08 | 128.364,03 | 155.968,11 |
163 | 71.635,97 | 88,95 | 875,22 | 964,17 | 71.635,97 | 27.693,03 | 129.239,25 | 156.932,28 |
164 | 70.760,75 | 87,86 | 876,31 | 964,17 | 70.760,75 | 27.780,89 | 130.115,56 | 157.896,45 |
165 | 69.884,44 | 86,77 | 877,40 | 964,17 | 69.884,44 | 27.867,66 | 130.992,96 | 158.860,62 |
166 | 69.007,04 | 85,68 | 878,49 | 964,17 | 69.007,04 | 27.953,35 | 131.871,45 | 159.824,79 |
167 | 68.128,55 | 84,59 | 879,58 | 964,17 | 68.128,55 | 28.037,94 | 132.751,03 | 160.788,97 |
168 | 67.248,97 | 83,50 | 880,67 | 964,17 | 67.248,97 | 28.121,44 | 133.631,70 | 161.753,14 |
169 | 66.368,30 | 82,41 | 881,76 | 964,17 | 66.368,30 | 28.203,85 | 134.513,46 | 162.717,31 |
170 | 65.486,54 | 81,31 | 882,86 | 964,17 | 65.486,54 | 28.285,16 | 135.396,32 | 163.681,48 |
171 | 64.603,68 | 80,22 | 883,96 | 964,17 | 64.603,68 | 28.365,38 | 136.280,27 | 164.645,65 |
172 | 63.719,73 | 79,12 | 885,05 | 964,17 | 63.719,73 | 28.444,50 | 137.165,33 | 165.609,82 |
173 | 62.834,67 | 78,02 | 886,15 | 964,17 | 62.834,67 | 28.522,51 | 138.051,48 | 166.573,99 |
174 | 61.948,52 | 76,92 | 887,25 | 964,17 | 61.948,52 | 28.599,43 | 138.938,73 | 167.538,16 |
175 | 61.061,27 | 75,82 | 888,35 | 964,17 | 61.061,27 | 28.675,25 | 139.827,08 | 168.502,34 |
176 | 60.172,92 | 74,71 | 889,46 | 964,17 | 60.172,92 | 28.749,97 | 140.716,54 | 169.466,51 |
177 | 59.283,46 | 73,61 | 890,56 | 964,17 | 59.283,46 | 28.823,58 | 141.607,10 | 170.430,68 |
178 | 58.392,90 | 72,50 | 891,67 | 964,17 | 58.392,90 | 28.896,08 | 142.498,77 | 171.394,85 |
179 | 57.501,23 | 71,40 | 892,77 | 964,17 | 57.501,23 | 28.967,48 | 143.391,54 | 172.359,02 |
180 | 56.608,46 | 70,29 | 893,88 | 964,17 | 56.608,46 | 29.037,77 | 144.285,42 | 173.323,19 |
181 | 55.714,58 | 69,18 | 894,99 | 964,17 | 55.714,58 | 29.106,95 | 145.180,42 | 174.287,36 |
182 | 54.819,58 | 68,07 | 896,10 | 964,17 | 54.819,58 | 29.175,01 | 146.076,52 | 175.251,53 |
183 | 53.923,48 | 66,95 | 897,22 | 964,17 | 53.923,48 | 29.241,97 | 146.973,74 | 176.215,71 |
184 | 53.026,26 | 65,84 | 898,33 | 964,17 | 53.026,26 | 29.307,81 | 147.872,07 | 177.179,88 |
185 | 52.127,93 | 64,73 | 899,45 | 964,17 | 52.127,93 | 29.372,54 | 148.771,51 | 178.144,05 |
186 | 51.228,49 | 63,61 | 900,56 | 964,17 | 51.228,49 | 29.436,14 | 149.672,08 | 179.108,22 |
187 | 50.327,92 | 62,49 | 901,68 | 964,17 | 50.327,92 | 29.498,63 | 150.573,76 | 180.072,39 |
188 | 49.426,24 | 61,37 | 902,80 | 964,17 | 49.426,24 | 29.560,01 | 151.476,56 | 181.036,56 |
189 | 48.523,44 | 60,25 | 903,92 | 964,17 | 48.523,44 | 29.620,26 | 152.380,48 | 182.000,73 |
190 | 47.619,52 | 59,13 | 905,04 | 964,17 | 47.619,52 | 29.679,38 | 153.285,52 | 182.964,90 |
191 | 46.714,48 | 58,00 | 906,17 | 964,17 | 46.714,48 | 29.737,39 | 154.191,69 | 183.929,08 |
192 | 45.808,31 | 56,88 | 907,29 | 964,17 | 45.808,31 | 29.794,27 | 155.098,98 | 184.893,25 |
193 | 44.901,02 | 55,75 | 908,42 | 964,17 | 44.901,02 | 29.850,02 | 156.007,40 | 185.857,42 |
194 | 43.992,60 | 54,62 | 909,55 | 964,17 | 43.992,60 | 29.904,64 | 156.916,95 | 186.821,59 |
195 | 43.083,05 | 53,49 | 910,68 | 964,17 | 43.083,05 | 29.958,14 | 157.827,62 | 187.785,76 |
196 | 42.172,38 | 52,36 | 911,81 | 964,17 | 42.172,38 | 30.010,50 | 158.739,43 | 188.749,93 |
197 | 41.260,57 | 51,23 | 912,94 | 964,17 | 41.260,57 | 30.061,73 | 159.652,37 | 189.714,10 |
198 | 40.347,63 | 50,10 | 914,07 | 964,17 | 40.347,63 | 30.111,83 | 160.566,44 | 190.678,27 |
199 | 39.433,56 | 48,96 | 915,21 | 964,17 | 39.433,56 | 30.160,79 | 161.481,65 | 191.642,45 |
200 | 38.518,35 | 47,83 | 916,34 | 964,17 | 38.518,35 | 30.208,62 | 162.398,00 | 192.606,62 |
201 | 37.602,00 | 46,69 | 917,48 | 964,17 | 37.602,00 | 30.255,31 | 163.315,48 | 193.570,79 |
202 | 36.684,52 | 45,55 | 918,62 | 964,17 | 36.684,52 | 30.300,86 | 164.234,10 | 194.534,96 |
203 | 35.765,90 | 44,41 | 919,76 | 964,17 | 35.765,90 | 30.345,27 | 165.153,86 | 195.499,13 |
204 | 34.846,14 | 43,27 | 920,90 | 964,17 | 34.846,14 | 30.388,54 | 166.074,77 | 196.463,30 |
205 | 33.925,23 | 42,12 | 922,05 | 964,17 | 33.925,23 | 30.430,66 | 166.996,81 | 197.427,47 |
206 | 33.003,19 | 40,98 | 923,19 | 964,17 | 33.003,19 | 30.471,64 | 167.920,01 | 198.391,65 |
207 | 32.079,99 | 39,83 | 924,34 | 964,17 | 32.079,99 | 30.511,47 | 168.844,34 | 199.355,82 |
208 | 31.155,66 | 38,68 | 925,49 | 964,17 | 31.155,66 | 30.550,16 | 169.769,83 | 200.319,99 |
209 | 30.230,17 | 37,54 | 926,64 | 964,17 | 30.230,17 | 30.587,69 | 170.696,47 | 201.284,16 |
210 | 29.303,53 | 36,39 | 927,79 | 964,17 | 29.303,53 | 30.624,08 | 171.624,25 | 202.248,33 |
211 | 28.375,75 | 35,23 | 928,94 | 964,17 | 28.375,75 | 30.659,31 | 172.553,19 | 203.212,50 |
212 | 27.446,81 | 34,08 | 930,09 | 964,17 | 27.446,81 | 30.693,39 | 173.483,28 | 204.176,67 |
213 | 26.516,72 | 32,92 | 931,25 | 964,17 | 26.516,72 | 30.726,32 | 174.414,53 | 205.140,84 |
214 | 25.585,47 | 31,77 | 932,40 | 964,17 | 25.585,47 | 30.758,09 | 175.346,93 | 206.105,02 |
215 | 24.653,07 | 30,61 | 933,56 | 964,17 | 24.653,07 | 30.788,70 | 176.280,49 | 207.069,19 |
216 | 23.719,51 | 29,45 | 934,72 | 964,17 | 23.719,51 | 30.818,15 | 177.215,21 | 208.033,36 |
217 | 22.784,79 | 28,29 | 935,88 | 964,17 | 22.784,79 | 30.846,44 | 178.151,09 | 208.997,53 |
218 | 21.848,91 | 27,13 | 937,04 | 964,17 | 21.848,91 | 30.873,57 | 179.088,13 | 209.961,70 |
219 | 20.911,87 | 25,97 | 938,21 | 964,17 | 20.911,87 | 30.899,53 | 180.026,34 | 210.925,87 |
220 | 19.973,66 | 24,80 | 939,37 | 964,17 | 19.973,66 | 30.924,33 | 180.965,71 | 211.890,04 |
221 | 19.034,29 | 23,63 | 940,54 | 964,17 | 19.034,29 | 30.947,97 | 181.906,25 | 212.854,21 |
222 | 18.093,75 | 22,47 | 941,70 | 964,17 | 18.093,75 | 30.970,43 | 182.847,95 | 213.818,39 |
223 | 17.152,05 | 21,30 | 942,87 | 964,17 | 17.152,05 | 30.991,73 | 183.790,83 | 214.782,56 |
224 | 16.209,17 | 20,13 | 944,04 | 964,17 | 16.209,17 | 31.011,86 | 184.734,87 | 215.746,73 |
225 | 15.265,13 | 18,95 | 945,22 | 964,17 | 15.265,13 | 31.030,81 | 185.680,09 | 216.710,90 |
226 | 14.319,91 | 17,78 | 946,39 | 964,17 | 14.319,91 | 31.048,59 | 186.626,48 | 217.675,07 |
227 | 13.373,52 | 16,61 | 947,57 | 964,17 | 13.373,52 | 31.065,20 | 187.574,04 | 218.639,24 |
228 | 12.425,96 | 15,43 | 948,74 | 964,17 | 12.425,96 | 31.080,63 | 188.522,79 | 219.603,41 |
229 | 11.477,21 | 14,25 | 949,92 | 964,17 | 11.477,21 | 31.094,88 | 189.472,71 | 220.567,58 |
230 | 10.527,29 | 13,07 | 951,10 | 964,17 | 10.527,29 | 31.107,95 | 190.423,81 | 221.531,76 |
231 | 9.576,19 | 11,89 | 952,28 | 964,17 | 9.576,19 | 31.119,84 | 191.376,09 | 222.495,93 |
232 | 8.623,91 | 10,71 | 953,46 | 964,17 | 8.623,91 | 31.130,55 | 192.329,55 | 223.460,10 |
233 | 7.670,45 | 9,52 | 954,65 | 964,17 | 7.670,45 | 31.140,07 | 193.284,20 | 224.424,27 |
234 | 6.715,80 | 8,34 | 955,83 | 964,17 | 6.715,80 | 31.148,41 | 194.240,03 | 225.388,44 |
235 | 5.759,97 | 7,15 | 957,02 | 964,17 | 5.759,97 | 31.155,56 | 195.197,05 | 226.352,61 |
236 | 4.802,95 | 5,96 | 958,21 | 964,17 | 4.802,95 | 31.161,53 | 196.155,26 | 227.316,78 |
237 | 3.844,74 | 4,77 | 959,40 | 964,17 | 3.844,74 | 31.166,30 | 197.114,65 | 228.280,95 |
238 | 2.885,35 | 3,58 | 960,59 | 964,17 | 2.885,35 | 31.169,88 | 198.075,24 | 229.245,13 |
239 | 1.924,76 | 2,39 | 961,78 | 964,17 | 1.924,76 | 31.172,27 | 199.037,02 | 230.209,30 |
240 | 962,98 | 1,20 | 962,98 | 964,17 | 962,98 | 31.173,47 | 200.000,00 | 231.173,47 |
- 1,48%
- gebundener Sollzins*
- 1,51%
- effektiver Jahreszins*
- 963,25€
- Monatsrate
- Gesamtzahlung :230.954,44 EUR
- Tilgungsanteil :200.000,00 EUR
- Zinsanteil :30.954,44 EUR
- Restschuld :0,00 EUR
23503 Lübeck
Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 246,67 | 716,59 | 963,25 | 199.283,41 | 246,67 | 716,59 | 963,25 |
2 | 199.283,41 | 245,78 | 717,47 | 963,25 | 199.283,41 | 266,34 | 1.434,06 | 1.700,39 |
3 | 198.565,94 | 244,90 | 718,35 | 963,25 | 198.565,94 | 511,24 | 2.152,41 | 2.663,65 |
4 | 197.847,59 | 244,01 | 719,24 | 963,25 | 197.847,59 | 755,25 | 2.871,65 | 3.626,90 |
5 | 197.128,35 | 243,12 | 720,13 | 963,25 | 197.128,35 | 998,37 | 3.591,78 | 4.590,15 |
6 | 196.408,22 | 242,24 | 721,02 | 963,25 | 196.408,22 | 1.240,61 | 4.312,79 | 5.553,40 |
7 | 195.687,21 | 241,35 | 721,90 | 963,25 | 195.687,21 | 1.481,96 | 5.034,70 | 6.516,65 |
8 | 194.965,30 | 240,46 | 722,80 | 963,25 | 194.965,30 | 1.722,41 | 5.757,49 | 7.479,91 |
9 | 194.242,51 | 239,57 | 723,69 | 963,25 | 194.242,51 | 1.961,98 | 6.481,18 | 8.443,16 |
10 | 193.518,82 | 238,67 | 724,58 | 963,25 | 193.518,82 | 2.200,65 | 7.205,76 | 9.406,41 |
11 | 192.794,24 | 237,78 | 725,47 | 963,25 | 192.794,24 | 2.438,43 | 7.931,23 | 10.369,66 |
12 | 192.068,77 | 236,88 | 726,37 | 963,25 | 192.068,77 | 2.675,32 | 8.657,60 | 11.332,92 |
13 | 191.342,40 | 235,99 | 727,26 | 963,25 | 191.342,40 | 2.911,31 | 9.384,86 | 12.296,17 |
14 | 190.615,14 | 235,09 | 728,16 | 963,25 | 190.615,14 | 3.146,40 | 10.113,02 | 13.259,42 |
15 | 189.886,98 | 234,19 | 729,06 | 963,25 | 189.886,98 | 3.380,59 | 10.842,08 | 14.222,67 |
16 | 189.157,92 | 233,29 | 729,96 | 963,25 | 189.157,92 | 3.613,89 | 11.572,04 | 15.185,93 |
17 | 188.427,96 | 232,39 | 730,86 | 963,25 | 188.427,96 | 3.846,28 | 12.302,90 | 16.149,18 |
18 | 187.697,10 | 231,49 | 731,76 | 963,25 | 187.697,10 | 4.077,78 | 13.034,65 | 17.112,43 |
19 | 186.965,35 | 230,59 | 732,66 | 963,25 | 186.965,35 | 4.308,37 | 13.767,32 | 18.075,68 |
20 | 186.232,68 | 229,69 | 733,57 | 963,25 | 186.232,68 | 4.538,05 | 14.500,88 | 19.038,93 |
21 | 185.499,12 | 228,78 | 734,47 | 963,25 | 185.499,12 | 4.766,84 | 15.235,35 | 20.002,19 |
22 | 184.764,65 | 227,88 | 735,38 | 963,25 | 184.764,65 | 4.994,71 | 15.970,73 | 20.965,44 |
23 | 184.029,27 | 226,97 | 736,28 | 963,25 | 184.029,27 | 5.221,68 | 16.707,01 | 21.928,69 |
24 | 183.292,99 | 226,06 | 737,19 | 963,25 | 183.292,99 | 5.447,74 | 17.444,20 | 22.891,94 |
25 | 182.555,80 | 225,15 | 738,10 | 963,25 | 182.555,80 | 5.672,89 | 18.182,30 | 23.855,20 |
26 | 181.817,70 | 224,24 | 739,01 | 963,25 | 181.817,70 | 5.897,14 | 18.921,31 | 24.818,45 |
27 | 181.078,69 | 223,33 | 739,92 | 963,25 | 181.078,69 | 6.120,47 | 19.661,23 | 25.781,70 |
28 | 180.338,77 | 222,42 | 740,83 | 963,25 | 180.338,77 | 6.342,88 | 20.402,07 | 26.744,95 |
29 | 179.597,93 | 221,50 | 741,75 | 963,25 | 179.597,93 | 6.564,39 | 21.143,82 | 27.708,21 |
30 | 178.856,18 | 220,59 | 742,66 | 963,25 | 178.856,18 | 6.784,98 | 21.886,48 | 28.671,46 |
31 | 178.113,52 | 219,67 | 743,58 | 963,25 | 178.113,52 | 7.004,65 | 22.630,06 | 29.634,71 |
32 | 177.369,94 | 218,76 | 744,50 | 963,25 | 177.369,94 | 7.223,41 | 23.374,55 | 30.597,96 |
33 | 176.625,45 | 217,84 | 745,41 | 963,25 | 176.625,45 | 7.441,25 | 24.119,97 | 31.561,21 |
34 | 175.880,03 | 216,92 | 746,33 | 963,25 | 175.880,03 | 7.658,16 | 24.866,30 | 32.524,47 |
35 | 175.133,70 | 216,00 | 747,25 | 963,25 | 175.133,70 | 7.874,16 | 25.613,56 | 33.487,72 |
36 | 174.386,44 | 215,08 | 748,18 | 963,25 | 174.386,44 | 8.089,24 | 26.361,73 | 34.450,97 |
37 | 173.638,27 | 214,15 | 749,10 | 963,25 | 173.638,27 | 8.303,39 | 27.110,83 | 35.414,22 |
38 | 172.889,17 | 213,23 | 750,02 | 963,25 | 172.889,17 | 8.516,62 | 27.860,85 | 36.377,48 |
39 | 172.139,15 | 212,30 | 750,95 | 963,25 | 172.139,15 | 8.728,93 | 28.611,80 | 37.340,73 |
40 | 171.388,20 | 211,38 | 751,87 | 963,25 | 171.388,20 | 8.940,31 | 29.363,67 | 38.303,98 |
41 | 170.636,33 | 210,45 | 752,80 | 963,25 | 170.636,33 | 9.150,76 | 30.116,47 | 39.267,23 |
42 | 169.883,53 | 209,52 | 753,73 | 963,25 | 169.883,53 | 9.360,28 | 30.870,20 | 40.230,49 |
43 | 169.129,80 | 208,59 | 754,66 | 963,25 | 169.129,80 | 9.568,87 | 31.624,86 | 41.193,74 |
44 | 168.375,14 | 207,66 | 755,59 | 963,25 | 168.375,14 | 9.776,54 | 32.380,45 | 42.156,99 |
45 | 167.619,55 | 206,73 | 756,52 | 963,25 | 167.619,55 | 9.983,27 | 33.136,97 | 43.120,24 |
46 | 166.863,03 | 205,80 | 757,45 | 963,25 | 166.863,03 | 10.189,07 | 33.894,43 | 44.083,49 |
47 | 166.105,57 | 204,86 | 758,39 | 963,25 | 166.105,57 | 10.393,93 | 34.652,82 | 45.046,75 |
48 | 165.347,18 | 203,93 | 759,32 | 963,25 | 165.347,18 | 10.597,86 | 35.412,14 | 46.010,00 |
49 | 164.587,86 | 202,99 | 760,26 | 963,25 | 164.587,86 | 10.800,85 | 36.172,40 | 46.973,25 |
50 | 163.827,60 | 202,05 | 761,20 | 963,25 | 163.827,60 | 11.002,90 | 36.933,60 | 47.936,50 |
51 | 163.066,40 | 201,12 | 762,14 | 963,25 | 163.066,40 | 11.204,02 | 37.695,74 | 48.899,76 |
52 | 162.304,26 | 200,18 | 763,08 | 963,25 | 162.304,26 | 11.404,19 | 38.458,81 | 49.863,01 |
53 | 161.541,19 | 199,23 | 764,02 | 963,25 | 161.541,19 | 11.603,43 | 39.222,83 | 50.826,26 |
54 | 160.777,17 | 198,29 | 764,96 | 963,25 | 160.777,17 | 11.801,72 | 39.987,79 | 51.789,51 |
55 | 160.012,21 | 197,35 | 765,90 | 963,25 | 160.012,21 | 11.999,07 | 40.753,70 | 52.752,77 |
56 | 159.246,30 | 196,40 | 766,85 | 963,25 | 159.246,30 | 12.195,47 | 41.520,55 | 53.716,02 |
57 | 158.479,45 | 195,46 | 767,79 | 963,25 | 158.479,45 | 12.390,93 | 42.288,34 | 54.679,27 |
58 | 157.711,66 | 194,51 | 768,74 | 963,25 | 157.711,66 | 12.585,44 | 43.057,08 | 55.642,52 |
59 | 156.942,92 | 193,56 | 769,69 | 963,25 | 156.942,92 | 12.779,00 | 43.826,77 | 56.605,77 |
60 | 156.173,23 | 192,61 | 770,64 | 963,25 | 156.173,23 | 12.971,62 | 44.597,41 | 57.569,03 |
61 | 155.402,59 | 191,66 | 771,59 | 963,25 | 155.402,59 | 13.163,28 | 45.369,00 | 58.532,28 |
62 | 154.631,00 | 190,71 | 772,54 | 963,25 | 154.631,00 | 13.353,99 | 46.141,54 | 59.495,53 |
63 | 153.858,46 | 189,76 | 773,49 | 963,25 | 153.858,46 | 13.543,75 | 46.915,03 | 60.458,78 |
64 | 153.084,97 | 188,80 | 774,45 | 963,25 | 153.084,97 | 13.732,56 | 47.689,48 | 61.422,04 |
65 | 152.310,52 | 187,85 | 775,40 | 963,25 | 152.310,52 | 13.920,41 | 48.464,88 | 62.385,29 |
66 | 151.535,12 | 186,89 | 776,36 | 963,25 | 151.535,12 | 14.107,30 | 49.241,24 | 63.348,54 |
67 | 150.758,76 | 185,94 | 777,32 | 963,25 | 150.758,76 | 14.293,23 | 50.018,56 | 64.311,79 |
68 | 149.981,44 | 184,98 | 778,28 | 963,25 | 149.981,44 | 14.478,21 | 50.796,83 | 65.275,04 |
69 | 149.203,17 | 184,02 | 779,24 | 963,25 | 149.203,17 | 14.662,23 | 51.576,07 | 66.238,30 |
70 | 148.423,93 | 183,06 | 780,20 | 963,25 | 148.423,93 | 14.845,29 | 52.356,26 | 67.201,55 |
71 | 147.643,74 | 182,09 | 781,16 | 963,25 | 147.643,74 | 15.027,38 | 53.137,42 | 68.164,80 |
72 | 146.862,58 | 181,13 | 782,12 | 963,25 | 146.862,58 | 15.208,51 | 53.919,54 | 69.128,05 |
73 | 146.080,46 | 180,17 | 783,09 | 963,25 | 146.080,46 | 15.388,68 | 54.702,63 | 70.091,31 |
74 | 145.297,37 | 179,20 | 784,05 | 963,25 | 145.297,37 | 15.567,88 | 55.486,68 | 71.054,56 |
75 | 144.513,32 | 178,23 | 785,02 | 963,25 | 144.513,32 | 15.746,11 | 56.271,70 | 72.017,81 |
76 | 143.728,30 | 177,26 | 785,99 | 963,25 | 143.728,30 | 15.923,37 | 57.057,69 | 72.981,06 |
77 | 142.942,31 | 176,30 | 786,96 | 963,25 | 142.942,31 | 16.099,67 | 57.844,65 | 73.944,32 |
78 | 142.155,35 | 175,32 | 787,93 | 963,25 | 142.155,35 | 16.274,99 | 58.632,57 | 74.907,57 |
79 | 141.367,43 | 174,35 | 788,90 | 963,25 | 141.367,43 | 16.449,35 | 59.421,47 | 75.870,82 |
80 | 140.578,53 | 173,38 | 789,87 | 963,25 | 140.578,53 | 16.622,73 | 60.211,34 | 76.834,07 |
81 | 139.788,66 | 172,41 | 790,85 | 963,25 | 139.788,66 | 16.795,13 | 61.002,19 | 77.797,32 |
82 | 138.997,81 | 171,43 | 791,82 | 963,25 | 138.997,81 | 16.966,56 | 61.794,01 | 78.760,58 |
83 | 138.205,99 | 170,45 | 792,80 | 963,25 | 138.205,99 | 17.137,02 | 62.586,81 | 79.723,83 |
84 | 137.413,19 | 169,48 | 793,78 | 963,25 | 137.413,19 | 17.306,49 | 63.380,59 | 80.687,08 |
85 | 136.619,41 | 168,50 | 794,76 | 963,25 | 136.619,41 | 17.474,99 | 64.175,34 | 81.650,33 |
86 | 135.824,66 | 167,52 | 795,74 | 963,25 | 135.824,66 | 17.642,51 | 64.971,08 | 82.613,59 |
87 | 135.028,92 | 166,54 | 796,72 | 963,25 | 135.028,92 | 17.809,04 | 65.767,79 | 83.576,84 |
88 | 134.232,21 | 165,55 | 797,70 | 963,25 | 134.232,21 | 17.974,60 | 66.565,49 | 84.540,09 |
89 | 133.434,51 | 164,57 | 798,68 | 963,25 | 133.434,51 | 18.139,17 | 67.364,18 | 85.503,34 |
90 | 132.635,82 | 163,58 | 799,67 | 963,25 | 132.635,82 | 18.302,75 | 68.163,84 | 86.466,60 |
91 | 131.836,16 | 162,60 | 800,65 | 963,25 | 131.836,16 | 18.465,35 | 68.964,50 | 87.429,85 |
92 | 131.035,50 | 161,61 | 801,64 | 963,25 | 131.035,50 | 18.626,96 | 69.766,14 | 88.393,10 |
93 | 130.233,86 | 160,62 | 802,63 | 963,25 | 130.233,86 | 18.787,58 | 70.568,77 | 89.356,35 |
94 | 129.431,23 | 159,63 | 803,62 | 963,25 | 129.431,23 | 18.947,21 | 71.372,39 | 90.319,60 |
95 | 128.627,61 | 158,64 | 804,61 | 963,25 | 128.627,61 | 19.105,85 | 72.177,00 | 91.282,86 |
96 | 127.823,00 | 157,65 | 805,60 | 963,25 | 127.823,00 | 19.263,50 | 72.982,61 | 92.246,11 |
97 | 127.017,39 | 156,65 | 806,60 | 963,25 | 127.017,39 | 19.420,16 | 73.789,20 | 93.209,36 |
98 | 126.210,80 | 155,66 | 807,59 | 963,25 | 126.210,80 | 19.575,82 | 74.596,80 | 94.172,61 |
99 | 125.403,20 | 154,66 | 808,59 | 963,25 | 125.403,20 | 19.730,48 | 75.405,39 | 95.135,87 |
100 | 124.594,61 | 153,67 | 809,59 | 963,25 | 124.594,61 | 19.884,15 | 76.214,97 | 96.099,12 |
101 | 123.785,03 | 152,67 | 810,58 | 963,25 | 123.785,03 | 20.036,82 | 77.025,56 | 97.062,37 |
102 | 122.974,44 | 151,67 | 811,58 | 963,25 | 122.974,44 | 20.188,48 | 77.837,14 | 98.025,62 |
103 | 122.162,86 | 150,67 | 812,58 | 963,25 | 122.162,86 | 20.339,15 | 78.649,72 | 98.988,88 |
104 | 121.350,28 | 149,67 | 813,59 | 963,25 | 121.350,28 | 20.488,82 | 79.463,31 | 99.952,13 |
105 | 120.536,69 | 148,66 | 814,59 | 963,25 | 120.536,69 | 20.637,48 | 80.277,90 | 100.915,38 |
106 | 119.722,10 | 147,66 | 815,60 | 963,25 | 119.722,10 | 20.785,14 | 81.093,50 | 101.878,63 |
107 | 118.906,50 | 146,65 | 816,60 | 963,25 | 118.906,50 | 20.931,79 | 81.910,10 | 102.841,88 |
108 | 118.089,90 | 145,64 | 817,61 | 963,25 | 118.089,90 | 21.077,43 | 82.727,71 | 103.805,14 |
109 | 117.272,29 | 144,64 | 818,62 | 963,25 | 117.272,29 | 21.222,07 | 83.546,32 | 104.768,39 |
110 | 116.453,68 | 143,63 | 819,63 | 963,25 | 116.453,68 | 21.365,69 | 84.365,95 | 105.731,64 |
111 | 115.634,05 | 142,62 | 820,64 | 963,25 | 115.634,05 | 21.508,31 | 85.186,58 | 106.694,89 |
112 | 114.813,42 | 141,60 | 821,65 | 963,25 | 114.813,42 | 21.649,91 | 86.008,23 | 107.658,15 |
113 | 113.991,77 | 140,59 | 822,66 | 963,25 | 113.991,77 | 21.790,50 | 86.830,90 | 108.621,40 |
114 | 113.169,10 | 139,58 | 823,68 | 963,25 | 113.169,10 | 21.930,08 | 87.654,57 | 109.584,65 |
115 | 112.345,43 | 138,56 | 824,69 | 963,25 | 112.345,43 | 22.068,64 | 88.479,27 | 110.547,90 |
116 | 111.520,73 | 137,54 | 825,71 | 963,25 | 111.520,73 | 22.206,18 | 89.304,98 | 111.511,16 |
117 | 110.695,02 | 136,52 | 826,73 | 963,25 | 110.695,02 | 22.342,70 | 90.131,70 | 112.474,41 |
118 | 109.868,30 | 135,50 | 827,75 | 963,25 | 109.868,30 | 22.478,21 | 90.959,45 | 113.437,66 |
119 | 109.040,55 | 134,48 | 828,77 | 963,25 | 109.040,55 | 22.612,69 | 91.788,22 | 114.400,91 |
120 | 108.211,78 | 133,46 | 829,79 | 963,25 | 108.211,78 | 22.746,15 | 92.618,01 | 115.364,16 |
121 | 107.381,99 | 132,44 | 830,81 | 963,25 | 107.381,99 | 22.878,59 | 93.448,83 | 116.327,42 |
122 | 106.551,17 | 131,41 | 831,84 | 963,25 | 106.551,17 | 23.010,00 | 94.280,67 | 117.290,67 |
123 | 105.719,33 | 130,39 | 832,87 | 963,25 | 105.719,33 | 23.140,39 | 95.113,53 | 118.253,92 |
124 | 104.886,47 | 129,36 | 833,89 | 963,25 | 104.886,47 | 23.269,75 | 95.947,42 | 119.217,17 |
125 | 104.052,58 | 128,33 | 834,92 | 963,25 | 104.052,58 | 23.398,08 | 96.782,34 | 120.180,43 |
126 | 103.217,66 | 127,30 | 835,95 | 963,25 | 103.217,66 | 23.525,38 | 97.618,30 | 121.143,68 |
127 | 102.381,70 | 126,27 | 836,98 | 963,25 | 102.381,70 | 23.651,65 | 98.455,28 | 122.106,93 |
128 | 101.544,72 | 125,24 | 838,01 | 963,25 | 101.544,72 | 23.776,89 | 99.293,29 | 123.070,18 |
129 | 100.706,71 | 124,20 | 839,05 | 963,25 | 100.706,71 | 23.901,10 | 100.132,34 | 124.033,43 |
130 | 99.867,66 | 123,17 | 840,08 | 963,25 | 99.867,66 | 24.024,27 | 100.972,42 | 124.996,69 |
131 | 99.027,58 | 122,13 | 841,12 | 963,25 | 99.027,58 | 24.146,40 | 101.813,54 | 125.959,94 |
132 | 98.186,46 | 121,10 | 842,16 | 963,25 | 98.186,46 | 24.267,50 | 102.655,69 | 126.923,19 |
133 | 97.344,31 | 120,06 | 843,19 | 963,25 | 97.344,31 | 24.387,56 | 103.498,89 | 127.886,44 |
134 | 96.501,11 | 119,02 | 844,23 | 963,25 | 96.501,11 | 24.506,57 | 104.343,12 | 128.849,70 |
135 | 95.656,88 | 117,98 | 845,28 | 963,25 | 95.656,88 | 24.624,55 | 105.188,40 | 129.812,95 |
136 | 94.811,60 | 116,93 | 846,32 | 963,25 | 94.811,60 | 24.741,49 | 106.034,72 | 130.776,20 |
137 | 93.965,28 | 115,89 | 847,36 | 963,25 | 93.965,28 | 24.857,38 | 106.882,08 | 131.739,45 |
138 | 93.117,92 | 114,85 | 848,41 | 963,25 | 93.117,92 | 24.972,22 | 107.730,48 | 132.702,71 |
139 | 92.269,52 | 113,80 | 849,45 | 963,25 | 92.269,52 | 25.086,02 | 108.579,94 | 133.665,96 |
140 | 91.420,06 | 112,75 | 850,50 | 963,25 | 91.420,06 | 25.198,77 | 109.430,44 | 134.629,21 |
141 | 90.569,56 | 111,70 | 851,55 | 963,25 | 90.569,56 | 25.310,47 | 110.281,99 | 135.592,46 |
142 | 89.718,01 | 110,65 | 852,60 | 963,25 | 89.718,01 | 25.421,13 | 111.134,59 | 136.555,71 |
143 | 88.865,41 | 109,60 | 853,65 | 963,25 | 88.865,41 | 25.530,73 | 111.988,24 | 137.518,97 |
144 | 88.011,76 | 108,55 | 854,70 | 963,25 | 88.011,76 | 25.639,27 | 112.842,94 | 138.482,22 |
145 | 87.157,06 | 107,49 | 855,76 | 963,25 | 87.157,06 | 25.746,77 | 113.698,70 | 139.445,47 |
146 | 86.301,30 | 106,44 | 856,81 | 963,25 | 86.301,30 | 25.853,21 | 114.555,52 | 140.408,72 |
147 | 85.444,48 | 105,38 | 857,87 | 963,25 | 85.444,48 | 25.958,59 | 115.413,39 | 141.371,98 |
148 | 84.586,61 | 104,32 | 858,93 | 963,25 | 84.586,61 | 26.062,91 | 116.272,32 | 142.335,23 |
149 | 83.727,68 | 103,26 | 859,99 | 963,25 | 83.727,68 | 26.166,18 | 117.132,31 | 143.298,48 |
150 | 82.867,69 | 102,20 | 861,05 | 963,25 | 82.867,69 | 26.268,38 | 117.993,35 | 144.261,73 |
151 | 82.006,65 | 101,14 | 862,11 | 963,25 | 82.006,65 | 26.369,52 | 118.855,46 | 145.224,99 |
152 | 81.144,54 | 100,08 | 863,17 | 963,25 | 81.144,54 | 26.469,60 | 119.718,64 | 146.188,24 |
153 | 80.281,36 | 99,01 | 864,24 | 963,25 | 80.281,36 | 26.568,61 | 120.582,88 | 147.151,49 |
154 | 79.417,12 | 97,95 | 865,30 | 963,25 | 79.417,12 | 26.666,56 | 121.448,18 | 148.114,74 |
155 | 78.551,82 | 96,88 | 866,37 | 963,25 | 78.551,82 | 26.763,44 | 122.314,55 | 149.077,99 |
156 | 77.685,45 | 95,81 | 867,44 | 963,25 | 77.685,45 | 26.859,25 | 123.181,99 | 150.041,25 |
157 | 76.818,01 | 94,74 | 868,51 | 963,25 | 76.818,01 | 26.954,00 | 124.050,50 | 151.004,50 |
158 | 75.949,50 | 93,67 | 869,58 | 963,25 | 75.949,50 | 27.047,67 | 124.920,09 | 151.967,75 |
159 | 75.079,91 | 92,60 | 870,65 | 963,25 | 75.079,91 | 27.140,27 | 125.790,74 | 152.931,00 |
160 | 74.209,26 | 91,52 | 871,73 | 963,25 | 74.209,26 | 27.231,79 | 126.662,47 | 153.894,26 |
161 | 73.337,53 | 90,45 | 872,80 | 963,25 | 73.337,53 | 27.322,24 | 127.535,27 | 154.857,51 |
162 | 72.464,73 | 89,37 | 873,88 | 963,25 | 72.464,73 | 27.411,61 | 128.409,15 | 155.820,76 |
163 | 71.590,85 | 88,30 | 874,96 | 963,25 | 71.590,85 | 27.499,91 | 129.284,11 | 156.784,01 |
164 | 70.715,89 | 87,22 | 876,04 | 963,25 | 70.715,89 | 27.587,12 | 130.160,14 | 157.747,27 |
165 | 69.839,86 | 86,14 | 877,12 | 963,25 | 69.839,86 | 27.673,26 | 131.037,26 | 158.710,52 |
166 | 68.962,74 | 85,05 | 878,20 | 963,25 | 68.962,74 | 27.758,31 | 131.915,46 | 159.673,77 |
167 | 68.084,54 | 83,97 | 879,28 | 963,25 | 68.084,54 | 27.842,29 | 132.794,74 | 160.637,02 |
168 | 67.205,26 | 82,89 | 880,37 | 963,25 | 67.205,26 | 27.925,17 | 133.675,10 | 161.600,27 |
169 | 66.324,90 | 81,80 | 881,45 | 963,25 | 66.324,90 | 28.006,97 | 134.556,55 | 162.563,53 |
170 | 65.443,45 | 80,71 | 882,54 | 963,25 | 65.443,45 | 28.087,69 | 135.439,09 | 163.526,78 |
171 | 64.560,91 | 79,63 | 883,63 | 963,25 | 64.560,91 | 28.167,31 | 136.322,72 | 164.490,03 |
172 | 63.677,28 | 78,54 | 884,72 | 963,25 | 63.677,28 | 28.245,85 | 137.207,44 | 165.453,28 |
173 | 62.792,56 | 77,44 | 885,81 | 963,25 | 62.792,56 | 28.323,29 | 138.093,25 | 166.416,54 |
174 | 61.906,75 | 76,35 | 886,90 | 963,25 | 61.906,75 | 28.399,64 | 138.980,15 | 167.379,79 |
175 | 61.019,85 | 75,26 | 887,99 | 963,25 | 61.019,85 | 28.474,90 | 139.868,14 | 168.343,04 |
176 | 60.131,86 | 74,16 | 889,09 | 963,25 | 60.131,86 | 28.549,06 | 140.757,23 | 169.306,29 |
177 | 59.242,77 | 73,07 | 890,19 | 963,25 | 59.242,77 | 28.622,13 | 141.647,42 | 170.269,55 |
178 | 58.352,58 | 71,97 | 891,28 | 963,25 | 58.352,58 | 28.694,10 | 142.538,70 | 171.232,80 |
179 | 57.461,30 | 70,87 | 892,38 | 963,25 | 57.461,30 | 28.764,97 | 143.431,08 | 172.196,05 |
180 | 56.568,92 | 69,77 | 893,48 | 963,25 | 56.568,92 | 28.834,73 | 144.324,57 | 173.159,30 |
181 | 55.675,43 | 68,67 | 894,59 | 963,25 | 55.675,43 | 28.903,40 | 145.219,15 | 174.122,55 |
182 | 54.780,85 | 67,56 | 895,69 | 963,25 | 54.780,85 | 28.970,96 | 146.114,84 | 175.085,81 |
183 | 53.885,16 | 66,46 | 896,79 | 963,25 | 53.885,16 | 29.037,42 | 147.011,64 | 176.049,06 |
184 | 52.988,36 | 65,35 | 897,90 | 963,25 | 52.988,36 | 29.102,77 | 147.909,54 | 177.012,31 |
185 | 52.090,46 | 64,24 | 899,01 | 963,25 | 52.090,46 | 29.167,02 | 148.808,54 | 177.975,56 |
186 | 51.191,46 | 63,14 | 900,12 | 963,25 | 51.191,46 | 29.230,16 | 149.708,66 | 178.938,82 |
187 | 50.291,34 | 62,03 | 901,23 | 963,25 | 50.291,34 | 29.292,18 | 150.609,89 | 179.902,07 |
188 | 49.390,11 | 60,91 | 902,34 | 963,25 | 49.390,11 | 29.353,10 | 151.512,22 | 180.865,32 |
189 | 48.487,78 | 59,80 | 903,45 | 963,25 | 48.487,78 | 29.412,90 | 152.415,68 | 181.828,57 |
190 | 47.584,32 | 58,69 | 904,56 | 963,25 | 47.584,32 | 29.471,58 | 153.320,24 | 182.791,83 |
191 | 46.679,76 | 57,57 | 905,68 | 963,25 | 46.679,76 | 29.529,16 | 154.225,92 | 183.755,08 |
192 | 45.774,08 | 56,45 | 906,80 | 963,25 | 45.774,08 | 29.585,61 | 155.132,72 | 184.718,33 |
193 | 44.867,28 | 55,34 | 907,92 | 963,25 | 44.867,28 | 29.640,95 | 156.040,63 | 185.681,58 |
194 | 43.959,37 | 54,22 | 909,04 | 963,25 | 43.959,37 | 29.695,16 | 156.949,67 | 186.644,83 |
195 | 43.050,33 | 53,10 | 910,16 | 963,25 | 43.050,33 | 29.748,26 | 157.859,83 | 187.608,09 |
196 | 42.140,17 | 51,97 | 911,28 | 963,25 | 42.140,17 | 29.800,23 | 158.771,11 | 188.571,34 |
197 | 41.228,89 | 50,85 | 912,40 | 963,25 | 41.228,89 | 29.851,08 | 159.683,51 | 189.534,59 |
198 | 40.316,49 | 49,72 | 913,53 | 963,25 | 40.316,49 | 29.900,80 | 160.597,04 | 190.497,84 |
199 | 39.402,96 | 48,60 | 914,66 | 963,25 | 39.402,96 | 29.949,40 | 161.511,69 | 191.461,10 |
200 | 38.488,31 | 47,47 | 915,78 | 963,25 | 38.488,31 | 29.996,87 | 162.427,48 | 192.424,35 |
201 | 37.572,52 | 46,34 | 916,91 | 963,25 | 37.572,52 | 30.043,21 | 163.344,39 | 193.387,60 |
202 | 36.655,61 | 45,21 | 918,04 | 963,25 | 36.655,61 | 30.088,42 | 164.262,43 | 194.350,85 |
203 | 35.737,57 | 44,08 | 919,18 | 963,25 | 35.737,57 | 30.132,50 | 165.181,61 | 195.314,10 |
204 | 34.818,39 | 42,94 | 920,31 | 963,25 | 34.818,39 | 30.175,44 | 166.101,92 | 196.277,36 |
205 | 33.898,08 | 41,81 | 921,44 | 963,25 | 33.898,08 | 30.217,25 | 167.023,36 | 197.240,61 |
206 | 32.976,64 | 40,67 | 922,58 | 963,25 | 32.976,64 | 30.257,92 | 167.945,95 | 198.203,86 |
207 | 32.054,05 | 39,53 | 923,72 | 963,25 | 32.054,05 | 30.297,45 | 168.869,66 | 199.167,11 |
208 | 31.130,34 | 38,39 | 924,86 | 963,25 | 31.130,34 | 30.335,84 | 169.794,52 | 200.130,37 |
209 | 30.205,48 | 37,25 | 926,00 | 963,25 | 30.205,48 | 30.373,10 | 170.720,52 | 201.093,62 |
210 | 29.279,48 | 36,11 | 927,14 | 963,25 | 29.279,48 | 30.409,21 | 171.647,66 | 202.056,87 |
211 | 28.352,34 | 34,97 | 928,28 | 963,25 | 28.352,34 | 30.444,18 | 172.575,95 | 203.020,12 |
212 | 27.424,05 | 33,82 | 929,43 | 963,25 | 27.424,05 | 30.478,00 | 173.505,38 | 203.983,38 |
213 | 26.494,62 | 32,68 | 930,58 | 963,25 | 26.494,62 | 30.510,68 | 174.435,95 | 204.946,63 |
214 | 25.564,05 | 31,53 | 931,72 | 963,25 | 25.564,05 | 30.542,21 | 175.367,67 | 205.909,88 |
215 | 24.632,33 | 30,38 | 932,87 | 963,25 | 24.632,33 | 30.572,59 | 176.300,55 | 206.873,13 |
216 | 23.699,45 | 29,23 | 934,02 | 963,25 | 23.699,45 | 30.601,81 | 177.234,57 | 207.836,38 |
217 | 22.765,43 | 28,08 | 935,17 | 963,25 | 22.765,43 | 30.629,89 | 178.169,75 | 208.799,64 |
218 | 21.830,25 | 26,92 | 936,33 | 963,25 | 21.830,25 | 30.656,82 | 179.106,07 | 209.762,89 |
219 | 20.893,93 | 25,77 | 937,48 | 963,25 | 20.893,93 | 30.682,59 | 180.043,56 | 210.726,14 |
220 | 19.956,44 | 24,61 | 938,64 | 963,25 | 19.956,44 | 30.707,20 | 180.982,20 | 211.689,39 |
221 | 19.017,80 | 23,46 | 939,80 | 963,25 | 19.017,80 | 30.730,65 | 181.921,99 | 212.652,65 |
222 | 18.078,01 | 22,30 | 940,96 | 963,25 | 18.078,01 | 30.752,95 | 182.862,95 | 213.615,90 |
223 | 17.137,05 | 21,14 | 942,12 | 963,25 | 17.137,05 | 30.774,09 | 183.805,07 | 214.579,15 |
224 | 16.194,93 | 19,97 | 943,28 | 963,25 | 16.194,93 | 30.794,06 | 184.748,34 | 215.542,40 |
225 | 15.251,66 | 18,81 | 944,44 | 963,25 | 15.251,66 | 30.812,87 | 185.692,79 | 216.505,66 |
226 | 14.307,21 | 17,65 | 945,61 | 963,25 | 14.307,21 | 30.830,51 | 186.638,39 | 217.468,91 |
227 | 13.361,61 | 16,48 | 946,77 | 963,25 | 13.361,61 | 30.846,99 | 187.585,17 | 218.432,16 |
228 | 12.414,83 | 15,31 | 947,94 | 963,25 | 12.414,83 | 30.862,31 | 188.533,11 | 219.395,41 |
229 | 11.466,89 | 14,14 | 949,11 | 963,25 | 11.466,89 | 30.876,45 | 189.482,22 | 220.358,66 |
230 | 10.517,78 | 12,97 | 950,28 | 963,25 | 10.517,78 | 30.889,42 | 190.432,50 | 221.321,92 |
231 | 9.567,50 | 11,80 | 951,45 | 963,25 | 9.567,50 | 30.901,22 | 191.383,95 | 222.285,17 |
232 | 8.616,05 | 10,63 | 952,63 | 963,25 | 8.616,05 | 30.911,85 | 192.336,57 | 223.248,42 |
233 | 7.663,43 | 9,45 | 953,80 | 963,25 | 7.663,43 | 30.921,30 | 193.290,38 | 224.211,67 |
234 | 6.709,62 | 8,28 | 954,98 | 963,25 | 6.709,62 | 30.929,57 | 194.245,35 | 225.174,93 |
235 | 5.754,65 | 7,10 | 956,15 | 963,25 | 5.754,65 | 30.936,67 | 195.201,51 | 226.138,18 |
236 | 4.798,49 | 5,92 | 957,33 | 963,25 | 4.798,49 | 30.942,59 | 196.158,84 | 227.101,43 |
237 | 3.841,16 | 4,74 | 958,51 | 963,25 | 3.841,16 | 30.947,33 | 197.117,36 | 228.064,68 |
238 | 2.882,64 | 3,56 | 959,70 | 963,25 | 2.882,64 | 30.950,88 | 198.077,05 | 229.027,94 |
239 | 1.922,95 | 2,37 | 960,88 | 963,25 | 1.922,95 | 30.953,25 | 199.037,93 | 229.991,19 |
240 | 962,07 | 1,19 | 962,07 | 963,25 | 962,07 | 30.954,44 | 200.000,00 | 230.954,44 |
- 1,51%
- gebundener Sollzins*
- 1,52%
- effektiver Jahreszins*
- 966,01€
- Monatsrate
- Gesamtzahlung :231.611,92 EUR
- Tilgungsanteil :200.000,00 EUR
- Zinsanteil :31.611,92 EUR
- Restschuld :0,00 EUR
25451 Quickborn
Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 251,67 | 714,34 | 966,01 | 199.285,66 | 251,67 | 714,34 | 966,01 |
2 | 199.285,66 | 250,77 | 715,24 | 966,01 | 199.285,66 | 271,74 | 1.429,59 | 1.701,33 |
3 | 198.570,41 | 249,87 | 716,14 | 966,01 | 198.570,41 | 521,61 | 2.145,73 | 2.667,34 |
4 | 197.854,27 | 248,97 | 717,04 | 966,01 | 197.854,27 | 770,57 | 2.862,77 | 3.633,35 |
5 | 197.137,23 | 248,06 | 717,95 | 966,01 | 197.137,23 | 1.018,64 | 3.580,72 | 4.599,36 |
6 | 196.419,28 | 247,16 | 718,85 | 966,01 | 196.419,28 | 1.265,80 | 4.299,57 | 5.565,37 |
7 | 195.700,43 | 246,26 | 719,75 | 966,01 | 195.700,43 | 1.512,06 | 5.019,33 | 6.531,38 |
8 | 194.980,67 | 245,35 | 720,66 | 966,01 | 194.980,67 | 1.757,41 | 5.739,99 | 7.497,39 |
9 | 194.260,01 | 244,44 | 721,57 | 966,01 | 194.260,01 | 2.001,85 | 6.461,55 | 8.463,40 |
10 | 193.538,45 | 243,54 | 722,48 | 966,01 | 193.538,45 | 2.245,39 | 7.184,03 | 9.429,41 |
11 | 192.815,97 | 242,63 | 723,38 | 966,01 | 192.815,97 | 2.488,01 | 7.907,41 | 10.395,43 |
12 | 192.092,59 | 241,72 | 724,29 | 966,01 | 192.092,59 | 2.729,73 | 8.631,71 | 11.361,44 |
13 | 191.368,29 | 240,81 | 725,21 | 966,01 | 191.368,29 | 2.970,53 | 9.356,91 | 12.327,45 |
14 | 190.643,09 | 239,89 | 726,12 | 966,01 | 190.643,09 | 3.210,43 | 10.083,03 | 13.293,46 |
15 | 189.916,97 | 238,98 | 727,03 | 966,01 | 189.916,97 | 3.449,41 | 10.810,06 | 14.259,47 |
16 | 189.189,94 | 238,06 | 727,95 | 966,01 | 189.189,94 | 3.687,47 | 11.538,01 | 15.225,48 |
17 | 188.461,99 | 237,15 | 728,86 | 966,01 | 188.461,99 | 3.924,62 | 12.266,87 | 16.191,49 |
18 | 187.733,13 | 236,23 | 729,78 | 966,01 | 187.733,13 | 4.160,85 | 12.996,65 | 17.157,50 |
19 | 187.003,35 | 235,31 | 730,70 | 966,01 | 187.003,35 | 4.396,16 | 13.727,35 | 18.123,51 |
20 | 186.272,65 | 234,39 | 731,62 | 966,01 | 186.272,65 | 4.630,55 | 14.458,97 | 19.089,52 |
21 | 185.541,03 | 233,47 | 732,54 | 966,01 | 185.541,03 | 4.864,03 | 15.191,51 | 20.055,53 |
22 | 184.808,49 | 232,55 | 733,46 | 966,01 | 184.808,49 | 5.096,58 | 15.924,97 | 21.021,55 |
23 | 184.075,03 | 231,63 | 734,38 | 966,01 | 184.075,03 | 5.328,21 | 16.659,35 | 21.987,56 |
24 | 183.340,65 | 230,70 | 735,31 | 966,01 | 183.340,65 | 5.558,91 | 17.394,66 | 22.953,57 |
25 | 182.605,34 | 229,78 | 736,23 | 966,01 | 182.605,34 | 5.788,69 | 18.130,89 | 23.919,58 |
26 | 181.869,11 | 228,85 | 737,16 | 966,01 | 181.869,11 | 6.017,54 | 18.868,05 | 24.885,59 |
27 | 181.131,95 | 227,92 | 738,09 | 966,01 | 181.131,95 | 6.245,46 | 19.606,14 | 25.851,60 |
28 | 180.393,86 | 227,00 | 739,02 | 966,01 | 180.393,86 | 6.472,46 | 20.345,15 | 26.817,61 |
29 | 179.654,85 | 226,07 | 739,95 | 966,01 | 179.654,85 | 6.698,53 | 21.085,10 | 27.783,62 |
30 | 178.914,90 | 225,13 | 740,88 | 966,01 | 178.914,90 | 6.923,66 | 21.825,97 | 28.749,63 |
31 | 178.174,03 | 224,20 | 741,81 | 966,01 | 178.174,03 | 7.147,86 | 22.567,78 | 29.715,64 |
32 | 177.432,22 | 223,27 | 742,74 | 966,01 | 177.432,22 | 7.371,13 | 23.310,52 | 30.681,65 |
33 | 176.689,48 | 222,33 | 743,68 | 966,01 | 176.689,48 | 7.593,47 | 24.054,20 | 31.647,67 |
34 | 175.945,80 | 221,40 | 744,61 | 966,01 | 175.945,80 | 7.814,86 | 24.798,81 | 32.613,68 |
35 | 175.201,19 | 220,46 | 745,55 | 966,01 | 175.201,19 | 8.035,33 | 25.544,36 | 33.579,69 |
36 | 174.455,64 | 219,52 | 746,49 | 966,01 | 174.455,64 | 8.254,85 | 26.290,85 | 34.545,70 |
37 | 173.709,15 | 218,58 | 747,43 | 966,01 | 173.709,15 | 8.473,43 | 27.038,28 | 35.511,71 |
38 | 172.961,72 | 217,64 | 748,37 | 966,01 | 172.961,72 | 8.691,08 | 27.786,64 | 36.477,72 |
39 | 172.213,36 | 216,70 | 749,31 | 966,01 | 172.213,36 | 8.907,78 | 28.535,95 | 37.443,73 |
40 | 171.464,05 | 215,76 | 750,25 | 966,01 | 171.464,05 | 9.123,54 | 29.286,20 | 38.409,74 |
41 | 170.713,80 | 214,81 | 751,20 | 966,01 | 170.713,80 | 9.338,35 | 30.037,40 | 39.375,75 |
42 | 169.962,60 | 213,87 | 752,14 | 966,01 | 169.962,60 | 9.552,22 | 30.789,54 | 40.341,76 |
43 | 169.210,46 | 212,92 | 753,09 | 966,01 | 169.210,46 | 9.765,14 | 31.542,63 | 41.307,77 |
44 | 168.457,37 | 211,98 | 754,04 | 966,01 | 168.457,37 | 9.977,12 | 32.296,67 | 42.273,79 |
45 | 167.703,33 | 211,03 | 754,98 | 966,01 | 167.703,33 | 10.188,15 | 33.051,65 | 43.239,80 |
46 | 166.948,35 | 210,08 | 755,93 | 966,01 | 166.948,35 | 10.398,22 | 33.807,58 | 44.205,81 |
47 | 166.192,42 | 209,13 | 756,89 | 966,01 | 166.192,42 | 10.607,35 | 34.564,47 | 45.171,82 |
48 | 165.435,53 | 208,17 | 757,84 | 966,01 | 165.435,53 | 10.815,52 | 35.322,31 | 46.137,83 |
49 | 164.677,69 | 207,22 | 758,79 | 966,01 | 164.677,69 | 11.022,74 | 36.081,10 | 47.103,84 |
50 | 163.918,90 | 206,26 | 759,75 | 966,01 | 163.918,90 | 11.229,01 | 36.840,84 | 48.069,85 |
51 | 163.159,16 | 205,31 | 760,70 | 966,01 | 163.159,16 | 11.434,31 | 37.601,55 | 49.035,86 |
52 | 162.398,45 | 204,35 | 761,66 | 966,01 | 162.398,45 | 11.638,67 | 38.363,21 | 50.001,87 |
53 | 161.636,79 | 203,39 | 762,62 | 966,01 | 161.636,79 | 11.842,06 | 39.125,82 | 50.967,88 |
54 | 160.874,18 | 202,43 | 763,58 | 966,01 | 160.874,18 | 12.044,49 | 39.889,40 | 51.933,89 |
55 | 160.110,60 | 201,47 | 764,54 | 966,01 | 160.110,60 | 12.245,96 | 40.653,94 | 52.899,91 |
56 | 159.346,06 | 200,51 | 765,50 | 966,01 | 159.346,06 | 12.446,48 | 41.419,44 | 53.865,92 |
57 | 158.580,56 | 199,55 | 766,46 | 966,01 | 158.580,56 | 12.646,02 | 42.185,90 | 54.831,93 |
58 | 157.814,10 | 198,58 | 767,43 | 966,01 | 157.814,10 | 12.844,61 | 42.953,33 | 55.797,94 |
59 | 157.046,67 | 197,62 | 768,39 | 966,01 | 157.046,67 | 13.042,22 | 43.721,73 | 56.763,95 |
60 | 156.278,27 | 196,65 | 769,36 | 966,01 | 156.278,27 | 13.238,87 | 44.491,09 | 57.729,96 |
61 | 155.508,91 | 195,68 | 770,33 | 966,01 | 155.508,91 | 13.434,55 | 45.261,42 | 58.695,97 |
62 | 154.738,58 | 194,71 | 771,30 | 966,01 | 154.738,58 | 13.629,27 | 46.032,71 | 59.661,98 |
63 | 153.967,29 | 193,74 | 772,27 | 966,01 | 153.967,29 | 13.823,01 | 46.804,98 | 60.627,99 |
64 | 153.195,02 | 192,77 | 773,24 | 966,01 | 153.195,02 | 14.015,78 | 47.578,22 | 61.594,00 |
65 | 152.421,78 | 191,80 | 774,21 | 966,01 | 152.421,78 | 14.207,58 | 48.352,44 | 62.560,01 |
66 | 151.647,56 | 190,82 | 775,19 | 966,01 | 151.647,56 | 14.398,40 | 49.127,62 | 63.526,03 |
67 | 150.872,38 | 189,85 | 776,16 | 966,01 | 150.872,38 | 14.588,25 | 49.903,79 | 64.492,04 |
68 | 150.096,21 | 188,87 | 777,14 | 966,01 | 150.096,21 | 14.777,12 | 50.680,93 | 65.458,05 |
69 | 149.319,07 | 187,89 | 778,12 | 966,01 | 149.319,07 | 14.965,01 | 51.459,05 | 66.424,06 |
70 | 148.540,95 | 186,91 | 779,10 | 966,01 | 148.540,95 | 15.151,93 | 52.238,14 | 67.390,07 |
71 | 147.761,86 | 185,93 | 780,08 | 966,01 | 147.761,86 | 15.337,86 | 53.018,22 | 68.356,08 |
72 | 146.981,78 | 184,95 | 781,06 | 966,01 | 146.981,78 | 15.522,81 | 53.799,28 | 69.322,09 |
73 | 146.200,72 | 183,97 | 782,04 | 966,01 | 146.200,72 | 15.706,78 | 54.581,32 | 70.288,10 |
74 | 145.418,68 | 182,99 | 783,03 | 966,01 | 145.418,68 | 15.889,77 | 55.364,35 | 71.254,11 |
75 | 144.635,65 | 182,00 | 784,01 | 966,01 | 144.635,65 | 16.071,77 | 56.148,36 | 72.220,12 |
76 | 143.851,64 | 181,01 | 785,00 | 966,01 | 143.851,64 | 16.252,78 | 56.933,35 | 73.186,13 |
77 | 143.066,65 | 180,03 | 785,99 | 966,01 | 143.066,65 | 16.432,81 | 57.719,34 | 74.152,15 |
78 | 142.280,66 | 179,04 | 786,97 | 966,01 | 142.280,66 | 16.611,84 | 58.506,31 | 75.118,16 |
79 | 141.493,69 | 178,05 | 787,96 | 966,01 | 141.493,69 | 16.789,89 | 59.294,28 | 76.084,17 |
80 | 140.705,72 | 177,05 | 788,96 | 966,01 | 140.705,72 | 16.966,94 | 60.083,24 | 77.050,18 |
81 | 139.916,76 | 176,06 | 789,95 | 966,01 | 139.916,76 | 17.143,00 | 60.873,18 | 78.016,19 |
82 | 139.126,82 | 175,07 | 790,94 | 966,01 | 139.126,82 | 17.318,07 | 61.664,13 | 78.982,20 |
83 | 138.335,87 | 174,07 | 791,94 | 966,01 | 138.335,87 | 17.492,15 | 62.456,07 | 79.948,21 |
84 | 137.543,93 | 173,08 | 792,93 | 966,01 | 137.543,93 | 17.665,22 | 63.249,00 | 80.914,22 |
85 | 136.751,00 | 172,08 | 793,93 | 966,01 | 136.751,00 | 17.837,30 | 64.042,93 | 81.880,23 |
86 | 135.957,07 | 171,08 | 794,93 | 966,01 | 135.957,07 | 18.008,38 | 64.837,86 | 82.846,24 |
87 | 135.162,14 | 170,08 | 795,93 | 966,01 | 135.162,14 | 18.178,46 | 65.633,80 | 83.812,25 |
88 | 134.366,20 | 169,08 | 796,93 | 966,01 | 134.366,20 | 18.347,54 | 66.430,73 | 84.778,27 |
89 | 133.569,27 | 168,07 | 797,94 | 966,01 | 133.569,27 | 18.515,61 | 67.228,67 | 85.744,28 |
90 | 132.771,33 | 167,07 | 798,94 | 966,01 | 132.771,33 | 18.682,68 | 68.027,61 | 86.710,29 |
91 | 131.972,39 | 166,07 | 799,95 | 966,01 | 131.972,39 | 18.848,75 | 68.827,55 | 87.676,30 |
92 | 131.172,45 | 165,06 | 800,95 | 966,01 | 131.172,45 | 19.013,80 | 69.628,50 | 88.642,31 |
93 | 130.371,50 | 164,05 | 801,96 | 966,01 | 130.371,50 | 19.177,86 | 70.430,46 | 89.608,32 |
94 | 129.569,54 | 163,04 | 802,97 | 966,01 | 129.569,54 | 19.340,90 | 71.233,43 | 90.574,33 |
95 | 128.766,57 | 162,03 | 803,98 | 966,01 | 128.766,57 | 19.502,93 | 72.037,41 | 91.540,34 |
96 | 127.962,59 | 161,02 | 804,99 | 966,01 | 127.962,59 | 19.663,95 | 72.842,40 | 92.506,35 |
97 | 127.157,60 | 160,01 | 806,00 | 966,01 | 127.157,60 | 19.823,95 | 73.648,41 | 93.472,36 |
98 | 126.351,59 | 158,99 | 807,02 | 966,01 | 126.351,59 | 19.982,95 | 74.455,43 | 94.438,37 |
99 | 125.544,57 | 157,98 | 808,03 | 966,01 | 125.544,57 | 20.140,92 | 75.263,46 | 95.404,38 |
100 | 124.736,54 | 156,96 | 809,05 | 966,01 | 124.736,54 | 20.297,88 | 76.072,51 | 96.370,40 |
101 | 123.927,49 | 155,94 | 810,07 | 966,01 | 123.927,49 | 20.453,83 | 76.882,58 | 97.336,41 |
102 | 123.117,42 | 154,92 | 811,09 | 966,01 | 123.117,42 | 20.608,75 | 77.693,67 | 98.302,42 |
103 | 122.306,33 | 153,90 | 812,11 | 966,01 | 122.306,33 | 20.762,65 | 78.505,78 | 99.268,43 |
104 | 121.494,22 | 152,88 | 813,13 | 966,01 | 121.494,22 | 20.915,53 | 79.318,91 | 100.234,44 |
105 | 120.681,09 | 151,86 | 814,15 | 966,01 | 120.681,09 | 21.067,39 | 80.133,06 | 101.200,45 |
106 | 119.866,94 | 150,83 | 815,18 | 966,01 | 119.866,94 | 21.218,22 | 80.948,24 | 102.166,46 |
107 | 119.051,76 | 149,81 | 816,20 | 966,01 | 119.051,76 | 21.368,03 | 81.764,44 | 103.132,47 |
108 | 118.235,56 | 148,78 | 817,23 | 966,01 | 118.235,56 | 21.516,81 | 82.581,68 | 104.098,48 |
109 | 117.418,32 | 147,75 | 818,26 | 966,01 | 117.418,32 | 21.664,56 | 83.399,94 | 105.064,49 |
110 | 116.600,06 | 146,72 | 819,29 | 966,01 | 116.600,06 | 21.811,28 | 84.219,22 | 106.030,50 |
111 | 115.780,78 | 145,69 | 820,32 | 966,01 | 115.780,78 | 21.956,97 | 85.039,54 | 106.996,52 |
112 | 114.960,46 | 144,66 | 821,35 | 966,01 | 114.960,46 | 22.101,63 | 85.860,90 | 107.962,53 |
113 | 114.139,10 | 143,63 | 822,39 | 966,01 | 114.139,10 | 22.245,25 | 86.683,28 | 108.928,54 |
114 | 113.316,72 | 142,59 | 823,42 | 966,01 | 113.316,72 | 22.387,85 | 87.506,70 | 109.894,55 |
115 | 112.493,30 | 141,55 | 824,46 | 966,01 | 112.493,30 | 22.529,40 | 88.331,16 | 110.860,56 |
116 | 111.668,84 | 140,52 | 825,49 | 966,01 | 111.668,84 | 22.669,92 | 89.156,65 | 111.826,57 |
117 | 110.843,35 | 139,48 | 826,53 | 966,01 | 110.843,35 | 22.809,39 | 89.983,19 | 112.792,58 |
118 | 110.016,81 | 138,44 | 827,57 | 966,01 | 110.016,81 | 22.947,83 | 90.810,76 | 113.758,59 |
119 | 109.189,24 | 137,40 | 828,61 | 966,01 | 109.189,24 | 23.085,23 | 91.639,38 | 114.724,60 |
120 | 108.360,62 | 136,35 | 829,66 | 966,01 | 108.360,62 | 23.221,58 | 92.469,03 | 115.690,61 |
121 | 107.530,97 | 135,31 | 830,70 | 966,01 | 107.530,97 | 23.356,89 | 93.299,73 | 116.656,62 |
122 | 106.700,27 | 134,26 | 831,75 | 966,01 | 106.700,27 | 23.491,16 | 94.131,48 | 117.622,64 |
123 | 105.868,52 | 133,22 | 832,79 | 966,01 | 105.868,52 | 23.624,37 | 94.964,27 | 118.588,65 |
124 | 105.035,73 | 132,17 | 833,84 | 966,01 | 105.035,73 | 23.756,54 | 95.798,11 | 119.554,66 |
125 | 104.201,89 | 131,12 | 834,89 | 966,01 | 104.201,89 | 23.887,66 | 96.633,00 | 120.520,67 |
126 | 103.367,00 | 130,07 | 835,94 | 966,01 | 103.367,00 | 24.017,73 | 97.468,94 | 121.486,68 |
127 | 102.531,06 | 129,02 | 836,99 | 966,01 | 102.531,06 | 24.146,75 | 98.305,94 | 122.452,69 |
128 | 101.694,06 | 127,97 | 838,05 | 966,01 | 101.694,06 | 24.274,72 | 99.143,98 | 123.418,70 |
129 | 100.856,02 | 126,91 | 839,10 | 966,01 | 100.856,02 | 24.401,63 | 99.983,08 | 124.384,71 |
130 | 100.016,92 | 125,85 | 840,16 | 966,01 | 100.016,92 | 24.527,48 | 100.823,24 | 125.350,72 |
131 | 99.176,76 | 124,80 | 841,21 | 966,01 | 99.176,76 | 24.652,28 | 101.664,45 | 126.316,73 |
132 | 98.335,55 | 123,74 | 842,27 | 966,01 | 98.335,55 | 24.776,02 | 102.506,73 | 127.282,74 |
133 | 97.493,27 | 122,68 | 843,33 | 966,01 | 97.493,27 | 24.898,70 | 103.350,06 | 128.248,76 |
134 | 96.649,94 | 121,62 | 844,39 | 966,01 | 96.649,94 | 25.020,32 | 104.194,45 | 129.214,77 |
135 | 95.805,55 | 120,56 | 845,46 | 966,01 | 95.805,55 | 25.140,87 | 105.039,91 | 130.180,78 |
136 | 94.960,09 | 119,49 | 846,52 | 966,01 | 94.960,09 | 25.260,36 | 105.886,43 | 131.146,79 |
137 | 94.113,57 | 118,43 | 847,58 | 966,01 | 94.113,57 | 25.378,79 | 106.734,01 | 132.112,80 |
138 | 93.265,99 | 117,36 | 848,65 | 966,01 | 93.265,99 | 25.496,15 | 107.582,66 | 133.078,81 |
139 | 92.417,34 | 116,29 | 849,72 | 966,01 | 92.417,34 | 25.612,44 | 108.432,38 | 134.044,82 |
140 | 91.567,62 | 115,22 | 850,79 | 966,01 | 91.567,62 | 25.727,66 | 109.283,17 | 135.010,83 |
141 | 90.716,83 | 114,15 | 851,86 | 966,01 | 90.716,83 | 25.841,82 | 110.135,03 | 135.976,84 |
142 | 89.864,97 | 113,08 | 852,93 | 966,01 | 89.864,97 | 25.954,90 | 110.987,96 | 136.942,85 |
143 | 89.012,04 | 112,01 | 854,00 | 966,01 | 89.012,04 | 26.066,90 | 111.841,96 | 137.908,86 |
144 | 88.158,04 | 110,93 | 855,08 | 966,01 | 88.158,04 | 26.177,83 | 112.697,04 | 138.874,88 |
145 | 87.302,96 | 109,86 | 856,15 | 966,01 | 87.302,96 | 26.287,69 | 113.553,20 | 139.840,89 |
146 | 86.446,80 | 108,78 | 857,23 | 966,01 | 86.446,80 | 26.396,47 | 114.410,43 | 140.806,90 |
147 | 85.589,57 | 107,70 | 858,31 | 966,01 | 85.589,57 | 26.504,17 | 115.268,74 | 141.772,91 |
148 | 84.731,26 | 106,62 | 859,39 | 966,01 | 84.731,26 | 26.610,79 | 116.128,13 | 142.738,92 |
149 | 83.871,87 | 105,54 | 860,47 | 966,01 | 83.871,87 | 26.716,33 | 116.988,60 | 143.704,93 |
150 | 83.011,40 | 104,46 | 861,55 | 966,01 | 83.011,40 | 26.820,78 | 117.850,16 | 144.670,94 |
151 | 82.149,84 | 103,37 | 862,64 | 966,01 | 82.149,84 | 26.924,16 | 118.712,80 | 145.636,95 |
152 | 81.287,20 | 102,29 | 863,72 | 966,01 | 81.287,20 | 27.026,44 | 119.576,52 | 146.602,96 |
153 | 80.423,48 | 101,20 | 864,81 | 966,01 | 80.423,48 | 27.127,64 | 120.441,33 | 147.568,97 |
154 | 79.558,67 | 100,11 | 865,90 | 966,01 | 79.558,67 | 27.227,75 | 121.307,23 | 148.534,98 |
155 | 78.692,77 | 99,02 | 866,99 | 966,01 | 78.692,77 | 27.326,78 | 122.174,22 | 149.501,00 |
156 | 77.825,78 | 97,93 | 868,08 | 966,01 | 77.825,78 | 27.424,71 | 123.042,30 | 150.467,01 |
157 | 76.957,70 | 96,84 | 869,17 | 966,01 | 76.957,70 | 27.521,54 | 123.911,47 | 151.433,02 |
158 | 76.088,53 | 95,74 | 870,27 | 966,01 | 76.088,53 | 27.617,29 | 124.781,74 | 152.399,03 |
159 | 75.218,26 | 94,65 | 871,36 | 966,01 | 75.218,26 | 27.711,94 | 125.653,10 | 153.365,04 |
160 | 74.346,90 | 93,55 | 872,46 | 966,01 | 74.346,90 | 27.805,49 | 126.525,56 | 154.331,05 |
161 | 73.474,44 | 92,46 | 873,56 | 966,01 | 73.474,44 | 27.897,95 | 127.399,11 | 155.297,06 |
162 | 72.600,89 | 91,36 | 874,65 | 966,01 | 72.600,89 | 27.989,30 | 128.273,77 | 156.263,07 |
163 | 71.726,23 | 90,26 | 875,76 | 966,01 | 71.726,23 | 28.079,56 | 129.149,52 | 157.229,08 |
164 | 70.850,48 | 89,15 | 876,86 | 966,01 | 70.850,48 | 28.168,71 | 130.026,38 | 158.195,09 |
165 | 69.973,62 | 88,05 | 877,96 | 966,01 | 69.973,62 | 28.256,76 | 130.904,34 | 159.161,10 |
166 | 69.095,66 | 86,95 | 879,07 | 966,01 | 69.095,66 | 28.343,71 | 131.783,41 | 160.127,12 |
167 | 68.216,59 | 85,84 | 880,17 | 966,01 | 68.216,59 | 28.429,55 | 132.663,58 | 161.093,13 |
168 | 67.336,42 | 84,73 | 881,28 | 966,01 | 67.336,42 | 28.514,28 | 133.544,86 | 162.059,14 |
169 | 66.455,14 | 83,62 | 882,39 | 966,01 | 66.455,14 | 28.597,90 | 134.427,25 | 163.025,15 |
170 | 65.572,75 | 82,51 | 883,50 | 966,01 | 65.572,75 | 28.680,41 | 135.310,74 | 163.991,16 |
171 | 64.689,26 | 81,40 | 884,61 | 966,01 | 64.689,26 | 28.761,82 | 136.195,35 | 164.957,17 |
172 | 63.804,65 | 80,29 | 885,72 | 966,01 | 63.804,65 | 28.842,10 | 137.081,08 | 165.923,18 |
173 | 62.918,92 | 79,17 | 886,84 | 966,01 | 62.918,92 | 28.921,28 | 137.967,92 | 166.889,19 |
174 | 62.032,08 | 78,06 | 887,95 | 966,01 | 62.032,08 | 28.999,33 | 138.855,87 | 167.855,20 |
175 | 61.144,13 | 76,94 | 889,07 | 966,01 | 61.144,13 | 29.076,27 | 139.744,94 | 168.821,21 |
176 | 60.255,06 | 75,82 | 890,19 | 966,01 | 60.255,06 | 29.152,09 | 140.635,13 | 169.787,22 |
177 | 59.364,87 | 74,70 | 891,31 | 966,01 | 59.364,87 | 29.226,79 | 141.526,44 | 170.753,24 |
178 | 58.473,56 | 73,58 | 892,43 | 966,01 | 58.473,56 | 29.300,37 | 142.418,87 | 171.719,25 |
179 | 57.581,13 | 72,46 | 893,55 | 966,01 | 57.581,13 | 29.372,83 | 143.312,43 | 172.685,26 |
180 | 56.687,57 | 71,33 | 894,68 | 966,01 | 56.687,57 | 29.444,16 | 144.207,11 | 173.651,27 |
181 | 55.792,89 | 70,21 | 895,80 | 966,01 | 55.792,89 | 29.514,37 | 145.102,91 | 174.617,28 |
182 | 54.897,09 | 69,08 | 896,93 | 966,01 | 54.897,09 | 29.583,45 | 145.999,84 | 175.583,29 |
183 | 54.000,16 | 67,95 | 898,06 | 966,01 | 54.000,16 | 29.651,40 | 146.897,90 | 176.549,30 |
184 | 53.102,10 | 66,82 | 899,19 | 966,01 | 53.102,10 | 29.718,22 | 147.797,10 | 177.515,31 |
185 | 52.202,90 | 65,69 | 900,32 | 966,01 | 52.202,90 | 29.783,91 | 148.697,42 | 178.481,32 |
186 | 51.302,58 | 64,56 | 901,46 | 966,01 | 51.302,58 | 29.848,46 | 149.598,87 | 179.447,33 |
187 | 50.401,13 | 63,42 | 902,59 | 966,01 | 50.401,13 | 29.911,88 | 150.501,46 | 180.413,34 |
188 | 49.498,54 | 62,29 | 903,73 | 966,01 | 49.498,54 | 29.974,17 | 151.405,19 | 181.379,36 |
189 | 48.594,81 | 61,15 | 904,86 | 966,01 | 48.594,81 | 30.035,32 | 152.310,05 | 182.345,37 |
190 | 47.689,95 | 60,01 | 906,00 | 966,01 | 47.689,95 | 30.095,33 | 153.216,05 | 183.311,38 |
191 | 46.783,95 | 58,87 | 907,14 | 966,01 | 46.783,95 | 30.154,20 | 154.123,19 | 184.277,39 |
192 | 45.876,81 | 57,73 | 908,28 | 966,01 | 45.876,81 | 30.211,92 | 155.031,47 | 185.243,40 |
193 | 44.968,53 | 56,59 | 909,43 | 966,01 | 44.968,53 | 30.268,51 | 155.940,90 | 186.209,41 |
194 | 44.059,10 | 55,44 | 910,57 | 966,01 | 44.059,10 | 30.323,95 | 156.851,47 | 187.175,42 |
195 | 43.148,53 | 54,30 | 911,72 | 966,01 | 43.148,53 | 30.378,25 | 157.763,19 | 188.141,43 |
196 | 42.236,81 | 53,15 | 912,86 | 966,01 | 42.236,81 | 30.431,39 | 158.676,05 | 189.107,44 |
197 | 41.323,95 | 52,00 | 914,01 | 966,01 | 41.323,95 | 30.483,39 | 159.590,06 | 190.073,45 |
198 | 40.409,94 | 50,85 | 915,16 | 966,01 | 40.409,94 | 30.534,24 | 160.505,22 | 191.039,46 |
199 | 39.494,78 | 49,70 | 916,31 | 966,01 | 39.494,78 | 30.583,94 | 161.421,54 | 192.005,48 |
200 | 38.578,46 | 48,54 | 917,47 | 966,01 | 38.578,46 | 30.632,48 | 162.339,00 | 192.971,49 |
201 | 37.661,00 | 47,39 | 918,62 | 966,01 | 37.661,00 | 30.679,87 | 163.257,62 | 193.937,50 |
202 | 36.742,38 | 46,23 | 919,78 | 966,01 | 36.742,38 | 30.726,11 | 164.177,40 | 194.903,51 |
203 | 35.822,60 | 45,08 | 920,93 | 966,01 | 35.822,60 | 30.771,19 | 165.098,33 | 195.869,52 |
204 | 34.901,67 | 43,92 | 922,09 | 966,01 | 34.901,67 | 30.815,10 | 166.020,43 | 196.835,53 |
205 | 33.979,57 | 42,76 | 923,25 | 966,01 | 33.979,57 | 30.857,86 | 166.943,68 | 197.801,54 |
206 | 33.056,32 | 41,60 | 924,42 | 966,01 | 33.056,32 | 30.899,46 | 167.868,09 | 198.767,55 |
207 | 32.131,91 | 40,43 | 925,58 | 966,01 | 32.131,91 | 30.939,89 | 168.793,67 | 199.733,56 |
208 | 31.206,33 | 39,27 | 926,74 | 966,01 | 31.206,33 | 30.979,16 | 169.720,42 | 200.699,57 |
209 | 30.279,58 | 38,10 | 927,91 | 966,01 | 30.279,58 | 31.017,26 | 170.648,32 | 201.665,58 |
210 | 29.351,68 | 36,93 | 929,08 | 966,01 | 29.351,68 | 31.054,19 | 171.577,40 | 202.631,60 |
211 | 28.422,60 | 35,77 | 930,25 | 966,01 | 28.422,60 | 31.089,96 | 172.507,65 | 203.597,61 |
212 | 27.492,35 | 34,59 | 931,42 | 966,01 | 27.492,35 | 31.124,55 | 173.439,06 | 204.563,62 |
213 | 26.560,94 | 33,42 | 932,59 | 966,01 | 26.560,94 | 31.157,98 | 174.371,65 | 205.529,63 |
214 | 25.628,35 | 32,25 | 933,76 | 966,01 | 25.628,35 | 31.190,23 | 175.305,41 | 206.495,64 |
215 | 24.694,59 | 31,07 | 934,94 | 966,01 | 24.694,59 | 31.221,30 | 176.240,35 | 207.461,65 |
216 | 23.759,65 | 29,90 | 936,11 | 966,01 | 23.759,65 | 31.251,20 | 177.176,46 | 208.427,66 |
217 | 22.823,54 | 28,72 | 937,29 | 966,01 | 22.823,54 | 31.279,92 | 178.113,76 | 209.393,67 |
218 | 21.886,24 | 27,54 | 938,47 | 966,01 | 21.886,24 | 31.307,46 | 179.052,23 | 210.359,68 |
219 | 20.947,77 | 26,36 | 939,65 | 966,01 | 20.947,77 | 31.333,82 | 179.991,88 | 211.325,69 |
220 | 20.008,12 | 25,18 | 940,83 | 966,01 | 20.008,12 | 31.358,99 | 180.932,71 | 212.291,70 |
221 | 19.067,29 | 23,99 | 942,02 | 966,01 | 19.067,29 | 31.382,99 | 181.874,73 | 213.257,72 |
222 | 18.125,27 | 22,81 | 943,20 | 966,01 | 18.125,27 | 31.405,79 | 182.817,93 | 214.223,73 |
223 | 17.182,07 | 21,62 | 944,39 | 966,01 | 17.182,07 | 31.427,41 | 183.762,32 | 215.189,74 |
224 | 16.237,68 | 20,43 | 945,58 | 966,01 | 16.237,68 | 31.447,85 | 184.707,90 | 216.155,75 |
225 | 15.292,10 | 19,24 | 946,77 | 966,01 | 15.292,10 | 31.467,09 | 185.654,67 | 217.121,76 |
226 | 14.345,33 | 18,05 | 947,96 | 966,01 | 14.345,33 | 31.485,14 | 186.602,63 | 218.087,77 |
227 | 13.397,37 | 16,86 | 949,15 | 966,01 | 13.397,37 | 31.502,00 | 187.551,78 | 219.053,78 |
228 | 12.448,22 | 15,66 | 950,35 | 966,01 | 12.448,22 | 31.517,66 | 188.502,13 | 220.019,79 |
229 | 11.497,87 | 14,47 | 951,54 | 966,01 | 11.497,87 | 31.532,13 | 189.453,67 | 220.985,80 |
230 | 10.546,33 | 13,27 | 952,74 | 966,01 | 10.546,33 | 31.545,40 | 190.406,41 | 221.951,81 |
231 | 9.593,59 | 12,07 | 953,94 | 966,01 | 9.593,59 | 31.557,47 | 191.360,35 | 222.917,82 |
232 | 8.639,65 | 10,87 | 955,14 | 966,01 | 8.639,65 | 31.568,34 | 192.315,49 | 223.883,84 |
233 | 7.684,51 | 9,67 | 956,34 | 966,01 | 7.684,51 | 31.578,01 | 193.271,83 | 224.849,85 |
234 | 6.728,17 | 8,47 | 957,54 | 966,01 | 6.728,17 | 31.586,48 | 194.229,38 | 225.815,86 |
235 | 5.770,62 | 7,26 | 958,75 | 966,01 | 5.770,62 | 31.593,74 | 195.188,13 | 226.781,87 |
236 | 4.811,87 | 6,05 | 959,96 | 966,01 | 4.811,87 | 31.599,80 | 196.148,08 | 227.747,88 |
237 | 3.851,92 | 4,85 | 961,16 | 966,01 | 3.851,92 | 31.604,64 | 197.109,25 | 228.713,89 |
238 | 2.890,75 | 3,64 | 962,37 | 966,01 | 2.890,75 | 31.608,28 | 198.071,62 | 229.679,90 |
239 | 1.928,38 | 2,43 | 963,58 | 966,01 | 1.928,38 | 31.610,71 | 199.035,20 | 230.645,91 |
240 | 964,80 | 1,21 | 964,80 | 966,01 | 964,80 | 31.611,92 | 200.000,00 | 231.611,92 |
- 1,51%
- gebundener Sollzins*
- 1,52%
- effektiver Jahreszins*
- 966,01€
- Monatsrate
- Gesamtzahlung :231.611,92 EUR
- Tilgungsanteil :200.000,00 EUR
- Zinsanteil :31.611,92 EUR
- Restschuld :0,00 EUR
80807 München
Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 251,67 | 714,34 | 966,01 | 199.285,66 | 251,67 | 714,34 | 966,01 |
2 | 199.285,66 | 250,77 | 715,24 | 966,01 | 199.285,66 | 271,74 | 1.429,59 | 1.701,33 |
3 | 198.570,41 | 249,87 | 716,14 | 966,01 | 198.570,41 | 521,61 | 2.145,73 | 2.667,34 |
4 | 197.854,27 | 248,97 | 717,04 | 966,01 | 197.854,27 | 770,57 | 2.862,77 | 3.633,35 |
5 | 197.137,23 | 248,06 | 717,95 | 966,01 | 197.137,23 | 1.018,64 | 3.580,72 | 4.599,36 |
6 | 196.419,28 | 247,16 | 718,85 | 966,01 | 196.419,28 | 1.265,80 | 4.299,57 | 5.565,37 |
7 | 195.700,43 | 246,26 | 719,75 | 966,01 | 195.700,43 | 1.512,06 | 5.019,33 | 6.531,38 |
8 | 194.980,67 | 245,35 | 720,66 | 966,01 | 194.980,67 | 1.757,41 | 5.739,99 | 7.497,39 |
9 | 194.260,01 | 244,44 | 721,57 | 966,01 | 194.260,01 | 2.001,85 | 6.461,55 | 8.463,40 |
10 | 193.538,45 | 243,54 | 722,48 | 966,01 | 193.538,45 | 2.245,39 | 7.184,03 | 9.429,41 |
11 | 192.815,97 | 242,63 | 723,38 | 966,01 | 192.815,97 | 2.488,01 | 7.907,41 | 10.395,43 |
12 | 192.092,59 | 241,72 | 724,29 | 966,01 | 192.092,59 | 2.729,73 | 8.631,71 | 11.361,44 |
13 | 191.368,29 | 240,81 | 725,21 | 966,01 | 191.368,29 | 2.970,53 | 9.356,91 | 12.327,45 |
14 | 190.643,09 | 239,89 | 726,12 | 966,01 | 190.643,09 | 3.210,43 | 10.083,03 | 13.293,46 |
15 | 189.916,97 | 238,98 | 727,03 | 966,01 | 189.916,97 | 3.449,41 | 10.810,06 | 14.259,47 |
16 | 189.189,94 | 238,06 | 727,95 | 966,01 | 189.189,94 | 3.687,47 | 11.538,01 | 15.225,48 |
17 | 188.461,99 | 237,15 | 728,86 | 966,01 | 188.461,99 | 3.924,62 | 12.266,87 | 16.191,49 |
18 | 187.733,13 | 236,23 | 729,78 | 966,01 | 187.733,13 | 4.160,85 | 12.996,65 | 17.157,50 |
19 | 187.003,35 | 235,31 | 730,70 | 966,01 | 187.003,35 | 4.396,16 | 13.727,35 | 18.123,51 |
20 | 186.272,65 | 234,39 | 731,62 | 966,01 | 186.272,65 | 4.630,55 | 14.458,97 | 19.089,52 |
21 | 185.541,03 | 233,47 | 732,54 | 966,01 | 185.541,03 | 4.864,03 | 15.191,51 | 20.055,53 |
22 | 184.808,49 | 232,55 | 733,46 | 966,01 | 184.808,49 | 5.096,58 | 15.924,97 | 21.021,55 |
23 | 184.075,03 | 231,63 | 734,38 | 966,01 | 184.075,03 | 5.328,21 | 16.659,35 | 21.987,56 |
24 | 183.340,65 | 230,70 | 735,31 | 966,01 | 183.340,65 | 5.558,91 | 17.394,66 | 22.953,57 |
25 | 182.605,34 | 229,78 | 736,23 | 966,01 | 182.605,34 | 5.788,69 | 18.130,89 | 23.919,58 |
26 | 181.869,11 | 228,85 | 737,16 | 966,01 | 181.869,11 | 6.017,54 | 18.868,05 | 24.885,59 |
27 | 181.131,95 | 227,92 | 738,09 | 966,01 | 181.131,95 | 6.245,46 | 19.606,14 | 25.851,60 |
28 | 180.393,86 | 227,00 | 739,02 | 966,01 | 180.393,86 | 6.472,46 | 20.345,15 | 26.817,61 |
29 | 179.654,85 | 226,07 | 739,95 | 966,01 | 179.654,85 | 6.698,53 | 21.085,10 | 27.783,62 |
30 | 178.914,90 | 225,13 | 740,88 | 966,01 | 178.914,90 | 6.923,66 | 21.825,97 | 28.749,63 |
31 | 178.174,03 | 224,20 | 741,81 | 966,01 | 178.174,03 | 7.147,86 | 22.567,78 | 29.715,64 |
32 | 177.432,22 | 223,27 | 742,74 | 966,01 | 177.432,22 | 7.371,13 | 23.310,52 | 30.681,65 |
33 | 176.689,48 | 222,33 | 743,68 | 966,01 | 176.689,48 | 7.593,47 | 24.054,20 | 31.647,67 |
34 | 175.945,80 | 221,40 | 744,61 | 966,01 | 175.945,80 | 7.814,86 | 24.798,81 | 32.613,68 |
35 | 175.201,19 | 220,46 | 745,55 | 966,01 | 175.201,19 | 8.035,33 | 25.544,36 | 33.579,69 |
36 | 174.455,64 | 219,52 | 746,49 | 966,01 | 174.455,64 | 8.254,85 | 26.290,85 | 34.545,70 |
37 | 173.709,15 | 218,58 | 747,43 | 966,01 | 173.709,15 | 8.473,43 | 27.038,28 | 35.511,71 |
38 | 172.961,72 | 217,64 | 748,37 | 966,01 | 172.961,72 | 8.691,08 | 27.786,64 | 36.477,72 |
39 | 172.213,36 | 216,70 | 749,31 | 966,01 | 172.213,36 | 8.907,78 | 28.535,95 | 37.443,73 |
40 | 171.464,05 | 215,76 | 750,25 | 966,01 | 171.464,05 | 9.123,54 | 29.286,20 | 38.409,74 |
41 | 170.713,80 | 214,81 | 751,20 | 966,01 | 170.713,80 | 9.338,35 | 30.037,40 | 39.375,75 |
42 | 169.962,60 | 213,87 | 752,14 | 966,01 | 169.962,60 | 9.552,22 | 30.789,54 | 40.341,76 |
43 | 169.210,46 | 212,92 | 753,09 | 966,01 | 169.210,46 | 9.765,14 | 31.542,63 | 41.307,77 |
44 | 168.457,37 | 211,98 | 754,04 | 966,01 | 168.457,37 | 9.977,12 | 32.296,67 | 42.273,79 |
45 | 167.703,33 | 211,03 | 754,98 | 966,01 | 167.703,33 | 10.188,15 | 33.051,65 | 43.239,80 |
46 | 166.948,35 | 210,08 | 755,93 | 966,01 | 166.948,35 | 10.398,22 | 33.807,58 | 44.205,81 |
47 | 166.192,42 | 209,13 | 756,89 | 966,01 | 166.192,42 | 10.607,35 | 34.564,47 | 45.171,82 |
48 | 165.435,53 | 208,17 | 757,84 | 966,01 | 165.435,53 | 10.815,52 | 35.322,31 | 46.137,83 |
49 | 164.677,69 | 207,22 | 758,79 | 966,01 | 164.677,69 | 11.022,74 | 36.081,10 | 47.103,84 |
50 | 163.918,90 | 206,26 | 759,75 | 966,01 | 163.918,90 | 11.229,01 | 36.840,84 | 48.069,85 |
51 | 163.159,16 | 205,31 | 760,70 | 966,01 | 163.159,16 | 11.434,31 | 37.601,55 | 49.035,86 |
52 | 162.398,45 | 204,35 | 761,66 | 966,01 | 162.398,45 | 11.638,67 | 38.363,21 | 50.001,87 |
53 | 161.636,79 | 203,39 | 762,62 | 966,01 | 161.636,79 | 11.842,06 | 39.125,82 | 50.967,88 |
54 | 160.874,18 | 202,43 | 763,58 | 966,01 | 160.874,18 | 12.044,49 | 39.889,40 | 51.933,89 |
55 | 160.110,60 | 201,47 | 764,54 | 966,01 | 160.110,60 | 12.245,96 | 40.653,94 | 52.899,91 |
56 | 159.346,06 | 200,51 | 765,50 | 966,01 | 159.346,06 | 12.446,48 | 41.419,44 | 53.865,92 |
57 | 158.580,56 | 199,55 | 766,46 | 966,01 | 158.580,56 | 12.646,02 | 42.185,90 | 54.831,93 |
58 | 157.814,10 | 198,58 | 767,43 | 966,01 | 157.814,10 | 12.844,61 | 42.953,33 | 55.797,94 |
59 | 157.046,67 | 197,62 | 768,39 | 966,01 | 157.046,67 | 13.042,22 | 43.721,73 | 56.763,95 |
60 | 156.278,27 | 196,65 | 769,36 | 966,01 | 156.278,27 | 13.238,87 | 44.491,09 | 57.729,96 |
61 | 155.508,91 | 195,68 | 770,33 | 966,01 | 155.508,91 | 13.434,55 | 45.261,42 | 58.695,97 |
62 | 154.738,58 | 194,71 | 771,30 | 966,01 | 154.738,58 | 13.629,27 | 46.032,71 | 59.661,98 |
63 | 153.967,29 | 193,74 | 772,27 | 966,01 | 153.967,29 | 13.823,01 | 46.804,98 | 60.627,99 |
64 | 153.195,02 | 192,77 | 773,24 | 966,01 | 153.195,02 | 14.015,78 | 47.578,22 | 61.594,00 |
65 | 152.421,78 | 191,80 | 774,21 | 966,01 | 152.421,78 | 14.207,58 | 48.352,44 | 62.560,01 |
66 | 151.647,56 | 190,82 | 775,19 | 966,01 | 151.647,56 | 14.398,40 | 49.127,62 | 63.526,03 |
67 | 150.872,38 | 189,85 | 776,16 | 966,01 | 150.872,38 | 14.588,25 | 49.903,79 | 64.492,04 |
68 | 150.096,21 | 188,87 | 777,14 | 966,01 | 150.096,21 | 14.777,12 | 50.680,93 | 65.458,05 |
69 | 149.319,07 | 187,89 | 778,12 | 966,01 | 149.319,07 | 14.965,01 | 51.459,05 | 66.424,06 |
70 | 148.540,95 | 186,91 | 779,10 | 966,01 | 148.540,95 | 15.151,93 | 52.238,14 | 67.390,07 |
71 | 147.761,86 | 185,93 | 780,08 | 966,01 | 147.761,86 | 15.337,86 | 53.018,22 | 68.356,08 |
72 | 146.981,78 | 184,95 | 781,06 | 966,01 | 146.981,78 | 15.522,81 | 53.799,28 | 69.322,09 |
73 | 146.200,72 | 183,97 | 782,04 | 966,01 | 146.200,72 | 15.706,78 | 54.581,32 | 70.288,10 |
74 | 145.418,68 | 182,99 | 783,03 | 966,01 | 145.418,68 | 15.889,77 | 55.364,35 | 71.254,11 |
75 | 144.635,65 | 182,00 | 784,01 | 966,01 | 144.635,65 | 16.071,77 | 56.148,36 | 72.220,12 |
76 | 143.851,64 | 181,01 | 785,00 | 966,01 | 143.851,64 | 16.252,78 | 56.933,35 | 73.186,13 |
77 | 143.066,65 | 180,03 | 785,99 | 966,01 | 143.066,65 | 16.432,81 | 57.719,34 | 74.152,15 |
78 | 142.280,66 | 179,04 | 786,97 | 966,01 | 142.280,66 | 16.611,84 | 58.506,31 | 75.118,16 |
79 | 141.493,69 | 178,05 | 787,96 | 966,01 | 141.493,69 | 16.789,89 | 59.294,28 | 76.084,17 |
80 | 140.705,72 | 177,05 | 788,96 | 966,01 | 140.705,72 | 16.966,94 | 60.083,24 | 77.050,18 |
81 | 139.916,76 | 176,06 | 789,95 | 966,01 | 139.916,76 | 17.143,00 | 60.873,18 | 78.016,19 |
82 | 139.126,82 | 175,07 | 790,94 | 966,01 | 139.126,82 | 17.318,07 | 61.664,13 | 78.982,20 |
83 | 138.335,87 | 174,07 | 791,94 | 966,01 | 138.335,87 | 17.492,15 | 62.456,07 | 79.948,21 |
84 | 137.543,93 | 173,08 | 792,93 | 966,01 | 137.543,93 | 17.665,22 | 63.249,00 | 80.914,22 |
85 | 136.751,00 | 172,08 | 793,93 | 966,01 | 136.751,00 | 17.837,30 | 64.042,93 | 81.880,23 |
86 | 135.957,07 | 171,08 | 794,93 | 966,01 | 135.957,07 | 18.008,38 | 64.837,86 | 82.846,24 |
87 | 135.162,14 | 170,08 | 795,93 | 966,01 | 135.162,14 | 18.178,46 | 65.633,80 | 83.812,25 |
88 | 134.366,20 | 169,08 | 796,93 | 966,01 | 134.366,20 | 18.347,54 | 66.430,73 | 84.778,27 |
89 | 133.569,27 | 168,07 | 797,94 | 966,01 | 133.569,27 | 18.515,61 | 67.228,67 | 85.744,28 |
90 | 132.771,33 | 167,07 | 798,94 | 966,01 | 132.771,33 | 18.682,68 | 68.027,61 | 86.710,29 |
91 | 131.972,39 | 166,07 | 799,95 | 966,01 | 131.972,39 | 18.848,75 | 68.827,55 | 87.676,30 |
92 | 131.172,45 | 165,06 | 800,95 | 966,01 | 131.172,45 | 19.013,80 | 69.628,50 | 88.642,31 |
93 | 130.371,50 | 164,05 | 801,96 | 966,01 | 130.371,50 | 19.177,86 | 70.430,46 | 89.608,32 |
94 | 129.569,54 | 163,04 | 802,97 | 966,01 | 129.569,54 | 19.340,90 | 71.233,43 | 90.574,33 |
95 | 128.766,57 | 162,03 | 803,98 | 966,01 | 128.766,57 | 19.502,93 | 72.037,41 | 91.540,34 |
96 | 127.962,59 | 161,02 | 804,99 | 966,01 | 127.962,59 | 19.663,95 | 72.842,40 | 92.506,35 |
97 | 127.157,60 | 160,01 | 806,00 | 966,01 | 127.157,60 | 19.823,95 | 73.648,41 | 93.472,36 |
98 | 126.351,59 | 158,99 | 807,02 | 966,01 | 126.351,59 | 19.982,95 | 74.455,43 | 94.438,37 |
99 | 125.544,57 | 157,98 | 808,03 | 966,01 | 125.544,57 | 20.140,92 | 75.263,46 | 95.404,38 |
100 | 124.736,54 | 156,96 | 809,05 | 966,01 | 124.736,54 | 20.297,88 | 76.072,51 | 96.370,40 |
101 | 123.927,49 | 155,94 | 810,07 | 966,01 | 123.927,49 | 20.453,83 | 76.882,58 | 97.336,41 |
102 | 123.117,42 | 154,92 | 811,09 | 966,01 | 123.117,42 | 20.608,75 | 77.693,67 | 98.302,42 |
103 | 122.306,33 | 153,90 | 812,11 | 966,01 | 122.306,33 | 20.762,65 | 78.505,78 | 99.268,43 |
104 | 121.494,22 | 152,88 | 813,13 | 966,01 | 121.494,22 | 20.915,53 | 79.318,91 | 100.234,44 |
105 | 120.681,09 | 151,86 | 814,15 | 966,01 | 120.681,09 | 21.067,39 | 80.133,06 | 101.200,45 |
106 | 119.866,94 | 150,83 | 815,18 | 966,01 | 119.866,94 | 21.218,22 | 80.948,24 | 102.166,46 |
107 | 119.051,76 | 149,81 | 816,20 | 966,01 | 119.051,76 | 21.368,03 | 81.764,44 | 103.132,47 |
108 | 118.235,56 | 148,78 | 817,23 | 966,01 | 118.235,56 | 21.516,81 | 82.581,68 | 104.098,48 |
109 | 117.418,32 | 147,75 | 818,26 | 966,01 | 117.418,32 | 21.664,56 | 83.399,94 | 105.064,49 |
110 | 116.600,06 | 146,72 | 819,29 | 966,01 | 116.600,06 | 21.811,28 | 84.219,22 | 106.030,50 |
111 | 115.780,78 | 145,69 | 820,32 | 966,01 | 115.780,78 | 21.956,97 | 85.039,54 | 106.996,52 |
112 | 114.960,46 | 144,66 | 821,35 | 966,01 | 114.960,46 | 22.101,63 | 85.860,90 | 107.962,53 |
113 | 114.139,10 | 143,63 | 822,39 | 966,01 | 114.139,10 | 22.245,25 | 86.683,28 | 108.928,54 |
114 | 113.316,72 | 142,59 | 823,42 | 966,01 | 113.316,72 | 22.387,85 | 87.506,70 | 109.894,55 |
115 | 112.493,30 | 141,55 | 824,46 | 966,01 | 112.493,30 | 22.529,40 | 88.331,16 | 110.860,56 |
116 | 111.668,84 | 140,52 | 825,49 | 966,01 | 111.668,84 | 22.669,92 | 89.156,65 | 111.826,57 |
117 | 110.843,35 | 139,48 | 826,53 | 966,01 | 110.843,35 | 22.809,39 | 89.983,19 | 112.792,58 |
118 | 110.016,81 | 138,44 | 827,57 | 966,01 | 110.016,81 | 22.947,83 | 90.810,76 | 113.758,59 |
119 | 109.189,24 | 137,40 | 828,61 | 966,01 | 109.189,24 | 23.085,23 | 91.639,38 | 114.724,60 |
120 | 108.360,62 | 136,35 | 829,66 | 966,01 | 108.360,62 | 23.221,58 | 92.469,03 | 115.690,61 |
121 | 107.530,97 | 135,31 | 830,70 | 966,01 | 107.530,97 | 23.356,89 | 93.299,73 | 116.656,62 |
122 | 106.700,27 | 134,26 | 831,75 | 966,01 | 106.700,27 | 23.491,16 | 94.131,48 | 117.622,64 |
123 | 105.868,52 | 133,22 | 832,79 | 966,01 | 105.868,52 | 23.624,37 | 94.964,27 | 118.588,65 |
124 | 105.035,73 | 132,17 | 833,84 | 966,01 | 105.035,73 | 23.756,54 | 95.798,11 | 119.554,66 |
125 | 104.201,89 | 131,12 | 834,89 | 966,01 | 104.201,89 | 23.887,66 | 96.633,00 | 120.520,67 |
126 | 103.367,00 | 130,07 | 835,94 | 966,01 | 103.367,00 | 24.017,73 | 97.468,94 | 121.486,68 |
127 | 102.531,06 | 129,02 | 836,99 | 966,01 | 102.531,06 | 24.146,75 | 98.305,94 | 122.452,69 |
128 | 101.694,06 | 127,97 | 838,05 | 966,01 | 101.694,06 | 24.274,72 | 99.143,98 | 123.418,70 |
129 | 100.856,02 | 126,91 | 839,10 | 966,01 | 100.856,02 | 24.401,63 | 99.983,08 | 124.384,71 |
130 | 100.016,92 | 125,85 | 840,16 | 966,01 | 100.016,92 | 24.527,48 | 100.823,24 | 125.350,72 |
131 | 99.176,76 | 124,80 | 841,21 | 966,01 | 99.176,76 | 24.652,28 | 101.664,45 | 126.316,73 |
132 | 98.335,55 | 123,74 | 842,27 | 966,01 | 98.335,55 | 24.776,02 | 102.506,73 | 127.282,74 |
133 | 97.493,27 | 122,68 | 843,33 | 966,01 | 97.493,27 | 24.898,70 | 103.350,06 | 128.248,76 |
134 | 96.649,94 | 121,62 | 844,39 | 966,01 | 96.649,94 | 25.020,32 | 104.194,45 | 129.214,77 |
135 | 95.805,55 | 120,56 | 845,46 | 966,01 | 95.805,55 | 25.140,87 | 105.039,91 | 130.180,78 |
136 | 94.960,09 | 119,49 | 846,52 | 966,01 | 94.960,09 | 25.260,36 | 105.886,43 | 131.146,79 |
137 | 94.113,57 | 118,43 | 847,58 | 966,01 | 94.113,57 | 25.378,79 | 106.734,01 | 132.112,80 |
138 | 93.265,99 | 117,36 | 848,65 | 966,01 | 93.265,99 | 25.496,15 | 107.582,66 | 133.078,81 |
139 | 92.417,34 | 116,29 | 849,72 | 966,01 | 92.417,34 | 25.612,44 | 108.432,38 | 134.044,82 |
140 | 91.567,62 | 115,22 | 850,79 | 966,01 | 91.567,62 | 25.727,66 | 109.283,17 | 135.010,83 |
141 | 90.716,83 | 114,15 | 851,86 | 966,01 | 90.716,83 | 25.841,82 | 110.135,03 | 135.976,84 |
142 | 89.864,97 | 113,08 | 852,93 | 966,01 | 89.864,97 | 25.954,90 | 110.987,96 | 136.942,85 |
143 | 89.012,04 | 112,01 | 854,00 | 966,01 | 89.012,04 | 26.066,90 | 111.841,96 | 137.908,86 |
144 | 88.158,04 | 110,93 | 855,08 | 966,01 | 88.158,04 | 26.177,83 | 112.697,04 | 138.874,88 |
145 | 87.302,96 | 109,86 | 856,15 | 966,01 | 87.302,96 | 26.287,69 | 113.553,20 | 139.840,89 |
146 | 86.446,80 | 108,78 | 857,23 | 966,01 | 86.446,80 | 26.396,47 | 114.410,43 | 140.806,90 |
147 | 85.589,57 | 107,70 | 858,31 | 966,01 | 85.589,57 | 26.504,17 | 115.268,74 | 141.772,91 |
148 | 84.731,26 | 106,62 | 859,39 | 966,01 | 84.731,26 | 26.610,79 | 116.128,13 | 142.738,92 |
149 | 83.871,87 | 105,54 | 860,47 | 966,01 | 83.871,87 | 26.716,33 | 116.988,60 | 143.704,93 |
150 | 83.011,40 | 104,46 | 861,55 | 966,01 | 83.011,40 | 26.820,78 | 117.850,16 | 144.670,94 |
151 | 82.149,84 | 103,37 | 862,64 | 966,01 | 82.149,84 | 26.924,16 | 118.712,80 | 145.636,95 |
152 | 81.287,20 | 102,29 | 863,72 | 966,01 | 81.287,20 | 27.026,44 | 119.576,52 | 146.602,96 |
153 | 80.423,48 | 101,20 | 864,81 | 966,01 | 80.423,48 | 27.127,64 | 120.441,33 | 147.568,97 |
154 | 79.558,67 | 100,11 | 865,90 | 966,01 | 79.558,67 | 27.227,75 | 121.307,23 | 148.534,98 |
155 | 78.692,77 | 99,02 | 866,99 | 966,01 | 78.692,77 | 27.326,78 | 122.174,22 | 149.501,00 |
156 | 77.825,78 | 97,93 | 868,08 | 966,01 | 77.825,78 | 27.424,71 | 123.042,30 | 150.467,01 |
157 | 76.957,70 | 96,84 | 869,17 | 966,01 | 76.957,70 | 27.521,54 | 123.911,47 | 151.433,02 |
158 | 76.088,53 | 95,74 | 870,27 | 966,01 | 76.088,53 | 27.617,29 | 124.781,74 | 152.399,03 |
159 | 75.218,26 | 94,65 | 871,36 | 966,01 | 75.218,26 | 27.711,94 | 125.653,10 | 153.365,04 |
160 | 74.346,90 | 93,55 | 872,46 | 966,01 | 74.346,90 | 27.805,49 | 126.525,56 | 154.331,05 |
161 | 73.474,44 | 92,46 | 873,56 | 966,01 | 73.474,44 | 27.897,95 | 127.399,11 | 155.297,06 |
162 | 72.600,89 | 91,36 | 874,65 | 966,01 | 72.600,89 | 27.989,30 | 128.273,77 | 156.263,07 |
163 | 71.726,23 | 90,26 | 875,76 | 966,01 | 71.726,23 | 28.079,56 | 129.149,52 | 157.229,08 |
164 | 70.850,48 | 89,15 | 876,86 | 966,01 | 70.850,48 | 28.168,71 | 130.026,38 | 158.195,09 |
165 | 69.973,62 | 88,05 | 877,96 | 966,01 | 69.973,62 | 28.256,76 | 130.904,34 | 159.161,10 |
166 | 69.095,66 | 86,95 | 879,07 | 966,01 | 69.095,66 | 28.343,71 | 131.783,41 | 160.127,12 |
167 | 68.216,59 | 85,84 | 880,17 | 966,01 | 68.216,59 | 28.429,55 | 132.663,58 | 161.093,13 |
168 | 67.336,42 | 84,73 | 881,28 | 966,01 | 67.336,42 | 28.514,28 | 133.544,86 | 162.059,14 |
169 | 66.455,14 | 83,62 | 882,39 | 966,01 | 66.455,14 | 28.597,90 | 134.427,25 | 163.025,15 |
170 | 65.572,75 | 82,51 | 883,50 | 966,01 | 65.572,75 | 28.680,41 | 135.310,74 | 163.991,16 |
171 | 64.689,26 | 81,40 | 884,61 | 966,01 | 64.689,26 | 28.761,82 | 136.195,35 | 164.957,17 |
172 | 63.804,65 | 80,29 | 885,72 | 966,01 | 63.804,65 | 28.842,10 | 137.081,08 | 165.923,18 |
173 | 62.918,92 | 79,17 | 886,84 | 966,01 | 62.918,92 | 28.921,28 | 137.967,92 | 166.889,19 |
174 | 62.032,08 | 78,06 | 887,95 | 966,01 | 62.032,08 | 28.999,33 | 138.855,87 | 167.855,20 |
175 | 61.144,13 | 76,94 | 889,07 | 966,01 | 61.144,13 | 29.076,27 | 139.744,94 | 168.821,21 |
176 | 60.255,06 | 75,82 | 890,19 | 966,01 | 60.255,06 | 29.152,09 | 140.635,13 | 169.787,22 |
177 | 59.364,87 | 74,70 | 891,31 | 966,01 | 59.364,87 | 29.226,79 | 141.526,44 | 170.753,24 |
178 | 58.473,56 | 73,58 | 892,43 | 966,01 | 58.473,56 | 29.300,37 | 142.418,87 | 171.719,25 |
179 | 57.581,13 | 72,46 | 893,55 | 966,01 | 57.581,13 | 29.372,83 | 143.312,43 | 172.685,26 |
180 | 56.687,57 | 71,33 | 894,68 | 966,01 | 56.687,57 | 29.444,16 | 144.207,11 | 173.651,27 |
181 | 55.792,89 | 70,21 | 895,80 | 966,01 | 55.792,89 | 29.514,37 | 145.102,91 | 174.617,28 |
182 | 54.897,09 | 69,08 | 896,93 | 966,01 | 54.897,09 | 29.583,45 | 145.999,84 | 175.583,29 |
183 | 54.000,16 | 67,95 | 898,06 | 966,01 | 54.000,16 | 29.651,40 | 146.897,90 | 176.549,30 |
184 | 53.102,10 | 66,82 | 899,19 | 966,01 | 53.102,10 | 29.718,22 | 147.797,10 | 177.515,31 |
185 | 52.202,90 | 65,69 | 900,32 | 966,01 | 52.202,90 | 29.783,91 | 148.697,42 | 178.481,32 |
186 | 51.302,58 | 64,56 | 901,46 | 966,01 | 51.302,58 | 29.848,46 | 149.598,87 | 179.447,33 |
187 | 50.401,13 | 63,42 | 902,59 | 966,01 | 50.401,13 | 29.911,88 | 150.501,46 | 180.413,34 |
188 | 49.498,54 | 62,29 | 903,73 | 966,01 | 49.498,54 | 29.974,17 | 151.405,19 | 181.379,36 |
189 | 48.594,81 | 61,15 | 904,86 | 966,01 | 48.594,81 | 30.035,32 | 152.310,05 | 182.345,37 |
190 | 47.689,95 | 60,01 | 906,00 | 966,01 | 47.689,95 | 30.095,33 | 153.216,05 | 183.311,38 |
191 | 46.783,95 | 58,87 | 907,14 | 966,01 | 46.783,95 | 30.154,20 | 154.123,19 | 184.277,39 |
192 | 45.876,81 | 57,73 | 908,28 | 966,01 | 45.876,81 | 30.211,92 | 155.031,47 | 185.243,40 |
193 | 44.968,53 | 56,59 | 909,43 | 966,01 | 44.968,53 | 30.268,51 | 155.940,90 | 186.209,41 |
194 | 44.059,10 | 55,44 | 910,57 | 966,01 | 44.059,10 | 30.323,95 | 156.851,47 | 187.175,42 |
195 | 43.148,53 | 54,30 | 911,72 | 966,01 | 43.148,53 | 30.378,25 | 157.763,19 | 188.141,43 |
196 | 42.236,81 | 53,15 | 912,86 | 966,01 | 42.236,81 | 30.431,39 | 158.676,05 | 189.107,44 |
197 | 41.323,95 | 52,00 | 914,01 | 966,01 | 41.323,95 | 30.483,39 | 159.590,06 | 190.073,45 |
198 | 40.409,94 | 50,85 | 915,16 | 966,01 | 40.409,94 | 30.534,24 | 160.505,22 | 191.039,46 |
199 | 39.494,78 | 49,70 | 916,31 | 966,01 | 39.494,78 | 30.583,94 | 161.421,54 | 192.005,48 |
200 | 38.578,46 | 48,54 | 917,47 | 966,01 | 38.578,46 | 30.632,48 | 162.339,00 | 192.971,49 |
201 | 37.661,00 | 47,39 | 918,62 | 966,01 | 37.661,00 | 30.679,87 | 163.257,62 | 193.937,50 |
202 | 36.742,38 | 46,23 | 919,78 | 966,01 | 36.742,38 | 30.726,11 | 164.177,40 | 194.903,51 |
203 | 35.822,60 | 45,08 | 920,93 | 966,01 | 35.822,60 | 30.771,19 | 165.098,33 | 195.869,52 |
204 | 34.901,67 | 43,92 | 922,09 | 966,01 | 34.901,67 | 30.815,10 | 166.020,43 | 196.835,53 |
205 | 33.979,57 | 42,76 | 923,25 | 966,01 | 33.979,57 | 30.857,86 | 166.943,68 | 197.801,54 |
206 | 33.056,32 | 41,60 | 924,42 | 966,01 | 33.056,32 | 30.899,46 | 167.868,09 | 198.767,55 |
207 | 32.131,91 | 40,43 | 925,58 | 966,01 | 32.131,91 | 30.939,89 | 168.793,67 | 199.733,56 |
208 | 31.206,33 | 39,27 | 926,74 | 966,01 | 31.206,33 | 30.979,16 | 169.720,42 | 200.699,57 |
209 | 30.279,58 | 38,10 | 927,91 | 966,01 | 30.279,58 | 31.017,26 | 170.648,32 | 201.665,58 |
210 | 29.351,68 | 36,93 | 929,08 | 966,01 | 29.351,68 | 31.054,19 | 171.577,40 | 202.631,60 |
211 | 28.422,60 | 35,77 | 930,25 | 966,01 | 28.422,60 | 31.089,96 | 172.507,65 | 203.597,61 |
212 | 27.492,35 | 34,59 | 931,42 | 966,01 | 27.492,35 | 31.124,55 | 173.439,06 | 204.563,62 |
213 | 26.560,94 | 33,42 | 932,59 | 966,01 | 26.560,94 | 31.157,98 | 174.371,65 | 205.529,63 |
214 | 25.628,35 | 32,25 | 933,76 | 966,01 | 25.628,35 | 31.190,23 | 175.305,41 | 206.495,64 |
215 | 24.694,59 | 31,07 | 934,94 | 966,01 | 24.694,59 | 31.221,30 | 176.240,35 | 207.461,65 |
216 | 23.759,65 | 29,90 | 936,11 | 966,01 | 23.759,65 | 31.251,20 | 177.176,46 | 208.427,66 |
217 | 22.823,54 | 28,72 | 937,29 | 966,01 | 22.823,54 | 31.279,92 | 178.113,76 | 209.393,67 |
218 | 21.886,24 | 27,54 | 938,47 | 966,01 | 21.886,24 | 31.307,46 | 179.052,23 | 210.359,68 |
219 | 20.947,77 | 26,36 | 939,65 | 966,01 | 20.947,77 | 31.333,82 | 179.991,88 | 211.325,69 |
220 | 20.008,12 | 25,18 | 940,83 | 966,01 | 20.008,12 | 31.358,99 | 180.932,71 | 212.291,70 |
221 | 19.067,29 | 23,99 | 942,02 | 966,01 | 19.067,29 | 31.382,99 | 181.874,73 | 213.257,72 |
222 | 18.125,27 | 22,81 | 943,20 | 966,01 | 18.125,27 | 31.405,79 | 182.817,93 | 214.223,73 |
223 | 17.182,07 | 21,62 | 944,39 | 966,01 | 17.182,07 | 31.427,41 | 183.762,32 | 215.189,74 |
224 | 16.237,68 | 20,43 | 945,58 | 966,01 | 16.237,68 | 31.447,85 | 184.707,90 | 216.155,75 |
225 | 15.292,10 | 19,24 | 946,77 | 966,01 | 15.292,10 | 31.467,09 | 185.654,67 | 217.121,76 |
226 | 14.345,33 | 18,05 | 947,96 | 966,01 | 14.345,33 | 31.485,14 | 186.602,63 | 218.087,77 |
227 | 13.397,37 | 16,86 | 949,15 | 966,01 | 13.397,37 | 31.502,00 | 187.551,78 | 219.053,78 |
228 | 12.448,22 | 15,66 | 950,35 | 966,01 | 12.448,22 | 31.517,66 | 188.502,13 | 220.019,79 |
229 | 11.497,87 | 14,47 | 951,54 | 966,01 | 11.497,87 | 31.532,13 | 189.453,67 | 220.985,80 |
230 | 10.546,33 | 13,27 | 952,74 | 966,01 | 10.546,33 | 31.545,40 | 190.406,41 | 221.951,81 |
231 | 9.593,59 | 12,07 | 953,94 | 966,01 | 9.593,59 | 31.557,47 | 191.360,35 | 222.917,82 |
232 | 8.639,65 | 10,87 | 955,14 | 966,01 | 8.639,65 | 31.568,34 | 192.315,49 | 223.883,84 |
233 | 7.684,51 | 9,67 | 956,34 | 966,01 | 7.684,51 | 31.578,01 | 193.271,83 | 224.849,85 |
234 | 6.728,17 | 8,47 | 957,54 | 966,01 | 6.728,17 | 31.586,48 | 194.229,38 | 225.815,86 |
235 | 5.770,62 | 7,26 | 958,75 | 966,01 | 5.770,62 | 31.593,74 | 195.188,13 | 226.781,87 |
236 | 4.811,87 | 6,05 | 959,96 | 966,01 | 4.811,87 | 31.599,80 | 196.148,08 | 227.747,88 |
237 | 3.851,92 | 4,85 | 961,16 | 966,01 | 3.851,92 | 31.604,64 | 197.109,25 | 228.713,89 |
238 | 2.890,75 | 3,64 | 962,37 | 966,01 | 2.890,75 | 31.608,28 | 198.071,62 | 229.679,90 |
239 | 1.928,38 | 2,43 | 963,58 | 966,01 | 1.928,38 | 31.610,71 | 199.035,20 | 230.645,91 |
240 | 964,80 | 1,21 | 964,80 | 966,01 | 964,80 | 31.611,92 | 200.000,00 | 231.611,92 |
- 1,56%
- gebundener Sollzins*
- 1,58%
- effektiver Jahreszins*
- 970,62€
- Monatsrate
- Gesamtzahlung :232.710,36 EUR
- Tilgungsanteil :200.000,00 EUR
- Zinsanteil :32.710,36 EUR
- Restschuld :0,00 EUR
22607 Hamburg
Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 260,00 | 710,62 | 970,62 | 199.289,38 | 260,00 | 710,62 | 970,62 |
2 | 199.289,38 | 259,08 | 711,54 | 970,62 | 199.289,38 | 280,74 | 1.422,16 | 1.702,91 |
3 | 198.577,84 | 258,15 | 712,47 | 970,62 | 198.577,84 | 538,89 | 2.134,63 | 2.673,53 |
4 | 197.865,37 | 257,22 | 713,39 | 970,62 | 197.865,37 | 796,12 | 2.848,03 | 3.644,14 |
5 | 197.151,97 | 256,30 | 714,32 | 970,62 | 197.151,97 | 1.052,42 | 3.562,35 | 4.614,76 |
6 | 196.437,65 | 255,37 | 715,25 | 970,62 | 196.437,65 | 1.307,79 | 4.277,60 | 5.585,38 |
7 | 195.722,40 | 254,44 | 716,18 | 970,62 | 195.722,40 | 1.562,22 | 4.993,78 | 6.556,00 |
8 | 195.006,22 | 253,51 | 717,11 | 970,62 | 195.006,22 | 1.815,73 | 5.710,89 | 7.526,62 |
9 | 194.289,11 | 252,58 | 718,04 | 970,62 | 194.289,11 | 2.068,31 | 6.428,93 | 8.497,24 |
10 | 193.571,07 | 251,64 | 718,98 | 970,62 | 193.571,07 | 2.319,95 | 7.147,91 | 9.467,86 |
11 | 192.852,09 | 250,71 | 719,91 | 970,62 | 192.852,09 | 2.570,66 | 7.867,82 | 10.438,48 |
12 | 192.132,18 | 249,77 | 720,85 | 970,62 | 192.132,18 | 2.820,43 | 8.588,67 | 11.409,10 |
13 | 191.411,33 | 248,83 | 721,78 | 970,62 | 191.411,33 | 3.069,27 | 9.310,46 | 12.379,72 |
14 | 190.689,54 | 247,90 | 722,72 | 970,62 | 190.689,54 | 3.317,16 | 10.033,18 | 13.350,34 |
15 | 189.966,82 | 246,96 | 723,66 | 970,62 | 189.966,82 | 3.564,12 | 10.756,84 | 14.320,96 |
16 | 189.243,16 | 246,02 | 724,60 | 970,62 | 189.243,16 | 3.810,13 | 11.481,45 | 15.291,58 |
17 | 188.518,55 | 245,07 | 725,55 | 970,62 | 188.518,55 | 4.055,21 | 12.206,99 | 16.262,20 |
18 | 187.793,01 | 244,13 | 726,49 | 970,62 | 187.793,01 | 4.299,34 | 12.933,48 | 17.232,82 |
19 | 187.066,52 | 243,19 | 727,43 | 970,62 | 187.066,52 | 4.542,53 | 13.660,91 | 18.203,44 |
20 | 186.339,09 | 242,24 | 728,38 | 970,62 | 186.339,09 | 4.784,77 | 14.389,29 | 19.174,06 |
21 | 185.610,71 | 241,29 | 729,33 | 970,62 | 185.610,71 | 5.026,06 | 15.118,62 | 20.144,68 |
22 | 184.881,38 | 240,35 | 730,27 | 970,62 | 184.881,38 | 5.266,41 | 15.848,89 | 21.115,30 |
23 | 184.151,11 | 239,40 | 731,22 | 970,62 | 184.151,11 | 5.505,80 | 16.580,11 | 22.085,92 |
24 | 183.419,89 | 238,45 | 732,17 | 970,62 | 183.419,89 | 5.744,25 | 17.312,29 | 23.056,54 |
25 | 182.687,71 | 237,49 | 733,13 | 970,62 | 182.687,71 | 5.981,74 | 18.045,41 | 24.027,16 |
26 | 181.954,59 | 236,54 | 734,08 | 970,62 | 181.954,59 | 6.218,28 | 18.779,49 | 24.997,78 |
27 | 181.220,51 | 235,59 | 735,03 | 970,62 | 181.220,51 | 6.453,87 | 19.514,52 | 25.968,40 |
28 | 180.485,48 | 234,63 | 735,99 | 970,62 | 180.485,48 | 6.688,50 | 20.250,51 | 26.939,01 |
29 | 179.749,49 | 233,67 | 736,95 | 970,62 | 179.749,49 | 6.922,18 | 20.987,46 | 27.909,63 |
30 | 179.012,54 | 232,72 | 737,90 | 970,62 | 179.012,54 | 7.154,89 | 21.725,36 | 28.880,25 |
31 | 178.274,64 | 231,76 | 738,86 | 970,62 | 178.274,64 | 7.386,65 | 22.464,22 | 29.850,87 |
32 | 177.535,78 | 230,80 | 739,82 | 970,62 | 177.535,78 | 7.617,45 | 23.204,05 | 30.821,49 |
33 | 176.795,95 | 229,83 | 740,78 | 970,62 | 176.795,95 | 7.847,28 | 23.944,83 | 31.792,11 |
34 | 176.055,17 | 228,87 | 741,75 | 970,62 | 176.055,17 | 8.076,15 | 24.686,58 | 32.762,73 |
35 | 175.313,42 | 227,91 | 742,71 | 970,62 | 175.313,42 | 8.304,06 | 25.429,29 | 33.733,35 |
36 | 174.570,71 | 226,94 | 743,68 | 970,62 | 174.570,71 | 8.531,00 | 26.172,97 | 34.703,97 |
37 | 173.827,03 | 225,98 | 744,64 | 970,62 | 173.827,03 | 8.756,98 | 26.917,61 | 35.674,59 |
38 | 173.082,39 | 225,01 | 745,61 | 970,62 | 173.082,39 | 8.981,98 | 27.663,23 | 36.645,21 |
39 | 172.336,77 | 224,04 | 746,58 | 970,62 | 172.336,77 | 9.206,02 | 28.409,81 | 37.615,83 |
40 | 171.590,19 | 223,07 | 747,55 | 970,62 | 171.590,19 | 9.429,09 | 29.157,36 | 38.586,45 |
41 | 170.842,64 | 222,10 | 748,52 | 970,62 | 170.842,64 | 9.651,18 | 29.905,88 | 39.557,07 |
42 | 170.094,12 | 221,12 | 749,50 | 970,62 | 170.094,12 | 9.872,31 | 30.655,38 | 40.527,69 |
43 | 169.344,62 | 220,15 | 750,47 | 970,62 | 169.344,62 | 10.092,45 | 31.405,85 | 41.498,31 |
44 | 168.594,15 | 219,17 | 751,45 | 970,62 | 168.594,15 | 10.311,63 | 32.157,30 | 42.468,93 |
45 | 167.842,70 | 218,20 | 752,42 | 970,62 | 167.842,70 | 10.529,82 | 32.909,72 | 43.439,55 |
46 | 167.090,28 | 217,22 | 753,40 | 970,62 | 167.090,28 | 10.747,04 | 33.663,13 | 44.410,17 |
47 | 166.336,87 | 216,24 | 754,38 | 970,62 | 166.336,87 | 10.963,28 | 34.417,51 | 45.380,79 |
48 | 165.582,49 | 215,26 | 755,36 | 970,62 | 165.582,49 | 11.178,54 | 35.172,87 | 46.351,41 |
49 | 164.827,13 | 214,28 | 756,34 | 970,62 | 164.827,13 | 11.392,81 | 35.929,22 | 47.322,03 |
50 | 164.070,78 | 213,29 | 757,33 | 970,62 | 164.070,78 | 11.606,10 | 36.686,54 | 48.292,65 |
51 | 163.313,46 | 212,31 | 758,31 | 970,62 | 163.313,46 | 11.818,41 | 37.444,85 | 49.263,26 |
52 | 162.555,15 | 211,32 | 759,30 | 970,62 | 162.555,15 | 12.029,73 | 38.204,15 | 50.233,88 |
53 | 161.795,85 | 210,33 | 760,28 | 970,62 | 161.795,85 | 12.240,07 | 38.964,44 | 51.204,50 |
54 | 161.035,56 | 209,35 | 761,27 | 970,62 | 161.035,56 | 12.449,41 | 39.725,71 | 52.175,12 |
55 | 160.274,29 | 208,36 | 762,26 | 970,62 | 160.274,29 | 12.657,77 | 40.487,97 | 53.145,74 |
56 | 159.512,03 | 207,37 | 763,25 | 970,62 | 159.512,03 | 12.865,13 | 41.251,23 | 54.116,36 |
57 | 158.748,77 | 206,37 | 764,25 | 970,62 | 158.748,77 | 13.071,51 | 42.015,47 | 55.086,98 |
58 | 157.984,53 | 205,38 | 765,24 | 970,62 | 157.984,53 | 13.276,89 | 42.780,71 | 56.057,60 |
59 | 157.219,29 | 204,39 | 766,23 | 970,62 | 157.219,29 | 13.481,27 | 43.546,95 | 57.028,22 |
60 | 156.453,05 | 203,39 | 767,23 | 970,62 | 156.453,05 | 13.684,66 | 44.314,18 | 57.998,84 |
61 | 155.685,82 | 202,39 | 768,23 | 970,62 | 155.685,82 | 13.887,05 | 45.082,41 | 58.969,46 |
62 | 154.917,59 | 201,39 | 769,23 | 970,62 | 154.917,59 | 14.088,45 | 45.851,63 | 59.940,08 |
63 | 154.148,37 | 200,39 | 770,23 | 970,62 | 154.148,37 | 14.288,84 | 46.621,86 | 60.910,70 |
64 | 153.378,14 | 199,39 | 771,23 | 970,62 | 153.378,14 | 14.488,23 | 47.393,09 | 61.881,32 |
65 | 152.606,91 | 198,39 | 772,23 | 970,62 | 152.606,91 | 14.686,62 | 48.165,32 | 62.851,94 |
66 | 151.834,68 | 197,39 | 773,23 | 970,62 | 151.834,68 | 14.884,01 | 48.938,55 | 63.822,56 |
67 | 151.061,45 | 196,38 | 774,24 | 970,62 | 151.061,45 | 15.080,38 | 49.712,79 | 64.793,18 |
68 | 150.287,21 | 195,37 | 775,25 | 970,62 | 150.287,21 | 15.275,76 | 50.488,04 | 65.763,80 |
69 | 149.511,96 | 194,37 | 776,25 | 970,62 | 149.511,96 | 15.470,12 | 51.264,29 | 66.734,42 |
70 | 148.735,71 | 193,36 | 777,26 | 970,62 | 148.735,71 | 15.663,48 | 52.041,56 | 67.705,04 |
71 | 147.958,44 | 192,35 | 778,27 | 970,62 | 147.958,44 | 15.855,83 | 52.819,83 | 68.675,66 |
72 | 147.180,17 | 191,33 | 779,29 | 970,62 | 147.180,17 | 16.047,16 | 53.599,12 | 69.646,28 |
73 | 146.400,88 | 190,32 | 780,30 | 970,62 | 146.400,88 | 16.237,48 | 54.379,41 | 70.616,90 |
74 | 145.620,59 | 189,31 | 781,31 | 970,62 | 145.620,59 | 16.426,79 | 55.160,73 | 71.587,51 |
75 | 144.839,27 | 188,29 | 782,33 | 970,62 | 144.839,27 | 16.615,08 | 55.943,06 | 72.558,13 |
76 | 144.056,94 | 187,27 | 783,35 | 970,62 | 144.056,94 | 16.802,35 | 56.726,40 | 73.528,75 |
77 | 143.273,60 | 186,26 | 784,36 | 970,62 | 143.273,60 | 16.988,61 | 57.510,76 | 74.499,37 |
78 | 142.489,24 | 185,24 | 785,38 | 970,62 | 142.489,24 | 17.173,85 | 58.296,15 | 75.469,99 |
79 | 141.703,85 | 184,22 | 786,40 | 970,62 | 141.703,85 | 17.358,06 | 59.082,55 | 76.440,61 |
80 | 140.917,45 | 183,19 | 787,43 | 970,62 | 140.917,45 | 17.541,25 | 59.869,98 | 77.411,23 |
81 | 140.130,02 | 182,17 | 788,45 | 970,62 | 140.130,02 | 17.723,42 | 60.658,43 | 78.381,85 |
82 | 139.341,57 | 181,14 | 789,48 | 970,62 | 139.341,57 | 17.904,57 | 61.447,91 | 79.352,47 |
83 | 138.552,09 | 180,12 | 790,50 | 970,62 | 138.552,09 | 18.084,68 | 62.238,41 | 80.323,09 |
84 | 137.761,59 | 179,09 | 791,53 | 970,62 | 137.761,59 | 18.263,77 | 63.029,94 | 81.293,71 |
85 | 136.970,06 | 178,06 | 792,56 | 970,62 | 136.970,06 | 18.441,83 | 63.822,50 | 82.264,33 |
86 | 136.177,50 | 177,03 | 793,59 | 970,62 | 136.177,50 | 18.618,87 | 64.616,08 | 83.234,95 |
87 | 135.383,92 | 176,00 | 794,62 | 970,62 | 135.383,92 | 18.794,86 | 65.410,70 | 84.205,57 |
88 | 134.589,30 | 174,97 | 795,65 | 970,62 | 134.589,30 | 18.969,83 | 66.206,36 | 85.176,19 |
89 | 133.793,64 | 173,93 | 796,69 | 970,62 | 133.793,64 | 19.143,76 | 67.003,05 | 86.146,81 |
90 | 132.996,95 | 172,90 | 797,72 | 970,62 | 132.996,95 | 19.316,66 | 67.800,77 | 87.117,43 |
91 | 132.199,23 | 171,86 | 798,76 | 970,62 | 132.199,23 | 19.488,52 | 68.599,53 | 88.088,05 |
92 | 131.400,47 | 170,82 | 799,80 | 970,62 | 131.400,47 | 19.659,34 | 69.399,33 | 89.058,67 |
93 | 130.600,67 | 169,78 | 800,84 | 970,62 | 130.600,67 | 19.829,12 | 70.200,17 | 90.029,29 |
94 | 129.799,83 | 168,74 | 801,88 | 970,62 | 129.799,83 | 19.997,86 | 71.002,05 | 90.999,91 |
95 | 128.997,95 | 167,70 | 802,92 | 970,62 | 128.997,95 | 20.165,56 | 71.804,97 | 91.970,53 |
96 | 128.195,03 | 166,65 | 803,97 | 970,62 | 128.195,03 | 20.332,21 | 72.608,94 | 92.941,15 |
97 | 127.391,06 | 165,61 | 805,01 | 970,62 | 127.391,06 | 20.497,82 | 73.413,95 | 93.911,77 |
98 | 126.586,05 | 164,56 | 806,06 | 970,62 | 126.586,05 | 20.662,38 | 74.220,00 | 94.882,38 |
99 | 125.780,00 | 163,51 | 807,11 | 970,62 | 125.780,00 | 20.825,89 | 75.027,11 | 95.853,00 |
100 | 124.972,89 | 162,46 | 808,15 | 970,62 | 124.972,89 | 20.988,36 | 75.835,27 | 96.823,62 |
101 | 124.164,73 | 161,41 | 809,21 | 970,62 | 124.164,73 | 21.149,77 | 76.644,47 | 97.794,24 |
102 | 123.355,53 | 160,36 | 810,26 | 970,62 | 123.355,53 | 21.310,13 | 77.454,73 | 98.764,86 |
103 | 122.545,27 | 159,31 | 811,31 | 970,62 | 122.545,27 | 21.469,44 | 78.266,04 | 99.735,48 |
104 | 121.733,96 | 158,25 | 812,37 | 970,62 | 121.733,96 | 21.627,70 | 79.078,40 | 100.706,10 |
105 | 120.921,60 | 157,20 | 813,42 | 970,62 | 120.921,60 | 21.784,90 | 79.891,83 | 101.676,72 |
106 | 120.108,17 | 156,14 | 814,48 | 970,62 | 120.108,17 | 21.941,04 | 80.706,30 | 102.647,34 |
107 | 119.293,70 | 155,08 | 815,54 | 970,62 | 119.293,70 | 22.096,12 | 81.521,84 | 103.617,96 |
108 | 118.478,16 | 154,02 | 816,60 | 970,62 | 118.478,16 | 22.250,14 | 82.338,44 | 104.588,58 |
109 | 117.661,56 | 152,96 | 817,66 | 970,62 | 117.661,56 | 22.403,10 | 83.156,10 | 105.559,20 |
110 | 116.843,90 | 151,90 | 818,72 | 970,62 | 116.843,90 | 22.555,00 | 83.974,82 | 106.529,82 |
111 | 116.025,18 | 150,83 | 819,79 | 970,62 | 116.025,18 | 22.705,83 | 84.794,61 | 107.500,44 |
112 | 115.205,39 | 149,77 | 820,85 | 970,62 | 115.205,39 | 22.855,60 | 85.615,46 | 108.471,06 |
113 | 114.384,54 | 148,70 | 821,92 | 970,62 | 114.384,54 | 23.004,30 | 86.437,38 | 109.441,68 |
114 | 113.562,62 | 147,63 | 822,99 | 970,62 | 113.562,62 | 23.151,93 | 87.260,37 | 110.412,30 |
115 | 112.739,63 | 146,56 | 824,06 | 970,62 | 112.739,63 | 23.298,49 | 88.084,43 | 111.382,92 |
116 | 111.915,57 | 145,49 | 825,13 | 970,62 | 111.915,57 | 23.443,98 | 88.909,56 | 112.353,54 |
117 | 111.090,44 | 144,42 | 826,20 | 970,62 | 111.090,44 | 23.588,40 | 89.735,76 | 113.324,16 |
118 | 110.264,24 | 143,34 | 827,28 | 970,62 | 110.264,24 | 23.731,74 | 90.563,04 | 114.294,78 |
119 | 109.436,96 | 142,27 | 828,35 | 970,62 | 109.436,96 | 23.874,01 | 91.391,39 | 115.265,40 |
120 | 108.608,61 | 141,19 | 829,43 | 970,62 | 108.608,61 | 24.015,20 | 92.220,81 | 116.236,02 |
121 | 107.779,19 | 140,11 | 830,51 | 970,62 | 107.779,19 | 24.155,31 | 93.051,32 | 117.206,63 |
122 | 106.948,68 | 139,03 | 831,59 | 970,62 | 106.948,68 | 24.294,35 | 93.882,91 | 118.177,25 |
123 | 106.117,09 | 137,95 | 832,67 | 970,62 | 106.117,09 | 24.432,30 | 94.715,58 | 119.147,87 |
124 | 105.284,42 | 136,87 | 833,75 | 970,62 | 105.284,42 | 24.569,17 | 95.549,33 | 120.118,49 |
125 | 104.450,67 | 135,79 | 834,83 | 970,62 | 104.450,67 | 24.704,95 | 96.384,16 | 121.089,11 |
126 | 103.615,84 | 134,70 | 835,92 | 970,62 | 103.615,84 | 24.839,66 | 97.220,08 | 122.059,73 |
127 | 102.779,92 | 133,61 | 837,01 | 970,62 | 102.779,92 | 24.973,27 | 98.057,08 | 123.030,35 |
128 | 101.942,92 | 132,53 | 838,09 | 970,62 | 101.942,92 | 25.105,79 | 98.895,18 | 124.000,97 |
129 | 101.104,82 | 131,44 | 839,18 | 970,62 | 101.104,82 | 25.237,23 | 99.734,36 | 124.971,59 |
130 | 100.265,64 | 130,35 | 840,27 | 970,62 | 100.265,64 | 25.367,58 | 100.574,63 | 125.942,21 |
131 | 99.425,37 | 129,25 | 841,37 | 970,62 | 99.425,37 | 25.496,83 | 101.416,00 | 126.912,83 |
132 | 98.584,00 | 128,16 | 842,46 | 970,62 | 98.584,00 | 25.624,99 | 102.258,46 | 127.883,45 |
133 | 97.741,54 | 127,06 | 843,56 | 970,62 | 97.741,54 | 25.752,05 | 103.102,02 | 128.854,07 |
134 | 96.897,98 | 125,97 | 844,65 | 970,62 | 96.897,98 | 25.878,02 | 103.946,67 | 129.824,69 |
135 | 96.053,33 | 124,87 | 845,75 | 970,62 | 96.053,33 | 26.002,89 | 104.792,42 | 130.795,31 |
136 | 95.207,58 | 123,77 | 846,85 | 970,62 | 95.207,58 | 26.126,66 | 105.639,27 | 131.765,93 |
137 | 94.360,73 | 122,67 | 847,95 | 970,62 | 94.360,73 | 26.249,33 | 106.487,22 | 132.736,55 |
138 | 93.512,78 | 121,57 | 849,05 | 970,62 | 93.512,78 | 26.370,89 | 107.336,27 | 133.707,17 |
139 | 92.663,73 | 120,46 | 850,16 | 970,62 | 92.663,73 | 26.491,36 | 108.186,43 | 134.677,79 |
140 | 91.813,57 | 119,36 | 851,26 | 970,62 | 91.813,57 | 26.610,72 | 109.037,69 | 135.648,41 |
141 | 90.962,31 | 118,25 | 852,37 | 970,62 | 90.962,31 | 26.728,97 | 109.890,06 | 136.619,03 |
142 | 90.109,94 | 117,14 | 853,48 | 970,62 | 90.109,94 | 26.846,11 | 110.743,54 | 137.589,65 |
143 | 89.256,46 | 116,03 | 854,59 | 970,62 | 89.256,46 | 26.962,14 | 111.598,12 | 138.560,27 |
144 | 88.401,88 | 114,92 | 855,70 | 970,62 | 88.401,88 | 27.077,06 | 112.453,82 | 139.530,88 |
145 | 87.546,18 | 113,81 | 856,81 | 970,62 | 87.546,18 | 27.190,87 | 113.310,63 | 140.501,50 |
146 | 86.689,37 | 112,70 | 857,92 | 970,62 | 86.689,37 | 27.303,57 | 114.168,55 | 141.472,12 |
147 | 85.831,45 | 111,58 | 859,04 | 970,62 | 85.831,45 | 27.415,15 | 115.027,59 | 142.442,74 |
148 | 84.972,41 | 110,46 | 860,16 | 970,62 | 84.972,41 | 27.525,62 | 115.887,75 | 143.413,36 |
149 | 84.112,25 | 109,35 | 861,27 | 970,62 | 84.112,25 | 27.634,96 | 116.749,02 | 144.383,98 |
150 | 83.250,98 | 108,23 | 862,39 | 970,62 | 83.250,98 | 27.743,19 | 117.611,41 | 145.354,60 |
151 | 82.388,59 | 107,11 | 863,51 | 970,62 | 82.388,59 | 27.850,29 | 118.474,93 | 146.325,22 |
152 | 81.525,07 | 105,98 | 864,64 | 970,62 | 81.525,07 | 27.956,28 | 119.339,57 | 147.295,84 |
153 | 80.660,43 | 104,86 | 865,76 | 970,62 | 80.660,43 | 28.061,13 | 120.205,33 | 148.266,46 |
154 | 79.794,67 | 103,73 | 866,89 | 970,62 | 79.794,67 | 28.164,87 | 121.072,21 | 149.237,08 |
155 | 78.927,79 | 102,61 | 868,01 | 970,62 | 78.927,79 | 28.267,47 | 121.940,23 | 150.207,70 |
156 | 78.059,77 | 101,48 | 869,14 | 970,62 | 78.059,77 | 28.368,95 | 122.809,37 | 151.178,32 |
157 | 77.190,63 | 100,35 | 870,27 | 970,62 | 77.190,63 | 28.469,30 | 123.679,64 | 152.148,94 |
158 | 76.320,36 | 99,22 | 871,40 | 970,62 | 76.320,36 | 28.568,52 | 124.551,04 | 153.119,56 |
159 | 75.448,96 | 98,08 | 872,54 | 970,62 | 75.448,96 | 28.666,60 | 125.423,58 | 154.090,18 |
160 | 74.576,42 | 96,95 | 873,67 | 970,62 | 74.576,42 | 28.763,55 | 126.297,25 | 155.060,80 |
161 | 73.702,75 | 95,81 | 874,81 | 970,62 | 73.702,75 | 28.859,36 | 127.172,06 | 156.031,42 |
162 | 72.827,94 | 94,68 | 875,94 | 970,62 | 72.827,94 | 28.954,04 | 128.048,00 | 157.002,04 |
163 | 71.952,00 | 93,54 | 877,08 | 970,62 | 71.952,00 | 29.047,58 | 128.925,08 | 157.972,66 |
164 | 71.074,92 | 92,40 | 878,22 | 970,62 | 71.074,92 | 29.139,97 | 129.803,30 | 158.943,28 |
165 | 70.196,70 | 91,26 | 879,36 | 970,62 | 70.196,70 | 29.231,23 | 130.682,67 | 159.913,90 |
166 | 69.317,33 | 90,11 | 880,51 | 970,62 | 69.317,33 | 29.321,34 | 131.563,17 | 160.884,52 |
167 | 68.436,83 | 88,97 | 881,65 | 970,62 | 68.436,83 | 29.410,31 | 132.444,83 | 161.855,14 |
168 | 67.555,17 | 87,82 | 882,80 | 970,62 | 67.555,17 | 29.498,13 | 133.327,62 | 162.825,75 |
169 | 66.672,38 | 86,67 | 883,95 | 970,62 | 66.672,38 | 29.584,81 | 134.211,57 | 163.796,37 |
170 | 65.788,43 | 85,52 | 885,09 | 970,62 | 65.788,43 | 29.670,33 | 135.096,66 | 164.766,99 |
171 | 64.903,34 | 84,37 | 886,25 | 970,62 | 64.903,34 | 29.754,70 | 135.982,91 | 165.737,61 |
172 | 64.017,09 | 83,22 | 887,40 | 970,62 | 64.017,09 | 29.837,93 | 136.870,31 | 166.708,23 |
173 | 63.129,69 | 82,07 | 888,55 | 970,62 | 63.129,69 | 29.920,00 | 137.758,86 | 167.678,85 |
174 | 62.241,14 | 80,91 | 889,71 | 970,62 | 62.241,14 | 30.000,91 | 138.648,56 | 168.649,47 |
175 | 61.351,44 | 79,76 | 890,86 | 970,62 | 61.351,44 | 30.080,67 | 139.539,43 | 169.620,09 |
176 | 60.460,57 | 78,60 | 892,02 | 970,62 | 60.460,57 | 30.159,26 | 140.431,45 | 170.590,71 |
177 | 59.568,55 | 77,44 | 893,18 | 970,62 | 59.568,55 | 30.236,70 | 141.324,63 | 171.561,33 |
178 | 58.675,37 | 76,28 | 894,34 | 970,62 | 58.675,37 | 30.312,98 | 142.218,97 | 172.531,95 |
179 | 57.781,03 | 75,12 | 895,50 | 970,62 | 57.781,03 | 30.388,10 | 143.114,47 | 173.502,57 |
180 | 56.885,53 | 73,95 | 896,67 | 970,62 | 56.885,53 | 30.462,05 | 144.011,14 | 174.473,19 |
181 | 55.988,86 | 72,79 | 897,83 | 970,62 | 55.988,86 | 30.534,83 | 144.908,98 | 175.443,81 |
182 | 55.091,02 | 71,62 | 899,00 | 970,62 | 55.091,02 | 30.606,45 | 145.807,98 | 176.414,43 |
183 | 54.192,02 | 70,45 | 900,17 | 970,62 | 54.192,02 | 30.676,90 | 146.708,15 | 177.385,05 |
184 | 53.291,85 | 69,28 | 901,34 | 970,62 | 53.291,85 | 30.746,18 | 147.609,49 | 178.355,67 |
185 | 52.390,51 | 68,11 | 902,51 | 970,62 | 52.390,51 | 30.814,29 | 148.512,00 | 179.326,29 |
186 | 51.488,00 | 66,93 | 903,69 | 970,62 | 51.488,00 | 30.881,22 | 149.415,68 | 180.296,91 |
187 | 50.584,32 | 65,76 | 904,86 | 970,62 | 50.584,32 | 30.946,98 | 150.320,54 | 181.267,53 |
188 | 49.679,46 | 64,58 | 906,04 | 970,62 | 49.679,46 | 31.011,57 | 151.226,58 | 182.238,15 |
189 | 48.773,42 | 63,41 | 907,21 | 970,62 | 48.773,42 | 31.074,97 | 152.133,79 | 183.208,77 |
190 | 47.866,21 | 62,23 | 908,39 | 970,62 | 47.866,21 | 31.137,20 | 153.042,19 | 184.179,39 |
191 | 46.957,81 | 61,05 | 909,57 | 970,62 | 46.957,81 | 31.198,24 | 153.951,76 | 185.150,00 |
192 | 46.048,24 | 59,86 | 910,76 | 970,62 | 46.048,24 | 31.258,11 | 154.862,52 | 186.120,62 |
193 | 45.137,48 | 58,68 | 911,94 | 970,62 | 45.137,48 | 31.316,78 | 155.774,46 | 187.091,24 |
194 | 44.225,54 | 57,49 | 913,13 | 970,62 | 44.225,54 | 31.374,28 | 156.687,59 | 188.061,86 |
195 | 43.312,41 | 56,31 | 914,31 | 970,62 | 43.312,41 | 31.430,58 | 157.601,90 | 189.032,48 |
196 | 42.398,10 | 55,12 | 915,50 | 970,62 | 42.398,10 | 31.485,70 | 158.517,40 | 190.003,10 |
197 | 41.482,60 | 53,93 | 916,69 | 970,62 | 41.482,60 | 31.539,63 | 159.434,09 | 190.973,72 |
198 | 40.565,91 | 52,74 | 917,88 | 970,62 | 40.565,91 | 31.592,36 | 160.351,98 | 191.944,34 |
199 | 39.648,02 | 51,54 | 919,08 | 970,62 | 39.648,02 | 31.643,91 | 161.271,05 | 192.914,96 |
200 | 38.728,95 | 50,35 | 920,27 | 970,62 | 38.728,95 | 31.694,25 | 162.191,33 | 193.885,58 |
201 | 37.808,67 | 49,15 | 921,47 | 970,62 | 37.808,67 | 31.743,41 | 163.112,79 | 194.856,20 |
202 | 36.887,21 | 47,95 | 922,67 | 970,62 | 36.887,21 | 31.791,36 | 164.035,46 | 195.826,82 |
203 | 35.964,54 | 46,75 | 923,87 | 970,62 | 35.964,54 | 31.838,11 | 164.959,33 | 196.797,44 |
204 | 35.040,67 | 45,55 | 925,07 | 970,62 | 35.040,67 | 31.883,67 | 165.884,39 | 197.768,06 |
205 | 34.115,61 | 44,35 | 926,27 | 970,62 | 34.115,61 | 31.928,02 | 166.810,66 | 198.738,68 |
206 | 33.189,34 | 43,15 | 927,47 | 970,62 | 33.189,34 | 31.971,16 | 167.738,14 | 199.709,30 |
207 | 32.261,86 | 41,94 | 928,68 | 970,62 | 32.261,86 | 32.013,10 | 168.666,82 | 200.679,92 |
208 | 31.333,18 | 40,73 | 929,89 | 970,62 | 31.333,18 | 32.053,84 | 169.596,70 | 201.650,54 |
209 | 30.403,30 | 39,52 | 931,10 | 970,62 | 30.403,30 | 32.093,36 | 170.527,80 | 202.621,16 |