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.
- Ein Volltilgerdarlehen ist ein Darlehen, bei dem am Laufzeitende keine Restschuld übrig bleibt.
- Eine Anschlussfinanzierung ist nicht nötig.
- Es wird eine monatlich konstante Rate gezahlt.
- Je kürzer die Laufzeit, desto höher müssen die Tilgungsraten sein, dafür sind Kreditnehmer mit Hilfe der Volltilgung schneller schuldenfrei.
- Es sollte sich daher vorab gut überlegt werden, ob mit dieser höheren finanziellen Belastung gegenüber herkömmlichen Baufinanzierungen umgegangen werden kann.
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 01/2021
- 10.956,82€
- Zinsanteil
- 879,33€
- Monatsrate
- 0,54%
- Sollzins p.a.
- 0,54%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 90,00 | 789,33 | 879,33 | 199.210,67 | 90,00 | 789,33 | 879,33 |
2 | 199.210,67 | 89,64 | 789,69 | 879,33 | 199.210,67 | 97,14 | 1.579,02 | 1.676,16 |
3 | 198.420,98 | 89,29 | 790,04 | 879,33 | 198.420,98 | 186,43 | 2.369,06 | 2.555,49 |
4 | 197.630,94 | 88,93 | 790,40 | 879,33 | 197.630,94 | 275,37 | 3.159,45 | 3.434,82 |
5 | 196.840,55 | 88,58 | 790,75 | 879,33 | 196.840,55 | 363,95 | 3.950,21 | 4.314,15 |
6 | 196.049,79 | 88,22 | 791,11 | 879,33 | 196.049,79 | 452,17 | 4.741,31 | 5.193,48 |
7 | 195.258,69 | 87,87 | 791,46 | 879,33 | 195.258,69 | 540,04 | 5.532,78 | 6.072,81 |
8 | 194.467,22 | 87,51 | 791,82 | 879,33 | 194.467,22 | 627,55 | 6.324,60 | 6.952,14 |
9 | 193.675,40 | 87,15 | 792,18 | 879,33 | 193.675,40 | 714,70 | 7.116,77 | 7.831,47 |
10 | 192.883,23 | 86,80 | 792,53 | 879,33 | 192.883,23 | 801,50 | 7.909,31 | 8.710,80 |
11 | 192.090,69 | 86,44 | 792,89 | 879,33 | 192.090,69 | 887,94 | 8.702,20 | 9.590,14 |
12 | 191.297,80 | 86,08 | 793,25 | 879,33 | 191.297,80 | 974,02 | 9.495,44 | 10.469,47 |
13 | 190.504,56 | 85,73 | 793,60 | 879,33 | 190.504,56 | 1.059,75 | 10.289,05 | 11.348,80 |
14 | 189.710,95 | 85,37 | 793,96 | 879,33 | 189.710,95 | 1.145,12 | 11.083,01 | 12.228,13 |
15 | 188.916,99 | 85,01 | 794,32 | 879,33 | 188.916,99 | 1.230,13 | 11.877,33 | 13.107,46 |
16 | 188.122,67 | 84,66 | 794,68 | 879,33 | 188.122,67 | 1.314,79 | 12.672,00 | 13.986,79 |
17 | 187.328,00 | 84,30 | 795,03 | 879,33 | 187.328,00 | 1.399,08 | 13.467,03 | 14.866,12 |
18 | 186.532,97 | 83,94 | 795,39 | 879,33 | 186.532,97 | 1.483,02 | 14.262,42 | 15.745,45 |
19 | 185.737,58 | 83,58 | 795,75 | 879,33 | 185.737,58 | 1.566,61 | 15.058,17 | 16.624,78 |
20 | 184.941,83 | 83,22 | 796,11 | 879,33 | 184.941,83 | 1.649,83 | 15.854,28 | 17.504,11 |
21 | 184.145,72 | 82,87 | 796,46 | 879,33 | 184.145,72 | 1.732,70 | 16.650,74 | 18.383,44 |
22 | 183.349,26 | 82,51 | 796,82 | 879,33 | 183.349,26 | 1.815,20 | 17.447,57 | 19.262,77 |
23 | 182.552,43 | 82,15 | 797,18 | 879,33 | 182.552,43 | 1.897,35 | 18.244,75 | 20.142,10 |
24 | 181.755,25 | 81,79 | 797,54 | 879,33 | 181.755,25 | 1.979,14 | 19.042,29 | 21.021,43 |
25 | 180.957,71 | 81,43 | 797,90 | 879,33 | 180.957,71 | 2.060,57 | 19.840,19 | 21.900,76 |
26 | 180.159,81 | 81,07 | 798,26 | 879,33 | 180.159,81 | 2.141,64 | 20.638,45 | 22.780,09 |
27 | 179.361,55 | 80,71 | 798,62 | 879,33 | 179.361,55 | 2.222,36 | 21.437,07 | 23.659,42 |
28 | 178.562,93 | 80,35 | 798,98 | 879,33 | 178.562,93 | 2.302,71 | 22.236,04 | 24.538,75 |
29 | 177.763,96 | 79,99 | 799,34 | 879,33 | 177.763,96 | 2.382,70 | 23.035,38 | 25.418,08 |
30 | 176.964,62 | 79,63 | 799,70 | 879,33 | 176.964,62 | 2.462,34 | 23.835,08 | 26.297,41 |
31 | 176.164,92 | 79,27 | 800,06 | 879,33 | 176.164,92 | 2.541,61 | 24.635,13 | 27.176,74 |
32 | 175.364,87 | 78,91 | 800,42 | 879,33 | 175.364,87 | 2.620,53 | 25.435,55 | 28.056,08 |
33 | 174.564,45 | 78,55 | 800,78 | 879,33 | 174.564,45 | 2.699,08 | 26.236,33 | 28.935,41 |
34 | 173.763,67 | 78,19 | 801,14 | 879,33 | 173.763,67 | 2.777,27 | 27.037,46 | 29.814,74 |
35 | 172.962,54 | 77,83 | 801,50 | 879,33 | 172.962,54 | 2.855,11 | 27.838,96 | 30.694,07 |
36 | 172.161,04 | 77,47 | 801,86 | 879,33 | 172.161,04 | 2.932,58 | 28.640,82 | 31.573,40 |
37 | 171.359,18 | 77,11 | 802,22 | 879,33 | 171.359,18 | 3.009,69 | 29.443,04 | 32.452,73 |
38 | 170.556,96 | 76,75 | 802,58 | 879,33 | 170.556,96 | 3.086,44 | 30.245,62 | 33.332,06 |
39 | 169.754,38 | 76,39 | 802,94 | 879,33 | 169.754,38 | 3.162,83 | 31.048,56 | 34.211,39 |
40 | 168.951,44 | 76,03 | 803,30 | 879,33 | 168.951,44 | 3.238,86 | 31.851,86 | 35.090,72 |
41 | 168.148,14 | 75,67 | 803,66 | 879,33 | 168.148,14 | 3.314,53 | 32.655,52 | 35.970,05 |
42 | 167.344,48 | 75,31 | 804,03 | 879,33 | 167.344,48 | 3.389,83 | 33.459,55 | 36.849,38 |
43 | 166.540,45 | 74,94 | 804,39 | 879,33 | 166.540,45 | 3.464,77 | 34.263,94 | 37.728,71 |
44 | 165.736,06 | 74,58 | 804,75 | 879,33 | 165.736,06 | 3.539,36 | 35.068,69 | 38.608,04 |
45 | 164.931,31 | 74,22 | 805,11 | 879,33 | 164.931,31 | 3.613,57 | 35.873,80 | 39.487,37 |
46 | 164.126,20 | 73,86 | 805,47 | 879,33 | 164.126,20 | 3.687,43 | 36.679,27 | 40.366,70 |
47 | 163.320,73 | 73,49 | 805,84 | 879,33 | 163.320,73 | 3.760,93 | 37.485,11 | 41.246,03 |
48 | 162.514,89 | 73,13 | 806,20 | 879,33 | 162.514,89 | 3.834,06 | 38.291,31 | 42.125,36 |
49 | 161.708,69 | 72,77 | 806,56 | 879,33 | 161.708,69 | 3.906,83 | 39.097,87 | 43.004,69 |
50 | 160.902,13 | 72,41 | 806,92 | 879,33 | 160.902,13 | 3.979,23 | 39.904,79 | 43.884,02 |
51 | 160.095,21 | 72,04 | 807,29 | 879,33 | 160.095,21 | 4.051,27 | 40.712,08 | 44.763,35 |
52 | 159.287,92 | 71,68 | 807,65 | 879,33 | 159.287,92 | 4.122,95 | 41.519,73 | 45.642,68 |
53 | 158.480,27 | 71,32 | 808,01 | 879,33 | 158.480,27 | 4.194,27 | 42.327,74 | 46.522,02 |
54 | 157.672,26 | 70,95 | 808,38 | 879,33 | 157.672,26 | 4.265,22 | 43.136,12 | 47.401,35 |
55 | 156.863,88 | 70,59 | 808,74 | 879,33 | 156.863,88 | 4.335,81 | 43.944,86 | 48.280,68 |
56 | 156.055,14 | 70,22 | 809,11 | 879,33 | 156.055,14 | 4.406,04 | 44.753,97 | 49.160,01 |
57 | 155.246,03 | 69,86 | 809,47 | 879,33 | 155.246,03 | 4.475,90 | 45.563,44 | 50.039,34 |
58 | 154.436,56 | 69,50 | 809,83 | 879,33 | 154.436,56 | 4.545,39 | 46.373,27 | 50.918,67 |
59 | 153.626,73 | 69,13 | 810,20 | 879,33 | 153.626,73 | 4.614,53 | 47.183,47 | 51.798,00 |
60 | 152.816,53 | 68,77 | 810,56 | 879,33 | 152.816,53 | 4.683,29 | 47.994,04 | 52.677,33 |
61 | 152.005,96 | 68,40 | 810,93 | 879,33 | 152.005,96 | 4.751,70 | 48.804,96 | 53.556,66 |
62 | 151.195,04 | 68,04 | 811,29 | 879,33 | 151.195,04 | 4.819,73 | 49.616,26 | 54.435,99 |
63 | 150.383,74 | 67,67 | 811,66 | 879,33 | 150.383,74 | 4.887,41 | 50.427,91 | 55.315,32 |
64 | 149.572,09 | 67,31 | 812,02 | 879,33 | 149.572,09 | 4.954,71 | 51.239,94 | 56.194,65 |
65 | 148.760,06 | 66,94 | 812,39 | 879,33 | 148.760,06 | 5.021,66 | 52.052,33 | 57.073,98 |
66 | 147.947,67 | 66,58 | 812,75 | 879,33 | 147.947,67 | 5.088,23 | 52.865,08 | 57.953,31 |
67 | 147.134,92 | 66,21 | 813,12 | 879,33 | 147.134,92 | 5.154,44 | 53.678,20 | 58.832,64 |
68 | 146.321,80 | 65,84 | 813,49 | 879,33 | 146.321,80 | 5.220,29 | 54.491,68 | 59.711,97 |
69 | 145.508,32 | 65,48 | 813,85 | 879,33 | 145.508,32 | 5.285,77 | 55.305,54 | 60.591,30 |
70 | 144.694,46 | 65,11 | 814,22 | 879,33 | 144.694,46 | 5.350,88 | 56.119,75 | 61.470,63 |
71 | 143.880,25 | 64,75 | 814,58 | 879,33 | 143.880,25 | 5.415,63 | 56.934,34 | 62.349,96 |
72 | 143.065,66 | 64,38 | 814,95 | 879,33 | 143.065,66 | 5.480,00 | 57.749,29 | 63.229,29 |
73 | 142.250,71 | 64,01 | 815,32 | 879,33 | 142.250,71 | 5.544,02 | 58.564,61 | 64.108,63 |
74 | 141.435,39 | 63,65 | 815,68 | 879,33 | 141.435,39 | 5.607,66 | 59.380,29 | 64.987,96 |
75 | 140.619,71 | 63,28 | 816,05 | 879,33 | 140.619,71 | 5.670,94 | 60.196,34 | 65.867,29 |
76 | 139.803,66 | 62,91 | 816,42 | 879,33 | 139.803,66 | 5.733,85 | 61.012,76 | 66.746,62 |
77 | 138.987,24 | 62,54 | 816,79 | 879,33 | 138.987,24 | 5.796,40 | 61.829,55 | 67.625,95 |
78 | 138.170,45 | 62,18 | 817,15 | 879,33 | 138.170,45 | 5.858,58 | 62.646,70 | 68.505,28 |
79 | 137.353,30 | 61,81 | 817,52 | 879,33 | 137.353,30 | 5.920,38 | 63.464,22 | 69.384,61 |
80 | 136.535,78 | 61,44 | 817,89 | 879,33 | 136.535,78 | 5.981,83 | 64.282,11 | 70.263,94 |
81 | 135.717,89 | 61,07 | 818,26 | 879,33 | 135.717,89 | 6.042,90 | 65.100,37 | 71.143,27 |
82 | 134.899,63 | 60,70 | 818,63 | 879,33 | 134.899,63 | 6.103,60 | 65.919,00 | 72.022,60 |
83 | 134.081,00 | 60,34 | 818,99 | 879,33 | 134.081,00 | 6.163,94 | 66.737,99 | 72.901,93 |
84 | 133.262,01 | 59,97 | 819,36 | 879,33 | 133.262,01 | 6.223,91 | 67.557,35 | 73.781,26 |
85 | 132.442,65 | 59,60 | 819,73 | 879,33 | 132.442,65 | 6.283,51 | 68.377,08 | 74.660,59 |
86 | 131.622,92 | 59,23 | 820,10 | 879,33 | 131.622,92 | 6.342,74 | 69.197,18 | 75.539,92 |
87 | 130.802,82 | 58,86 | 820,47 | 879,33 | 130.802,82 | 6.401,60 | 70.017,65 | 76.419,25 |
88 | 129.982,35 | 58,49 | 820,84 | 879,33 | 129.982,35 | 6.460,09 | 70.838,49 | 77.298,58 |
89 | 129.161,51 | 58,12 | 821,21 | 879,33 | 129.161,51 | 6.518,21 | 71.659,70 | 78.177,91 |
90 | 128.340,30 | 57,75 | 821,58 | 879,33 | 128.340,30 | 6.575,97 | 72.481,28 | 79.057,24 |
91 | 127.518,72 | 57,38 | 821,95 | 879,33 | 127.518,72 | 6.633,35 | 73.303,22 | 79.936,57 |
92 | 126.696,78 | 57,01 | 822,32 | 879,33 | 126.696,78 | 6.690,36 | 74.125,54 | 80.815,90 |
93 | 125.874,46 | 56,64 | 822,69 | 879,33 | 125.874,46 | 6.747,01 | 74.948,23 | 81.695,23 |
94 | 125.051,77 | 56,27 | 823,06 | 879,33 | 125.051,77 | 6.803,28 | 75.771,29 | 82.574,57 |
95 | 124.228,71 | 55,90 | 823,43 | 879,33 | 124.228,71 | 6.859,18 | 76.594,71 | 83.453,90 |
96 | 123.405,29 | 55,53 | 823,80 | 879,33 | 123.405,29 | 6.914,72 | 77.418,51 | 84.333,23 |
97 | 122.581,49 | 55,16 | 824,17 | 879,33 | 122.581,49 | 6.969,88 | 78.242,68 | 85.212,56 |
98 | 121.757,32 | 54,79 | 824,54 | 879,33 | 121.757,32 | 7.024,67 | 79.067,22 | 86.091,89 |
99 | 120.932,78 | 54,42 | 824,91 | 879,33 | 120.932,78 | 7.079,09 | 79.892,13 | 86.971,22 |
100 | 120.107,87 | 54,05 | 825,28 | 879,33 | 120.107,87 | 7.133,14 | 80.717,41 | 87.850,55 |
101 | 119.282,59 | 53,68 | 825,65 | 879,33 | 119.282,59 | 7.186,81 | 81.543,07 | 88.729,88 |
102 | 118.456,93 | 53,31 | 826,02 | 879,33 | 118.456,93 | 7.240,12 | 82.369,09 | 89.609,21 |
103 | 117.630,91 | 52,93 | 826,40 | 879,33 | 117.630,91 | 7.293,05 | 83.195,49 | 90.488,54 |
104 | 116.804,51 | 52,56 | 826,77 | 879,33 | 116.804,51 | 7.345,61 | 84.022,26 | 91.367,87 |
105 | 115.977,74 | 52,19 | 827,14 | 879,33 | 115.977,74 | 7.397,80 | 84.849,40 | 92.247,20 |
106 | 115.150,60 | 51,82 | 827,51 | 879,33 | 115.150,60 | 7.449,62 | 85.676,91 | 93.126,53 |
107 | 114.323,09 | 51,45 | 827,89 | 879,33 | 114.323,09 | 7.501,07 | 86.504,79 | 94.005,86 |
108 | 113.495,21 | 51,07 | 828,26 | 879,33 | 113.495,21 | 7.552,14 | 87.333,05 | 94.885,19 |
109 | 112.666,95 | 50,70 | 828,63 | 879,33 | 112.666,95 | 7.602,84 | 88.161,68 | 95.764,52 |
110 | 111.838,32 | 50,33 | 829,00 | 879,33 | 111.838,32 | 7.653,17 | 88.990,68 | 96.643,85 |
111 | 111.009,32 | 49,95 | 829,38 | 879,33 | 111.009,32 | 7.703,12 | 89.820,06 | 97.523,18 |
112 | 110.179,94 | 49,58 | 829,75 | 879,33 | 110.179,94 | 7.752,70 | 90.649,81 | 98.402,51 |
113 | 109.350,19 | 49,21 | 830,12 | 879,33 | 109.350,19 | 7.801,91 | 91.479,93 | 99.281,84 |
114 | 108.520,07 | 48,83 | 830,50 | 879,33 | 108.520,07 | 7.850,74 | 92.310,43 | 100.161,17 |
115 | 107.689,57 | 48,46 | 830,87 | 879,33 | 107.689,57 | 7.899,20 | 93.141,30 | 101.040,51 |
116 | 106.858,70 | 48,09 | 831,24 | 879,33 | 106.858,70 | 7.947,29 | 93.972,54 | 101.919,84 |
117 | 106.027,46 | 47,71 | 831,62 | 879,33 | 106.027,46 | 7.995,00 | 94.804,16 | 102.799,17 |
118 | 105.195,84 | 47,34 | 831,99 | 879,33 | 105.195,84 | 8.042,34 | 95.636,15 | 103.678,50 |
119 | 104.363,85 | 46,96 | 832,37 | 879,33 | 104.363,85 | 8.089,31 | 96.468,52 | 104.557,83 |
120 | 103.531,48 | 46,59 | 832,74 | 879,33 | 103.531,48 | 8.135,89 | 97.301,26 | 105.437,16 |
121 | 102.698,74 | 46,21 | 833,12 | 879,33 | 102.698,74 | 8.182,11 | 98.134,38 | 106.316,49 |
122 | 101.865,62 | 45,84 | 833,49 | 879,33 | 101.865,62 | 8.227,95 | 98.967,87 | 107.195,82 |
123 | 101.032,13 | 45,46 | 833,87 | 879,33 | 101.032,13 | 8.273,41 | 99.801,74 | 108.075,15 |
124 | 100.198,26 | 45,09 | 834,24 | 879,33 | 100.198,26 | 8.318,50 | 100.635,98 | 108.954,48 |
125 | 99.364,02 | 44,71 | 834,62 | 879,33 | 99.364,02 | 8.363,22 | 101.470,59 | 109.833,81 |
126 | 98.529,41 | 44,34 | 834,99 | 879,33 | 98.529,41 | 8.407,55 | 102.305,59 | 110.713,14 |
127 | 97.694,41 | 43,96 | 835,37 | 879,33 | 97.694,41 | 8.451,52 | 103.140,95 | 111.592,47 |
128 | 96.859,05 | 43,59 | 835,74 | 879,33 | 96.859,05 | 8.495,10 | 103.976,70 | 112.471,80 |
129 | 96.023,30 | 43,21 | 836,12 | 879,33 | 96.023,30 | 8.538,31 | 104.812,82 | 113.351,13 |
130 | 95.187,18 | 42,83 | 836,50 | 879,33 | 95.187,18 | 8.581,15 | 105.649,31 | 114.230,46 |
131 | 94.350,69 | 42,46 | 836,87 | 879,33 | 94.350,69 | 8.623,61 | 106.486,19 | 115.109,79 |
132 | 93.513,81 | 42,08 | 837,25 | 879,33 | 93.513,81 | 8.665,69 | 107.323,44 | 115.989,12 |
133 | 92.676,56 | 41,70 | 837,63 | 879,33 | 92.676,56 | 8.707,39 | 108.161,06 | 116.868,45 |
134 | 91.838,94 | 41,33 | 838,00 | 879,33 | 91.838,94 | 8.748,72 | 108.999,07 | 117.747,78 |
135 | 91.000,93 | 40,95 | 838,38 | 879,33 | 91.000,93 | 8.789,67 | 109.837,45 | 118.627,11 |
136 | 90.162,55 | 40,57 | 838,76 | 879,33 | 90.162,55 | 8.830,24 | 110.676,20 | 119.506,45 |
137 | 89.323,80 | 40,20 | 839,13 | 879,33 | 89.323,80 | 8.870,44 | 111.515,34 | 120.385,78 |
138 | 88.484,66 | 39,82 | 839,51 | 879,33 | 88.484,66 | 8.910,26 | 112.354,85 | 121.265,11 |
139 | 87.645,15 | 39,44 | 839,89 | 879,33 | 87.645,15 | 8.949,70 | 113.194,74 | 122.144,44 |
140 | 86.805,26 | 39,06 | 840,27 | 879,33 | 86.805,26 | 8.988,76 | 114.035,01 | 123.023,77 |
141 | 85.964,99 | 38,68 | 840,65 | 879,33 | 85.964,99 | 9.027,44 | 114.875,65 | 123.903,10 |
142 | 85.124,35 | 38,31 | 841,02 | 879,33 | 85.124,35 | 9.065,75 | 115.716,68 | 124.782,43 |
143 | 84.283,32 | 37,93 | 841,40 | 879,33 | 84.283,32 | 9.103,68 | 116.558,08 | 125.661,76 |
144 | 83.441,92 | 37,55 | 841,78 | 879,33 | 83.441,92 | 9.141,23 | 117.399,86 | 126.541,09 |
145 | 82.600,14 | 37,17 | 842,16 | 879,33 | 82.600,14 | 9.178,40 | 118.242,02 | 127.420,42 |
146 | 81.757,98 | 36,79 | 842,54 | 879,33 | 81.757,98 | 9.215,19 | 119.084,56 | 128.299,75 |
147 | 80.915,44 | 36,41 | 842,92 | 879,33 | 80.915,44 | 9.251,60 | 119.927,48 | 129.179,08 |
148 | 80.072,52 | 36,03 | 843,30 | 879,33 | 80.072,52 | 9.287,63 | 120.770,78 | 130.058,41 |
149 | 79.229,22 | 35,65 | 843,68 | 879,33 | 79.229,22 | 9.323,28 | 121.614,46 | 130.937,74 |
150 | 78.385,54 | 35,27 | 844,06 | 879,33 | 78.385,54 | 9.358,56 | 122.458,51 | 131.817,07 |
151 | 77.541,49 | 34,89 | 844,44 | 879,33 | 77.541,49 | 9.393,45 | 123.302,95 | 132.696,40 |
152 | 76.697,05 | 34,51 | 844,82 | 879,33 | 76.697,05 | 9.427,97 | 124.147,77 | 133.575,73 |
153 | 75.852,23 | 34,13 | 845,20 | 879,33 | 75.852,23 | 9.462,10 | 124.992,96 | 134.455,06 |
154 | 75.007,04 | 33,75 | 845,58 | 879,33 | 75.007,04 | 9.495,85 | 125.838,54 | 135.334,39 |
155 | 74.161,46 | 33,37 | 845,96 | 879,33 | 74.161,46 | 9.529,22 | 126.684,50 | 136.213,72 |
156 | 73.315,50 | 32,99 | 846,34 | 879,33 | 73.315,50 | 9.562,22 | 127.530,84 | 137.093,05 |
157 | 72.469,16 | 32,61 | 846,72 | 879,33 | 72.469,16 | 9.594,83 | 128.377,56 | 137.972,39 |
158 | 71.622,44 | 32,23 | 847,10 | 879,33 | 71.622,44 | 9.627,06 | 129.224,66 | 138.851,72 |
159 | 70.775,34 | 31,85 | 847,48 | 879,33 | 70.775,34 | 9.658,91 | 130.072,14 | 139.731,05 |
160 | 69.927,86 | 31,47 | 847,86 | 879,33 | 69.927,86 | 9.690,37 | 130.920,00 | 140.610,38 |
161 | 69.080,00 | 31,09 | 848,24 | 879,33 | 69.080,00 | 9.721,46 | 131.768,25 | 141.489,71 |
162 | 68.231,75 | 30,70 | 848,63 | 879,33 | 68.231,75 | 9.752,16 | 132.616,87 | 142.369,04 |
163 | 67.383,13 | 30,32 | 849,01 | 879,33 | 67.383,13 | 9.782,49 | 133.465,88 | 143.248,37 |
164 | 66.534,12 | 29,94 | 849,39 | 879,33 | 66.534,12 | 9.812,43 | 134.315,27 | 144.127,70 |
165 | 65.684,73 | 29,56 | 849,77 | 879,33 | 65.684,73 | 9.841,99 | 135.165,04 | 145.007,03 |
166 | 64.834,96 | 29,18 | 850,15 | 879,33 | 64.834,96 | 9.871,16 | 136.015,20 | 145.886,36 |
167 | 63.984,80 | 28,79 | 850,54 | 879,33 | 63.984,80 | 9.899,95 | 136.865,74 | 146.765,69 |
168 | 63.134,26 | 28,41 | 850,92 | 879,33 | 63.134,26 | 9.928,37 | 137.716,66 | 147.645,02 |
169 | 62.283,34 | 28,03 | 851,30 | 879,33 | 62.283,34 | 9.956,39 | 138.567,96 | 148.524,35 |
170 | 61.432,04 | 27,64 | 851,69 | 879,33 | 61.432,04 | 9.984,04 | 139.419,64 | 149.403,68 |
171 | 60.580,36 | 27,26 | 852,07 | 879,33 | 60.580,36 | 10.011,30 | 140.271,71 | 150.283,01 |
172 | 59.728,29 | 26,88 | 852,45 | 879,33 | 59.728,29 | 10.038,18 | 141.124,17 | 151.162,34 |
173 | 58.875,83 | 26,49 | 852,84 | 879,33 | 58.875,83 | 10.064,67 | 141.977,00 | 152.041,67 |
174 | 58.023,00 | 26,11 | 853,22 | 879,33 | 58.023,00 | 10.090,78 | 142.830,22 | 152.921,00 |
175 | 57.169,78 | 25,73 | 853,60 | 879,33 | 57.169,78 | 10.116,51 | 143.683,83 | 153.800,33 |
176 | 56.316,17 | 25,34 | 853,99 | 879,33 | 56.316,17 | 10.141,85 | 144.537,82 | 154.679,66 |
177 | 55.462,18 | 24,96 | 854,37 | 879,33 | 55.462,18 | 10.166,81 | 145.392,19 | 155.558,99 |
178 | 54.607,81 | 24,57 | 854,76 | 879,33 | 54.607,81 | 10.191,38 | 146.246,94 | 156.438,33 |
179 | 53.753,06 | 24,19 | 855,14 | 879,33 | 53.753,06 | 10.215,57 | 147.102,09 | 157.317,66 |
180 | 52.897,91 | 23,80 | 855,53 | 879,33 | 52.897,91 | 10.239,37 | 147.957,61 | 158.196,99 |
181 | 52.042,39 | 23,42 | 855,91 | 879,33 | 52.042,39 | 10.262,79 | 148.813,52 | 159.076,32 |
182 | 51.186,48 | 23,03 | 856,30 | 879,33 | 51.186,48 | 10.285,83 | 149.669,82 | 159.955,65 |
183 | 50.330,18 | 22,65 | 856,68 | 879,33 | 50.330,18 | 10.308,48 | 150.526,50 | 160.834,98 |
184 | 49.473,50 | 22,26 | 857,07 | 879,33 | 49.473,50 | 10.330,74 | 151.383,57 | 161.714,31 |
185 | 48.616,43 | 21,88 | 857,45 | 879,33 | 48.616,43 | 10.352,62 | 152.241,02 | 162.593,64 |
186 | 47.758,98 | 21,49 | 857,84 | 879,33 | 47.758,98 | 10.374,11 | 153.098,86 | 163.472,97 |
187 | 46.901,14 | 21,11 | 858,22 | 879,33 | 46.901,14 | 10.395,21 | 153.957,09 | 164.352,30 |
188 | 46.042,91 | 20,72 | 858,61 | 879,33 | 46.042,91 | 10.415,93 | 154.815,70 | 165.231,63 |
189 | 45.184,30 | 20,33 | 859,00 | 879,33 | 45.184,30 | 10.436,26 | 155.674,70 | 166.110,96 |
190 | 44.325,30 | 19,95 | 859,38 | 879,33 | 44.325,30 | 10.456,21 | 156.534,08 | 166.990,29 |
191 | 43.465,92 | 19,56 | 859,77 | 879,33 | 43.465,92 | 10.475,77 | 157.393,85 | 167.869,62 |
192 | 42.606,15 | 19,17 | 860,16 | 879,33 | 42.606,15 | 10.494,94 | 158.254,01 | 168.748,95 |
193 | 41.745,99 | 18,79 | 860,54 | 879,33 | 41.745,99 | 10.513,73 | 159.114,55 | 169.628,28 |
194 | 40.885,45 | 18,40 | 860,93 | 879,33 | 40.885,45 | 10.532,13 | 159.975,49 | 170.507,61 |
195 | 40.024,51 | 18,01 | 861,32 | 879,33 | 40.024,51 | 10.550,14 | 160.836,80 | 171.386,94 |
196 | 39.163,20 | 17,62 | 861,71 | 879,33 | 39.163,20 | 10.567,76 | 161.698,51 | 172.266,27 |
197 | 38.301,49 | 17,24 | 862,09 | 879,33 | 38.301,49 | 10.585,00 | 162.560,61 | 173.145,60 |
198 | 37.439,39 | 16,85 | 862,48 | 879,33 | 37.439,39 | 10.601,85 | 163.423,09 | 174.024,93 |
199 | 36.576,91 | 16,46 | 862,87 | 879,33 | 36.576,91 | 10.618,31 | 164.285,96 | 174.904,27 |
200 | 35.714,04 | 16,07 | 863,26 | 879,33 | 35.714,04 | 10.634,38 | 165.149,22 | 175.783,60 |
201 | 34.850,78 | 15,68 | 863,65 | 879,33 | 34.850,78 | 10.650,06 | 166.012,87 | 176.662,93 |
202 | 33.987,13 | 15,29 | 864,04 | 879,33 | 33.987,13 | 10.665,35 | 166.876,90 | 177.542,26 |
203 | 33.123,10 | 14,91 | 864,43 | 879,33 | 33.123,10 | 10.680,26 | 167.741,33 | 178.421,59 |
204 | 32.258,67 | 14,52 | 864,81 | 879,33 | 32.258,67 | 10.694,78 | 168.606,14 | 179.300,92 |
205 | 31.393,86 | 14,13 | 865,20 | 879,33 | 31.393,86 | 10.708,90 | 169.471,35 | 180.180,25 |
206 | 30.528,65 | 13,74 | 865,59 | 879,33 | 30.528,65 | 10.722,64 | 170.336,94 | 181.059,58 |
207 | 29.663,06 | 13,35 | 865,98 | 879,33 | 29.663,06 | 10.735,99 | 171.202,92 | 181.938,91 |
208 | 28.797,08 | 12,96 | 866,37 | 879,33 | 28.797,08 | 10.748,95 | 172.069,29 | 182.818,24 |
209 | 27.930,71 | 12,57 | 866,76 | 879,33 | 27.930,71 | 10.761,52 | 172.936,05 | 183.697,57 |
210 | 27.063,95 | 12,18 | 867,15 | 879,33 | 27.063,95 | 10.773,70 | 173.803,21 | 184.576,90 |
211 | 26.196,79 | 11,79 | 867,54 | 879,33 | 26.196,79 | 10.785,48 | 174.670,75 | 185.456,23 |
212 | 25.329,25 | 11,40 | 867,93 | 879,33 | 25.329,25 | 10.796,88 | 175.538,68 | 186.335,56 |
213 | 24.461,32 | 11,01 | 868,32 | 879,33 | 24.461,32 | 10.807,89 | 176.407,00 | 187.214,89 |
214 | 23.593,00 | 10,62 | 868,71 | 879,33 | 23.593,00 | 10.818,51 | 177.275,72 | 188.094,22 |
215 | 22.724,28 | 10,23 | 869,10 | 879,33 | 22.724,28 | 10.828,73 | 178.144,82 | 188.973,55 |
216 | 21.855,18 | 9,83 | 869,50 | 879,33 | 21.855,18 | 10.838,57 | 179.014,32 | 189.852,88 |
217 | 20.985,68 | 9,44 | 869,89 | 879,33 | 20.985,68 | 10.848,01 | 179.884,20 | 190.732,21 |
218 | 20.115,80 | 9,05 | 870,28 | 879,33 | 20.115,80 | 10.857,06 | 180.754,48 | 191.611,54 |
219 | 19.245,52 | 8,66 | 870,67 | 879,33 | 19.245,52 | 10.865,72 | 181.625,15 | 192.490,88 |
220 | 18.374,85 | 8,27 | 871,06 | 879,33 | 18.374,85 | 10.873,99 | 182.496,21 | 193.370,21 |
221 | 17.503,79 | 7,88 | 871,45 | 879,33 | 17.503,79 | 10.881,87 | 183.367,67 | 194.249,54 |
222 | 16.632,33 | 7,48 | 871,85 | 879,33 | 16.632,33 | 10.889,35 | 184.239,51 | 195.128,87 |
223 | 15.760,49 | 7,09 | 872,24 | 879,33 | 15.760,49 | 10.896,45 | 185.111,75 | 196.008,20 |
224 | 14.888,25 | 6,70 | 872,63 | 879,33 | 14.888,25 | 10.903,15 | 185.984,38 | 196.887,53 |
225 | 14.015,62 | 6,31 | 873,02 | 879,33 | 14.015,62 | 10.909,45 | 186.857,41 | 197.766,86 |
226 | 13.142,59 | 5,91 | 873,42 | 879,33 | 13.142,59 | 10.915,37 | 187.730,82 | 198.646,19 |
227 | 12.269,18 | 5,52 | 873,81 | 879,33 | 12.269,18 | 10.920,89 | 188.604,63 | 199.525,52 |
228 | 11.395,37 | 5,13 | 874,20 | 879,33 | 11.395,37 | 10.926,02 | 189.478,83 | 200.404,85 |
229 | 10.521,17 | 4,73 | 874,60 | 879,33 | 10.521,17 | 10.930,75 | 190.353,43 | 201.284,18 |
230 | 9.646,57 | 4,34 | 874,99 | 879,33 | 9.646,57 | 10.935,09 | 191.228,42 | 202.163,51 |
231 | 8.771,58 | 3,95 | 875,38 | 879,33 | 8.771,58 | 10.939,04 | 192.103,80 | 203.042,84 |
232 | 7.896,20 | 3,55 | 875,78 | 879,33 | 7.896,20 | 10.942,59 | 192.979,58 | 203.922,17 |
233 | 7.020,42 | 3,16 | 876,17 | 879,33 | 7.020,42 | 10.945,75 | 193.855,75 | 204.801,50 |
234 | 6.144,25 | 2,76 | 876,57 | 879,33 | 6.144,25 | 10.948,52 | 194.732,32 | 205.680,83 |
235 | 5.267,68 | 2,37 | 876,96 | 879,33 | 5.267,68 | 10.950,89 | 195.609,28 | 206.560,16 |
236 | 4.390,72 | 1,98 | 877,35 | 879,33 | 4.390,72 | 10.952,86 | 196.486,63 | 207.439,49 |
237 | 3.513,37 | 1,58 | 877,75 | 879,33 | 3.513,37 | 10.954,44 | 197.364,38 | 208.318,82 |
238 | 2.635,62 | 1,19 | 878,14 | 879,33 | 2.635,62 | 10.955,63 | 198.242,53 | 209.198,15 |
239 | 1.757,47 | 0,79 | 878,54 | 879,33 | 1.757,47 | 10.956,42 | 199.121,07 | 210.077,48 |
240 | 878,93 | 0,40 | 878,93 | 879,33 | 878,93 | 10.956,82 | 200.000,00 | 210.956,82 |
- 11.163,38€
- Zinsanteil
- 880,20€
- Monatsrate
- 0,55%
- Sollzins p.a.
- 0,55%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 91,67 | 788,53 | 880,20 | 199.211,47 | 91,67 | 788,53 | 880,20 |
2 | 199.211,47 | 91,31 | 788,89 | 880,20 | 199.211,47 | 98,94 | 1.577,42 | 1.676,37 |
3 | 198.422,58 | 90,94 | 789,25 | 880,20 | 198.422,58 | 189,89 | 2.366,68 | 2.556,56 |
4 | 197.633,32 | 90,58 | 789,62 | 880,20 | 197.633,32 | 280,47 | 3.156,29 | 3.436,76 |
5 | 196.843,71 | 90,22 | 789,98 | 880,20 | 196.843,71 | 370,69 | 3.946,27 | 4.316,96 |
6 | 196.053,73 | 89,86 | 790,34 | 880,20 | 196.053,73 | 460,55 | 4.736,61 | 5.197,16 |
7 | 195.263,39 | 89,50 | 790,70 | 880,20 | 195.263,39 | 550,04 | 5.527,31 | 6.077,36 |
8 | 194.472,69 | 89,13 | 791,06 | 880,20 | 194.472,69 | 639,18 | 6.318,38 | 6.957,55 |
9 | 193.681,62 | 88,77 | 791,43 | 880,20 | 193.681,62 | 727,95 | 7.109,80 | 7.837,75 |
10 | 192.890,20 | 88,41 | 791,79 | 880,20 | 192.890,20 | 816,36 | 7.901,59 | 8.717,95 |
11 | 192.098,41 | 88,05 | 792,15 | 880,20 | 192.098,41 | 904,40 | 8.693,74 | 9.598,15 |
12 | 191.306,26 | 87,68 | 792,52 | 880,20 | 191.306,26 | 992,08 | 9.486,26 | 10.478,34 |
13 | 190.513,74 | 87,32 | 792,88 | 880,20 | 190.513,74 | 1.079,40 | 10.279,14 | 11.358,54 |
14 | 189.720,86 | 86,96 | 793,24 | 880,20 | 189.720,86 | 1.166,36 | 11.072,38 | 12.238,74 |
15 | 188.927,62 | 86,59 | 793,61 | 880,20 | 188.927,62 | 1.252,95 | 11.865,99 | 13.118,94 |
16 | 188.134,01 | 86,23 | 793,97 | 880,20 | 188.134,01 | 1.339,18 | 12.659,96 | 13.999,13 |
17 | 187.340,04 | 85,86 | 794,33 | 880,20 | 187.340,04 | 1.425,04 | 13.454,29 | 14.879,33 |
18 | 186.545,71 | 85,50 | 794,70 | 880,20 | 186.545,71 | 1.510,54 | 14.248,99 | 15.759,53 |
19 | 185.751,01 | 85,14 | 795,06 | 880,20 | 185.751,01 | 1.595,68 | 15.044,05 | 16.639,73 |
20 | 184.955,95 | 84,77 | 795,43 | 880,20 | 184.955,95 | 1.680,45 | 15.839,47 | 17.519,92 |
21 | 184.160,53 | 84,41 | 795,79 | 880,20 | 184.160,53 | 1.764,86 | 16.635,27 | 18.400,12 |
22 | 183.364,73 | 84,04 | 796,16 | 880,20 | 183.364,73 | 1.848,90 | 17.431,42 | 19.280,32 |
23 | 182.568,58 | 83,68 | 796,52 | 880,20 | 182.568,58 | 1.932,57 | 18.227,94 | 20.160,52 |
24 | 181.772,06 | 83,31 | 796,89 | 880,20 | 181.772,06 | 2.015,89 | 19.024,83 | 21.040,71 |
25 | 180.975,17 | 82,95 | 797,25 | 880,20 | 180.975,17 | 2.098,83 | 19.822,08 | 21.920,91 |
26 | 180.177,92 | 82,58 | 797,62 | 880,20 | 180.177,92 | 2.181,42 | 20.619,69 | 22.801,11 |
27 | 179.380,31 | 82,22 | 797,98 | 880,20 | 179.380,31 | 2.263,63 | 21.417,67 | 23.681,31 |
28 | 178.582,33 | 81,85 | 798,35 | 880,20 | 178.582,33 | 2.345,48 | 22.216,02 | 24.561,50 |
29 | 177.783,98 | 81,48 | 798,71 | 880,20 | 177.783,98 | 2.426,97 | 23.014,73 | 25.441,70 |
30 | 176.985,27 | 81,12 | 799,08 | 880,20 | 176.985,27 | 2.508,08 | 23.813,81 | 26.321,90 |
31 | 176.186,19 | 80,75 | 799,45 | 880,20 | 176.186,19 | 2.588,84 | 24.613,26 | 27.202,10 |
32 | 175.386,74 | 80,39 | 799,81 | 880,20 | 175.386,74 | 2.669,22 | 25.413,07 | 28.082,29 |
33 | 174.586,93 | 80,02 | 800,18 | 880,20 | 174.586,93 | 2.749,24 | 26.213,25 | 28.962,49 |
34 | 173.786,75 | 79,65 | 800,55 | 880,20 | 173.786,75 | 2.828,89 | 27.013,80 | 29.842,69 |
35 | 172.986,20 | 79,29 | 800,91 | 880,20 | 172.986,20 | 2.908,18 | 27.814,71 | 30.722,89 |
36 | 172.185,29 | 78,92 | 801,28 | 880,20 | 172.185,29 | 2.987,10 | 28.615,99 | 31.603,08 |
37 | 171.384,01 | 78,55 | 801,65 | 880,20 | 171.384,01 | 3.065,65 | 29.417,63 | 32.483,28 |
38 | 170.582,37 | 78,18 | 802,01 | 880,20 | 170.582,37 | 3.143,83 | 30.219,65 | 33.363,48 |
39 | 169.780,35 | 77,82 | 802,38 | 880,20 | 169.780,35 | 3.221,65 | 31.022,03 | 34.243,68 |
40 | 168.977,97 | 77,45 | 802,75 | 880,20 | 168.977,97 | 3.299,10 | 31.824,78 | 35.123,87 |
41 | 168.175,22 | 77,08 | 803,12 | 880,20 | 168.175,22 | 3.376,18 | 32.627,90 | 36.004,07 |
42 | 167.372,10 | 76,71 | 803,49 | 880,20 | 167.372,10 | 3.452,89 | 33.431,38 | 36.884,27 |
43 | 166.568,62 | 76,34 | 803,85 | 880,20 | 166.568,62 | 3.529,23 | 34.235,23 | 37.764,47 |
44 | 165.764,77 | 75,98 | 804,22 | 880,20 | 165.764,77 | 3.605,21 | 35.039,46 | 38.644,66 |
45 | 164.960,54 | 75,61 | 804,59 | 880,20 | 164.960,54 | 3.680,81 | 35.844,05 | 39.524,86 |
46 | 164.155,95 | 75,24 | 804,96 | 880,20 | 164.155,95 | 3.756,05 | 36.649,01 | 40.405,06 |
47 | 163.350,99 | 74,87 | 805,33 | 880,20 | 163.350,99 | 3.830,92 | 37.454,33 | 41.285,26 |
48 | 162.545,67 | 74,50 | 805,70 | 880,20 | 162.545,67 | 3.905,42 | 38.260,03 | 42.165,45 |
49 | 161.739,97 | 74,13 | 806,07 | 880,20 | 161.739,97 | 3.979,55 | 39.066,10 | 43.045,65 |
50 | 160.933,90 | 73,76 | 806,44 | 880,20 | 160.933,90 | 4.053,31 | 39.872,54 | 43.925,85 |
51 | 160.127,46 | 73,39 | 806,81 | 880,20 | 160.127,46 | 4.126,71 | 40.679,34 | 44.806,05 |
52 | 159.320,66 | 73,02 | 807,18 | 880,20 | 159.320,66 | 4.199,73 | 41.486,52 | 45.686,24 |
53 | 158.513,48 | 72,65 | 807,55 | 880,20 | 158.513,48 | 4.272,38 | 42.294,06 | 46.566,44 |
54 | 157.705,94 | 72,28 | 807,92 | 880,20 | 157.705,94 | 4.344,66 | 43.101,98 | 47.446,64 |
55 | 156.898,02 | 71,91 | 808,29 | 880,20 | 156.898,02 | 4.416,57 | 43.910,26 | 48.326,84 |
56 | 156.089,74 | 71,54 | 808,66 | 880,20 | 156.089,74 | 4.488,11 | 44.718,92 | 49.207,03 |
57 | 155.281,08 | 71,17 | 809,03 | 880,20 | 155.281,08 | 4.559,28 | 45.527,95 | 50.087,23 |
58 | 154.472,05 | 70,80 | 809,40 | 880,20 | 154.472,05 | 4.630,08 | 46.337,34 | 50.967,43 |
59 | 153.662,66 | 70,43 | 809,77 | 880,20 | 153.662,66 | 4.700,51 | 47.147,11 | 51.847,63 |
60 | 152.852,89 | 70,06 | 810,14 | 880,20 | 152.852,89 | 4.770,57 | 47.957,25 | 52.727,82 |
61 | 152.042,75 | 69,69 | 810,51 | 880,20 | 152.042,75 | 4.840,26 | 48.767,76 | 53.608,02 |
62 | 151.232,24 | 69,31 | 810,88 | 880,20 | 151.232,24 | 4.909,57 | 49.578,65 | 54.488,22 |
63 | 150.421,35 | 68,94 | 811,25 | 880,20 | 150.421,35 | 4.978,52 | 50.389,90 | 55.368,42 |
64 | 149.610,10 | 68,57 | 811,63 | 880,20 | 149.610,10 | 5.047,09 | 51.201,53 | 56.248,61 |
65 | 148.798,47 | 68,20 | 812,00 | 880,20 | 148.798,47 | 5.115,29 | 52.013,53 | 57.128,81 |
66 | 147.986,47 | 67,83 | 812,37 | 880,20 | 147.986,47 | 5.183,11 | 52.825,90 | 58.009,01 |
67 | 147.174,10 | 67,45 | 812,74 | 880,20 | 147.174,10 | 5.250,57 | 53.638,64 | 58.889,21 |
68 | 146.361,36 | 67,08 | 813,12 | 880,20 | 146.361,36 | 5.317,65 | 54.451,76 | 59.769,40 |
69 | 145.548,24 | 66,71 | 813,49 | 880,20 | 145.548,24 | 5.384,36 | 55.265,24 | 60.649,60 |
70 | 144.734,76 | 66,34 | 813,86 | 880,20 | 144.734,76 | 5.450,70 | 56.079,10 | 61.529,80 |
71 | 143.920,90 | 65,96 | 814,23 | 880,20 | 143.920,90 | 5.516,66 | 56.893,34 | 62.410,00 |
72 | 143.106,66 | 65,59 | 814,61 | 880,20 | 143.106,66 | 5.582,25 | 57.707,94 | 63.290,20 |
73 | 142.292,06 | 65,22 | 814,98 | 880,20 | 142.292,06 | 5.647,47 | 58.522,92 | 64.170,39 |
74 | 141.477,08 | 64,84 | 815,35 | 880,20 | 141.477,08 | 5.712,31 | 59.338,28 | 65.050,59 |
75 | 140.661,72 | 64,47 | 815,73 | 880,20 | 140.661,72 | 5.776,78 | 60.154,01 | 65.930,79 |
76 | 139.845,99 | 64,10 | 816,10 | 880,20 | 139.845,99 | 5.840,88 | 60.970,11 | 66.810,99 |
77 | 139.029,89 | 63,72 | 816,48 | 880,20 | 139.029,89 | 5.904,60 | 61.786,58 | 67.691,18 |
78 | 138.213,42 | 63,35 | 816,85 | 880,20 | 138.213,42 | 5.967,95 | 62.603,43 | 68.571,38 |
79 | 137.396,57 | 62,97 | 817,22 | 880,20 | 137.396,57 | 6.030,92 | 63.420,66 | 69.451,58 |
80 | 136.579,34 | 62,60 | 817,60 | 880,20 | 136.579,34 | 6.093,52 | 64.238,26 | 70.331,78 |
81 | 135.761,74 | 62,22 | 817,97 | 880,20 | 135.761,74 | 6.155,74 | 65.056,23 | 71.211,97 |
82 | 134.943,77 | 61,85 | 818,35 | 880,20 | 134.943,77 | 6.217,59 | 65.874,58 | 72.092,17 |
83 | 134.125,42 | 61,47 | 818,72 | 880,20 | 134.125,42 | 6.279,07 | 66.693,30 | 72.972,37 |
84 | 133.306,70 | 61,10 | 819,10 | 880,20 | 133.306,70 | 6.340,17 | 67.512,40 | 73.852,57 |
85 | 132.487,60 | 60,72 | 819,47 | 880,20 | 132.487,60 | 6.400,89 | 68.331,87 | 74.732,76 |
86 | 131.668,13 | 60,35 | 819,85 | 880,20 | 131.668,13 | 6.461,24 | 69.151,72 | 75.612,96 |
87 | 130.848,28 | 59,97 | 820,23 | 880,20 | 130.848,28 | 6.521,21 | 69.971,95 | 76.493,16 |
88 | 130.028,05 | 59,60 | 820,60 | 880,20 | 130.028,05 | 6.580,81 | 70.792,55 | 77.373,36 |
89 | 129.207,45 | 59,22 | 820,98 | 880,20 | 129.207,45 | 6.640,03 | 71.613,53 | 78.253,55 |
90 | 128.386,47 | 58,84 | 821,35 | 880,20 | 128.386,47 | 6.698,87 | 72.434,88 | 79.133,75 |
91 | 127.565,12 | 58,47 | 821,73 | 880,20 | 127.565,12 | 6.757,34 | 73.256,61 | 80.013,95 |
92 | 126.743,39 | 58,09 | 822,11 | 880,20 | 126.743,39 | 6.815,43 | 74.078,72 | 80.894,15 |
93 | 125.921,28 | 57,71 | 822,48 | 880,20 | 125.921,28 | 6.873,14 | 74.901,20 | 81.774,34 |
94 | 125.098,80 | 57,34 | 822,86 | 880,20 | 125.098,80 | 6.930,48 | 75.724,06 | 82.654,54 |
95 | 124.275,94 | 56,96 | 823,24 | 880,20 | 124.275,94 | 6.987,44 | 76.547,30 | 83.534,74 |
96 | 123.452,70 | 56,58 | 823,62 | 880,20 | 123.452,70 | 7.044,02 | 77.370,92 | 84.414,94 |
97 | 122.629,08 | 56,20 | 823,99 | 880,20 | 122.629,08 | 7.100,23 | 78.194,91 | 85.295,13 |
98 | 121.805,09 | 55,83 | 824,37 | 880,20 | 121.805,09 | 7.156,05 | 79.019,28 | 86.175,33 |
99 | 120.980,72 | 55,45 | 824,75 | 880,20 | 120.980,72 | 7.211,50 | 79.844,03 | 87.055,53 |
100 | 120.155,97 | 55,07 | 825,13 | 880,20 | 120.155,97 | 7.266,57 | 80.669,15 | 87.935,73 |
101 | 119.330,85 | 54,69 | 825,50 | 880,20 | 119.330,85 | 7.321,27 | 81.494,66 | 88.815,92 |
102 | 118.505,34 | 54,31 | 825,88 | 880,20 | 118.505,34 | 7.375,58 | 82.320,54 | 89.696,12 |
103 | 117.679,46 | 53,94 | 826,26 | 880,20 | 117.679,46 | 7.429,52 | 83.146,80 | 90.576,32 |
104 | 116.853,20 | 53,56 | 826,64 | 880,20 | 116.853,20 | 7.483,08 | 83.973,44 | 91.456,52 |
105 | 116.026,56 | 53,18 | 827,02 | 880,20 | 116.026,56 | 7.536,26 | 84.800,46 | 92.336,71 |
106 | 115.199,54 | 52,80 | 827,40 | 880,20 | 115.199,54 | 7.589,06 | 85.627,86 | 93.216,91 |
107 | 114.372,14 | 52,42 | 827,78 | 880,20 | 114.372,14 | 7.641,48 | 86.455,63 | 94.097,11 |
108 | 113.544,37 | 52,04 | 828,16 | 880,20 | 113.544,37 | 7.693,52 | 87.283,79 | 94.977,31 |
109 | 112.716,21 | 51,66 | 828,54 | 880,20 | 112.716,21 | 7.745,18 | 88.112,33 | 95.857,50 |
110 | 111.887,67 | 51,28 | 828,92 | 880,20 | 111.887,67 | 7.796,46 | 88.941,24 | 96.737,70 |
111 | 111.058,76 | 50,90 | 829,30 | 880,20 | 111.058,76 | 7.847,36 | 89.770,54 | 97.617,90 |
112 | 110.229,46 | 50,52 | 829,68 | 880,20 | 110.229,46 | 7.897,88 | 90.600,21 | 98.498,10 |
113 | 109.399,79 | 50,14 | 830,06 | 880,20 | 109.399,79 | 7.948,03 | 91.430,27 | 99.378,29 |
114 | 108.569,73 | 49,76 | 830,44 | 880,20 | 108.569,73 | 7.997,79 | 92.260,71 | 100.258,49 |
115 | 107.739,29 | 49,38 | 830,82 | 880,20 | 107.739,29 | 8.047,17 | 93.091,52 | 101.138,69 |
116 | 106.908,48 | 49,00 | 831,20 | 880,20 | 106.908,48 | 8.096,17 | 93.922,72 | 102.018,89 |
117 | 106.077,28 | 48,62 | 831,58 | 880,20 | 106.077,28 | 8.144,79 | 94.754,30 | 102.899,08 |
118 | 105.245,70 | 48,24 | 831,96 | 880,20 | 105.245,70 | 8.193,02 | 95.586,26 | 103.779,28 |
119 | 104.413,74 | 47,86 | 832,34 | 880,20 | 104.413,74 | 8.240,88 | 96.418,60 | 104.659,48 |
120 | 103.581,40 | 47,47 | 832,72 | 880,20 | 103.581,40 | 8.288,35 | 97.251,32 | 105.539,68 |
121 | 102.748,68 | 47,09 | 833,10 | 880,20 | 102.748,68 | 8.335,45 | 98.084,43 | 106.419,87 |
122 | 101.915,57 | 46,71 | 833,49 | 880,20 | 101.915,57 | 8.382,16 | 98.917,91 | 107.300,07 |
123 | 101.082,09 | 46,33 | 833,87 | 880,20 | 101.082,09 | 8.428,49 | 99.751,78 | 108.180,27 |
124 | 100.248,22 | 45,95 | 834,25 | 880,20 | 100.248,22 | 8.474,44 | 100.586,03 | 109.060,47 |
125 | 99.413,97 | 45,56 | 834,63 | 880,20 | 99.413,97 | 8.520,00 | 101.420,66 | 109.940,66 |
126 | 98.579,34 | 45,18 | 835,02 | 880,20 | 98.579,34 | 8.565,18 | 102.255,68 | 110.820,86 |
127 | 97.744,32 | 44,80 | 835,40 | 880,20 | 97.744,32 | 8.609,98 | 103.091,08 | 111.701,06 |
128 | 96.908,92 | 44,42 | 835,78 | 880,20 | 96.908,92 | 8.654,40 | 103.926,86 | 112.581,26 |
129 | 96.073,14 | 44,03 | 836,16 | 880,20 | 96.073,14 | 8.698,43 | 104.763,02 | 113.461,45 |
130 | 95.236,98 | 43,65 | 836,55 | 880,20 | 95.236,98 | 8.742,08 | 105.599,57 | 114.341,65 |
131 | 94.400,43 | 43,27 | 836,93 | 880,20 | 94.400,43 | 8.785,35 | 106.436,50 | 115.221,85 |
132 | 93.563,50 | 42,88 | 837,31 | 880,20 | 93.563,50 | 8.828,23 | 107.273,82 | 116.102,05 |
133 | 92.726,18 | 42,50 | 837,70 | 880,20 | 92.726,18 | 8.870,73 | 108.111,51 | 116.982,25 |
134 | 91.888,49 | 42,12 | 838,08 | 880,20 | 91.888,49 | 8.912,85 | 108.949,60 | 117.862,44 |
135 | 91.050,40 | 41,73 | 838,47 | 880,20 | 91.050,40 | 8.954,58 | 109.788,06 | 118.742,64 |
136 | 90.211,94 | 41,35 | 838,85 | 880,20 | 90.211,94 | 8.995,93 | 110.626,91 | 119.622,84 |
137 | 89.373,09 | 40,96 | 839,23 | 880,20 | 89.373,09 | 9.036,89 | 111.466,15 | 120.503,04 |
138 | 88.533,85 | 40,58 | 839,62 | 880,20 | 88.533,85 | 9.077,47 | 112.305,77 | 121.383,23 |
139 | 87.694,23 | 40,19 | 840,00 | 880,20 | 87.694,23 | 9.117,66 | 113.145,77 | 122.263,43 |
140 | 86.854,23 | 39,81 | 840,39 | 880,20 | 86.854,23 | 9.157,47 | 113.986,16 | 123.143,63 |
141 | 86.013,84 | 39,42 | 840,77 | 880,20 | 86.013,84 | 9.196,89 | 114.826,93 | 124.023,83 |
142 | 85.173,07 | 39,04 | 841,16 | 880,20 | 85.173,07 | 9.235,93 | 115.668,09 | 124.904,02 |
143 | 84.331,91 | 38,65 | 841,55 | 880,20 | 84.331,91 | 9.274,58 | 116.509,64 | 125.784,22 |
144 | 83.490,36 | 38,27 | 841,93 | 880,20 | 83.490,36 | 9.312,85 | 117.351,57 | 126.664,42 |
145 | 82.648,43 | 37,88 | 842,32 | 880,20 | 82.648,43 | 9.350,73 | 118.193,89 | 127.544,62 |
146 | 81.806,11 | 37,49 | 842,70 | 880,20 | 81.806,11 | 9.388,22 | 119.036,59 | 128.424,81 |
147 | 80.963,41 | 37,11 | 843,09 | 880,20 | 80.963,41 | 9.425,33 | 119.879,68 | 129.305,01 |
148 | 80.120,32 | 36,72 | 843,48 | 880,20 | 80.120,32 | 9.462,05 | 120.723,16 | 130.185,21 |
149 | 79.276,84 | 36,34 | 843,86 | 880,20 | 79.276,84 | 9.498,39 | 121.567,02 | 131.065,41 |
150 | 78.432,98 | 35,95 | 844,25 | 880,20 | 78.432,98 | 9.534,34 | 122.411,27 | 131.945,60 |
151 | 77.588,73 | 35,56 | 844,64 | 880,20 | 77.588,73 | 9.569,90 | 123.255,90 | 132.825,80 |
152 | 76.744,10 | 35,17 | 845,02 | 880,20 | 76.744,10 | 9.605,07 | 124.100,93 | 133.706,00 |
153 | 75.899,07 | 34,79 | 845,41 | 880,20 | 75.899,07 | 9.639,86 | 124.946,34 | 134.586,20 |
154 | 75.053,66 | 34,40 | 845,80 | 880,20 | 75.053,66 | 9.674,26 | 125.792,13 | 135.466,39 |
155 | 74.207,87 | 34,01 | 846,19 | 880,20 | 74.207,87 | 9.708,27 | 126.638,32 | 136.346,59 |
156 | 73.361,68 | 33,62 | 846,57 | 880,20 | 73.361,68 | 9.741,89 | 127.484,89 | 137.226,79 |
157 | 72.515,11 | 33,24 | 846,96 | 880,20 | 72.515,11 | 9.775,13 | 128.331,86 | 138.106,99 |
158 | 71.668,14 | 32,85 | 847,35 | 880,20 | 71.668,14 | 9.807,98 | 129.179,21 | 138.987,18 |
159 | 70.820,79 | 32,46 | 847,74 | 880,20 | 70.820,79 | 9.840,44 | 130.026,94 | 139.867,38 |
160 | 69.973,06 | 32,07 | 848,13 | 880,20 | 69.973,06 | 9.872,51 | 130.875,07 | 140.747,58 |
161 | 69.124,93 | 31,68 | 848,52 | 880,20 | 69.124,93 | 9.904,19 | 131.723,58 | 141.627,78 |
162 | 68.276,42 | 31,29 | 848,90 | 880,20 | 68.276,42 | 9.935,48 | 132.572,49 | 142.507,97 |
163 | 67.427,51 | 30,90 | 849,29 | 880,20 | 67.427,51 | 9.966,39 | 133.421,78 | 143.388,17 |
164 | 66.578,22 | 30,52 | 849,68 | 880,20 | 66.578,22 | 9.996,90 | 134.271,46 | 144.268,37 |
165 | 65.728,54 | 30,13 | 850,07 | 880,20 | 65.728,54 | 10.027,03 | 135.121,54 | 145.148,57 |
166 | 64.878,46 | 29,74 | 850,46 | 880,20 | 64.878,46 | 10.056,77 | 135.972,00 | 146.028,76 |
167 | 64.028,00 | 29,35 | 850,85 | 880,20 | 64.028,00 | 10.086,11 | 136.822,85 | 146.908,96 |
168 | 63.177,15 | 28,96 | 851,24 | 880,20 | 63.177,15 | 10.115,07 | 137.674,09 | 147.789,16 |
169 | 62.325,91 | 28,57 | 851,63 | 880,20 | 62.325,91 | 10.143,63 | 138.525,72 | 148.669,36 |
170 | 61.474,28 | 28,18 | 852,02 | 880,20 | 61.474,28 | 10.171,81 | 139.377,74 | 149.549,55 |
171 | 60.622,26 | 27,79 | 852,41 | 880,20 | 60.622,26 | 10.199,59 | 140.230,16 | 150.429,75 |
172 | 59.769,84 | 27,39 | 852,80 | 880,20 | 59.769,84 | 10.226,99 | 141.082,96 | 151.309,95 |
173 | 58.917,04 | 27,00 | 853,19 | 880,20 | 58.917,04 | 10.253,99 | 141.936,15 | 152.190,15 |
174 | 58.063,85 | 26,61 | 853,58 | 880,20 | 58.063,85 | 10.280,61 | 142.789,74 | 153.070,34 |
175 | 57.210,26 | 26,22 | 853,98 | 880,20 | 57.210,26 | 10.306,83 | 143.643,71 | 153.950,54 |
176 | 56.356,29 | 25,83 | 854,37 | 880,20 | 56.356,29 | 10.332,66 | 144.498,08 | 154.830,74 |
177 | 55.501,92 | 25,44 | 854,76 | 880,20 | 55.501,92 | 10.358,10 | 145.352,84 | 155.710,94 |
178 | 54.647,16 | 25,05 | 855,15 | 880,20 | 54.647,16 | 10.383,14 | 146.207,99 | 156.591,13 |
179 | 53.792,01 | 24,65 | 855,54 | 880,20 | 53.792,01 | 10.407,80 | 147.063,54 | 157.471,33 |
180 | 52.936,46 | 24,26 | 855,93 | 880,20 | 52.936,46 | 10.432,06 | 147.919,47 | 158.351,53 |
181 | 52.080,53 | 23,87 | 856,33 | 880,20 | 52.080,53 | 10.455,93 | 148.775,80 | 159.231,73 |
182 | 51.224,20 | 23,48 | 856,72 | 880,20 | 51.224,20 | 10.479,41 | 149.632,52 | 160.111,92 |
183 | 50.367,48 | 23,09 | 857,11 | 880,20 | 50.367,48 | 10.502,49 | 150.489,63 | 160.992,12 |
184 | 49.510,37 | 22,69 | 857,51 | 880,20 | 49.510,37 | 10.525,18 | 151.347,14 | 161.872,32 |
185 | 48.652,86 | 22,30 | 857,90 | 880,20 | 48.652,86 | 10.547,48 | 152.205,03 | 162.752,52 |
186 | 47.794,97 | 21,91 | 858,29 | 880,20 | 47.794,97 | 10.569,39 | 153.063,33 | 163.632,71 |
187 | 46.936,67 | 21,51 | 858,68 | 880,20 | 46.936,67 | 10.590,90 | 153.922,01 | 164.512,91 |
188 | 46.077,99 | 21,12 | 859,08 | 880,20 | 46.077,99 | 10.612,02 | 154.781,09 | 165.393,11 |
189 | 45.218,91 | 20,73 | 859,47 | 880,20 | 45.218,91 | 10.632,75 | 155.640,56 | 166.273,31 |
190 | 44.359,44 | 20,33 | 859,87 | 880,20 | 44.359,44 | 10.653,08 | 156.500,43 | 167.153,50 |
191 | 43.499,57 | 19,94 | 860,26 | 880,20 | 43.499,57 | 10.673,02 | 157.360,69 | 168.033,70 |
192 | 42.639,31 | 19,54 | 860,65 | 880,20 | 42.639,31 | 10.692,56 | 158.221,34 | 168.913,90 |
193 | 41.778,66 | 19,15 | 861,05 | 880,20 | 41.778,66 | 10.711,71 | 159.082,39 | 169.794,10 |
194 | 40.917,61 | 18,75 | 861,44 | 880,20 | 40.917,61 | 10.730,46 | 159.943,83 | 170.674,30 |
195 | 40.056,17 | 18,36 | 861,84 | 880,20 | 40.056,17 | 10.748,82 | 160.805,67 | 171.554,49 |
196 | 39.194,33 | 17,96 | 862,23 | 880,20 | 39.194,33 | 10.766,78 | 161.667,91 | 172.434,69 |
197 | 38.332,09 | 17,57 | 862,63 | 880,20 | 38.332,09 | 10.784,35 | 162.530,53 | 173.314,89 |
198 | 37.469,47 | 17,17 | 863,02 | 880,20 | 37.469,47 | 10.801,53 | 163.393,56 | 174.195,09 |
199 | 36.606,44 | 16,78 | 863,42 | 880,20 | 36.606,44 | 10.818,30 | 164.256,98 | 175.075,28 |
200 | 35.743,02 | 16,38 | 863,82 | 880,20 | 35.743,02 | 10.834,69 | 165.120,79 | 175.955,48 |
201 | 34.879,21 | 15,99 | 864,21 | 880,20 | 34.879,21 | 10.850,67 | 165.985,00 | 176.835,68 |
202 | 34.015,00 | 15,59 | 864,61 | 880,20 | 34.015,00 | 10.866,26 | 166.849,61 | 177.715,88 |
203 | 33.150,39 | 15,19 | 865,00 | 880,20 | 33.150,39 | 10.881,46 | 167.714,62 | 178.596,07 |
204 | 32.285,38 | 14,80 | 865,40 | 880,20 | 32.285,38 | 10.896,25 | 168.580,02 | 179.476,27 |
205 | 31.419,98 | 14,40 | 865,80 | 880,20 | 31.419,98 | 10.910,66 | 169.445,81 | 180.356,47 |
206 | 30.554,19 | 14,00 | 866,19 | 880,20 | 30.554,19 | 10.924,66 | 170.312,01 | 181.236,67 |
207 | 29.687,99 | 13,61 | 866,59 | 880,20 | 29.687,99 | 10.938,27 | 171.178,60 | 182.116,86 |
208 | 28.821,40 | 13,21 | 866,99 | 880,20 | 28.821,40 | 10.951,48 | 172.045,58 | 182.997,06 |
209 | 27.954,42 | 12,81 | 867,39 | 880,20 | 27.954,42 | 10.964,29 | 172.912,97 | 183.877,26 |
210 | 27.087,03 | 12,41 | 867,78 | 880,20 | 27.087,03 | 10.976,70 | 173.780,75 | 184.757,46 |
211 | 26.219,25 | 12,02 | 868,18 | 880,20 | 26.219,25 | 10.988,72 | 174.648,93 | 185.637,65 |
212 | 25.351,07 | 11,62 | 868,58 | 880,20 | 25.351,07 | 11.000,34 | 175.517,51 | 186.517,85 |
213 | 24.482,49 | 11,22 | 868,98 | 880,20 | 24.482,49 | 11.011,56 | 176.386,49 | 187.398,05 |
214 | 23.613,51 | 10,82 | 869,37 | 880,20 | 23.613,51 | 11.022,38 | 177.255,86 | 188.278,25 |
215 | 22.744,14 | 10,42 | 869,77 | 880,20 | 22.744,14 | 11.032,81 | 178.125,64 | 189.158,44 |
216 | 21.874,36 | 10,03 | 870,17 | 880,20 | 21.874,36 | 11.042,83 | 178.995,81 | 190.038,64 |
217 | 21.004,19 | 9,63 | 870,57 | 880,20 | 21.004,19 | 11.052,46 | 179.866,38 | 190.918,84 |
218 | 20.133,62 | 9,23 | 870,97 | 880,20 | 20.133,62 | 11.061,69 | 180.737,35 | 191.799,04 |
219 | 19.262,65 | 8,83 | 871,37 | 880,20 | 19.262,65 | 11.070,52 | 181.608,72 | 192.679,23 |
220 | 18.391,28 | 8,43 | 871,77 | 880,20 | 18.391,28 | 11.078,95 | 182.480,48 | 193.559,43 |
221 | 17.519,52 | 8,03 | 872,17 | 880,20 | 17.519,52 | 11.086,98 | 183.352,65 | 194.439,63 |
222 | 16.647,35 | 7,63 | 872,57 | 880,20 | 16.647,35 | 11.094,61 | 184.225,22 | 195.319,83 |
223 | 15.774,78 | 7,23 | 872,97 | 880,20 | 15.774,78 | 11.101,84 | 185.098,19 | 196.200,02 |
224 | 14.901,81 | 6,83 | 873,37 | 880,20 | 14.901,81 | 11.108,67 | 185.971,55 | 197.080,22 |
225 | 14.028,45 | 6,43 | 873,77 | 880,20 | 14.028,45 | 11.115,10 | 186.845,32 | 197.960,42 |
226 | 13.154,68 | 6,03 | 874,17 | 880,20 | 13.154,68 | 11.121,13 | 187.719,49 | 198.840,62 |
227 | 12.280,51 | 5,63 | 874,57 | 880,20 | 12.280,51 | 11.126,75 | 188.594,06 | 199.720,81 |
228 | 11.405,94 | 5,23 | 874,97 | 880,20 | 11.405,94 | 11.131,98 | 189.469,03 | 200.601,01 |
229 | 10.530,97 | 4,83 | 875,37 | 880,20 | 10.530,97 | 11.136,81 | 190.344,40 | 201.481,21 |
230 | 9.655,60 | 4,43 | 875,77 | 880,20 | 9.655,60 | 11.141,23 | 191.220,17 | 202.361,41 |
231 | 8.779,83 | 4,02 | 876,17 | 880,20 | 8.779,83 | 11.145,26 | 192.096,35 | 203.241,60 |
232 | 7.903,65 | 3,62 | 876,58 | 880,20 | 7.903,65 | 11.148,88 | 192.972,92 | 204.121,80 |
233 | 7.027,08 | 3,22 | 876,98 | 880,20 | 7.027,08 | 11.152,10 | 193.849,90 | 205.002,00 |
234 | 6.150,10 | 2,82 | 877,38 | 880,20 | 6.150,10 | 11.154,92 | 194.727,28 | 205.882,20 |
235 | 5.272,72 | 2,42 | 877,78 | 880,20 | 5.272,72 | 11.157,34 | 195.605,06 | 206.762,39 |
236 | 4.394,94 | 2,01 | 878,18 | 880,20 | 4.394,94 | 11.159,35 | 196.483,24 | 207.642,59 |
237 | 3.516,76 | 1,61 | 878,59 | 880,20 | 3.516,76 | 11.160,96 | 197.361,83 | 208.522,79 |
238 | 2.638,17 | 1,21 | 878,99 | 880,20 | 2.638,17 | 11.162,17 | 198.240,81 | 209.402,99 |
239 | 1.759,19 | 0,81 | 879,39 | 880,20 | 1.759,19 | 11.162,98 | 199.120,21 | 210.283,18 |
240 | 879,79 | 0,40 | 879,79 | 880,20 | 879,79 | 11.163,38 | 200.000,00 | 211.163,38 |
- 11.163,38€
- Zinsanteil
- 880,20€
- Monatsrate
- 0,55%
- Sollzins p.a.
- 0,56%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 91,67 | 788,53 | 880,20 | 199.211,47 | 91,67 | 788,53 | 880,20 |
2 | 199.211,47 | 91,31 | 788,89 | 880,20 | 199.211,47 | 98,94 | 1.577,42 | 1.676,37 |
3 | 198.422,58 | 90,94 | 789,25 | 880,20 | 198.422,58 | 189,89 | 2.366,68 | 2.556,56 |
4 | 197.633,32 | 90,58 | 789,62 | 880,20 | 197.633,32 | 280,47 | 3.156,29 | 3.436,76 |
5 | 196.843,71 | 90,22 | 789,98 | 880,20 | 196.843,71 | 370,69 | 3.946,27 | 4.316,96 |
6 | 196.053,73 | 89,86 | 790,34 | 880,20 | 196.053,73 | 460,55 | 4.736,61 | 5.197,16 |
7 | 195.263,39 | 89,50 | 790,70 | 880,20 | 195.263,39 | 550,04 | 5.527,31 | 6.077,36 |
8 | 194.472,69 | 89,13 | 791,06 | 880,20 | 194.472,69 | 639,18 | 6.318,38 | 6.957,55 |
9 | 193.681,62 | 88,77 | 791,43 | 880,20 | 193.681,62 | 727,95 | 7.109,80 | 7.837,75 |
10 | 192.890,20 | 88,41 | 791,79 | 880,20 | 192.890,20 | 816,36 | 7.901,59 | 8.717,95 |
11 | 192.098,41 | 88,05 | 792,15 | 880,20 | 192.098,41 | 904,40 | 8.693,74 | 9.598,15 |
12 | 191.306,26 | 87,68 | 792,52 | 880,20 | 191.306,26 | 992,08 | 9.486,26 | 10.478,34 |
13 | 190.513,74 | 87,32 | 792,88 | 880,20 | 190.513,74 | 1.079,40 | 10.279,14 | 11.358,54 |
14 | 189.720,86 | 86,96 | 793,24 | 880,20 | 189.720,86 | 1.166,36 | 11.072,38 | 12.238,74 |
15 | 188.927,62 | 86,59 | 793,61 | 880,20 | 188.927,62 | 1.252,95 | 11.865,99 | 13.118,94 |
16 | 188.134,01 | 86,23 | 793,97 | 880,20 | 188.134,01 | 1.339,18 | 12.659,96 | 13.999,13 |
17 | 187.340,04 | 85,86 | 794,33 | 880,20 | 187.340,04 | 1.425,04 | 13.454,29 | 14.879,33 |
18 | 186.545,71 | 85,50 | 794,70 | 880,20 | 186.545,71 | 1.510,54 | 14.248,99 | 15.759,53 |
19 | 185.751,01 | 85,14 | 795,06 | 880,20 | 185.751,01 | 1.595,68 | 15.044,05 | 16.639,73 |
20 | 184.955,95 | 84,77 | 795,43 | 880,20 | 184.955,95 | 1.680,45 | 15.839,47 | 17.519,92 |
21 | 184.160,53 | 84,41 | 795,79 | 880,20 | 184.160,53 | 1.764,86 | 16.635,27 | 18.400,12 |
22 | 183.364,73 | 84,04 | 796,16 | 880,20 | 183.364,73 | 1.848,90 | 17.431,42 | 19.280,32 |
23 | 182.568,58 | 83,68 | 796,52 | 880,20 | 182.568,58 | 1.932,57 | 18.227,94 | 20.160,52 |
24 | 181.772,06 | 83,31 | 796,89 | 880,20 | 181.772,06 | 2.015,89 | 19.024,83 | 21.040,71 |
25 | 180.975,17 | 82,95 | 797,25 | 880,20 | 180.975,17 | 2.098,83 | 19.822,08 | 21.920,91 |
26 | 180.177,92 | 82,58 | 797,62 | 880,20 | 180.177,92 | 2.181,42 | 20.619,69 | 22.801,11 |
27 | 179.380,31 | 82,22 | 797,98 | 880,20 | 179.380,31 | 2.263,63 | 21.417,67 | 23.681,31 |
28 | 178.582,33 | 81,85 | 798,35 | 880,20 | 178.582,33 | 2.345,48 | 22.216,02 | 24.561,50 |
29 | 177.783,98 | 81,48 | 798,71 | 880,20 | 177.783,98 | 2.426,97 | 23.014,73 | 25.441,70 |
30 | 176.985,27 | 81,12 | 799,08 | 880,20 | 176.985,27 | 2.508,08 | 23.813,81 | 26.321,90 |
31 | 176.186,19 | 80,75 | 799,45 | 880,20 | 176.186,19 | 2.588,84 | 24.613,26 | 27.202,10 |
32 | 175.386,74 | 80,39 | 799,81 | 880,20 | 175.386,74 | 2.669,22 | 25.413,07 | 28.082,29 |
33 | 174.586,93 | 80,02 | 800,18 | 880,20 | 174.586,93 | 2.749,24 | 26.213,25 | 28.962,49 |
34 | 173.786,75 | 79,65 | 800,55 | 880,20 | 173.786,75 | 2.828,89 | 27.013,80 | 29.842,69 |
35 | 172.986,20 | 79,29 | 800,91 | 880,20 | 172.986,20 | 2.908,18 | 27.814,71 | 30.722,89 |
36 | 172.185,29 | 78,92 | 801,28 | 880,20 | 172.185,29 | 2.987,10 | 28.615,99 | 31.603,08 |
37 | 171.384,01 | 78,55 | 801,65 | 880,20 | 171.384,01 | 3.065,65 | 29.417,63 | 32.483,28 |
38 | 170.582,37 | 78,18 | 802,01 | 880,20 | 170.582,37 | 3.143,83 | 30.219,65 | 33.363,48 |
39 | 169.780,35 | 77,82 | 802,38 | 880,20 | 169.780,35 | 3.221,65 | 31.022,03 | 34.243,68 |
40 | 168.977,97 | 77,45 | 802,75 | 880,20 | 168.977,97 | 3.299,10 | 31.824,78 | 35.123,87 |
41 | 168.175,22 | 77,08 | 803,12 | 880,20 | 168.175,22 | 3.376,18 | 32.627,90 | 36.004,07 |
42 | 167.372,10 | 76,71 | 803,49 | 880,20 | 167.372,10 | 3.452,89 | 33.431,38 | 36.884,27 |
43 | 166.568,62 | 76,34 | 803,85 | 880,20 | 166.568,62 | 3.529,23 | 34.235,23 | 37.764,47 |
44 | 165.764,77 | 75,98 | 804,22 | 880,20 | 165.764,77 | 3.605,21 | 35.039,46 | 38.644,66 |
45 | 164.960,54 | 75,61 | 804,59 | 880,20 | 164.960,54 | 3.680,81 | 35.844,05 | 39.524,86 |
46 | 164.155,95 | 75,24 | 804,96 | 880,20 | 164.155,95 | 3.756,05 | 36.649,01 | 40.405,06 |
47 | 163.350,99 | 74,87 | 805,33 | 880,20 | 163.350,99 | 3.830,92 | 37.454,33 | 41.285,26 |
48 | 162.545,67 | 74,50 | 805,70 | 880,20 | 162.545,67 | 3.905,42 | 38.260,03 | 42.165,45 |
49 | 161.739,97 | 74,13 | 806,07 | 880,20 | 161.739,97 | 3.979,55 | 39.066,10 | 43.045,65 |
50 | 160.933,90 | 73,76 | 806,44 | 880,20 | 160.933,90 | 4.053,31 | 39.872,54 | 43.925,85 |
51 | 160.127,46 | 73,39 | 806,81 | 880,20 | 160.127,46 | 4.126,71 | 40.679,34 | 44.806,05 |
52 | 159.320,66 | 73,02 | 807,18 | 880,20 | 159.320,66 | 4.199,73 | 41.486,52 | 45.686,24 |
53 | 158.513,48 | 72,65 | 807,55 | 880,20 | 158.513,48 | 4.272,38 | 42.294,06 | 46.566,44 |
54 | 157.705,94 | 72,28 | 807,92 | 880,20 | 157.705,94 | 4.344,66 | 43.101,98 | 47.446,64 |
55 | 156.898,02 | 71,91 | 808,29 | 880,20 | 156.898,02 | 4.416,57 | 43.910,26 | 48.326,84 |
56 | 156.089,74 | 71,54 | 808,66 | 880,20 | 156.089,74 | 4.488,11 | 44.718,92 | 49.207,03 |
57 | 155.281,08 | 71,17 | 809,03 | 880,20 | 155.281,08 | 4.559,28 | 45.527,95 | 50.087,23 |
58 | 154.472,05 | 70,80 | 809,40 | 880,20 | 154.472,05 | 4.630,08 | 46.337,34 | 50.967,43 |
59 | 153.662,66 | 70,43 | 809,77 | 880,20 | 153.662,66 | 4.700,51 | 47.147,11 | 51.847,63 |
60 | 152.852,89 | 70,06 | 810,14 | 880,20 | 152.852,89 | 4.770,57 | 47.957,25 | 52.727,82 |
61 | 152.042,75 | 69,69 | 810,51 | 880,20 | 152.042,75 | 4.840,26 | 48.767,76 | 53.608,02 |
62 | 151.232,24 | 69,31 | 810,88 | 880,20 | 151.232,24 | 4.909,57 | 49.578,65 | 54.488,22 |
63 | 150.421,35 | 68,94 | 811,25 | 880,20 | 150.421,35 | 4.978,52 | 50.389,90 | 55.368,42 |
64 | 149.610,10 | 68,57 | 811,63 | 880,20 | 149.610,10 | 5.047,09 | 51.201,53 | 56.248,61 |
65 | 148.798,47 | 68,20 | 812,00 | 880,20 | 148.798,47 | 5.115,29 | 52.013,53 | 57.128,81 |
66 | 147.986,47 | 67,83 | 812,37 | 880,20 | 147.986,47 | 5.183,11 | 52.825,90 | 58.009,01 |
67 | 147.174,10 | 67,45 | 812,74 | 880,20 | 147.174,10 | 5.250,57 | 53.638,64 | 58.889,21 |
68 | 146.361,36 | 67,08 | 813,12 | 880,20 | 146.361,36 | 5.317,65 | 54.451,76 | 59.769,40 |
69 | 145.548,24 | 66,71 | 813,49 | 880,20 | 145.548,24 | 5.384,36 | 55.265,24 | 60.649,60 |
70 | 144.734,76 | 66,34 | 813,86 | 880,20 | 144.734,76 | 5.450,70 | 56.079,10 | 61.529,80 |
71 | 143.920,90 | 65,96 | 814,23 | 880,20 | 143.920,90 | 5.516,66 | 56.893,34 | 62.410,00 |
72 | 143.106,66 | 65,59 | 814,61 | 880,20 | 143.106,66 | 5.582,25 | 57.707,94 | 63.290,20 |
73 | 142.292,06 | 65,22 | 814,98 | 880,20 | 142.292,06 | 5.647,47 | 58.522,92 | 64.170,39 |
74 | 141.477,08 | 64,84 | 815,35 | 880,20 | 141.477,08 | 5.712,31 | 59.338,28 | 65.050,59 |
75 | 140.661,72 | 64,47 | 815,73 | 880,20 | 140.661,72 | 5.776,78 | 60.154,01 | 65.930,79 |
76 | 139.845,99 | 64,10 | 816,10 | 880,20 | 139.845,99 | 5.840,88 | 60.970,11 | 66.810,99 |
77 | 139.029,89 | 63,72 | 816,48 | 880,20 | 139.029,89 | 5.904,60 | 61.786,58 | 67.691,18 |
78 | 138.213,42 | 63,35 | 816,85 | 880,20 | 138.213,42 | 5.967,95 | 62.603,43 | 68.571,38 |
79 | 137.396,57 | 62,97 | 817,22 | 880,20 | 137.396,57 | 6.030,92 | 63.420,66 | 69.451,58 |
80 | 136.579,34 | 62,60 | 817,60 | 880,20 | 136.579,34 | 6.093,52 | 64.238,26 | 70.331,78 |
81 | 135.761,74 | 62,22 | 817,97 | 880,20 | 135.761,74 | 6.155,74 | 65.056,23 | 71.211,97 |
82 | 134.943,77 | 61,85 | 818,35 | 880,20 | 134.943,77 | 6.217,59 | 65.874,58 | 72.092,17 |
83 | 134.125,42 | 61,47 | 818,72 | 880,20 | 134.125,42 | 6.279,07 | 66.693,30 | 72.972,37 |
84 | 133.306,70 | 61,10 | 819,10 | 880,20 | 133.306,70 | 6.340,17 | 67.512,40 | 73.852,57 |
85 | 132.487,60 | 60,72 | 819,47 | 880,20 | 132.487,60 | 6.400,89 | 68.331,87 | 74.732,76 |
86 | 131.668,13 | 60,35 | 819,85 | 880,20 | 131.668,13 | 6.461,24 | 69.151,72 | 75.612,96 |
87 | 130.848,28 | 59,97 | 820,23 | 880,20 | 130.848,28 | 6.521,21 | 69.971,95 | 76.493,16 |
88 | 130.028,05 | 59,60 | 820,60 | 880,20 | 130.028,05 | 6.580,81 | 70.792,55 | 77.373,36 |
89 | 129.207,45 | 59,22 | 820,98 | 880,20 | 129.207,45 | 6.640,03 | 71.613,53 | 78.253,55 |
90 | 128.386,47 | 58,84 | 821,35 | 880,20 | 128.386,47 | 6.698,87 | 72.434,88 | 79.133,75 |
91 | 127.565,12 | 58,47 | 821,73 | 880,20 | 127.565,12 | 6.757,34 | 73.256,61 | 80.013,95 |
92 | 126.743,39 | 58,09 | 822,11 | 880,20 | 126.743,39 | 6.815,43 | 74.078,72 | 80.894,15 |
93 | 125.921,28 | 57,71 | 822,48 | 880,20 | 125.921,28 | 6.873,14 | 74.901,20 | 81.774,34 |
94 | 125.098,80 | 57,34 | 822,86 | 880,20 | 125.098,80 | 6.930,48 | 75.724,06 | 82.654,54 |
95 | 124.275,94 | 56,96 | 823,24 | 880,20 | 124.275,94 | 6.987,44 | 76.547,30 | 83.534,74 |
96 | 123.452,70 | 56,58 | 823,62 | 880,20 | 123.452,70 | 7.044,02 | 77.370,92 | 84.414,94 |
97 | 122.629,08 | 56,20 | 823,99 | 880,20 | 122.629,08 | 7.100,23 | 78.194,91 | 85.295,13 |
98 | 121.805,09 | 55,83 | 824,37 | 880,20 | 121.805,09 | 7.156,05 | 79.019,28 | 86.175,33 |
99 | 120.980,72 | 55,45 | 824,75 | 880,20 | 120.980,72 | 7.211,50 | 79.844,03 | 87.055,53 |
100 | 120.155,97 | 55,07 | 825,13 | 880,20 | 120.155,97 | 7.266,57 | 80.669,15 | 87.935,73 |
101 | 119.330,85 | 54,69 | 825,50 | 880,20 | 119.330,85 | 7.321,27 | 81.494,66 | 88.815,92 |
102 | 118.505,34 | 54,31 | 825,88 | 880,20 | 118.505,34 | 7.375,58 | 82.320,54 | 89.696,12 |
103 | 117.679,46 | 53,94 | 826,26 | 880,20 | 117.679,46 | 7.429,52 | 83.146,80 | 90.576,32 |
104 | 116.853,20 | 53,56 | 826,64 | 880,20 | 116.853,20 | 7.483,08 | 83.973,44 | 91.456,52 |
105 | 116.026,56 | 53,18 | 827,02 | 880,20 | 116.026,56 | 7.536,26 | 84.800,46 | 92.336,71 |
106 | 115.199,54 | 52,80 | 827,40 | 880,20 | 115.199,54 | 7.589,06 | 85.627,86 | 93.216,91 |
107 | 114.372,14 | 52,42 | 827,78 | 880,20 | 114.372,14 | 7.641,48 | 86.455,63 | 94.097,11 |
108 | 113.544,37 | 52,04 | 828,16 | 880,20 | 113.544,37 | 7.693,52 | 87.283,79 | 94.977,31 |
109 | 112.716,21 | 51,66 | 828,54 | 880,20 | 112.716,21 | 7.745,18 | 88.112,33 | 95.857,50 |
110 | 111.887,67 | 51,28 | 828,92 | 880,20 | 111.887,67 | 7.796,46 | 88.941,24 | 96.737,70 |
111 | 111.058,76 | 50,90 | 829,30 | 880,20 | 111.058,76 | 7.847,36 | 89.770,54 | 97.617,90 |
112 | 110.229,46 | 50,52 | 829,68 | 880,20 | 110.229,46 | 7.897,88 | 90.600,21 | 98.498,10 |
113 | 109.399,79 | 50,14 | 830,06 | 880,20 | 109.399,79 | 7.948,03 | 91.430,27 | 99.378,29 |
114 | 108.569,73 | 49,76 | 830,44 | 880,20 | 108.569,73 | 7.997,79 | 92.260,71 | 100.258,49 |
115 | 107.739,29 | 49,38 | 830,82 | 880,20 | 107.739,29 | 8.047,17 | 93.091,52 | 101.138,69 |
116 | 106.908,48 | 49,00 | 831,20 | 880,20 | 106.908,48 | 8.096,17 | 93.922,72 | 102.018,89 |
117 | 106.077,28 | 48,62 | 831,58 | 880,20 | 106.077,28 | 8.144,79 | 94.754,30 | 102.899,08 |
118 | 105.245,70 | 48,24 | 831,96 | 880,20 | 105.245,70 | 8.193,02 | 95.586,26 | 103.779,28 |
119 | 104.413,74 | 47,86 | 832,34 | 880,20 | 104.413,74 | 8.240,88 | 96.418,60 | 104.659,48 |
120 | 103.581,40 | 47,47 | 832,72 | 880,20 | 103.581,40 | 8.288,35 | 97.251,32 | 105.539,68 |
121 | 102.748,68 | 47,09 | 833,10 | 880,20 | 102.748,68 | 8.335,45 | 98.084,43 | 106.419,87 |
122 | 101.915,57 | 46,71 | 833,49 | 880,20 | 101.915,57 | 8.382,16 | 98.917,91 | 107.300,07 |
123 | 101.082,09 | 46,33 | 833,87 | 880,20 | 101.082,09 | 8.428,49 | 99.751,78 | 108.180,27 |
124 | 100.248,22 | 45,95 | 834,25 | 880,20 | 100.248,22 | 8.474,44 | 100.586,03 | 109.060,47 |
125 | 99.413,97 | 45,56 | 834,63 | 880,20 | 99.413,97 | 8.520,00 | 101.420,66 | 109.940,66 |
126 | 98.579,34 | 45,18 | 835,02 | 880,20 | 98.579,34 | 8.565,18 | 102.255,68 | 110.820,86 |
127 | 97.744,32 | 44,80 | 835,40 | 880,20 | 97.744,32 | 8.609,98 | 103.091,08 | 111.701,06 |
128 | 96.908,92 | 44,42 | 835,78 | 880,20 | 96.908,92 | 8.654,40 | 103.926,86 | 112.581,26 |
129 | 96.073,14 | 44,03 | 836,16 | 880,20 | 96.073,14 | 8.698,43 | 104.763,02 | 113.461,45 |
130 | 95.236,98 | 43,65 | 836,55 | 880,20 | 95.236,98 | 8.742,08 | 105.599,57 | 114.341,65 |
131 | 94.400,43 | 43,27 | 836,93 | 880,20 | 94.400,43 | 8.785,35 | 106.436,50 | 115.221,85 |
132 | 93.563,50 | 42,88 | 837,31 | 880,20 | 93.563,50 | 8.828,23 | 107.273,82 | 116.102,05 |
133 | 92.726,18 | 42,50 | 837,70 | 880,20 | 92.726,18 | 8.870,73 | 108.111,51 | 116.982,25 |
134 | 91.888,49 | 42,12 | 838,08 | 880,20 | 91.888,49 | 8.912,85 | 108.949,60 | 117.862,44 |
135 | 91.050,40 | 41,73 | 838,47 | 880,20 | 91.050,40 | 8.954,58 | 109.788,06 | 118.742,64 |
136 | 90.211,94 | 41,35 | 838,85 | 880,20 | 90.211,94 | 8.995,93 | 110.626,91 | 119.622,84 |
137 | 89.373,09 | 40,96 | 839,23 | 880,20 | 89.373,09 | 9.036,89 | 111.466,15 | 120.503,04 |
138 | 88.533,85 | 40,58 | 839,62 | 880,20 | 88.533,85 | 9.077,47 | 112.305,77 | 121.383,23 |
139 | 87.694,23 | 40,19 | 840,00 | 880,20 | 87.694,23 | 9.117,66 | 113.145,77 | 122.263,43 |
140 | 86.854,23 | 39,81 | 840,39 | 880,20 | 86.854,23 | 9.157,47 | 113.986,16 | 123.143,63 |
141 | 86.013,84 | 39,42 | 840,77 | 880,20 | 86.013,84 | 9.196,89 | 114.826,93 | 124.023,83 |
142 | 85.173,07 | 39,04 | 841,16 | 880,20 | 85.173,07 | 9.235,93 | 115.668,09 | 124.904,02 |
143 | 84.331,91 | 38,65 | 841,55 | 880,20 | 84.331,91 | 9.274,58 | 116.509,64 | 125.784,22 |
144 | 83.490,36 | 38,27 | 841,93 | 880,20 | 83.490,36 | 9.312,85 | 117.351,57 | 126.664,42 |
145 | 82.648,43 | 37,88 | 842,32 | 880,20 | 82.648,43 | 9.350,73 | 118.193,89 | 127.544,62 |
146 | 81.806,11 | 37,49 | 842,70 | 880,20 | 81.806,11 | 9.388,22 | 119.036,59 | 128.424,81 |
147 | 80.963,41 | 37,11 | 843,09 | 880,20 | 80.963,41 | 9.425,33 | 119.879,68 | 129.305,01 |
148 | 80.120,32 | 36,72 | 843,48 | 880,20 | 80.120,32 | 9.462,05 | 120.723,16 | 130.185,21 |
149 | 79.276,84 | 36,34 | 843,86 | 880,20 | 79.276,84 | 9.498,39 | 121.567,02 | 131.065,41 |
150 | 78.432,98 | 35,95 | 844,25 | 880,20 | 78.432,98 | 9.534,34 | 122.411,27 | 131.945,60 |
151 | 77.588,73 | 35,56 | 844,64 | 880,20 | 77.588,73 | 9.569,90 | 123.255,90 | 132.825,80 |
152 | 76.744,10 | 35,17 | 845,02 | 880,20 | 76.744,10 | 9.605,07 | 124.100,93 | 133.706,00 |
153 | 75.899,07 | 34,79 | 845,41 | 880,20 | 75.899,07 | 9.639,86 | 124.946,34 | 134.586,20 |
154 | 75.053,66 | 34,40 | 845,80 | 880,20 | 75.053,66 | 9.674,26 | 125.792,13 | 135.466,39 |
155 | 74.207,87 | 34,01 | 846,19 | 880,20 | 74.207,87 | 9.708,27 | 126.638,32 | 136.346,59 |
156 | 73.361,68 | 33,62 | 846,57 | 880,20 | 73.361,68 | 9.741,89 | 127.484,89 | 137.226,79 |
157 | 72.515,11 | 33,24 | 846,96 | 880,20 | 72.515,11 | 9.775,13 | 128.331,86 | 138.106,99 |
158 | 71.668,14 | 32,85 | 847,35 | 880,20 | 71.668,14 | 9.807,98 | 129.179,21 | 138.987,18 |
159 | 70.820,79 | 32,46 | 847,74 | 880,20 | 70.820,79 | 9.840,44 | 130.026,94 | 139.867,38 |
160 | 69.973,06 | 32,07 | 848,13 | 880,20 | 69.973,06 | 9.872,51 | 130.875,07 | 140.747,58 |
161 | 69.124,93 | 31,68 | 848,52 | 880,20 | 69.124,93 | 9.904,19 | 131.723,58 | 141.627,78 |
162 | 68.276,42 | 31,29 | 848,90 | 880,20 | 68.276,42 | 9.935,48 | 132.572,49 | 142.507,97 |
163 | 67.427,51 | 30,90 | 849,29 | 880,20 | 67.427,51 | 9.966,39 | 133.421,78 | 143.388,17 |
164 | 66.578,22 | 30,52 | 849,68 | 880,20 | 66.578,22 | 9.996,90 | 134.271,46 | 144.268,37 |
165 | 65.728,54 | 30,13 | 850,07 | 880,20 | 65.728,54 | 10.027,03 | 135.121,54 | 145.148,57 |
166 | 64.878,46 | 29,74 | 850,46 | 880,20 | 64.878,46 | 10.056,77 | 135.972,00 | 146.028,76 |
167 | 64.028,00 | 29,35 | 850,85 | 880,20 | 64.028,00 | 10.086,11 | 136.822,85 | 146.908,96 |
168 | 63.177,15 | 28,96 | 851,24 | 880,20 | 63.177,15 | 10.115,07 | 137.674,09 | 147.789,16 |
169 | 62.325,91 | 28,57 | 851,63 | 880,20 | 62.325,91 | 10.143,63 | 138.525,72 | 148.669,36 |
170 | 61.474,28 | 28,18 | 852,02 | 880,20 | 61.474,28 | 10.171,81 | 139.377,74 | 149.549,55 |
171 | 60.622,26 | 27,79 | 852,41 | 880,20 | 60.622,26 | 10.199,59 | 140.230,16 | 150.429,75 |
172 | 59.769,84 | 27,39 | 852,80 | 880,20 | 59.769,84 | 10.226,99 | 141.082,96 | 151.309,95 |
173 | 58.917,04 | 27,00 | 853,19 | 880,20 | 58.917,04 | 10.253,99 | 141.936,15 | 152.190,15 |
174 | 58.063,85 | 26,61 | 853,58 | 880,20 | 58.063,85 | 10.280,61 | 142.789,74 | 153.070,34 |
175 | 57.210,26 | 26,22 | 853,98 | 880,20 | 57.210,26 | 10.306,83 | 143.643,71 | 153.950,54 |
176 | 56.356,29 | 25,83 | 854,37 | 880,20 | 56.356,29 | 10.332,66 | 144.498,08 | 154.830,74 |
177 | 55.501,92 | 25,44 | 854,76 | 880,20 | 55.501,92 | 10.358,10 | 145.352,84 | 155.710,94 |
178 | 54.647,16 | 25,05 | 855,15 | 880,20 | 54.647,16 | 10.383,14 | 146.207,99 | 156.591,13 |
179 | 53.792,01 | 24,65 | 855,54 | 880,20 | 53.792,01 | 10.407,80 | 147.063,54 | 157.471,33 |
180 | 52.936,46 | 24,26 | 855,93 | 880,20 | 52.936,46 | 10.432,06 | 147.919,47 | 158.351,53 |
181 | 52.080,53 | 23,87 | 856,33 | 880,20 | 52.080,53 | 10.455,93 | 148.775,80 | 159.231,73 |
182 | 51.224,20 | 23,48 | 856,72 | 880,20 | 51.224,20 | 10.479,41 | 149.632,52 | 160.111,92 |
183 | 50.367,48 | 23,09 | 857,11 | 880,20 | 50.367,48 | 10.502,49 | 150.489,63 | 160.992,12 |
184 | 49.510,37 | 22,69 | 857,51 | 880,20 | 49.510,37 | 10.525,18 | 151.347,14 | 161.872,32 |
185 | 48.652,86 | 22,30 | 857,90 | 880,20 | 48.652,86 | 10.547,48 | 152.205,03 | 162.752,52 |
186 | 47.794,97 | 21,91 | 858,29 | 880,20 | 47.794,97 | 10.569,39 | 153.063,33 | 163.632,71 |
187 | 46.936,67 | 21,51 | 858,68 | 880,20 | 46.936,67 | 10.590,90 | 153.922,01 | 164.512,91 |
188 | 46.077,99 | 21,12 | 859,08 | 880,20 | 46.077,99 | 10.612,02 | 154.781,09 | 165.393,11 |
189 | 45.218,91 | 20,73 | 859,47 | 880,20 | 45.218,91 | 10.632,75 | 155.640,56 | 166.273,31 |
190 | 44.359,44 | 20,33 | 859,87 | 880,20 | 44.359,44 | 10.653,08 | 156.500,43 | 167.153,50 |
191 | 43.499,57 | 19,94 | 860,26 | 880,20 | 43.499,57 | 10.673,02 | 157.360,69 | 168.033,70 |
192 | 42.639,31 | 19,54 | 860,65 | 880,20 | 42.639,31 | 10.692,56 | 158.221,34 | 168.913,90 |
193 | 41.778,66 | 19,15 | 861,05 | 880,20 | 41.778,66 | 10.711,71 | 159.082,39 | 169.794,10 |
194 | 40.917,61 | 18,75 | 861,44 | 880,20 | 40.917,61 | 10.730,46 | 159.943,83 | 170.674,30 |
195 | 40.056,17 | 18,36 | 861,84 | 880,20 | 40.056,17 | 10.748,82 | 160.805,67 | 171.554,49 |
196 | 39.194,33 | 17,96 | 862,23 | 880,20 | 39.194,33 | 10.766,78 | 161.667,91 | 172.434,69 |
197 | 38.332,09 | 17,57 | 862,63 | 880,20 | 38.332,09 | 10.784,35 | 162.530,53 | 173.314,89 |
198 | 37.469,47 | 17,17 | 863,02 | 880,20 | 37.469,47 | 10.801,53 | 163.393,56 | 174.195,09 |
199 | 36.606,44 | 16,78 | 863,42 | 880,20 | 36.606,44 | 10.818,30 | 164.256,98 | 175.075,28 |
200 | 35.743,02 | 16,38 | 863,82 | 880,20 | 35.743,02 | 10.834,69 | 165.120,79 | 175.955,48 |
201 | 34.879,21 | 15,99 | 864,21 | 880,20 | 34.879,21 | 10.850,67 | 165.985,00 | 176.835,68 |
202 | 34.015,00 | 15,59 | 864,61 | 880,20 | 34.015,00 | 10.866,26 | 166.849,61 | 177.715,88 |
203 | 33.150,39 | 15,19 | 865,00 | 880,20 | 33.150,39 | 10.881,46 | 167.714,62 | 178.596,07 |
204 | 32.285,38 | 14,80 | 865,40 | 880,20 | 32.285,38 | 10.896,25 | 168.580,02 | 179.476,27 |
205 | 31.419,98 | 14,40 | 865,80 | 880,20 | 31.419,98 | 10.910,66 | 169.445,81 | 180.356,47 |
206 | 30.554,19 | 14,00 | 866,19 | 880,20 | 30.554,19 | 10.924,66 | 170.312,01 | 181.236,67 |
207 | 29.687,99 | 13,61 | 866,59 | 880,20 | 29.687,99 | 10.938,27 | 171.178,60 | 182.116,86 |
208 | 28.821,40 | 13,21 | 866,99 | 880,20 | 28.821,40 | 10.951,48 | 172.045,58 | 182.997,06 |
209 | 27.954,42 | 12,81 | 867,39 | 880,20 | 27.954,42 | 10.964,29 | 172.912,97 | 183.877,26 |
210 | 27.087,03 | 12,41 | 867,78 | 880,20 | 27.087,03 | 10.976,70 | 173.780,75 | 184.757,46 |
211 | 26.219,25 | 12,02 | 868,18 | 880,20 | 26.219,25 | 10.988,72 | 174.648,93 | 185.637,65 |
212 | 25.351,07 | 11,62 | 868,58 | 880,20 | 25.351,07 | 11.000,34 | 175.517,51 | 186.517,85 |
213 | 24.482,49 | 11,22 | 868,98 | 880,20 | 24.482,49 | 11.011,56 | 176.386,49 | 187.398,05 |
214 | 23.613,51 | 10,82 | 869,37 | 880,20 | 23.613,51 | 11.022,38 | 177.255,86 | 188.278,25 |
215 | 22.744,14 | 10,42 | 869,77 | 880,20 | 22.744,14 | 11.032,81 | 178.125,64 | 189.158,44 |
216 | 21.874,36 | 10,03 | 870,17 | 880,20 | 21.874,36 | 11.042,83 | 178.995,81 | 190.038,64 |
217 | 21.004,19 | 9,63 | 870,57 | 880,20 | 21.004,19 | 11.052,46 | 179.866,38 | 190.918,84 |
218 | 20.133,62 | 9,23 | 870,97 | 880,20 | 20.133,62 | 11.061,69 | 180.737,35 | 191.799,04 |
219 | 19.262,65 | 8,83 | 871,37 | 880,20 | 19.262,65 | 11.070,52 | 181.608,72 | 192.679,23 |
220 | 18.391,28 | 8,43 | 871,77 | 880,20 | 18.391,28 | 11.078,95 | 182.480,48 | 193.559,43 |
221 | 17.519,52 | 8,03 | 872,17 | 880,20 | 17.519,52 | 11.086,98 | 183.352,65 | 194.439,63 |
222 | 16.647,35 | 7,63 | 872,57 | 880,20 | 16.647,35 | 11.094,61 | 184.225,22 | 195.319,83 |
223 | 15.774,78 | 7,23 | 872,97 | 880,20 | 15.774,78 | 11.101,84 | 185.098,19 | 196.200,02 |
224 | 14.901,81 | 6,83 | 873,37 | 880,20 | 14.901,81 | 11.108,67 | 185.971,55 | 197.080,22 |
225 | 14.028,45 | 6,43 | 873,77 | 880,20 | 14.028,45 | 11.115,10 | 186.845,32 | 197.960,42 |
226 | 13.154,68 | 6,03 | 874,17 | 880,20 | 13.154,68 | 11.121,13 | 187.719,49 | 198.840,62 |
227 | 12.280,51 | 5,63 | 874,57 | 880,20 | 12.280,51 | 11.126,75 | 188.594,06 | 199.720,81 |
228 | 11.405,94 | 5,23 | 874,97 | 880,20 | 11.405,94 | 11.131,98 | 189.469,03 | 200.601,01 |
229 | 10.530,97 | 4,83 | 875,37 | 880,20 | 10.530,97 | 11.136,81 | 190.344,40 | 201.481,21 |
230 | 9.655,60 | 4,43 | 875,77 | 880,20 | 9.655,60 | 11.141,23 | 191.220,17 | 202.361,41 |
231 | 8.779,83 | 4,02 | 876,17 | 880,20 | 8.779,83 | 11.145,26 | 192.096,35 | 203.241,60 |
232 | 7.903,65 | 3,62 | 876,58 | 880,20 | 7.903,65 | 11.148,88 | 192.972,92 | 204.121,80 |
233 | 7.027,08 | 3,22 | 876,98 | 880,20 | 7.027,08 | 11.152,10 | 193.849,90 | 205.002,00 |
234 | 6.150,10 | 2,82 | 877,38 | 880,20 | 6.150,10 | 11.154,92 | 194.727,28 | 205.882,20 |
235 | 5.272,72 | 2,42 | 877,78 | 880,20 | 5.272,72 | 11.157,34 | 195.605,06 | 206.762,39 |
236 | 4.394,94 | 2,01 | 878,18 | 880,20 | 4.394,94 | 11.159,35 | 196.483,24 | 207.642,59 |
237 | 3.516,76 | 1,61 | 878,59 | 880,20 | 3.516,76 | 11.160,96 | 197.361,83 | 208.522,79 |
238 | 2.638,17 | 1,21 | 878,99 | 880,20 | 2.638,17 | 11.162,17 | 198.240,81 | 209.402,99 |
239 | 1.759,19 | 0,81 | 879,39 | 880,20 | 1.759,19 | 11.162,98 | 199.120,21 | 210.283,18 |
240 | 879,79 | 0,40 | 879,79 | 880,20 | 879,79 | 11.163,38 | 200.000,00 | 211.163,38 |
- 13.860,86€
- Zinsanteil
- 891,52€
- Monatsrate
- 0,68%
- Sollzins p.a.
- 0,68%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 113,33 | 778,19 | 891,52 | 199.221,81 | 113,33 | 778,19 | 891,52 |
2 | 199.221,81 | 112,89 | 778,63 | 891,52 | 199.221,81 | 122,34 | 1.556,81 | 1.679,15 |
3 | 198.443,19 | 112,45 | 779,07 | 891,52 | 198.443,19 | 234,79 | 2.335,88 | 2.570,67 |
4 | 197.664,12 | 112,01 | 779,51 | 891,52 | 197.664,12 | 346,80 | 3.115,39 | 3.462,19 |
5 | 196.884,61 | 111,57 | 779,95 | 891,52 | 196.884,61 | 458,37 | 3.895,34 | 4.353,71 |
6 | 196.104,66 | 111,13 | 780,39 | 891,52 | 196.104,66 | 569,49 | 4.675,74 | 5.245,23 |
7 | 195.324,26 | 110,68 | 780,84 | 891,52 | 195.324,26 | 680,18 | 5.456,57 | 6.136,75 |
8 | 194.543,43 | 110,24 | 781,28 | 891,52 | 194.543,43 | 790,42 | 6.237,85 | 7.028,27 |
9 | 193.762,15 | 109,80 | 781,72 | 891,52 | 193.762,15 | 900,22 | 7.019,57 | 7.919,79 |
10 | 192.980,43 | 109,36 | 782,16 | 891,52 | 192.980,43 | 1.009,57 | 7.801,74 | 8.811,31 |
11 | 192.198,26 | 108,91 | 782,61 | 891,52 | 192.198,26 | 1.118,48 | 8.584,35 | 9.702,83 |
12 | 191.415,65 | 108,47 | 783,05 | 891,52 | 191.415,65 | 1.226,95 | 9.367,40 | 10.594,35 |
13 | 190.632,60 | 108,03 | 783,49 | 891,52 | 190.632,60 | 1.334,98 | 10.150,89 | 11.485,87 |
14 | 189.849,11 | 107,58 | 783,94 | 891,52 | 189.849,11 | 1.442,56 | 10.934,83 | 12.377,39 |
15 | 189.065,17 | 107,14 | 784,38 | 891,52 | 189.065,17 | 1.549,70 | 11.719,21 | 13.268,91 |
16 | 188.280,79 | 106,69 | 784,83 | 891,52 | 188.280,79 | 1.656,39 | 12.504,04 | 14.160,43 |
17 | 187.495,96 | 106,25 | 785,27 | 891,52 | 187.495,96 | 1.762,64 | 13.289,31 | 15.051,95 |
18 | 186.710,69 | 105,80 | 785,72 | 891,52 | 186.710,69 | 1.868,44 | 14.075,03 | 15.943,47 |
19 | 185.924,97 | 105,36 | 786,16 | 891,52 | 185.924,97 | 1.973,80 | 14.861,19 | 16.834,99 |
20 | 185.138,81 | 104,91 | 786,61 | 891,52 | 185.138,81 | 2.078,71 | 15.647,80 | 17.726,51 |
21 | 184.352,20 | 104,47 | 787,05 | 891,52 | 184.352,20 | 2.183,17 | 16.434,85 | 18.618,03 |
22 | 183.565,15 | 104,02 | 787,50 | 891,52 | 183.565,15 | 2.287,19 | 17.222,35 | 19.509,55 |
23 | 182.777,65 | 103,57 | 787,95 | 891,52 | 182.777,65 | 2.390,77 | 18.010,30 | 20.401,07 |
24 | 181.989,70 | 103,13 | 788,39 | 891,52 | 181.989,70 | 2.493,90 | 18.798,69 | 21.292,59 |
25 | 181.201,31 | 102,68 | 788,84 | 891,52 | 181.201,31 | 2.596,58 | 19.587,53 | 22.184,11 |
26 | 180.412,47 | 102,23 | 789,29 | 891,52 | 180.412,47 | 2.698,81 | 20.376,82 | 23.075,63 |
27 | 179.623,18 | 101,79 | 789,73 | 891,52 | 179.623,18 | 2.800,60 | 21.166,55 | 23.967,15 |
28 | 178.833,45 | 101,34 | 790,18 | 891,52 | 178.833,45 | 2.901,94 | 21.956,73 | 24.858,66 |
29 | 178.043,27 | 100,89 | 790,63 | 891,52 | 178.043,27 | 3.002,83 | 22.747,36 | 25.750,18 |
30 | 177.252,64 | 100,44 | 791,08 | 891,52 | 177.252,64 | 3.103,27 | 23.538,43 | 26.641,70 |
31 | 176.461,57 | 99,99 | 791,52 | 891,52 | 176.461,57 | 3.203,26 | 24.329,96 | 27.533,22 |
32 | 175.670,04 | 99,55 | 791,97 | 891,52 | 175.670,04 | 3.302,81 | 25.121,93 | 28.424,74 |
33 | 174.878,07 | 99,10 | 792,42 | 891,52 | 174.878,07 | 3.401,91 | 25.914,36 | 29.316,26 |
34 | 174.085,64 | 98,65 | 792,87 | 891,52 | 174.085,64 | 3.500,56 | 26.707,23 | 30.207,78 |
35 | 173.292,77 | 98,20 | 793,32 | 891,52 | 173.292,77 | 3.598,76 | 27.500,55 | 31.099,30 |
36 | 172.499,45 | 97,75 | 793,77 | 891,52 | 172.499,45 | 3.696,51 | 28.294,32 | 31.990,82 |
37 | 171.705,68 | 97,30 | 794,22 | 891,52 | 171.705,68 | 3.793,81 | 29.088,54 | 32.882,34 |
38 | 170.911,46 | 96,85 | 794,67 | 891,52 | 170.911,46 | 3.890,66 | 29.883,21 | 33.773,86 |
39 | 170.116,79 | 96,40 | 795,12 | 891,52 | 170.116,79 | 3.987,06 | 30.678,33 | 34.665,38 |
40 | 169.321,67 | 95,95 | 795,57 | 891,52 | 169.321,67 | 4.083,00 | 31.473,90 | 35.556,90 |
41 | 168.526,10 | 95,50 | 796,02 | 891,52 | 168.526,10 | 4.178,50 | 32.269,92 | 36.448,42 |
42 | 167.730,08 | 95,05 | 796,47 | 891,52 | 167.730,08 | 4.273,55 | 33.066,39 | 37.339,94 |
43 | 166.933,61 | 94,60 | 796,92 | 891,52 | 166.933,61 | 4.368,15 | 33.863,32 | 38.231,46 |
44 | 166.136,68 | 94,14 | 797,38 | 891,52 | 166.136,68 | 4.462,29 | 34.660,69 | 39.122,98 |
45 | 165.339,31 | 93,69 | 797,83 | 891,52 | 165.339,31 | 4.555,98 | 35.458,52 | 40.014,50 |
46 | 164.541,48 | 93,24 | 798,28 | 891,52 | 164.541,48 | 4.649,22 | 36.256,80 | 40.906,02 |
47 | 163.743,20 | 92,79 | 798,73 | 891,52 | 163.743,20 | 4.742,01 | 37.055,53 | 41.797,54 |
48 | 162.944,47 | 92,34 | 799,18 | 891,52 | 162.944,47 | 4.834,34 | 37.854,72 | 42.689,06 |
49 | 162.145,28 | 91,88 | 799,64 | 891,52 | 162.145,28 | 4.926,23 | 38.654,35 | 43.580,58 |
50 | 161.345,65 | 91,43 | 800,09 | 891,52 | 161.345,65 | 5.017,66 | 39.454,44 | 44.472,10 |
51 | 160.545,56 | 90,98 | 800,54 | 891,52 | 160.545,56 | 5.108,63 | 40.254,99 | 45.363,62 |
52 | 159.745,01 | 90,52 | 801,00 | 891,52 | 159.745,01 | 5.199,15 | 41.055,99 | 46.255,14 |
53 | 158.944,01 | 90,07 | 801,45 | 891,52 | 158.944,01 | 5.289,22 | 41.857,44 | 47.146,66 |
54 | 158.142,56 | 89,61 | 801,91 | 891,52 | 158.142,56 | 5.378,84 | 42.659,34 | 48.038,18 |
55 | 157.340,66 | 89,16 | 802,36 | 891,52 | 157.340,66 | 5.468,00 | 43.461,70 | 48.929,70 |
56 | 156.538,30 | 88,71 | 802,81 | 891,52 | 156.538,30 | 5.556,70 | 44.264,52 | 49.821,22 |
57 | 155.735,48 | 88,25 | 803,27 | 891,52 | 155.735,48 | 5.644,95 | 45.067,79 | 50.712,74 |
58 | 154.932,21 | 87,79 | 803,72 | 891,52 | 154.932,21 | 5.732,75 | 45.871,51 | 51.604,26 |
59 | 154.128,49 | 87,34 | 804,18 | 891,52 | 154.128,49 | 5.820,09 | 46.675,69 | 52.495,78 |
60 | 153.324,31 | 86,88 | 804,64 | 891,52 | 153.324,31 | 5.906,97 | 47.480,33 | 53.387,30 |
61 | 152.519,67 | 86,43 | 805,09 | 891,52 | 152.519,67 | 5.993,40 | 48.285,42 | 54.278,82 |
62 | 151.714,58 | 85,97 | 805,55 | 891,52 | 151.714,58 | 6.079,37 | 49.090,97 | 55.170,34 |
63 | 150.909,03 | 85,52 | 806,00 | 891,52 | 150.909,03 | 6.164,88 | 49.896,97 | 56.061,86 |
64 | 150.103,03 | 85,06 | 806,46 | 891,52 | 150.103,03 | 6.249,94 | 50.703,43 | 56.953,38 |
65 | 149.296,57 | 84,60 | 806,92 | 891,52 | 149.296,57 | 6.334,54 | 51.510,35 | 57.844,90 |
66 | 148.489,65 | 84,14 | 807,38 | 891,52 | 148.489,65 | 6.418,69 | 52.317,73 | 58.736,42 |
67 | 147.682,27 | 83,69 | 807,83 | 891,52 | 147.682,27 | 6.502,37 | 53.125,56 | 59.627,94 |
68 | 146.874,44 | 83,23 | 808,29 | 891,52 | 146.874,44 | 6.585,60 | 53.933,85 | 60.519,46 |
69 | 146.066,15 | 82,77 | 808,75 | 891,52 | 146.066,15 | 6.668,37 | 54.742,60 | 61.410,98 |
70 | 145.257,40 | 82,31 | 809,21 | 891,52 | 145.257,40 | 6.750,69 | 55.551,81 | 62.302,50 |
71 | 144.448,19 | 81,85 | 809,67 | 891,52 | 144.448,19 | 6.832,54 | 56.361,47 | 63.194,02 |
72 | 143.638,53 | 81,40 | 810,12 | 891,52 | 143.638,53 | 6.913,94 | 57.171,60 | 64.085,53 |
73 | 142.828,40 | 80,94 | 810,58 | 891,52 | 142.828,40 | 6.994,87 | 57.982,18 | 64.977,05 |
74 | 142.017,82 | 80,48 | 811,04 | 891,52 | 142.017,82 | 7.075,35 | 58.793,23 | 65.868,57 |
75 | 141.206,77 | 80,02 | 811,50 | 891,52 | 141.206,77 | 7.155,37 | 59.604,73 | 66.760,09 |
76 | 140.395,27 | 79,56 | 811,96 | 891,52 | 140.395,27 | 7.234,92 | 60.416,69 | 67.651,61 |
77 | 139.583,31 | 79,10 | 812,42 | 891,52 | 139.583,31 | 7.314,02 | 61.229,11 | 68.543,13 |
78 | 138.770,89 | 78,64 | 812,88 | 891,52 | 138.770,89 | 7.392,66 | 62.042,00 | 69.434,65 |
79 | 137.958,00 | 78,18 | 813,34 | 891,52 | 137.958,00 | 7.470,83 | 62.855,34 | 70.326,17 |
80 | 137.144,66 | 77,72 | 813,80 | 891,52 | 137.144,66 | 7.548,55 | 63.669,14 | 71.217,69 |
81 | 136.330,86 | 77,25 | 814,27 | 891,52 | 136.330,86 | 7.625,80 | 64.483,41 | 72.109,21 |
82 | 135.516,59 | 76,79 | 814,73 | 891,52 | 135.516,59 | 7.702,60 | 65.298,14 | 73.000,73 |
83 | 134.701,86 | 76,33 | 815,19 | 891,52 | 134.701,86 | 7.778,93 | 66.113,33 | 73.892,25 |
84 | 133.886,67 | 75,87 | 815,65 | 891,52 | 133.886,67 | 7.854,80 | 66.928,98 | 74.783,77 |
85 | 133.071,02 | 75,41 | 816,11 | 891,52 | 133.071,02 | 7.930,20 | 67.745,09 | 75.675,29 |
86 | 132.254,91 | 74,94 | 816,58 | 891,52 | 132.254,91 | 8.005,15 | 68.561,66 | 76.566,81 |
87 | 131.438,34 | 74,48 | 817,04 | 891,52 | 131.438,34 | 8.079,63 | 69.378,70 | 77.458,33 |
88 | 130.621,30 | 74,02 | 817,50 | 891,52 | 130.621,30 | 8.153,65 | 70.196,20 | 78.349,85 |
89 | 129.803,80 | 73,56 | 817,96 | 891,52 | 129.803,80 | 8.227,20 | 71.014,17 | 79.241,37 |
90 | 128.985,83 | 73,09 | 818,43 | 891,52 | 128.985,83 | 8.300,30 | 71.832,60 | 80.132,89 |
91 | 128.167,40 | 72,63 | 818,89 | 891,52 | 128.167,40 | 8.372,92 | 72.651,49 | 81.024,41 |
92 | 127.348,51 | 72,16 | 819,36 | 891,52 | 127.348,51 | 8.445,09 | 73.470,84 | 81.915,93 |
93 | 126.529,16 | 71,70 | 819,82 | 891,52 | 126.529,16 | 8.516,79 | 74.290,66 | 82.807,45 |
94 | 125.709,34 | 71,24 | 820,28 | 891,52 | 125.709,34 | 8.588,02 | 75.110,95 | 83.698,97 |
95 | 124.889,05 | 70,77 | 820,75 | 891,52 | 124.889,05 | 8.658,79 | 75.931,70 | 84.590,49 |
96 | 124.068,30 | 70,31 | 821,21 | 891,52 | 124.068,30 | 8.729,10 | 76.752,91 | 85.482,01 |
97 | 123.247,09 | 69,84 | 821,68 | 891,52 | 123.247,09 | 8.798,94 | 77.574,59 | 86.373,53 |
98 | 122.425,41 | 69,37 | 822,15 | 891,52 | 122.425,41 | 8.868,31 | 78.396,74 | 87.265,05 |
99 | 121.603,26 | 68,91 | 822,61 | 891,52 | 121.603,26 | 8.937,22 | 79.219,35 | 88.156,57 |
100 | 120.780,65 | 68,44 | 823,08 | 891,52 | 120.780,65 | 9.005,66 | 80.042,42 | 89.048,09 |
101 | 119.957,58 | 67,98 | 823,54 | 891,52 | 119.957,58 | 9.073,64 | 80.865,97 | 89.939,61 |
102 | 119.134,03 | 67,51 | 824,01 | 891,52 | 119.134,03 | 9.141,15 | 81.689,98 | 90.831,13 |
103 | 118.310,02 | 67,04 | 824,48 | 891,52 | 118.310,02 | 9.208,19 | 82.514,46 | 91.722,65 |
104 | 117.485,54 | 66,58 | 824,94 | 891,52 | 117.485,54 | 9.274,77 | 83.339,40 | 92.614,17 |
105 | 116.660,60 | 66,11 | 825,41 | 891,52 | 116.660,60 | 9.340,87 | 84.164,81 | 93.505,69 |
106 | 115.835,19 | 65,64 | 825,88 | 891,52 | 115.835,19 | 9.406,51 | 84.990,69 | 94.397,21 |
107 | 115.009,31 | 65,17 | 826,35 | 891,52 | 115.009,31 | 9.471,69 | 85.817,04 | 95.288,73 |
108 | 114.182,96 | 64,70 | 826,82 | 891,52 | 114.182,96 | 9.536,39 | 86.643,86 | 96.180,25 |
109 | 113.356,14 | 64,24 | 827,28 | 891,52 | 113.356,14 | 9.600,62 | 87.471,14 | 97.071,77 |
110 | 112.528,86 | 63,77 | 827,75 | 891,52 | 112.528,86 | 9.664,39 | 88.298,89 | 97.963,29 |
111 | 111.701,11 | 63,30 | 828,22 | 891,52 | 111.701,11 | 9.727,69 | 89.127,12 | 98.854,81 |
112 | 110.872,88 | 62,83 | 828,69 | 891,52 | 110.872,88 | 9.790,52 | 89.955,81 | 99.746,33 |
113 | 110.044,19 | 62,36 | 829,16 | 891,52 | 110.044,19 | 9.852,87 | 90.784,97 | 100.637,85 |
114 | 109.215,03 | 61,89 | 829,63 | 891,52 | 109.215,03 | 9.914,76 | 91.614,60 | 101.529,37 |
115 | 108.385,40 | 61,42 | 830,10 | 891,52 | 108.385,40 | 9.976,18 | 92.444,70 | 102.420,89 |
116 | 107.555,30 | 60,95 | 830,57 | 891,52 | 107.555,30 | 10.037,13 | 93.275,28 | 103.312,40 |
117 | 106.724,72 | 60,48 | 831,04 | 891,52 | 106.724,72 | 10.097,61 | 94.106,32 | 104.203,92 |
118 | 105.893,68 | 60,01 | 831,51 | 891,52 | 105.893,68 | 10.157,61 | 94.937,83 | 105.095,44 |
119 | 105.062,17 | 59,54 | 831,98 | 891,52 | 105.062,17 | 10.217,15 | 95.769,82 | 105.986,96 |
120 | 104.230,18 | 59,06 | 832,46 | 891,52 | 104.230,18 | 10.276,21 | 96.602,27 | 106.878,48 |
121 | 103.397,73 | 58,59 | 832,93 | 891,52 | 103.397,73 | 10.334,80 | 97.435,20 | 107.770,00 |
122 | 102.564,80 | 58,12 | 833,40 | 891,52 | 102.564,80 | 10.392,92 | 98.268,60 | 108.661,52 |
123 | 101.731,40 | 57,65 | 833,87 | 891,52 | 101.731,40 | 10.450,57 | 99.102,47 | 109.553,04 |
124 | 100.897,53 | 57,18 | 834,34 | 891,52 | 100.897,53 | 10.507,75 | 99.936,82 | 110.444,56 |
125 | 100.063,18 | 56,70 | 834,82 | 891,52 | 100.063,18 | 10.564,45 | 100.771,63 | 111.336,08 |
126 | 99.228,37 | 56,23 | 835,29 | 891,52 | 99.228,37 | 10.620,68 | 101.606,92 | 112.227,60 |
127 | 98.393,08 | 55,76 | 835,76 | 891,52 | 98.393,08 | 10.676,44 | 102.442,69 | 113.119,12 |
128 | 97.557,31 | 55,28 | 836,24 | 891,52 | 97.557,31 | 10.731,72 | 103.278,92 | 114.010,64 |
129 | 96.721,08 | 54,81 | 836,71 | 891,52 | 96.721,08 | 10.786,53 | 104.115,64 | 114.902,16 |
130 | 95.884,36 | 54,33 | 837,19 | 891,52 | 95.884,36 | 10.840,86 | 104.952,82 | 115.793,68 |
131 | 95.047,18 | 53,86 | 837,66 | 891,52 | 95.047,18 | 10.894,72 | 105.790,48 | 116.685,20 |
132 | 94.209,52 | 53,39 | 838,13 | 891,52 | 94.209,52 | 10.948,11 | 106.628,61 | 117.576,72 |
133 | 93.371,39 | 52,91 | 838,61 | 891,52 | 93.371,39 | 11.001,02 | 107.467,22 | 118.468,24 |
134 | 92.532,78 | 52,44 | 839,08 | 891,52 | 92.532,78 | 11.053,45 | 108.306,31 | 119.359,76 |
135 | 91.693,69 | 51,96 | 839,56 | 891,52 | 91.693,69 | 11.105,41 | 109.145,87 | 120.251,28 |
136 | 90.854,13 | 51,48 | 840,04 | 891,52 | 90.854,13 | 11.156,90 | 109.985,90 | 121.142,80 |
137 | 90.014,10 | 51,01 | 840,51 | 891,52 | 90.014,10 | 11.207,90 | 110.826,42 | 122.034,32 |
138 | 89.173,58 | 50,53 | 840,99 | 891,52 | 89.173,58 | 11.258,44 | 111.667,40 | 122.925,84 |
139 | 88.332,60 | 50,06 | 841,46 | 891,52 | 88.332,60 | 11.308,49 | 112.508,87 | 123.817,36 |
140 | 87.491,13 | 49,58 | 841,94 | 891,52 | 87.491,13 | 11.358,07 | 113.350,81 | 124.708,88 |
141 | 86.649,19 | 49,10 | 842,42 | 891,52 | 86.649,19 | 11.407,17 | 114.193,23 | 125.600,40 |
142 | 85.806,77 | 48,62 | 842,90 | 891,52 | 85.806,77 | 11.455,79 | 115.036,12 | 126.491,92 |
143 | 84.963,88 | 48,15 | 843,37 | 891,52 | 84.963,88 | 11.503,94 | 115.879,50 | 127.383,44 |
144 | 84.120,50 | 47,67 | 843,85 | 891,52 | 84.120,50 | 11.551,61 | 116.723,35 | 128.274,96 |
145 | 83.276,65 | 47,19 | 844,33 | 891,52 | 83.276,65 | 11.598,80 | 117.567,68 | 129.166,48 |
146 | 82.432,32 | 46,71 | 844,81 | 891,52 | 82.432,32 | 11.645,51 | 118.412,49 | 130.058,00 |
147 | 81.587,51 | 46,23 | 845,29 | 891,52 | 81.587,51 | 11.691,74 | 119.257,77 | 130.949,52 |
148 | 80.742,23 | 45,75 | 845,77 | 891,52 | 80.742,23 | 11.737,50 | 120.103,54 | 131.841,04 |
149 | 79.896,46 | 45,27 | 846,25 | 891,52 | 79.896,46 | 11.782,77 | 120.949,79 | 132.732,56 |
150 | 79.050,21 | 44,80 | 846,72 | 891,52 | 79.050,21 | 11.827,57 | 121.796,51 | 133.624,08 |
151 | 78.203,49 | 44,32 | 847,20 | 891,52 | 78.203,49 | 11.871,88 | 122.643,71 | 134.515,60 |
152 | 77.356,29 | 43,84 | 847,68 | 891,52 | 77.356,29 | 11.915,72 | 123.491,40 | 135.407,12 |
153 | 76.508,60 | 43,35 | 848,16 | 891,52 | 76.508,60 | 11.959,07 | 124.339,56 | 136.298,64 |
154 | 75.660,44 | 42,87 | 848,65 | 891,52 | 75.660,44 | 12.001,95 | 125.188,21 | 137.190,16 |
155 | 74.811,79 | 42,39 | 849,13 | 891,52 | 74.811,79 | 12.044,34 | 126.037,34 | 138.081,68 |
156 | 73.962,66 | 41,91 | 849,61 | 891,52 | 73.962,66 | 12.086,25 | 126.886,94 | 138.973,20 |
157 | 73.113,06 | 41,43 | 850,09 | 891,52 | 73.113,06 | 12.127,68 | 127.737,03 | 139.864,72 |
158 | 72.262,97 | 40,95 | 850,57 | 891,52 | 72.262,97 | 12.168,63 | 128.587,60 | 140.756,24 |
159 | 71.412,40 | 40,47 | 851,05 | 891,52 | 71.412,40 | 12.209,10 | 129.438,66 | 141.647,76 |
160 | 70.561,34 | 39,98 | 851,54 | 891,52 | 70.561,34 | 12.249,08 | 130.290,19 | 142.539,27 |
161 | 69.709,81 | 39,50 | 852,02 | 891,52 | 69.709,81 | 12.288,59 | 131.142,21 | 143.430,79 |
162 | 68.857,79 | 39,02 | 852,50 | 891,52 | 68.857,79 | 12.327,61 | 131.994,71 | 144.322,31 |
163 | 68.005,29 | 38,54 | 852,98 | 891,52 | 68.005,29 | 12.366,14 | 132.847,69 | 145.213,83 |
164 | 67.152,31 | 38,05 | 853,47 | 891,52 | 67.152,31 | 12.404,19 | 133.701,16 | 146.105,35 |
165 | 66.298,84 | 37,57 | 853,95 | 891,52 | 66.298,84 | 12.441,76 | 134.555,11 | 146.996,87 |
166 | 65.444,89 | 37,09 | 854,43 | 891,52 | 65.444,89 | 12.478,85 | 135.409,54 | 147.888,39 |
167 | 64.590,46 | 36,60 | 854,92 | 891,52 | 64.590,46 | 12.515,45 | 136.264,46 | 148.779,91 |
168 | 63.735,54 | 36,12 | 855,40 | 891,52 | 63.735,54 | 12.551,57 | 137.119,87 | 149.671,43 |
169 | 62.880,13 | 35,63 | 855,89 | 891,52 | 62.880,13 | 12.587,20 | 137.975,75 | 150.562,95 |
170 | 62.024,25 | 35,15 | 856,37 | 891,52 | 62.024,25 | 12.622,35 | 138.832,13 | 151.454,47 |
171 | 61.167,87 | 34,66 | 856,86 | 891,52 | 61.167,87 | 12.657,01 | 139.688,98 | 152.345,99 |
172 | 60.311,02 | 34,18 | 857,34 | 891,52 | 60.311,02 | 12.691,18 | 140.546,33 | 153.237,51 |
173 | 59.453,67 | 33,69 | 857,83 | 891,52 | 59.453,67 | 12.724,88 | 141.404,16 | 154.129,03 |
174 | 58.595,84 | 33,20 | 858,32 | 891,52 | 58.595,84 | 12.758,08 | 142.262,47 | 155.020,55 |
175 | 57.737,53 | 32,72 | 858,80 | 891,52 | 57.737,53 | 12.790,80 | 143.121,27 | 155.912,07 |
176 | 56.878,73 | 32,23 | 859,29 | 891,52 | 56.878,73 | 12.823,03 | 143.980,56 | 156.803,59 |
177 | 56.019,44 | 31,74 | 859,78 | 891,52 | 56.019,44 | 12.854,77 | 144.840,34 | 157.695,11 |
178 | 55.159,66 | 31,26 | 860,26 | 891,52 | 55.159,66 | 12.886,03 | 145.700,60 | 158.586,63 |
179 | 54.299,40 | 30,77 | 860,75 | 891,52 | 54.299,40 | 12.916,80 | 146.561,35 | 159.478,15 |
180 | 53.438,65 | 30,28 | 861,24 | 891,52 | 53.438,65 | 12.947,08 | 147.422,59 | 160.369,67 |
181 | 52.577,41 | 29,79 | 861,73 | 891,52 | 52.577,41 | 12.976,88 | 148.284,31 | 161.261,19 |
182 | 51.715,69 | 29,31 | 862,21 | 891,52 | 51.715,69 | 13.006,18 | 149.146,53 | 162.152,71 |
183 | 50.853,47 | 28,82 | 862,70 | 891,52 | 50.853,47 | 13.035,00 | 150.009,23 | 163.044,23 |
184 | 49.990,77 | 28,33 | 863,19 | 891,52 | 49.990,77 | 13.063,33 | 150.872,42 | 163.935,75 |
185 | 49.127,58 | 27,84 | 863,68 | 891,52 | 49.127,58 | 13.091,17 | 151.736,10 | 164.827,27 |
186 | 48.263,90 | 27,35 | 864,17 | 891,52 | 48.263,90 | 13.118,51 | 152.600,27 | 165.718,79 |
187 | 47.399,73 | 26,86 | 864,66 | 891,52 | 47.399,73 | 13.145,37 | 153.464,93 | 166.610,31 |
188 | 46.535,07 | 26,37 | 865,15 | 891,52 | 46.535,07 | 13.171,74 | 154.330,08 | 167.501,83 |
189 | 45.669,92 | 25,88 | 865,64 | 891,52 | 45.669,92 | 13.197,62 | 155.195,72 | 168.393,35 |
190 | 44.804,28 | 25,39 | 866,13 | 891,52 | 44.804,28 | 13.223,01 | 156.061,85 | 169.284,87 |
191 | 43.938,15 | 24,90 | 866,62 | 891,52 | 43.938,15 | 13.247,91 | 156.928,48 | 170.176,39 |
192 | 43.071,52 | 24,41 | 867,11 | 891,52 | 43.071,52 | 13.272,32 | 157.795,59 | 171.067,91 |
193 | 42.204,41 | 23,92 | 867,60 | 891,52 | 42.204,41 | 13.296,23 | 158.663,19 | 171.959,43 |
194 | 41.336,81 | 23,42 | 868,10 | 891,52 | 41.336,81 | 13.319,66 | 159.531,29 | 172.850,95 |
195 | 40.468,71 | 22,93 | 868,59 | 891,52 | 40.468,71 | 13.342,59 | 160.399,88 | 173.742,47 |
196 | 39.600,12 | 22,44 | 869,08 | 891,52 | 39.600,12 | 13.365,03 | 161.268,96 | 174.633,99 |
197 | 38.731,04 | 21,95 | 869,57 | 891,52 | 38.731,04 | 13.386,98 | 162.138,53 | 175.525,51 |
198 | 37.861,47 | 21,45 | 870,06 | 891,52 | 37.861,47 | 13.408,43 | 163.008,59 | 176.417,03 |
199 | 36.991,41 | 20,96 | 870,56 | 891,52 | 36.991,41 | 13.429,40 | 163.879,15 | 177.308,55 |
200 | 36.120,85 | 20,47 | 871,05 | 891,52 | 36.120,85 | 13.449,86 | 164.750,20 | 178.200,07 |
201 | 35.249,80 | 19,97 | 871,54 | 891,52 | 35.249,80 | 13.469,84 | 165.621,75 | 179.091,59 |
202 | 34.378,25 | 19,48 | 872,04 | 891,52 | 34.378,25 | 13.489,32 | 166.493,79 | 179.983,11 |
203 | 33.506,21 | 18,99 | 872,53 | 891,52 | 33.506,21 | 13.508,31 | 167.366,32 | 180.874,63 |
204 | 32.633,68 | 18,49 | 873,03 | 891,52 | 32.633,68 | 13.526,80 | 168.239,35 | 181.766,15 |
205 | 31.760,65 | 18,00 | 873,52 | 891,52 | 31.760,65 | 13.544,80 | 169.112,87 | 182.657,66 |
206 | 30.887,13 | 17,50 | 874,02 | 891,52 | 30.887,13 | 13.562,30 | 169.986,89 | 183.549,18 |
207 | 30.013,11 | 17,01 | 874,51 | 891,52 | 30.013,11 | 13.579,31 | 170.861,40 | 184.440,70 |
208 | 29.138,60 | 16,51 | 875,01 | 891,52 | 29.138,60 | 13.595,82 | 171.736,41 | 185.332,22 |
209 | 28.263,59 | 16,02 | 875,50 | 891,52 | 28.263,59 | 13.611,83 | 172.611,91 | 186.223,74 |
210 | 27.388,09 | 15,52 | 876,00 | 891,52 | 27.388,09 | 13.627,35 | 173.487,91 | 187.115,26 |
211 | 26.512,09 | 15,02 | 876,50 | 891,52 | 26.512,09 | 13.642,38 | 174.364,41 | 188.006,78 |
212 | 25.635,59 | 14,53 | 876,99 | 891,52 | 25.635,59 | 13.656,91 | 175.241,40 | 188.898,30 |
213 | 24.758,60 | 14,03 | 877,49 | 891,52 | 24.758,60 | 13.670,93 | 176.118,89 | 189.789,82 |
214 | 23.881,11 | 13,53 | 877,99 | 891,52 | 23.881,11 | 13.684,47 | 176.996,88 | 190.681,34 |
215 | 23.003,12 | 13,04 | 878,48 | 891,52 | 23.003,12 | 13.697,50 | 177.875,36 | 191.572,86 |
216 | 22.124,64 | 12,54 | 878,98 | 891,52 | 22.124,64 | 13.710,04 | 178.754,34 | 192.464,38 |
217 | 21.245,66 | 12,04 | 879,48 | 891,52 | 21.245,66 | 13.722,08 | 179.633,82 | 193.355,90 |
218 | 20.366,18 | 11,54 | 879,98 | 891,52 | 20.366,18 | 13.733,62 | 180.513,80 | 194.247,42 |
219 | 19.486,20 | 11,04 | 880,48 | 891,52 | 19.486,20 | 13.744,66 | 181.394,28 | 195.138,94 |
220 | 18.605,72 | 10,54 | 880,98 | 891,52 | 18.605,72 | 13.755,21 | 182.275,26 | 196.030,46 |
221 | 17.724,74 | 10,04 | 881,48 | 891,52 | 17.724,74 | 13.765,25 | 183.156,73 | 196.921,98 |
222 | 16.843,27 | 9,54 | 881,98 | 891,52 | 16.843,27 | 13.774,79 | 184.038,71 | 197.813,50 |
223 | 15.961,29 | 9,04 | 882,48 | 891,52 | 15.961,29 | 13.783,84 | 184.921,18 | 198.705,02 |
224 | 15.078,82 | 8,54 | 882,98 | 891,52 | 15.078,82 | 13.792,38 | 185.804,16 | 199.596,54 |
225 | 14.195,84 | 8,04 | 883,48 | 891,52 | 14.195,84 | 13.800,43 | 186.687,63 | 200.488,06 |
226 | 13.312,37 | 7,54 | 883,98 | 891,52 | 13.312,37 | 13.807,97 | 187.571,61 | 201.379,58 |
227 | 12.428,39 | 7,04 | 884,48 | 891,52 | 12.428,39 | 13.815,01 | 188.456,09 | 202.271,10 |
228 | 11.543,91 | 6,54 | 884,98 | 891,52 | 11.543,91 | 13.821,56 | 189.341,06 | 203.162,62 |
229 | 10.658,94 | 6,04 | 885,48 | 891,52 | 10.658,94 | 13.827,60 | 190.226,54 | 204.054,14 |
230 | 9.773,46 | 5,54 | 885,98 | 891,52 | 9.773,46 | 13.833,13 | 191.112,53 | 204.945,66 |
231 | 8.887,47 | 5,04 | 886,48 | 891,52 | 8.887,47 | 13.838,17 | 191.999,01 | 205.837,18 |
232 | 8.000,99 | 4,53 | 886,99 | 891,52 | 8.000,99 | 13.842,70 | 192.885,99 | 206.728,70 |
233 | 7.114,01 | 4,03 | 887,49 | 891,52 | 7.114,01 | 13.846,74 | 193.773,48 | 207.620,22 |
234 | 6.226,52 | 3,53 | 887,99 | 891,52 | 6.226,52 | 13.850,26 | 194.661,47 | 208.511,74 |
235 | 5.338,53 | 3,03 | 888,49 | 891,52 | 5.338,53 | 13.853,29 | 195.549,97 | 209.403,26 |
236 | 4.450,03 | 2,52 | 889,00 | 891,52 | 4.450,03 | 13.855,81 | 196.438,97 | 210.294,78 |
237 | 3.561,03 | 2,02 | 889,50 | 891,52 | 3.561,03 | 13.857,83 | 197.328,47 | 211.186,30 |
238 | 2.671,53 | 1,51 | 890,01 | 891,52 | 2.671,53 | 13.859,34 | 198.218,47 | 212.077,82 |
239 | 1.781,53 | 1,01 | 890,51 | 891,52 | 1.781,53 | 13.860,35 | 199.108,99 | 212.969,34 |
240 | 891,01 | 0,50 | 891,01 | 891,52 | 891,01 | 13.860,86 | 200.000,00 | 213.860,86 |
- 17.422,23€
- Zinsanteil
- 906,47€
- Monatsrate
- 0,85%
- Sollzins p.a.
- 0,86%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 141,67 | 764,80 | 906,47 | 199.235,20 | 141,67 | 764,80 | 906,47 |
2 | 199.235,20 | 141,12 | 765,34 | 906,47 | 199.235,20 | 152,93 | 1.530,14 | 1.683,07 |
3 | 198.469,86 | 140,58 | 765,88 | 906,47 | 198.469,86 | 293,51 | 2.296,03 | 2.589,54 |
4 | 197.703,97 | 140,04 | 766,43 | 906,47 | 197.703,97 | 433,55 | 3.062,45 | 3.496,01 |
5 | 196.937,55 | 139,50 | 766,97 | 906,47 | 196.937,55 | 573,05 | 3.829,42 | 4.402,47 |
6 | 196.170,58 | 138,95 | 767,51 | 906,47 | 196.170,58 | 712,01 | 4.596,94 | 5.308,94 |
7 | 195.403,06 | 138,41 | 768,06 | 906,47 | 195.403,06 | 850,42 | 5.364,99 | 6.215,41 |
8 | 194.635,01 | 137,87 | 768,60 | 906,47 | 194.635,01 | 988,28 | 6.133,59 | 7.121,88 |
9 | 193.866,41 | 137,32 | 769,15 | 906,47 | 193.866,41 | 1.125,60 | 6.902,74 | 8.028,34 |
10 | 193.097,26 | 136,78 | 769,69 | 906,47 | 193.097,26 | 1.262,38 | 7.672,43 | 8.934,81 |
11 | 192.327,57 | 136,23 | 770,24 | 906,47 | 192.327,57 | 1.398,61 | 8.442,66 | 9.841,28 |
12 | 191.557,34 | 135,69 | 770,78 | 906,47 | 191.557,34 | 1.534,30 | 9.213,44 | 10.747,74 |
13 | 190.786,56 | 135,14 | 771,33 | 906,47 | 190.786,56 | 1.669,44 | 9.984,77 | 11.654,21 |
14 | 190.015,23 | 134,59 | 771,87 | 906,47 | 190.015,23 | 1.804,03 | 10.756,64 | 12.560,68 |
15 | 189.243,36 | 134,05 | 772,42 | 906,47 | 189.243,36 | 1.938,08 | 11.529,06 | 13.467,14 |
16 | 188.470,94 | 133,50 | 772,97 | 906,47 | 188.470,94 | 2.071,58 | 12.302,03 | 14.373,61 |
17 | 187.697,97 | 132,95 | 773,51 | 906,47 | 187.697,97 | 2.204,53 | 13.075,54 | 15.280,08 |
18 | 186.924,46 | 132,40 | 774,06 | 906,47 | 186.924,46 | 2.336,94 | 13.849,61 | 16.186,55 |
19 | 186.150,39 | 131,86 | 774,61 | 906,47 | 186.150,39 | 2.468,80 | 14.624,22 | 17.093,01 |
20 | 185.375,78 | 131,31 | 775,16 | 906,47 | 185.375,78 | 2.600,10 | 15.399,38 | 17.999,48 |
21 | 184.600,62 | 130,76 | 775,71 | 906,47 | 184.600,62 | 2.730,86 | 16.175,08 | 18.905,95 |
22 | 183.824,92 | 130,21 | 776,26 | 906,47 | 183.824,92 | 2.861,07 | 16.951,34 | 19.812,41 |
23 | 183.048,66 | 129,66 | 776,81 | 906,47 | 183.048,66 | 2.990,73 | 17.728,15 | 20.718,88 |
24 | 182.271,85 | 129,11 | 777,36 | 906,47 | 182.271,85 | 3.119,84 | 18.505,51 | 21.625,35 |
25 | 181.494,49 | 128,56 | 777,91 | 906,47 | 181.494,49 | 3.248,40 | 19.283,42 | 22.531,81 |
26 | 180.716,58 | 128,01 | 778,46 | 906,47 | 180.716,58 | 3.376,41 | 20.061,87 | 23.438,28 |
27 | 179.938,13 | 127,46 | 779,01 | 906,47 | 179.938,13 | 3.503,86 | 20.840,89 | 24.344,75 |
28 | 179.159,11 | 126,90 | 779,56 | 906,47 | 179.159,11 | 3.630,77 | 21.620,45 | 25.251,22 |
29 | 178.379,55 | 126,35 | 780,11 | 906,47 | 178.379,55 | 3.757,12 | 22.400,56 | 26.157,68 |
30 | 177.599,44 | 125,80 | 780,67 | 906,47 | 177.599,44 | 3.882,92 | 23.181,23 | 27.064,15 |
31 | 176.818,77 | 125,25 | 781,22 | 906,47 | 176.818,77 | 4.008,17 | 23.962,45 | 27.970,62 |
32 | 176.037,55 | 124,69 | 781,77 | 906,47 | 176.037,55 | 4.132,86 | 24.744,22 | 28.877,08 |
33 | 175.255,78 | 124,14 | 782,33 | 906,47 | 175.255,78 | 4.257,00 | 25.526,55 | 29.783,55 |
34 | 174.473,45 | 123,59 | 782,88 | 906,47 | 174.473,45 | 4.380,58 | 26.309,43 | 30.690,02 |
35 | 173.690,57 | 123,03 | 783,44 | 906,47 | 173.690,57 | 4.503,61 | 27.092,87 | 31.596,49 |
36 | 172.907,13 | 122,48 | 783,99 | 906,47 | 172.907,13 | 4.626,09 | 27.876,86 | 32.502,95 |
37 | 172.123,14 | 121,92 | 784,55 | 906,47 | 172.123,14 | 4.748,01 | 28.661,41 | 33.409,42 |
38 | 171.338,59 | 121,36 | 785,10 | 906,47 | 171.338,59 | 4.869,38 | 29.446,51 | 34.315,89 |
39 | 170.553,49 | 120,81 | 785,66 | 906,47 | 170.553,49 | 4.990,18 | 30.232,17 | 35.222,35 |
40 | 169.767,83 | 120,25 | 786,21 | 906,47 | 169.767,83 | 5.110,44 | 31.018,38 | 36.128,82 |
41 | 168.981,62 | 119,70 | 786,77 | 906,47 | 168.981,62 | 5.230,13 | 31.805,16 | 37.035,29 |
42 | 168.194,84 | 119,14 | 787,33 | 906,47 | 168.194,84 | 5.349,27 | 32.592,48 | 37.941,75 |
43 | 167.407,52 | 118,58 | 787,89 | 906,47 | 167.407,52 | 5.467,85 | 33.380,37 | 38.848,22 |
44 | 166.619,63 | 118,02 | 788,44 | 906,47 | 166.619,63 | 5.585,87 | 34.168,82 | 39.754,69 |
45 | 165.831,18 | 117,46 | 789,00 | 906,47 | 165.831,18 | 5.703,34 | 34.957,82 | 40.661,16 |
46 | 165.042,18 | 116,90 | 789,56 | 906,47 | 165.042,18 | 5.820,24 | 35.747,38 | 41.567,62 |
47 | 164.252,62 | 116,35 | 790,12 | 906,47 | 164.252,62 | 5.936,59 | 36.537,50 | 42.474,09 |
48 | 163.462,50 | 115,79 | 790,68 | 906,47 | 163.462,50 | 6.052,37 | 37.328,18 | 43.380,56 |
49 | 162.671,82 | 115,23 | 791,24 | 906,47 | 162.671,82 | 6.167,60 | 38.119,42 | 44.287,02 |
50 | 161.880,58 | 114,67 | 791,80 | 906,47 | 161.880,58 | 6.282,26 | 38.911,23 | 45.193,49 |
51 | 161.088,77 | 114,10 | 792,36 | 906,47 | 161.088,77 | 6.396,37 | 39.703,59 | 46.099,96 |
52 | 160.296,41 | 113,54 | 792,92 | 906,47 | 160.296,41 | 6.509,91 | 40.496,51 | 47.006,42 |
53 | 159.503,49 | 112,98 | 793,49 | 906,47 | 159.503,49 | 6.622,89 | 41.290,00 | 47.912,89 |
54 | 158.710,00 | 112,42 | 794,05 | 906,47 | 158.710,00 | 6.735,31 | 42.084,05 | 48.819,36 |
55 | 157.915,95 | 111,86 | 794,61 | 906,47 | 157.915,95 | 6.847,17 | 42.878,66 | 49.725,83 |
56 | 157.121,34 | 111,29 | 795,17 | 906,47 | 157.121,34 | 6.958,46 | 43.673,83 | 50.632,29 |
57 | 156.326,17 | 110,73 | 795,74 | 906,47 | 156.326,17 | 7.069,20 | 44.469,56 | 51.538,76 |
58 | 155.530,44 | 110,17 | 796,30 | 906,47 | 155.530,44 | 7.179,36 | 45.265,86 | 52.445,23 |
59 | 154.734,14 | 109,60 | 796,86 | 906,47 | 154.734,14 | 7.288,97 | 46.062,73 | 53.351,69 |
60 | 153.937,27 | 109,04 | 797,43 | 906,47 | 153.937,27 | 7.398,01 | 46.860,16 | 54.258,16 |
61 | 153.139,84 | 108,47 | 797,99 | 906,47 | 153.139,84 | 7.506,48 | 47.658,15 | 55.164,63 |
62 | 152.341,85 | 107,91 | 798,56 | 906,47 | 152.341,85 | 7.614,39 | 48.456,71 | 56.071,10 |
63 | 151.543,29 | 107,34 | 799,12 | 906,47 | 151.543,29 | 7.721,73 | 49.255,83 | 56.977,56 |
64 | 150.744,17 | 106,78 | 799,69 | 906,47 | 150.744,17 | 7.828,51 | 50.055,52 | 57.884,03 |
65 | 149.944,48 | 106,21 | 800,26 | 906,47 | 149.944,48 | 7.934,72 | 50.855,78 | 58.790,50 |
66 | 149.144,22 | 105,64 | 800,82 | 906,47 | 149.144,22 | 8.040,36 | 51.656,60 | 59.696,96 |
67 | 148.343,40 | 105,08 | 801,39 | 906,47 | 148.343,40 | 8.145,44 | 52.457,99 | 60.603,43 |
68 | 147.542,01 | 104,51 | 801,96 | 906,47 | 147.542,01 | 8.249,95 | 53.259,95 | 61.509,90 |
69 | 146.740,05 | 103,94 | 802,53 | 906,47 | 146.740,05 | 8.353,89 | 54.062,47 | 62.416,36 |
70 | 145.937,53 | 103,37 | 803,09 | 906,47 | 145.937,53 | 8.457,26 | 54.865,57 | 63.322,83 |
71 | 145.134,43 | 102,80 | 803,66 | 906,47 | 145.134,43 | 8.560,07 | 55.669,23 | 64.229,30 |
72 | 144.330,77 | 102,23 | 804,23 | 906,47 | 144.330,77 | 8.662,30 | 56.473,47 | 65.135,77 |
73 | 143.526,53 | 101,66 | 804,80 | 906,47 | 143.526,53 | 8.763,96 | 57.278,27 | 66.042,23 |
74 | 142.721,73 | 101,09 | 805,37 | 906,47 | 142.721,73 | 8.865,06 | 58.083,64 | 66.948,70 |
75 | 141.916,36 | 100,52 | 805,94 | 906,47 | 141.916,36 | 8.965,58 | 58.889,58 | 67.855,17 |
76 | 141.110,42 | 99,95 | 806,51 | 906,47 | 141.110,42 | 9.065,54 | 59.696,10 | 68.761,63 |
77 | 140.303,90 | 99,38 | 807,09 | 906,47 | 140.303,90 | 9.164,92 | 60.503,18 | 69.668,10 |
78 | 139.496,82 | 98,81 | 807,66 | 906,47 | 139.496,82 | 9.263,73 | 61.310,84 | 70.574,57 |
79 | 138.689,16 | 98,24 | 808,23 | 906,47 | 138.689,16 | 9.361,97 | 62.119,07 | 71.481,04 |
80 | 137.880,93 | 97,67 | 808,80 | 906,47 | 137.880,93 | 9.459,63 | 62.927,87 | 72.387,50 |
81 | 137.072,13 | 97,09 | 809,37 | 906,47 | 137.072,13 | 9.556,73 | 63.737,24 | 73.293,97 |
82 | 136.262,76 | 96,52 | 809,95 | 906,47 | 136.262,76 | 9.653,24 | 64.547,19 | 74.200,44 |
83 | 135.452,81 | 95,95 | 810,52 | 906,47 | 135.452,81 | 9.749,19 | 65.357,71 | 75.106,90 |
84 | 134.642,29 | 95,37 | 811,10 | 906,47 | 134.642,29 | 9.844,56 | 66.168,81 | 76.013,37 |
85 | 133.831,19 | 94,80 | 811,67 | 906,47 | 133.831,19 | 9.939,36 | 66.980,48 | 76.919,84 |
86 | 133.019,52 | 94,22 | 812,24 | 906,47 | 133.019,52 | 10.033,58 | 67.792,72 | 77.826,30 |
87 | 132.207,28 | 93,65 | 812,82 | 906,47 | 132.207,28 | 10.127,23 | 68.605,54 | 78.732,77 |
88 | 131.394,46 | 93,07 | 813,40 | 906,47 | 131.394,46 | 10.220,30 | 69.418,94 | 79.639,24 |
89 | 130.581,06 | 92,49 | 813,97 | 906,47 | 130.581,06 | 10.312,79 | 70.232,91 | 80.545,71 |
90 | 129.767,09 | 91,92 | 814,55 | 906,47 | 129.767,09 | 10.404,71 | 71.047,46 | 81.452,17 |
91 | 128.952,54 | 91,34 | 815,13 | 906,47 | 128.952,54 | 10.496,05 | 71.862,59 | 82.358,64 |
92 | 128.137,41 | 90,76 | 815,70 | 906,47 | 128.137,41 | 10.586,82 | 72.678,29 | 83.265,11 |
93 | 127.321,71 | 90,19 | 816,28 | 906,47 | 127.321,71 | 10.677,00 | 73.494,57 | 84.171,57 |
94 | 126.505,43 | 89,61 | 816,86 | 906,47 | 126.505,43 | 10.766,61 | 74.311,43 | 85.078,04 |
95 | 125.688,57 | 89,03 | 817,44 | 906,47 | 125.688,57 | 10.855,64 | 75.128,87 | 85.984,51 |
96 | 124.871,13 | 88,45 | 818,02 | 906,47 | 124.871,13 | 10.944,09 | 75.946,88 | 86.890,97 |
97 | 124.053,12 | 87,87 | 818,60 | 906,47 | 124.053,12 | 11.031,96 | 76.765,48 | 87.797,44 |
98 | 123.234,52 | 87,29 | 819,18 | 906,47 | 123.234,52 | 11.119,25 | 77.584,65 | 88.703,91 |
99 | 122.415,35 | 86,71 | 819,76 | 906,47 | 122.415,35 | 11.205,96 | 78.404,41 | 89.610,38 |
100 | 121.595,59 | 86,13 | 820,34 | 906,47 | 121.595,59 | 11.292,09 | 79.224,75 | 90.516,84 |
101 | 120.775,25 | 85,55 | 820,92 | 906,47 | 120.775,25 | 11.377,64 | 80.045,67 | 91.423,31 |
102 | 119.954,33 | 84,97 | 821,50 | 906,47 | 119.954,33 | 11.462,61 | 80.867,17 | 92.329,78 |
103 | 119.132,83 | 84,39 | 822,08 | 906,47 | 119.132,83 | 11.547,00 | 81.689,25 | 93.236,24 |
104 | 118.310,75 | 83,80 | 822,66 | 906,47 | 118.310,75 | 11.630,80 | 82.511,91 | 94.142,71 |
105 | 117.488,09 | 83,22 | 823,25 | 906,47 | 117.488,09 | 11.714,02 | 83.335,16 | 95.049,18 |
106 | 116.664,84 | 82,64 | 823,83 | 906,47 | 116.664,84 | 11.796,66 | 84.158,99 | 95.955,65 |
107 | 115.841,01 | 82,05 | 824,41 | 906,47 | 115.841,01 | 11.878,71 | 84.983,40 | 96.862,11 |
108 | 115.016,60 | 81,47 | 825,00 | 906,47 | 115.016,60 | 11.960,18 | 85.808,40 | 97.768,58 |
109 | 114.191,60 | 80,89 | 825,58 | 906,47 | 114.191,60 | 12.041,07 | 86.633,98 | 98.675,05 |
110 | 113.366,02 | 80,30 | 826,17 | 906,47 | 113.366,02 | 12.121,37 | 87.460,14 | 99.581,51 |
111 | 112.539,86 | 79,72 | 826,75 | 906,47 | 112.539,86 | 12.201,09 | 88.286,89 | 100.487,98 |
112 | 111.713,11 | 79,13 | 827,34 | 906,47 | 111.713,11 | 12.280,22 | 89.114,23 | 101.394,45 |
113 | 110.885,77 | 78,54 | 827,92 | 906,47 | 110.885,77 | 12.358,76 | 89.942,15 | 102.300,91 |
114 | 110.057,85 | 77,96 | 828,51 | 906,47 | 110.057,85 | 12.436,72 | 90.770,66 | 103.207,38 |
115 | 109.229,34 | 77,37 | 829,10 | 906,47 | 109.229,34 | 12.514,09 | 91.599,76 | 104.113,85 |
116 | 108.400,24 | 76,78 | 829,68 | 906,47 | 108.400,24 | 12.590,87 | 92.429,44 | 105.020,32 |
117 | 107.570,56 | 76,20 | 830,27 | 906,47 | 107.570,56 | 12.667,07 | 93.259,71 | 105.926,78 |
118 | 106.740,29 | 75,61 | 830,86 | 906,47 | 106.740,29 | 12.742,68 | 94.090,57 | 106.833,25 |
119 | 105.909,43 | 75,02 | 831,45 | 906,47 | 105.909,43 | 12.817,69 | 94.922,02 | 107.739,72 |
120 | 105.077,98 | 74,43 | 832,04 | 906,47 | 105.077,98 | 12.892,12 | 95.754,06 | 108.646,18 |
121 | 104.245,94 | 73,84 | 832,63 | 906,47 | 104.245,94 | 12.965,97 | 96.586,68 | 109.552,65 |
122 | 103.413,32 | 73,25 | 833,22 | 906,47 | 103.413,32 | 13.039,22 | 97.419,90 | 110.459,12 |
123 | 102.580,10 | 72,66 | 833,81 | 906,47 | 102.580,10 | 13.111,88 | 98.253,71 | 111.365,58 |
124 | 101.746,29 | 72,07 | 834,40 | 906,47 | 101.746,29 | 13.183,95 | 99.088,10 | 112.272,05 |
125 | 100.911,90 | 71,48 | 834,99 | 906,47 | 100.911,90 | 13.255,43 | 99.923,09 | 113.178,52 |
126 | 100.076,91 | 70,89 | 835,58 | 906,47 | 100.076,91 | 13.326,32 | 100.758,67 | 114.084,99 |
127 | 99.241,33 | 70,30 | 836,17 | 906,47 | 99.241,33 | 13.396,61 | 101.594,84 | 114.991,45 |
128 | 98.405,16 | 69,70 | 836,76 | 906,47 | 98.405,16 | 13.466,31 | 102.431,61 | 115.897,92 |
129 | 97.568,39 | 69,11 | 837,36 | 906,47 | 97.568,39 | 13.535,43 | 103.268,96 | 116.804,39 |
130 | 96.731,04 | 68,52 | 837,95 | 906,47 | 96.731,04 | 13.603,94 | 104.106,91 | 117.710,85 |
131 | 95.893,09 | 67,92 | 838,54 | 906,47 | 95.893,09 | 13.671,87 | 104.945,45 | 118.617,32 |
132 | 95.054,55 | 67,33 | 839,14 | 906,47 | 95.054,55 | 13.739,20 | 105.784,59 | 119.523,79 |
133 | 94.215,41 | 66,74 | 839,73 | 906,47 | 94.215,41 | 13.805,93 | 106.624,32 | 120.430,26 |
134 | 93.375,68 | 66,14 | 840,33 | 906,47 | 93.375,68 | 13.872,08 | 107.464,65 | 121.336,72 |
135 | 92.535,35 | 65,55 | 840,92 | 906,47 | 92.535,35 | 13.937,62 | 108.305,57 | 122.243,19 |
136 | 91.694,43 | 64,95 | 841,52 | 906,47 | 91.694,43 | 14.002,57 | 109.147,09 | 123.149,66 |
137 | 90.852,91 | 64,35 | 842,11 | 906,47 | 90.852,91 | 14.066,93 | 109.989,20 | 124.056,12 |
138 | 90.010,80 | 63,76 | 842,71 | 906,47 | 90.010,80 | 14.130,68 | 110.831,91 | 124.962,59 |
139 | 89.168,09 | 63,16 | 843,31 | 906,47 | 89.168,09 | 14.193,84 | 111.675,21 | 125.869,06 |
140 | 88.324,79 | 62,56 | 843,90 | 906,47 | 88.324,79 | 14.256,41 | 112.519,12 | 126.775,52 |
141 | 87.480,88 | 61,97 | 844,50 | 906,47 | 87.480,88 | 14.318,37 | 113.363,62 | 127.681,99 |
142 | 86.636,38 | 61,37 | 845,10 | 906,47 | 86.636,38 | 14.379,74 | 114.208,72 | 128.588,46 |
143 | 85.791,28 | 60,77 | 845,70 | 906,47 | 85.791,28 | 14.440,51 | 115.054,42 | 129.494,93 |
144 | 84.945,58 | 60,17 | 846,30 | 906,47 | 84.945,58 | 14.500,68 | 115.900,71 | 130.401,39 |
145 | 84.099,29 | 59,57 | 846,90 | 906,47 | 84.099,29 | 14.560,25 | 116.747,61 | 131.307,86 |
146 | 83.252,39 | 58,97 | 847,50 | 906,47 | 83.252,39 | 14.619,22 | 117.595,11 | 132.214,33 |
147 | 82.404,89 | 58,37 | 848,10 | 906,47 | 82.404,89 | 14.677,59 | 118.443,20 | 133.120,79 |
148 | 81.556,80 | 57,77 | 848,70 | 906,47 | 81.556,80 | 14.735,36 | 119.291,90 | 134.027,26 |
149 | 80.708,10 | 57,17 | 849,30 | 906,47 | 80.708,10 | 14.792,53 | 120.141,20 | 134.933,73 |
150 | 79.858,80 | 56,57 | 849,90 | 906,47 | 79.858,80 | 14.849,09 | 120.991,10 | 135.840,19 |
151 | 79.008,90 | 55,96 | 850,50 | 906,47 | 79.008,90 | 14.905,06 | 121.841,60 | 136.746,66 |
152 | 78.158,40 | 55,36 | 851,10 | 906,47 | 78.158,40 | 14.960,42 | 122.692,71 | 137.653,13 |
153 | 77.307,29 | 54,76 | 851,71 | 906,47 | 77.307,29 | 15.015,18 | 123.544,42 | 138.559,60 |
154 | 76.455,58 | 54,16 | 852,31 | 906,47 | 76.455,58 | 15.069,34 | 124.396,73 | 139.466,06 |
155 | 75.603,27 | 53,55 | 852,91 | 906,47 | 75.603,27 | 15.122,89 | 125.249,64 | 140.372,53 |
156 | 74.750,36 | 52,95 | 853,52 | 906,47 | 74.750,36 | 15.175,84 | 126.103,16 | 141.279,00 |
157 | 73.896,84 | 52,34 | 854,12 | 906,47 | 73.896,84 | 15.228,18 | 126.957,28 | 142.185,46 |
158 | 73.042,72 | 51,74 | 854,73 | 906,47 | 73.042,72 | 15.279,92 | 127.812,01 | 143.091,93 |
159 | 72.187,99 | 51,13 | 855,33 | 906,47 | 72.187,99 | 15.331,05 | 128.667,35 | 143.998,40 |
160 | 71.332,65 | 50,53 | 855,94 | 906,47 | 71.332,65 | 15.381,58 | 129.523,29 | 144.904,87 |
161 | 70.476,71 | 49,92 | 856,55 | 906,47 | 70.476,71 | 15.431,50 | 130.379,83 | 145.811,33 |
162 | 69.620,17 | 49,31 | 857,15 | 906,47 | 69.620,17 | 15.480,81 | 131.236,98 | 146.717,80 |
163 | 68.763,02 | 48,71 | 857,76 | 906,47 | 68.763,02 | 15.529,52 | 132.094,74 | 147.624,27 |
164 | 67.905,26 | 48,10 | 858,37 | 906,47 | 67.905,26 | 15.577,62 | 132.953,11 | 148.530,73 |
165 | 67.046,89 | 47,49 | 858,98 | 906,47 | 67.046,89 | 15.625,11 | 133.812,09 | 149.437,20 |
166 | 66.187,91 | 46,88 | 859,58 | 906,47 | 66.187,91 | 15.672,00 | 134.671,67 | 150.343,67 |
167 | 65.328,33 | 46,27 | 860,19 | 906,47 | 65.328,33 | 15.718,27 | 135.531,86 | 151.250,13 |
168 | 64.468,14 | 45,66 | 860,80 | 906,47 | 64.468,14 | 15.763,94 | 136.392,67 | 152.156,60 |
169 | 63.607,33 | 45,06 | 861,41 | 906,47 | 63.607,33 | 15.808,99 | 137.254,08 | 153.063,07 |
170 | 62.745,92 | 44,45 | 862,02 | 906,47 | 62.745,92 | 15.853,44 | 138.116,10 | 153.969,54 |
171 | 61.883,90 | 43,83 | 862,63 | 906,47 | 61.883,90 | 15.897,27 | 138.978,73 | 154.876,00 |
172 | 61.021,27 | 43,22 | 863,24 | 906,47 | 61.021,27 | 15.940,49 | 139.841,98 | 155.782,47 |
173 | 60.158,02 | 42,61 | 863,86 | 906,47 | 60.158,02 | 15.983,11 | 140.705,83 | 156.688,94 |
174 | 59.294,17 | 42,00 | 864,47 | 906,47 | 59.294,17 | 16.025,11 | 141.570,30 | 157.595,40 |
175 | 58.429,70 | 41,39 | 865,08 | 906,47 | 58.429,70 | 16.066,49 | 142.435,38 | 158.501,87 |
176 | 57.564,62 | 40,77 | 865,69 | 906,47 | 57.564,62 | 16.107,27 | 143.301,07 | 159.408,34 |
177 | 56.698,93 | 40,16 | 866,31 | 906,47 | 56.698,93 | 16.147,43 | 144.167,38 | 160.314,80 |
178 | 55.832,62 | 39,55 | 866,92 | 906,47 | 55.832,62 | 16.186,98 | 145.034,29 | 161.221,27 |
179 | 54.965,71 | 38,93 | 867,53 | 906,47 | 54.965,71 | 16.225,91 | 145.901,83 | 162.127,74 |
180 | 54.098,17 | 38,32 | 868,15 | 906,47 | 54.098,17 | 16.264,23 | 146.769,97 | 163.034,21 |
181 | 53.230,03 | 37,70 | 868,76 | 906,47 | 53.230,03 | 16.301,94 | 147.638,74 | 163.940,67 |
182 | 52.361,26 | 37,09 | 869,38 | 906,47 | 52.361,26 | 16.339,02 | 148.508,12 | 164.847,14 |
183 | 51.491,88 | 36,47 | 869,99 | 906,47 | 51.491,88 | 16.375,50 | 149.378,11 | 165.753,61 |
184 | 50.621,89 | 35,86 | 870,61 | 906,47 | 50.621,89 | 16.411,36 | 150.248,72 | 166.660,07 |
185 | 49.751,28 | 35,24 | 871,23 | 906,47 | 49.751,28 | 16.446,60 | 151.119,95 | 167.566,54 |
186 | 48.880,05 | 34,62 | 871,84 | 906,47 | 48.880,05 | 16.481,22 | 151.991,79 | 168.473,01 |
187 | 48.008,21 | 34,01 | 872,46 | 906,47 | 48.008,21 | 16.515,23 | 152.864,25 | 169.379,48 |
188 | 47.135,75 | 33,39 | 873,08 | 906,47 | 47.135,75 | 16.548,61 | 153.737,33 | 170.285,94 |
189 | 46.262,67 | 32,77 | 873,70 | 906,47 | 46.262,67 | 16.581,38 | 154.611,03 | 171.192,41 |
190 | 45.388,97 | 32,15 | 874,32 | 906,47 | 45.388,97 | 16.613,53 | 155.485,34 | 172.098,88 |
191 | 44.514,66 | 31,53 | 874,94 | 906,47 | 44.514,66 | 16.645,06 | 156.360,28 | 173.005,34 |
192 | 43.639,72 | 30,91 | 875,56 | 906,47 | 43.639,72 | 16.675,98 | 157.235,83 | 173.911,81 |
193 | 42.764,17 | 30,29 | 876,18 | 906,47 | 42.764,17 | 16.706,27 | 158.112,01 | 174.818,28 |
194 | 41.887,99 | 29,67 | 876,80 | 906,47 | 41.887,99 | 16.735,94 | 158.988,81 | 175.724,74 |
195 | 41.011,19 | 29,05 | 877,42 | 906,47 | 41.011,19 | 16.764,99 | 159.866,22 | 176.631,21 |
196 | 40.133,78 | 28,43 | 878,04 | 906,47 | 40.133,78 | 16.793,42 | 160.744,26 | 177.537,68 |
197 | 39.255,74 | 27,81 | 878,66 | 906,47 | 39.255,74 | 16.821,22 | 161.622,92 | 178.444,15 |
198 | 38.377,08 | 27,18 | 879,28 | 906,47 | 38.377,08 | 16.848,41 | 162.502,21 | 179.350,61 |
199 | 37.497,79 | 26,56 | 879,91 | 906,47 | 37.497,79 | 16.874,97 | 163.382,11 | 180.257,08 |
200 | 36.617,89 | 25,94 | 880,53 | 906,47 | 36.617,89 | 16.900,90 | 164.262,64 | 181.163,55 |
201 | 35.737,36 | 25,31 | 881,15 | 906,47 | 35.737,36 | 16.926,22 | 165.143,80 | 182.070,01 |
202 | 34.856,20 | 24,69 | 881,78 | 906,47 | 34.856,20 | 16.950,91 | 166.025,57 | 182.976,48 |
203 | 33.974,43 | 24,07 | 882,40 | 906,47 | 33.974,43 | 16.974,97 | 166.907,98 | 183.882,95 |
204 | 33.092,02 | 23,44 | 883,03 | 906,47 | 33.092,02 | 16.998,41 | 167.791,00 | 184.789,41 |
205 | 32.209,00 | 22,81 | 883,65 | 906,47 | 32.209,00 | 17.021,23 | 168.674,65 | 185.695,88 |
206 | 31.325,35 | 22,19 | 884,28 | 906,47 | 31.325,35 | 17.043,42 | 169.558,93 | 186.602,35 |
207 | 30.441,07 | 21,56 | 884,90 | 906,47 | 30.441,07 | 17.064,98 | 170.443,84 | 187.508,82 |
208 | 29.556,16 | 20,94 | 885,53 | 906,47 | 29.556,16 | 17.085,91 | 171.329,37 | 188.415,28 |
209 | 28.670,63 | 20,31 | 886,16 | 906,47 | 28.670,63 | 17.106,22 | 172.215,53 | 189.321,75 |
210 | 27.784,47 | 19,68 | 886,79 | 906,47 | 27.784,47 | 17.125,90 | 173.102,31 | 190.228,22 |
211 | 26.897,69 | 19,05 | 887,41 | 906,47 | 26.897,69 | 17.144,96 | 173.989,73 | 191.134,68 |
212 | 26.010,27 | 18,42 | 888,04 | 906,47 | 26.010,27 | 17.163,38 | 174.877,77 | 192.041,15 |
213 | 25.122,23 | 17,79 | 888,67 | 906,47 | 25.122,23 | 17.181,17 | 175.766,44 | 192.947,62 |
214 | 24.233,56 | 17,17 | 889,30 | 906,47 | 24.233,56 | 17.198,34 | 176.655,75 | 193.854,09 |
215 | 23.344,25 | 16,54 | 889,93 | 906,47 | 23.344,25 | 17.214,88 | 177.545,68 | 194.760,55 |
216 | 22.454,32 | 15,91 | 890,56 | 906,47 | 22.454,32 | 17.230,78 | 178.436,24 | 195.667,02 |
217 | 21.563,76 | 15,27 | 891,19 | 906,47 | 21.563,76 | 17.246,06 | 179.327,43 | 196.573,49 |
218 | 20.672,57 | 14,64 | 891,82 | 906,47 | 20.672,57 | 17.260,70 | 180.219,26 | 197.479,95 |
219 | 19.780,74 | 14,01 | 892,46 | 906,47 | 19.780,74 | 17.274,71 | 181.111,71 | 198.386,42 |
220 | 18.888,29 | 13,38 | 893,09 | 906,47 | 18.888,29 | 17.288,09 | 182.004,80 | 199.292,89 |
221 | 17.995,20 | 12,75 | 893,72 | 906,47 | 17.995,20 | 17.300,84 | 182.898,52 | 200.199,35 |
222 | 17.101,48 | 12,11 | 894,35 | 906,47 | 17.101,48 | 17.312,95 | 183.792,87 | 201.105,82 |
223 | 16.207,13 | 11,48 | 894,99 | 906,47 | 16.207,13 | 17.324,43 | 184.687,86 | 202.012,29 |
224 | 15.312,14 | 10,85 | 895,62 | 906,47 | 15.312,14 | 17.335,28 | 185.583,48 | 202.918,76 |
225 | 14.416,52 | 10,21 | 896,26 | 906,47 | 14.416,52 | 17.345,49 | 186.479,74 | 203.825,22 |
226 | 13.520,26 | 9,58 | 896,89 | 906,47 | 13.520,26 | 17.355,06 | 187.376,63 | 204.731,69 |
227 | 12.623,37 | 8,94 | 897,53 | 906,47 | 12.623,37 | 17.364,01 | 188.274,15 | 205.638,16 |
228 | 11.725,85 | 8,31 | 898,16 | 906,47 | 11.725,85 | 17.372,31 | 189.172,31 | 206.544,62 |
229 | 10.827,69 | 7,67 | 898,80 | 906,47 | 10.827,69 | 17.379,98 | 190.071,11 | 207.451,09 |
230 | 9.928,89 | 7,03 | 899,43 | 906,47 | 9.928,89 | 17.387,01 | 190.970,54 | 208.357,56 |
231 | 9.029,46 | 6,40 | 900,07 | 906,47 | 9.029,46 | 17.393,41 | 191.870,62 | 209.264,03 |
232 | 8.129,38 | 5,76 | 900,71 | 906,47 | 8.129,38 | 17.399,17 | 192.771,32 | 210.170,49 |
233 | 7.228,68 | 5,12 | 901,35 | 906,47 | 7.228,68 | 17.404,29 | 193.672,67 | 211.076,96 |
234 | 6.327,33 | 4,48 | 901,99 | 906,47 | 6.327,33 | 17.408,77 | 194.574,66 | 211.983,43 |
235 | 5.425,34 | 3,84 | 902,62 | 906,47 | 5.425,34 | 17.412,61 | 195.477,28 | 212.889,89 |
236 | 4.522,72 | 3,20 | 903,26 | 906,47 | 4.522,72 | 17.415,82 | 196.380,54 | 213.796,36 |
237 | 3.619,46 | 2,56 | 903,90 | 906,47 | 3.619,46 | 17.418,38 | 197.284,45 | 214.702,83 |
238 | 2.715,55 | 1,92 | 904,54 | 906,47 | 2.715,55 | 17.420,30 | 198.188,99 | 215.609,29 |
239 | 1.811,01 | 1,28 | 905,18 | 906,47 | 1.811,01 | 17.421,59 | 199.094,17 | 216.515,76 |
240 | 905,83 | 0,64 | 905,83 | 906,47 | 905,83 | 17.422,23 | 200.000,00 | 217.422,23 |
- 18.477,00€
- Zinsanteil
- 910,89€
- Monatsrate
- 0,90%
- Sollzins p.a.
- 0,90%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 150,00 | 760,89 | 910,89 | 199.239,11 | 150,00 | 760,89 | 910,89 |
2 | 199.239,11 | 149,43 | 761,46 | 910,89 | 199.239,11 | 161,93 | 1.522,36 | 1.684,29 |
3 | 198.477,64 | 148,86 | 762,04 | 910,89 | 198.477,64 | 310,79 | 2.284,39 | 2.595,18 |
4 | 197.715,61 | 148,29 | 762,61 | 910,89 | 197.715,61 | 459,07 | 3.047,00 | 3.506,07 |
5 | 196.953,00 | 147,71 | 763,18 | 910,89 | 196.953,00 | 606,79 | 3.810,18 | 4.416,97 |
6 | 196.189,82 | 147,14 | 763,75 | 910,89 | 196.189,82 | 753,93 | 4.573,93 | 5.327,86 |
7 | 195.426,07 | 146,57 | 764,32 | 910,89 | 195.426,07 | 900,50 | 5.338,26 | 6.238,76 |
8 | 194.661,74 | 146,00 | 764,90 | 910,89 | 194.661,74 | 1.046,50 | 6.103,15 | 7.149,65 |
9 | 193.896,85 | 145,42 | 765,47 | 910,89 | 193.896,85 | 1.191,92 | 6.868,62 | 8.060,54 |
10 | 193.131,38 | 144,85 | 766,05 | 910,89 | 193.131,38 | 1.336,77 | 7.634,67 | 8.971,44 |
11 | 192.365,33 | 144,27 | 766,62 | 910,89 | 192.365,33 | 1.481,04 | 8.401,29 | 9.882,33 |
12 | 191.598,71 | 143,70 | 767,19 | 910,89 | 191.598,71 | 1.624,74 | 9.168,48 | 10.793,22 |
13 | 190.831,52 | 143,12 | 767,77 | 910,89 | 190.831,52 | 1.767,87 | 9.936,25 | 11.704,12 |
14 | 190.063,75 | 142,55 | 768,35 | 910,89 | 190.063,75 | 1.910,41 | 10.704,60 | 12.615,01 |
15 | 189.295,40 | 141,97 | 768,92 | 910,89 | 189.295,40 | 2.052,38 | 11.473,52 | 13.525,91 |
16 | 188.526,48 | 141,39 | 769,50 | 910,89 | 188.526,48 | 2.193,78 | 12.243,02 | 14.436,80 |
17 | 187.756,98 | 140,82 | 770,08 | 910,89 | 187.756,98 | 2.334,60 | 13.013,10 | 15.347,69 |
18 | 186.986,90 | 140,24 | 770,65 | 910,89 | 186.986,90 | 2.474,84 | 13.783,75 | 16.258,59 |
19 | 186.216,25 | 139,66 | 771,23 | 910,89 | 186.216,25 | 2.614,50 | 14.554,98 | 17.169,48 |
20 | 185.445,02 | 139,08 | 771,81 | 910,89 | 185.445,02 | 2.753,58 | 15.326,79 | 18.080,37 |
21 | 184.673,21 | 138,50 | 772,39 | 910,89 | 184.673,21 | 2.892,09 | 16.099,18 | 18.991,27 |
22 | 183.900,82 | 137,93 | 772,97 | 910,89 | 183.900,82 | 3.030,01 | 16.872,15 | 19.902,16 |
23 | 183.127,85 | 137,35 | 773,55 | 910,89 | 183.127,85 | 3.167,36 | 17.645,70 | 20.813,06 |
24 | 182.354,30 | 136,77 | 774,13 | 910,89 | 182.354,30 | 3.304,13 | 18.419,82 | 21.723,95 |
25 | 181.580,18 | 136,19 | 774,71 | 910,89 | 181.580,18 | 3.440,31 | 19.194,53 | 22.634,84 |
26 | 180.805,47 | 135,60 | 775,29 | 910,89 | 180.805,47 | 3.575,91 | 19.969,82 | 23.545,74 |
27 | 180.030,18 | 135,02 | 775,87 | 910,89 | 180.030,18 | 3.710,94 | 20.745,69 | 24.456,63 |
28 | 179.254,31 | 134,44 | 776,45 | 910,89 | 179.254,31 | 3.845,38 | 21.522,15 | 25.367,52 |
29 | 178.477,85 | 133,86 | 777,04 | 910,89 | 178.477,85 | 3.979,24 | 22.299,18 | 26.278,42 |
30 | 177.700,82 | 133,28 | 777,62 | 910,89 | 177.700,82 | 4.112,51 | 23.076,80 | 27.189,31 |
31 | 176.923,20 | 132,69 | 778,20 | 910,89 | 176.923,20 | 4.245,20 | 23.855,00 | 28.100,21 |
32 | 176.145,00 | 132,11 | 778,78 | 910,89 | 176.145,00 | 4.377,31 | 24.633,79 | 29.011,10 |
33 | 175.366,21 | 131,52 | 779,37 | 910,89 | 175.366,21 | 4.508,84 | 25.413,16 | 29.921,99 |
34 | 174.586,84 | 130,94 | 779,95 | 910,89 | 174.586,84 | 4.639,78 | 26.193,11 | 30.832,89 |
35 | 173.806,89 | 130,36 | 780,54 | 910,89 | 173.806,89 | 4.770,13 | 26.973,65 | 31.743,78 |
36 | 173.026,35 | 129,77 | 781,12 | 910,89 | 173.026,35 | 4.899,90 | 27.754,77 | 32.654,67 |
37 | 172.245,23 | 129,18 | 781,71 | 910,89 | 172.245,23 | 5.029,09 | 28.536,48 | 33.565,57 |
38 | 171.463,52 | 128,60 | 782,30 | 910,89 | 171.463,52 | 5.157,68 | 29.318,78 | 34.476,46 |
39 | 170.681,22 | 128,01 | 782,88 | 910,89 | 170.681,22 | 5.285,70 | 30.101,66 | 35.387,36 |
40 | 169.898,34 | 127,42 | 783,47 | 910,89 | 169.898,34 | 5.413,12 | 30.885,13 | 36.298,25 |
41 | 169.114,87 | 126,84 | 784,06 | 910,89 | 169.114,87 | 5.539,96 | 31.669,19 | 37.209,14 |
42 | 168.330,81 | 126,25 | 784,65 | 910,89 | 168.330,81 | 5.666,20 | 32.453,83 | 38.120,04 |
43 | 167.546,17 | 125,66 | 785,23 | 910,89 | 167.546,17 | 5.791,86 | 33.239,07 | 39.030,93 |
44 | 166.760,93 | 125,07 | 785,82 | 910,89 | 166.760,93 | 5.916,93 | 34.024,89 | 39.941,82 |
45 | 165.975,11 | 124,48 | 786,41 | 910,89 | 165.975,11 | 6.041,41 | 34.811,30 | 40.852,72 |
46 | 165.188,70 | 123,89 | 787,00 | 910,89 | 165.188,70 | 6.165,31 | 35.598,31 | 41.763,61 |
47 | 164.401,69 | 123,30 | 787,59 | 910,89 | 164.401,69 | 6.288,61 | 36.385,90 | 42.674,51 |
48 | 163.614,10 | 122,71 | 788,18 | 910,89 | 163.614,10 | 6.411,32 | 37.174,08 | 43.585,40 |
49 | 162.825,92 | 122,12 | 788,77 | 910,89 | 162.825,92 | 6.533,44 | 37.962,86 | 44.496,29 |
50 | 162.037,14 | 121,53 | 789,37 | 910,89 | 162.037,14 | 6.654,97 | 38.752,22 | 45.407,19 |
51 | 161.247,78 | 120,94 | 789,96 | 910,89 | 161.247,78 | 6.775,90 | 39.542,18 | 46.318,08 |
52 | 160.457,82 | 120,34 | 790,55 | 910,89 | 160.457,82 | 6.896,24 | 40.332,73 | 47.228,97 |
53 | 159.667,27 | 119,75 | 791,14 | 910,89 | 159.667,27 | 7.016,00 | 41.123,87 | 48.139,87 |
54 | 158.876,13 | 119,16 | 791,74 | 910,89 | 158.876,13 | 7.135,15 | 41.915,61 | 49.050,76 |
55 | 158.084,39 | 118,56 | 792,33 | 910,89 | 158.084,39 | 7.253,72 | 42.707,94 | 49.961,66 |
56 | 157.292,06 | 117,97 | 792,92 | 910,89 | 157.292,06 | 7.371,68 | 43.500,86 | 50.872,55 |
57 | 156.499,14 | 117,37 | 793,52 | 910,89 | 156.499,14 | 7.489,06 | 44.294,38 | 51.783,44 |
58 | 155.705,62 | 116,78 | 794,11 | 910,89 | 155.705,62 | 7.605,84 | 45.088,50 | 52.694,34 |
59 | 154.911,50 | 116,18 | 794,71 | 910,89 | 154.911,50 | 7.722,02 | 45.883,21 | 53.605,23 |
60 | 154.116,79 | 115,59 | 795,31 | 910,89 | 154.116,79 | 7.837,61 | 46.678,51 | 54.516,12 |
61 | 153.321,49 | 114,99 | 795,90 | 910,89 | 153.321,49 | 7.952,60 | 47.474,42 | 55.427,02 |
62 | 152.525,58 | 114,39 | 796,50 | 910,89 | 152.525,58 | 8.066,99 | 48.270,92 | 56.337,91 |
63 | 151.729,08 | 113,80 | 797,10 | 910,89 | 151.729,08 | 8.180,79 | 49.068,01 | 57.248,81 |
64 | 150.931,99 | 113,20 | 797,69 | 910,89 | 150.931,99 | 8.293,99 | 49.865,71 | 58.159,70 |
65 | 150.134,29 | 112,60 | 798,29 | 910,89 | 150.134,29 | 8.406,59 | 50.664,00 | 59.070,59 |
66 | 149.336,00 | 112,00 | 798,89 | 910,89 | 149.336,00 | 8.518,59 | 51.462,89 | 59.981,49 |
67 | 148.537,11 | 111,40 | 799,49 | 910,89 | 148.537,11 | 8.630,00 | 52.262,38 | 60.892,38 |
68 | 147.737,62 | 110,80 | 800,09 | 910,89 | 147.737,62 | 8.740,80 | 53.062,47 | 61.803,27 |
69 | 146.937,53 | 110,20 | 800,69 | 910,89 | 146.937,53 | 8.851,00 | 53.863,17 | 62.714,17 |
70 | 146.136,83 | 109,60 | 801,29 | 910,89 | 146.136,83 | 8.960,61 | 54.664,46 | 63.625,06 |
71 | 145.335,54 | 109,00 | 801,89 | 910,89 | 145.335,54 | 9.069,61 | 55.466,35 | 64.535,96 |
72 | 144.533,65 | 108,40 | 802,49 | 910,89 | 144.533,65 | 9.178,01 | 56.268,84 | 65.446,85 |
73 | 143.731,16 | 107,80 | 803,10 | 910,89 | 143.731,16 | 9.285,81 | 57.071,94 | 66.357,74 |
74 | 142.928,06 | 107,20 | 803,70 | 910,89 | 142.928,06 | 9.393,00 | 57.875,64 | 67.268,64 |
75 | 142.124,36 | 106,59 | 804,30 | 910,89 | 142.124,36 | 9.499,59 | 58.679,94 | 68.179,53 |
76 | 141.320,06 | 105,99 | 804,90 | 910,89 | 141.320,06 | 9.605,58 | 59.484,84 | 69.090,42 |
77 | 140.515,16 | 105,39 | 805,51 | 910,89 | 140.515,16 | 9.710,97 | 60.290,35 | 70.001,32 |
78 | 139.709,65 | 104,78 | 806,11 | 910,89 | 139.709,65 | 9.815,75 | 61.096,46 | 70.912,21 |
79 | 138.903,54 | 104,18 | 806,72 | 910,89 | 138.903,54 | 9.919,93 | 61.903,17 | 71.823,11 |
80 | 138.096,83 | 103,57 | 807,32 | 910,89 | 138.096,83 | 10.023,50 | 62.710,50 | 72.734,00 |
81 | 137.289,50 | 102,97 | 807,93 | 910,89 | 137.289,50 | 10.126,47 | 63.518,42 | 73.644,89 |
82 | 136.481,58 | 102,36 | 808,53 | 910,89 | 136.481,58 | 10.228,83 | 64.326,95 | 74.555,79 |
83 | 135.673,05 | 101,75 | 809,14 | 910,89 | 135.673,05 | 10.330,59 | 65.136,09 | 75.466,68 |
84 | 134.863,91 | 101,15 | 809,75 | 910,89 | 134.863,91 | 10.431,73 | 65.945,84 | 76.377,57 |
85 | 134.054,16 | 100,54 | 810,35 | 910,89 | 134.054,16 | 10.532,28 | 66.756,19 | 77.288,47 |
86 | 133.243,81 | 99,93 | 810,96 | 910,89 | 133.243,81 | 10.632,21 | 67.567,15 | 78.199,36 |
87 | 132.432,85 | 99,32 | 811,57 | 910,89 | 132.432,85 | 10.731,53 | 68.378,72 | 79.110,26 |
88 | 131.621,28 | 98,72 | 812,18 | 910,89 | 131.621,28 | 10.830,25 | 69.190,90 | 80.021,15 |
89 | 130.809,10 | 98,11 | 812,79 | 910,89 | 130.809,10 | 10.928,36 | 70.003,69 | 80.932,04 |
90 | 129.996,31 | 97,50 | 813,40 | 910,89 | 129.996,31 | 11.025,85 | 70.817,08 | 81.842,94 |
91 | 129.182,92 | 96,89 | 814,01 | 910,89 | 129.182,92 | 11.122,74 | 71.631,09 | 82.753,83 |
92 | 128.368,91 | 96,28 | 814,62 | 910,89 | 128.368,91 | 11.219,02 | 72.445,71 | 83.664,72 |
93 | 127.554,29 | 95,67 | 815,23 | 910,89 | 127.554,29 | 11.314,68 | 73.260,94 | 84.575,62 |
94 | 126.739,06 | 95,05 | 815,84 | 910,89 | 126.739,06 | 11.409,74 | 74.076,77 | 85.486,51 |
95 | 125.923,23 | 94,44 | 816,45 | 910,89 | 125.923,23 | 11.504,18 | 74.893,23 | 86.397,41 |
96 | 125.106,77 | 93,83 | 817,06 | 910,89 | 125.106,77 | 11.598,01 | 75.710,29 | 87.308,30 |
97 | 124.289,71 | 93,22 | 817,68 | 910,89 | 124.289,71 | 11.691,23 | 76.527,97 | 88.219,19 |
98 | 123.472,03 | 92,60 | 818,29 | 910,89 | 123.472,03 | 11.783,83 | 77.346,26 | 89.130,09 |
99 | 122.653,74 | 91,99 | 818,90 | 910,89 | 122.653,74 | 11.875,82 | 78.165,16 | 90.040,98 |
100 | 121.834,84 | 91,38 | 819,52 | 910,89 | 121.834,84 | 11.967,20 | 78.984,68 | 90.951,87 |
101 | 121.015,32 | 90,76 | 820,13 | 910,89 | 121.015,32 | 12.057,96 | 79.804,81 | 91.862,77 |
102 | 120.195,19 | 90,15 | 820,75 | 910,89 | 120.195,19 | 12.148,10 | 80.625,56 | 92.773,66 |
103 | 119.374,44 | 89,53 | 821,36 | 910,89 | 119.374,44 | 12.237,64 | 81.446,92 | 93.684,56 |
104 | 118.553,08 | 88,91 | 821,98 | 910,89 | 118.553,08 | 12.326,55 | 82.268,90 | 94.595,45 |
105 | 117.731,10 | 88,30 | 822,60 | 910,89 | 117.731,10 | 12.414,85 | 83.091,49 | 95.506,34 |
106 | 116.908,51 | 87,68 | 823,21 | 910,89 | 116.908,51 | 12.502,53 | 83.914,71 | 96.417,24 |
107 | 116.085,29 | 87,06 | 823,83 | 910,89 | 116.085,29 | 12.589,59 | 84.738,54 | 97.328,13 |
108 | 115.261,46 | 86,45 | 824,45 | 910,89 | 115.261,46 | 12.676,04 | 85.562,98 | 98.239,02 |
109 | 114.437,02 | 85,83 | 825,07 | 910,89 | 114.437,02 | 12.761,87 | 86.388,05 | 99.149,92 |
110 | 113.611,95 | 85,21 | 825,68 | 910,89 | 113.611,95 | 12.847,08 | 87.213,73 | 100.060,81 |
111 | 112.786,27 | 84,59 | 826,30 | 910,89 | 112.786,27 | 12.931,67 | 88.040,04 | 100.971,70 |
112 | 111.959,96 | 83,97 | 826,92 | 910,89 | 111.959,96 | 13.015,64 | 88.866,96 | 101.882,60 |
113 | 111.133,04 | 83,35 | 827,54 | 910,89 | 111.133,04 | 13.098,99 | 89.694,51 | 102.793,49 |
114 | 110.305,49 | 82,73 | 828,16 | 910,89 | 110.305,49 | 13.181,72 | 90.522,67 | 103.704,39 |
115 | 109.477,33 | 82,11 | 828,79 | 910,89 | 109.477,33 | 13.263,82 | 91.351,46 | 104.615,28 |
116 | 108.648,54 | 81,49 | 829,41 | 910,89 | 108.648,54 | 13.345,31 | 92.180,86 | 105.526,17 |
117 | 107.819,14 | 80,86 | 830,03 | 910,89 | 107.819,14 | 13.426,17 | 93.010,89 | 106.437,07 |
118 | 106.989,11 | 80,24 | 830,65 | 910,89 | 106.989,11 | 13.506,42 | 93.841,55 | 107.347,96 |
119 | 106.158,45 | 79,62 | 831,27 | 910,89 | 106.158,45 | 13.586,03 | 94.672,82 | 108.258,85 |
120 | 105.327,18 | 79,00 | 831,90 | 910,89 | 105.327,18 | 13.665,03 | 95.504,72 | 109.169,75 |
121 | 104.495,28 | 78,37 | 832,52 | 910,89 | 104.495,28 | 13.743,40 | 96.337,24 | 110.080,64 |
122 | 103.662,76 | 77,75 | 833,15 | 910,89 | 103.662,76 | 13.821,15 | 97.170,39 | 110.991,54 |
123 | 102.829,61 | 77,12 | 833,77 | 910,89 | 102.829,61 | 13.898,27 | 98.004,16 | 111.902,43 |
124 | 101.995,84 | 76,50 | 834,40 | 910,89 | 101.995,84 | 13.974,77 | 98.838,56 | 112.813,32 |
125 | 101.161,44 | 75,87 | 835,02 | 910,89 | 101.161,44 | 14.050,64 | 99.673,58 | 113.724,22 |
126 | 100.326,42 | 75,24 | 835,65 | 910,89 | 100.326,42 | 14.125,88 | 100.509,23 | 114.635,11 |
127 | 99.490,77 | 74,62 | 836,28 | 910,89 | 99.490,77 | 14.200,50 | 101.345,50 | 115.546,00 |
128 | 98.654,50 | 73,99 | 836,90 | 910,89 | 98.654,50 | 14.274,49 | 102.182,41 | 116.456,90 |
129 | 97.817,59 | 73,36 | 837,53 | 910,89 | 97.817,59 | 14.347,86 | 103.019,94 | 117.367,79 |
130 | 96.980,06 | 72,74 | 838,16 | 910,89 | 96.980,06 | 14.420,59 | 103.858,09 | 118.278,69 |
131 | 96.141,91 | 72,11 | 838,79 | 910,89 | 96.141,91 | 14.492,70 | 104.696,88 | 119.189,58 |
132 | 95.303,12 | 71,48 | 839,42 | 910,89 | 95.303,12 | 14.564,17 | 105.536,30 | 120.100,47 |
133 | 94.463,70 | 70,85 | 840,05 | 910,89 | 94.463,70 | 14.635,02 | 106.376,34 | 121.011,37 |
134 | 93.623,66 | 70,22 | 840,68 | 910,89 | 93.623,66 | 14.705,24 | 107.217,02 | 121.922,26 |
135 | 92.782,98 | 69,59 | 841,31 | 910,89 | 92.782,98 | 14.774,83 | 108.058,33 | 122.833,15 |
136 | 91.941,67 | 68,96 | 841,94 | 910,89 | 91.941,67 | 14.843,78 | 108.900,26 | 123.744,05 |
137 | 91.099,74 | 68,32 | 842,57 | 910,89 | 91.099,74 | 14.912,11 | 109.742,83 | 124.654,94 |
138 | 90.257,17 | 67,69 | 843,20 | 910,89 | 90.257,17 | 14.979,80 | 110.586,03 | 125.565,84 |
139 | 89.413,97 | 67,06 | 843,83 | 910,89 | 89.413,97 | 15.046,86 | 111.429,87 | 126.476,73 |
140 | 88.570,13 | 66,43 | 844,47 | 910,89 | 88.570,13 | 15.113,29 | 112.274,33 | 127.387,62 |
141 | 87.725,67 | 65,79 | 845,10 | 910,89 | 87.725,67 | 15.179,08 | 113.119,43 | 128.298,52 |
142 | 86.880,57 | 65,16 | 845,73 | 910,89 | 86.880,57 | 15.244,24 | 113.965,17 | 129.209,41 |
143 | 86.034,83 | 64,53 | 846,37 | 910,89 | 86.034,83 | 15.308,77 | 114.811,53 | 130.120,30 |
144 | 85.188,47 | 63,89 | 847,00 | 910,89 | 85.188,47 | 15.372,66 | 115.658,54 | 131.031,20 |
145 | 84.341,46 | 63,26 | 847,64 | 910,89 | 84.341,46 | 15.435,92 | 116.506,17 | 131.942,09 |
146 | 83.493,83 | 62,62 | 848,27 | 910,89 | 83.493,83 | 15.498,54 | 117.354,45 | 132.852,99 |
147 | 82.645,55 | 61,98 | 848,91 | 910,89 | 82.645,55 | 15.560,52 | 118.203,36 | 133.763,88 |
148 | 81.796,64 | 61,35 | 849,55 | 910,89 | 81.796,64 | 15.621,87 | 119.052,90 | 134.674,77 |
149 | 80.947,10 | 60,71 | 850,18 | 910,89 | 80.947,10 | 15.682,58 | 119.903,09 | 135.585,67 |
150 | 80.096,91 | 60,07 | 850,82 | 910,89 | 80.096,91 | 15.742,65 | 120.753,91 | 136.496,56 |
151 | 79.246,09 | 59,43 | 851,46 | 910,89 | 79.246,09 | 15.802,09 | 121.605,37 | 137.407,45 |
152 | 78.394,63 | 58,80 | 852,10 | 910,89 | 78.394,63 | 15.860,88 | 122.457,46 | 138.318,35 |
153 | 77.542,54 | 58,16 | 852,74 | 910,89 | 77.542,54 | 15.919,04 | 123.310,20 | 139.229,24 |
154 | 76.689,80 | 57,52 | 853,38 | 910,89 | 76.689,80 | 15.976,56 | 124.163,58 | 140.140,14 |
155 | 75.836,42 | 56,88 | 854,02 | 910,89 | 75.836,42 | 16.033,43 | 125.017,59 | 141.051,03 |
156 | 74.982,41 | 56,24 | 854,66 | 910,89 | 74.982,41 | 16.089,67 | 125.872,25 | 141.961,92 |
157 | 74.127,75 | 55,60 | 855,30 | 910,89 | 74.127,75 | 16.145,27 | 126.727,55 | 142.872,82 |
158 | 73.272,45 | 54,95 | 855,94 | 910,89 | 73.272,45 | 16.200,22 | 127.583,49 | 143.783,71 |
159 | 72.416,51 | 54,31 | 856,58 | 910,89 | 72.416,51 | 16.254,53 | 128.440,07 | 144.694,60 |
160 | 71.559,93 | 53,67 | 857,22 | 910,89 | 71.559,93 | 16.308,20 | 129.297,29 | 145.605,50 |
161 | 70.702,71 | 53,03 | 857,87 | 910,89 | 70.702,71 | 16.361,23 | 130.155,16 | 146.516,39 |
162 | 69.844,84 | 52,38 | 858,51 | 910,89 | 69.844,84 | 16.413,61 | 131.013,67 | 147.427,29 |
163 | 68.986,33 | 51,74 | 859,15 | 910,89 | 68.986,33 | 16.465,35 | 131.872,82 | 148.338,18 |
164 | 68.127,18 | 51,10 | 859,80 | 910,89 | 68.127,18 | 16.516,45 | 132.732,62 | 149.249,07 |
165 | 67.267,38 | 50,45 | 860,44 | 910,89 | 67.267,38 | 16.566,90 | 133.593,07 | 150.159,97 |
166 | 66.406,93 | 49,81 | 861,09 | 910,89 | 66.406,93 | 16.616,71 | 134.454,15 | 151.070,86 |
167 | 65.545,85 | 49,16 | 861,73 | 910,89 | 65.545,85 | 16.665,87 | 135.315,89 | 151.981,75 |
168 | 64.684,11 | 48,51 | 862,38 | 910,89 | 64.684,11 | 16.714,38 | 136.178,27 | 152.892,65 |
169 | 63.821,73 | 47,87 | 863,03 | 910,89 | 63.821,73 | 16.762,24 | 137.041,30 | 153.803,54 |
170 | 62.958,70 | 47,22 | 863,67 | 910,89 | 62.958,70 | 16.809,46 | 137.904,97 | 154.714,44 |
171 | 62.095,03 | 46,57 | 864,32 | 910,89 | 62.095,03 | 16.856,03 | 138.769,29 | 155.625,33 |
172 | 61.230,71 | 45,92 | 864,97 | 910,89 | 61.230,71 | 16.901,96 | 139.634,27 | 156.536,22 |
173 | 60.365,73 | 45,27 | 865,62 | 910,89 | 60.365,73 | 16.947,23 | 140.499,88 | 157.447,12 |
174 | 59.500,12 | 44,63 | 866,27 | 910,89 | 59.500,12 | 16.991,86 | 141.366,15 | 158.358,01 |
175 | 58.633,85 | 43,98 | 866,92 | 910,89 | 58.633,85 | 17.035,83 | 142.233,07 | 159.268,90 |
176 | 57.766,93 | 43,33 | 867,57 | 910,89 | 57.766,93 | 17.079,16 | 143.100,64 | 160.179,80 |
177 | 56.899,36 | 42,67 | 868,22 | 910,89 | 56.899,36 | 17.121,83 | 143.968,86 | 161.090,69 |
178 | 56.031,14 | 42,02 | 868,87 | 910,89 | 56.031,14 | 17.163,86 | 144.837,73 | 162.001,59 |
179 | 55.162,27 | 41,37 | 869,52 | 910,89 | 55.162,27 | 17.205,23 | 145.707,25 | 162.912,48 |
180 | 54.292,75 | 40,72 | 870,17 | 910,89 | 54.292,75 | 17.245,95 | 146.577,43 | 163.823,37 |
181 | 53.422,57 | 40,07 | 870,83 | 910,89 | 53.422,57 | 17.286,01 | 147.448,25 | 164.734,27 |
182 | 52.551,75 | 39,41 | 871,48 | 910,89 | 52.551,75 | 17.325,43 | 148.319,73 | 165.645,16 |
183 | 51.680,27 | 38,76 | 872,13 | 910,89 | 51.680,27 | 17.364,19 | 149.191,87 | 166.556,05 |
184 | 50.808,13 | 38,11 | 872,79 | 910,89 | 50.808,13 | 17.402,29 | 150.064,65 | 167.466,95 |
185 | 49.935,35 | 37,45 | 873,44 | 910,89 | 49.935,35 | 17.439,75 | 150.938,10 | 168.377,84 |
186 | 49.061,90 | 36,80 | 874,10 | 910,89 | 49.061,90 | 17.476,54 | 151.812,19 | 169.288,74 |
187 | 48.187,81 | 36,14 | 874,75 | 910,89 | 48.187,81 | 17.512,68 | 152.686,95 | 170.199,63 |
188 | 47.313,05 | 35,48 | 875,41 | 910,89 | 47.313,05 | 17.548,17 | 153.562,36 | 171.110,52 |
189 | 46.437,64 | 34,83 | 876,07 | 910,89 | 46.437,64 | 17.583,00 | 154.438,42 | 172.021,42 |
190 | 45.561,58 | 34,17 | 876,72 | 910,89 | 45.561,58 | 17.617,17 | 155.315,14 | 172.932,31 |
191 | 44.684,86 | 33,51 | 877,38 | 910,89 | 44.684,86 | 17.650,68 | 156.192,52 | 173.843,20 |
192 | 43.807,48 | 32,86 | 878,04 | 910,89 | 43.807,48 | 17.683,54 | 157.070,56 | 174.754,10 |
193 | 42.929,44 | 32,20 | 878,70 | 910,89 | 42.929,44 | 17.715,73 | 157.949,26 | 175.664,99 |
194 | 42.050,74 | 31,54 | 879,36 | 910,89 | 42.050,74 | 17.747,27 | 158.828,61 | 176.575,89 |
195 | 41.171,39 | 30,88 | 880,02 | 910,89 | 41.171,39 | 17.778,15 | 159.708,63 | 177.486,78 |
196 | 40.291,37 | 30,22 | 880,68 | 910,89 | 40.291,37 | 17.808,37 | 160.589,30 | 178.397,67 |
197 | 39.410,70 | 29,56 | 881,34 | 910,89 | 39.410,70 | 17.837,93 | 161.470,64 | 179.308,57 |
198 | 38.529,36 | 28,90 | 882,00 | 910,89 | 38.529,36 | 17.866,82 | 162.352,64 | 180.219,46 |
199 | 37.647,36 | 28,24 | 882,66 | 910,89 | 37.647,36 | 17.895,06 | 163.235,29 | 181.130,35 |
200 | 36.764,71 | 27,57 | 883,32 | 910,89 | 36.764,71 | 17.922,63 | 164.118,62 | 182.041,25 |
201 | 35.881,38 | 26,91 | 883,98 | 910,89 | 35.881,38 | 17.949,54 | 165.002,60 | 182.952,14 |
202 | 34.997,40 | 26,25 | 884,65 | 910,89 | 34.997,40 | 17.975,79 | 165.887,24 | 183.863,04 |
203 | 34.112,76 | 25,58 | 885,31 | 910,89 | 34.112,76 | 18.001,38 | 166.772,55 | 184.773,93 |
204 | 33.227,45 | 24,92 | 885,97 | 910,89 | 33.227,45 | 18.026,30 | 167.658,53 | 185.684,82 |
205 | 32.341,47 | 24,26 | 886,64 | 910,89 | 32.341,47 | 18.050,55 | 168.545,16 | 186.595,72 |
206 | 31.454,84 | 23,59 | 887,30 | 910,89 | 31.454,84 | 18.074,14 | 169.432,47 | 187.506,61 |
207 | 30.567,53 | 22,93 | 887,97 | 910,89 | 30.567,53 | 18.097,07 | 170.320,43 | 188.417,50 |
208 | 29.679,57 | 22,26 | 888,63 | 910,89 | 29.679,57 | 18.119,33 | 171.209,07 | 189.328,40 |
209 | 28.790,93 | 21,59 | 889,30 | 910,89 | 28.790,93 | 18.140,92 | 172.098,37 | 190.239,29 |
210 | 27.901,63 | 20,93 | 889,97 | 910,89 | 27.901,63 | 18.161,85 | 172.988,34 | 191.150,19 |
211 | 27.011,66 | 20,26 | 890,63 | 910,89 | 27.011,66 | 18.182,11 | 173.878,97 | 192.061,08 |
212 | 26.121,03 | 19,59 | 891,30 | 910,89 | 26.121,03 | 18.201,70 | 174.770,27 | 192.971,97 |
213 | 25.229,73 | 18,92 | 891,97 | 910,89 | 25.229,73 | 18.220,62 | 175.662,25 | 193.882,87 |
214 | 24.337,75 | 18,25 | 892,64 | 910,89 | 24.337,75 | 18.238,87 | 176.554,89 | 194.793,76 |
215 | 23.445,11 | 17,58 | 893,31 | 910,89 | 23.445,11 | 18.256,46 | 177.448,20 | 195.704,65 |
216 | 22.551,80 | 16,91 | 893,98 | 910,89 | 22.551,80 | 18.273,37 | 178.342,18 | 196.615,55 |
217 | 21.657,82 | 16,24 | 894,65 | 910,89 | 21.657,82 | 18.289,61 | 179.236,83 | 197.526,44 |
218 | 20.763,17 | 15,57 | 895,32 | 910,89 | 20.763,17 | 18.305,19 | 180.132,15 | 198.437,33 |
219 | 19.867,85 | 14,90 | 895,99 | 910,89 | 19.867,85 | 18.320,09 | 181.028,14 | 199.348,23 |
220 | 18.971,86 | 14,23 | 896,66 | 910,89 | 18.971,86 | 18.334,32 | 181.924,81 | 200.259,12 |
221 | 18.075,19 | 13,56 | 897,34 | 910,89 | 18.075,19 | 18.347,87 | 182.822,14 | 201.170,02 |
222 | 17.177,86 | 12,88 | 898,01 | 910,89 | 17.177,86 | 18.360,76 | 183.720,15 | 202.080,91 |
223 | 16.279,85 | 12,21 | 898,68 | 910,89 | 16.279,85 | 18.372,97 | 184.618,84 | 202.991,80 |
224 | 15.381,16 | 11,54 | 899,36 | 910,89 | 15.381,16 | 18.384,50 | 185.518,19 | 203.902,70 |
225 | 14.481,81 | 10,86 | 900,03 | 910,89 | 14.481,81 | 18.395,36 | 186.418,23 | 204.813,59 |
226 | 13.581,77 | 10,19 | 900,71 | 910,89 | 13.581,77 | 18.405,55 | 187.318,93 | 205.724,48 |
227 | 12.681,07 | 9,51 | 901,38 | 910,89 | 12.681,07 | 18.415,06 | 188.220,32 | 206.635,38 |
228 | 11.779,68 | 8,83 | 902,06 | 910,89 | 11.779,68 | 18.423,90 | 189.122,38 | 207.546,27 |
229 | 10.877,62 | 8,16 | 902,74 | 910,89 | 10.877,62 | 18.432,05 | 190.025,11 | 208.457,17 |
230 | 9.974,89 | 7,48 | 903,41 | 910,89 | 9.974,89 | 18.439,54 | 190.928,52 | 209.368,06 |
231 | 9.071,48 | 6,80 | 904,09 | 910,89 | 9.071,48 | 18.446,34 | 191.832,61 | 210.278,95 |
232 | 8.167,39 | 6,13 | 904,77 | 910,89 | 8.167,39 | 18.452,46 | 192.737,38 | 211.189,85 |
233 | 7.262,62 | 5,45 | 905,45 | 910,89 | 7.262,62 | 18.457,91 | 193.642,83 | 212.100,74 |
234 | 6.357,17 | 4,77 | 906,13 | 910,89 | 6.357,17 | 18.462,68 | 194.548,96 | 213.011,63 |
235 | 5.451,04 | 4,09 | 906,81 | 910,89 | 5.451,04 | 18.466,77 | 195.455,76 | 213.922,53 |
236 | 4.544,24 | 3,41 | 907,49 | 910,89 | 4.544,24 | 18.470,18 | 196.363,25 | 214.833,42 |
237 | 3.636,75 | 2,73 | 908,17 | 910,89 | 3.636,75 | 18.472,90 | 197.271,41 | 215.744,32 |
238 | 2.728,59 | 2,05 | 908,85 | 910,89 | 2.728,59 | 18.474,95 | 198.180,26 | 216.655,21 |
239 | 1.819,74 | 1,36 | 909,53 | 910,89 | 1.819,74 | 18.476,31 | 199.089,79 | 217.566,10 |
240 | 910,21 | 0,68 | 910,21 | 910,89 | 910,21 | 18.477,00 | 200.000,00 | 218.477,00 |
- 18.899,83€
- Zinsanteil
- 912,67€
- Monatsrate
- 0,92%
- Sollzins p.a.
- 0,94%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 153,33 | 759,33 | 912,67 | 199.240,67 | 153,33 | 759,33 | 912,67 |
2 | 199.240,67 | 152,75 | 759,92 | 912,67 | 199.240,67 | 165,53 | 1.519,25 | 1.684,78 |
3 | 198.480,75 | 152,17 | 760,50 | 912,67 | 198.480,75 | 317,70 | 2.279,75 | 2.597,45 |
4 | 197.720,25 | 151,59 | 761,08 | 912,67 | 197.720,25 | 469,28 | 3.040,83 | 3.510,12 |
5 | 196.959,17 | 151,00 | 761,67 | 912,67 | 196.959,17 | 620,29 | 3.802,50 | 4.422,79 |
6 | 196.197,50 | 150,42 | 762,25 | 912,67 | 196.197,50 | 770,70 | 4.564,75 | 5.335,45 |
7 | 195.435,25 | 149,83 | 762,83 | 912,67 | 195.435,25 | 920,54 | 5.327,59 | 6.248,12 |
8 | 194.672,41 | 149,25 | 763,42 | 912,67 | 194.672,41 | 1.069,79 | 6.091,01 | 7.160,79 |
9 | 193.908,99 | 148,66 | 764,00 | 912,67 | 193.908,99 | 1.218,45 | 6.855,01 | 8.073,46 |
10 | 193.144,99 | 148,08 | 764,59 | 912,67 | 193.144,99 | 1.366,53 | 7.619,60 | 8.986,13 |
11 | 192.380,40 | 147,49 | 765,18 | 912,67 | 192.380,40 | 1.514,02 | 8.384,78 | 9.898,80 |
12 | 191.615,22 | 146,91 | 765,76 | 912,67 | 191.615,22 | 1.660,92 | 9.150,54 | 10.811,46 |
13 | 190.849,46 | 146,32 | 766,35 | 912,67 | 190.849,46 | 1.807,24 | 9.916,89 | 11.724,13 |
14 | 190.083,11 | 145,73 | 766,94 | 912,67 | 190.083,11 | 1.952,97 | 10.683,83 | 12.636,80 |
15 | 189.316,17 | 145,14 | 767,53 | 912,67 | 189.316,17 | 2.098,11 | 11.451,35 | 13.549,47 |
16 | 188.548,65 | 144,55 | 768,11 | 912,67 | 188.548,65 | 2.242,67 | 12.219,47 | 14.462,14 |
17 | 187.780,53 | 143,97 | 768,70 | 912,67 | 187.780,53 | 2.386,63 | 12.988,17 | 15.374,81 |
18 | 187.011,83 | 143,38 | 769,29 | 912,67 | 187.011,83 | 2.530,01 | 13.757,46 | 16.287,47 |
19 | 186.242,54 | 142,79 | 769,88 | 912,67 | 186.242,54 | 2.672,80 | 14.527,35 | 17.200,14 |
20 | 185.472,65 | 142,20 | 770,47 | 912,67 | 185.472,65 | 2.814,99 | 15.297,82 | 18.112,81 |
21 | 184.702,18 | 141,61 | 771,06 | 912,67 | 184.702,18 | 2.956,60 | 16.068,88 | 19.025,48 |
22 | 183.931,12 | 141,01 | 771,65 | 912,67 | 183.931,12 | 3.097,61 | 16.840,54 | 19.938,15 |
23 | 183.159,46 | 140,42 | 772,25 | 912,67 | 183.159,46 | 3.238,03 | 17.612,78 | 20.850,82 |
24 | 182.387,22 | 139,83 | 772,84 | 912,67 | 182.387,22 | 3.377,86 | 18.385,62 | 21.763,48 |
25 | 181.614,38 | 139,24 | 773,43 | 912,67 | 181.614,38 | 3.517,10 | 19.159,05 | 22.676,15 |
26 | 180.840,95 | 138,64 | 774,02 | 912,67 | 180.840,95 | 3.655,74 | 19.933,08 | 23.588,82 |
27 | 180.066,92 | 138,05 | 774,62 | 912,67 | 180.066,92 | 3.793,80 | 20.707,69 | 24.501,49 |
28 | 179.292,31 | 137,46 | 775,21 | 912,67 | 179.292,31 | 3.931,25 | 21.482,90 | 25.414,16 |
29 | 178.517,10 | 136,86 | 775,81 | 912,67 | 178.517,10 | 4.068,12 | 22.258,71 | 26.326,82 |
30 | 177.741,29 | 136,27 | 776,40 | 912,67 | 177.741,29 | 4.204,38 | 23.035,11 | 27.239,49 |
31 | 176.964,89 | 135,67 | 777,00 | 912,67 | 176.964,89 | 4.340,06 | 23.812,10 | 28.152,16 |
32 | 176.187,90 | 135,08 | 777,59 | 912,67 | 176.187,90 | 4.475,14 | 24.589,69 | 29.064,83 |
33 | 175.410,31 | 134,48 | 778,19 | 912,67 | 175.410,31 | 4.609,62 | 25.367,88 | 29.977,50 |
34 | 174.632,12 | 133,88 | 778,78 | 912,67 | 174.632,12 | 4.743,50 | 26.146,67 | 30.890,17 |
35 | 173.853,33 | 133,29 | 779,38 | 912,67 | 173.853,33 | 4.876,79 | 26.926,05 | 31.802,83 |
36 | 173.073,95 | 132,69 | 779,98 | 912,67 | 173.073,95 | 5.009,48 | 27.706,02 | 32.715,50 |
37 | 172.293,98 | 132,09 | 780,58 | 912,67 | 172.293,98 | 5.141,57 | 28.486,60 | 33.628,17 |
38 | 171.513,40 | 131,49 | 781,17 | 912,67 | 171.513,40 | 5.273,06 | 29.267,78 | 34.540,84 |
39 | 170.732,22 | 130,89 | 781,77 | 912,67 | 170.732,22 | 5.403,96 | 30.049,55 | 35.453,51 |
40 | 169.950,45 | 130,30 | 782,37 | 912,67 | 169.950,45 | 5.534,25 | 30.831,92 | 36.366,18 |
41 | 169.168,08 | 129,70 | 782,97 | 912,67 | 169.168,08 | 5.663,95 | 31.614,89 | 37.278,84 |
42 | 168.385,11 | 129,10 | 783,57 | 912,67 | 168.385,11 | 5.793,05 | 32.398,47 | 38.191,51 |
43 | 167.601,53 | 128,49 | 784,17 | 912,67 | 167.601,53 | 5.921,54 | 33.182,64 | 39.104,18 |
44 | 166.817,36 | 127,89 | 784,77 | 912,67 | 166.817,36 | 6.049,43 | 33.967,42 | 40.016,85 |
45 | 166.032,58 | 127,29 | 785,38 | 912,67 | 166.032,58 | 6.176,72 | 34.752,79 | 40.929,52 |
46 | 165.247,21 | 126,69 | 785,98 | 912,67 | 165.247,21 | 6.303,41 | 35.538,77 | 41.842,19 |
47 | 164.461,23 | 126,09 | 786,58 | 912,67 | 164.461,23 | 6.429,50 | 36.325,35 | 42.754,85 |
48 | 163.674,65 | 125,48 | 787,18 | 912,67 | 163.674,65 | 6.554,98 | 37.112,54 | 43.667,52 |
49 | 162.887,46 | 124,88 | 787,79 | 912,67 | 162.887,46 | 6.679,87 | 37.900,33 | 44.580,19 |
50 | 162.099,67 | 124,28 | 788,39 | 912,67 | 162.099,67 | 6.804,14 | 38.688,72 | 45.492,86 |
51 | 161.311,28 | 123,67 | 789,00 | 912,67 | 161.311,28 | 6.927,81 | 39.477,71 | 46.405,53 |
52 | 160.522,29 | 123,07 | 789,60 | 912,67 | 160.522,29 | 7.050,88 | 40.267,31 | 47.318,20 |
53 | 159.732,69 | 122,46 | 790,21 | 912,67 | 159.732,69 | 7.173,34 | 41.057,52 | 48.230,86 |
54 | 158.942,48 | 121,86 | 790,81 | 912,67 | 158.942,48 | 7.295,20 | 41.848,33 | 49.143,53 |
55 | 158.151,67 | 121,25 | 791,42 | 912,67 | 158.151,67 | 7.416,45 | 42.639,75 | 50.056,20 |
56 | 157.360,25 | 120,64 | 792,03 | 912,67 | 157.360,25 | 7.537,09 | 43.431,78 | 50.968,87 |
57 | 156.568,22 | 120,04 | 792,63 | 912,67 | 156.568,22 | 7.657,13 | 44.224,41 | 51.881,54 |
58 | 155.775,59 | 119,43 | 793,24 | 912,67 | 155.775,59 | 7.776,55 | 45.017,65 | 52.794,21 |
59 | 154.982,35 | 118,82 | 793,85 | 912,67 | 154.982,35 | 7.895,37 | 45.811,50 | 53.706,87 |
60 | 154.188,50 | 118,21 | 794,46 | 912,67 | 154.188,50 | 8.013,59 | 46.605,96 | 54.619,54 |
61 | 153.394,04 | 117,60 | 795,07 | 912,67 | 153.394,04 | 8.131,19 | 47.401,02 | 55.532,21 |
62 | 152.598,98 | 116,99 | 795,68 | 912,67 | 152.598,98 | 8.248,18 | 48.196,70 | 56.444,88 |
63 | 151.803,30 | 116,38 | 796,29 | 912,67 | 151.803,30 | 8.364,56 | 48.992,98 | 57.357,55 |
64 | 151.007,02 | 115,77 | 796,90 | 912,67 | 151.007,02 | 8.480,33 | 49.789,88 | 58.270,21 |
65 | 150.210,12 | 115,16 | 797,51 | 912,67 | 150.210,12 | 8.595,50 | 50.587,39 | 59.182,88 |
66 | 149.412,61 | 114,55 | 798,12 | 912,67 | 149.412,61 | 8.710,05 | 51.385,51 | 60.095,55 |
67 | 148.614,49 | 113,94 | 798,73 | 912,67 | 148.614,49 | 8.823,98 | 52.184,24 | 61.008,22 |
68 | 147.815,76 | 113,33 | 799,34 | 912,67 | 147.815,76 | 8.937,31 | 52.983,58 | 61.920,89 |
69 | 147.016,42 | 112,71 | 799,96 | 912,67 | 147.016,42 | 9.050,02 | 53.783,54 | 62.833,56 |
70 | 146.216,46 | 112,10 | 800,57 | 912,67 | 146.216,46 | 9.162,12 | 54.584,10 | 63.746,22 |
71 | 145.415,90 | 111,49 | 801,18 | 912,67 | 145.415,90 | 9.273,61 | 55.385,29 | 64.658,89 |
72 | 144.614,71 | 110,87 | 801,80 | 912,67 | 144.614,71 | 9.384,48 | 56.187,08 | 65.571,56 |
73 | 143.812,92 | 110,26 | 802,41 | 912,67 | 143.812,92 | 9.494,73 | 56.989,50 | 66.484,23 |
74 | 143.010,50 | 109,64 | 803,03 | 912,67 | 143.010,50 | 9.604,38 | 57.792,52 | 67.396,90 |
75 | 142.207,48 | 109,03 | 803,64 | 912,67 | 142.207,48 | 9.713,40 | 58.596,17 | 68.309,57 |
76 | 141.403,83 | 108,41 | 804,26 | 912,67 | 141.403,83 | 9.821,81 | 59.400,42 | 69.222,23 |
77 | 140.599,58 | 107,79 | 804,88 | 912,67 | 140.599,58 | 9.929,60 | 60.205,30 | 70.134,90 |
78 | 139.794,70 | 107,18 | 805,49 | 912,67 | 139.794,70 | 10.036,78 | 61.010,79 | 71.047,57 |
79 | 138.989,21 | 106,56 | 806,11 | 912,67 | 138.989,21 | 10.143,34 | 61.816,90 | 71.960,24 |
80 | 138.183,10 | 105,94 | 806,73 | 912,67 | 138.183,10 | 10.249,28 | 62.623,63 | 72.872,91 |
81 | 137.376,37 | 105,32 | 807,35 | 912,67 | 137.376,37 | 10.354,60 | 63.430,98 | 73.785,58 |
82 | 136.569,02 | 104,70 | 807,97 | 912,67 | 136.569,02 | 10.459,30 | 64.238,94 | 74.698,24 |
83 | 135.761,06 | 104,08 | 808,58 | 912,67 | 135.761,06 | 10.563,39 | 65.047,53 | 75.610,91 |
84 | 134.952,47 | 103,46 | 809,20 | 912,67 | 134.952,47 | 10.666,85 | 65.856,73 | 76.523,58 |
85 | 134.143,27 | 102,84 | 809,83 | 912,67 | 134.143,27 | 10.769,69 | 66.666,56 | 77.436,25 |
86 | 133.333,44 | 102,22 | 810,45 | 912,67 | 133.333,44 | 10.871,92 | 67.477,00 | 78.348,92 |
87 | 132.523,00 | 101,60 | 811,07 | 912,67 | 132.523,00 | 10.973,52 | 68.288,07 | 79.261,59 |
88 | 131.711,93 | 100,98 | 811,69 | 912,67 | 131.711,93 | 11.074,50 | 69.099,76 | 80.174,25 |
89 | 130.900,24 | 100,36 | 812,31 | 912,67 | 130.900,24 | 11.174,85 | 69.912,07 | 81.086,92 |
90 | 130.087,93 | 99,73 | 812,93 | 912,67 | 130.087,93 | 11.274,59 | 70.725,00 | 81.999,59 |
91 | 129.275,00 | 99,11 | 813,56 | 912,67 | 129.275,00 | 11.373,70 | 71.538,56 | 82.912,26 |
92 | 128.461,44 | 98,49 | 814,18 | 912,67 | 128.461,44 | 11.472,18 | 72.352,74 | 83.824,93 |
93 | 127.647,26 | 97,86 | 814,81 | 912,67 | 127.647,26 | 11.570,05 | 73.167,55 | 84.737,60 |
94 | 126.832,45 | 97,24 | 815,43 | 912,67 | 126.832,45 | 11.667,29 | 73.982,98 | 85.650,26 |
95 | 126.017,02 | 96,61 | 816,06 | 912,67 | 126.017,02 | 11.763,90 | 74.799,03 | 86.562,93 |
96 | 125.200,97 | 95,99 | 816,68 | 912,67 | 125.200,97 | 11.859,89 | 75.615,71 | 87.475,60 |
97 | 124.384,29 | 95,36 | 817,31 | 912,67 | 124.384,29 | 11.955,25 | 76.433,02 | 88.388,27 |
98 | 123.566,98 | 94,73 | 817,93 | 912,67 | 123.566,98 | 12.049,98 | 77.250,95 | 89.300,94 |
99 | 122.749,05 | 94,11 | 818,56 | 912,67 | 122.749,05 | 12.144,09 | 78.069,52 | 90.213,61 |
100 | 121.930,48 | 93,48 | 819,19 | 912,67 | 121.930,48 | 12.237,57 | 78.888,70 | 91.126,27 |
101 | 121.111,30 | 92,85 | 819,82 | 912,67 | 121.111,30 | 12.330,42 | 79.708,52 | 92.038,94 |
102 | 120.291,48 | 92,22 | 820,44 | 912,67 | 120.291,48 | 12.422,65 | 80.528,96 | 92.951,61 |
103 | 119.471,04 | 91,59 | 821,07 | 912,67 | 119.471,04 | 12.514,24 | 81.350,04 | 93.864,28 |
104 | 118.649,96 | 90,96 | 821,70 | 912,67 | 118.649,96 | 12.605,20 | 82.171,74 | 94.776,95 |
105 | 117.828,26 | 90,33 | 822,33 | 912,67 | 117.828,26 | 12.695,54 | 82.994,08 | 95.689,61 |
106 | 117.005,92 | 89,70 | 822,96 | 912,67 | 117.005,92 | 12.785,24 | 83.817,04 | 96.602,28 |
107 | 116.182,96 | 89,07 | 823,59 | 912,67 | 116.182,96 | 12.874,32 | 84.640,63 | 97.514,95 |
108 | 115.359,37 | 88,44 | 824,23 | 912,67 | 115.359,37 | 12.962,76 | 85.464,86 | 98.427,62 |
109 | 114.535,14 | 87,81 | 824,86 | 912,67 | 114.535,14 | 13.050,57 | 86.289,72 | 99.340,29 |
110 | 113.710,28 | 87,18 | 825,49 | 912,67 | 113.710,28 | 13.137,75 | 87.115,21 | 100.252,96 |
111 | 112.884,79 | 86,55 | 826,12 | 912,67 | 112.884,79 | 13.224,29 | 87.941,33 | 101.165,62 |
112 | 112.058,67 | 85,91 | 826,76 | 912,67 | 112.058,67 | 13.310,20 | 88.768,09 | 102.078,29 |
113 | 111.231,91 | 85,28 | 827,39 | 912,67 | 111.231,91 | 13.395,48 | 89.595,48 | 102.990,96 |
114 | 110.404,52 | 84,64 | 828,02 | 912,67 | 110.404,52 | 13.480,13 | 90.423,50 | 103.903,63 |
115 | 109.576,50 | 84,01 | 828,66 | 912,67 | 109.576,50 | 13.564,13 | 91.252,16 | 104.816,30 |
116 | 108.747,84 | 83,37 | 829,29 | 912,67 | 108.747,84 | 13.647,51 | 92.081,46 | 105.728,97 |
117 | 107.918,54 | 82,74 | 829,93 | 912,67 | 107.918,54 | 13.730,25 | 92.911,39 | 106.641,63 |
118 | 107.088,61 | 82,10 | 830,57 | 912,67 | 107.088,61 | 13.812,35 | 93.741,96 | 107.554,30 |
119 | 106.258,04 | 81,46 | 831,20 | 912,67 | 106.258,04 | 13.893,81 | 94.573,16 | 108.466,97 |
120 | 105.426,84 | 80,83 | 831,84 | 912,67 | 105.426,84 | 13.974,64 | 95.405,00 | 109.379,64 |
121 | 104.595,00 | 80,19 | 832,48 | 912,67 | 104.595,00 | 14.054,83 | 96.237,48 | 110.292,31 |
122 | 103.762,52 | 79,55 | 833,12 | 912,67 | 103.762,52 | 14.134,38 | 97.070,60 | 111.204,98 |
123 | 102.929,40 | 78,91 | 833,76 | 912,67 | 102.929,40 | 14.213,29 | 97.904,35 | 112.117,64 |
124 | 102.095,65 | 78,27 | 834,39 | 912,67 | 102.095,65 | 14.291,57 | 98.738,75 | 113.030,31 |
125 | 101.261,25 | 77,63 | 835,03 | 912,67 | 101.261,25 | 14.369,20 | 99.573,78 | 113.942,98 |
126 | 100.426,22 | 76,99 | 835,67 | 912,67 | 100.426,22 | 14.446,19 | 100.409,46 | 114.855,65 |
127 | 99.590,54 | 76,35 | 836,32 | 912,67 | 99.590,54 | 14.522,55 | 101.245,77 | 115.768,32 |
128 | 98.754,23 | 75,71 | 836,96 | 912,67 | 98.754,23 | 14.598,26 | 102.082,73 | 116.680,99 |
129 | 97.917,27 | 75,07 | 837,60 | 912,67 | 97.917,27 | 14.673,33 | 102.920,33 | 117.593,65 |
130 | 97.079,67 | 74,43 | 838,24 | 912,67 | 97.079,67 | 14.747,75 | 103.758,57 | 118.506,32 |
131 | 96.241,43 | 73,79 | 838,88 | 912,67 | 96.241,43 | 14.821,54 | 104.597,45 | 119.418,99 |
132 | 95.402,55 | 73,14 | 839,53 | 912,67 | 95.402,55 | 14.894,68 | 105.436,98 | 120.331,66 |
133 | 94.563,02 | 72,50 | 840,17 | 912,67 | 94.563,02 | 14.967,18 | 106.277,15 | 121.244,33 |
134 | 93.722,85 | 71,85 | 840,81 | 912,67 | 93.722,85 | 15.039,03 | 107.117,96 | 122.157,00 |
135 | 92.882,04 | 71,21 | 841,46 | 912,67 | 92.882,04 | 15.110,24 | 107.959,42 | 123.069,66 |
136 | 92.040,58 | 70,56 | 842,10 | 912,67 | 92.040,58 | 15.180,81 | 108.801,52 | 123.982,33 |
137 | 91.198,48 | 69,92 | 842,75 | 912,67 | 91.198,48 | 15.250,73 | 109.644,27 | 124.895,00 |
138 | 90.355,73 | 69,27 | 843,40 | 912,67 | 90.355,73 | 15.320,00 | 110.487,67 | 125.807,67 |
139 | 89.512,33 | 68,63 | 844,04 | 912,67 | 89.512,33 | 15.388,63 | 111.331,71 | 126.720,34 |
140 | 88.668,29 | 67,98 | 844,69 | 912,67 | 88.668,29 | 15.456,60 | 112.176,40 | 127.633,01 |
141 | 87.823,60 | 67,33 | 845,34 | 912,67 | 87.823,60 | 15.523,94 | 113.021,74 | 128.545,67 |
142 | 86.978,26 | 66,68 | 845,98 | 912,67 | 86.978,26 | 15.590,62 | 113.867,72 | 129.458,34 |
143 | 86.132,28 | 66,03 | 846,63 | 912,67 | 86.132,28 | 15.656,65 | 114.714,36 | 130.371,01 |
144 | 85.285,64 | 65,39 | 847,28 | 912,67 | 85.285,64 | 15.722,04 | 115.561,64 | 131.283,68 |
145 | 84.438,36 | 64,74 | 847,93 | 912,67 | 84.438,36 | 15.786,78 | 116.409,57 | 132.196,35 |
146 | 83.590,43 | 64,09 | 848,58 | 912,67 | 83.590,43 | 15.850,86 | 117.258,15 | 133.109,01 |
147 | 82.741,85 | 63,44 | 849,23 | 912,67 | 82.741,85 | 15.914,30 | 118.107,39 | 134.021,68 |
148 | 81.892,61 | 62,78 | 849,88 | 912,67 | 81.892,61 | 15.977,08 | 118.957,27 | 134.934,35 |
149 | 81.042,73 | 62,13 | 850,54 | 912,67 | 81.042,73 | 16.039,21 | 119.807,81 | 135.847,02 |
150 | 80.192,19 | 61,48 | 851,19 | 912,67 | 80.192,19 | 16.100,70 | 120.658,99 | 136.759,69 |
151 | 79.341,01 | 60,83 | 851,84 | 912,67 | 79.341,01 | 16.161,52 | 121.510,83 | 137.672,36 |
152 | 78.489,17 | 60,18 | 852,49 | 912,67 | 78.489,17 | 16.221,70 | 122.363,33 | 138.585,02 |
153 | 77.636,67 | 59,52 | 853,15 | 912,67 | 77.636,67 | 16.281,22 | 123.216,47 | 139.497,69 |
154 | 76.783,53 | 58,87 | 853,80 | 912,67 | 76.783,53 | 16.340,09 | 124.070,27 | 140.410,36 |
155 | 75.929,73 | 58,21 | 854,46 | 912,67 | 75.929,73 | 16.398,30 | 124.924,73 | 141.323,03 |
156 | 75.075,27 | 57,56 | 855,11 | 912,67 | 75.075,27 | 16.455,86 | 125.779,84 | 142.235,70 |
157 | 74.220,16 | 56,90 | 855,77 | 912,67 | 74.220,16 | 16.512,76 | 126.635,61 | 143.148,37 |
158 | 73.364,39 | 56,25 | 856,42 | 912,67 | 73.364,39 | 16.569,01 | 127.492,03 | 144.061,03 |
159 | 72.507,97 | 55,59 | 857,08 | 912,67 | 72.507,97 | 16.624,60 | 128.349,11 | 144.973,70 |
160 | 71.650,89 | 54,93 | 857,74 | 912,67 | 71.650,89 | 16.679,53 | 129.206,84 | 145.886,37 |
161 | 70.793,16 | 54,27 | 858,39 | 912,67 | 70.793,16 | 16.733,80 | 130.065,24 | 146.799,04 |
162 | 69.934,76 | 53,62 | 859,05 | 912,67 | 69.934,76 | 16.787,42 | 130.924,29 | 147.711,71 |
163 | 69.075,71 | 52,96 | 859,71 | 912,67 | 69.075,71 | 16.840,38 | 131.784,00 | 148.624,38 |
164 | 68.216,00 | 52,30 | 860,37 | 912,67 | 68.216,00 | 16.892,68 | 132.644,37 | 149.537,04 |
165 | 67.355,63 | 51,64 | 861,03 | 912,67 | 67.355,63 | 16.944,32 | 133.505,40 | 150.449,71 |
166 | 66.494,60 | 50,98 | 861,69 | 912,67 | 66.494,60 | 16.995,29 | 134.367,09 | 151.362,38 |
167 | 65.632,91 | 50,32 | 862,35 | 912,67 | 65.632,91 | 17.045,61 | 135.229,44 | 152.275,05 |
168 | 64.770,56 | 49,66 | 863,01 | 912,67 | 64.770,56 | 17.095,27 | 136.092,45 | 153.187,72 |
169 | 63.907,55 | 49,00 | 863,67 | 912,67 | 63.907,55 | 17.144,27 | 136.956,12 | 154.100,39 |
170 | 63.043,88 | 48,33 | 864,33 | 912,67 | 63.043,88 | 17.192,60 | 137.820,45 | 155.013,05 |
171 | 62.179,55 | 47,67 | 865,00 | 912,67 | 62.179,55 | 17.240,27 | 138.685,45 | 155.925,72 |
172 | 61.314,55 | 47,01 | 865,66 | 912,67 | 61.314,55 | 17.287,28 | 139.551,11 | 156.838,39 |
173 | 60.448,89 | 46,34 | 866,32 | 912,67 | 60.448,89 | 17.333,62 | 140.417,44 | 157.751,06 |
174 | 59.582,56 | 45,68 | 866,99 | 912,67 | 59.582,56 | 17.379,30 | 141.284,42 | 158.663,73 |
175 | 58.715,58 | 45,02 | 867,65 | 912,67 | 58.715,58 | 17.424,32 | 142.152,08 | 159.576,40 |
176 | 57.847,92 | 44,35 | 868,32 | 912,67 | 57.847,92 | 17.468,67 | 143.020,40 | 160.489,06 |
177 | 56.979,60 | 43,68 | 868,98 | 912,67 | 56.979,60 | 17.512,35 | 143.889,38 | 161.401,73 |
178 | 56.110,62 | 43,02 | 869,65 | 912,67 | 56.110,62 | 17.555,37 | 144.759,03 | 162.314,40 |
179 | 55.240,97 | 42,35 | 870,32 | 912,67 | 55.240,97 | 17.597,72 | 145.629,35 | 163.227,07 |
180 | 54.370,65 | 41,68 | 870,98 | 912,67 | 54.370,65 | 17.639,41 | 146.500,33 | 164.139,74 |
181 | 53.499,67 | 41,02 | 871,65 | 912,67 | 53.499,67 | 17.680,42 | 147.371,98 | 165.052,40 |
182 | 52.628,02 | 40,35 | 872,32 | 912,67 | 52.628,02 | 17.720,77 | 148.244,30 | 165.965,07 |
183 | 51.755,70 | 39,68 | 872,99 | 912,67 | 51.755,70 | 17.760,45 | 149.117,29 | 166.877,74 |
184 | 50.882,71 | 39,01 | 873,66 | 912,67 | 50.882,71 | 17.799,46 | 149.990,95 | 167.790,41 |
185 | 50.009,05 | 38,34 | 874,33 | 912,67 | 50.009,05 | 17.837,80 | 150.865,28 | 168.703,08 |
186 | 49.134,72 | 37,67 | 875,00 | 912,67 | 49.134,72 | 17.875,47 | 151.740,28 | 169.615,75 |
187 | 48.259,72 | 37,00 | 875,67 | 912,67 | 48.259,72 | 17.912,47 | 152.615,95 | 170.528,41 |
188 | 47.384,05 | 36,33 | 876,34 | 912,67 | 47.384,05 | 17.948,80 | 153.492,29 | 171.441,08 |
189 | 46.507,71 | 35,66 | 877,01 | 912,67 | 46.507,71 | 17.984,45 | 154.369,30 | 172.353,75 |
190 | 45.630,70 | 34,98 | 877,68 | 912,67 | 45.630,70 | 18.019,44 | 155.246,98 | 173.266,42 |
191 | 44.753,02 | 34,31 | 878,36 | 912,67 | 44.753,02 | 18.053,75 | 156.125,34 | 174.179,09 |
192 | 43.874,66 | 33,64 | 879,03 | 912,67 | 43.874,66 | 18.087,38 | 157.004,37 | 175.091,76 |
193 | 42.995,63 | 32,96 | 879,70 | 912,67 | 42.995,63 | 18.120,35 | 157.884,08 | 176.004,42 |
194 | 42.115,92 | 32,29 | 880,38 | 912,67 | 42.115,92 | 18.152,64 | 158.764,46 | 176.917,09 |
195 | 41.235,54 | 31,61 | 881,05 | 912,67 | 41.235,54 | 18.184,25 | 159.645,51 | 177.829,76 |
196 | 40.354,49 | 30,94 | 881,73 | 912,67 | 40.354,49 | 18.215,19 | 160.527,24 | 178.742,43 |
197 | 39.472,76 | 30,26 | 882,41 | 912,67 | 39.472,76 | 18.245,45 | 161.409,65 | 179.655,10 |
198 | 38.590,35 | 29,59 | 883,08 | 912,67 | 38.590,35 | 18.275,04 | 162.292,73 | 180.567,77 |
199 | 37.707,27 | 28,91 | 883,76 | 912,67 | 37.707,27 | 18.303,95 | 163.176,49 | 181.480,43 |
200 | 36.823,51 | 28,23 | 884,44 | 912,67 | 36.823,51 | 18.332,18 | 164.060,92 | 182.393,10 |
201 | 35.939,08 | 27,55 | 885,11 | 912,67 | 35.939,08 | 18.359,73 | 164.946,04 | 183.305,77 |
202 | 35.053,96 | 26,87 | 885,79 | 912,67 | 35.053,96 | 18.386,61 | 165.831,83 | 184.218,44 |
203 | 34.168,17 | 26,20 | 886,47 | 912,67 | 34.168,17 | 18.412,80 | 166.718,31 | 185.131,11 |
204 | 33.281,69 | 25,52 | 887,15 | 912,67 | 33.281,69 | 18.438,32 | 167.605,46 | 186.043,78 |
205 | 32.394,54 | 24,84 | 887,83 | 912,67 | 32.394,54 | 18.463,15 | 168.493,29 | 186.956,44 |
206 | 31.506,71 | 24,16 | 888,51 | 912,67 | 31.506,71 | 18.487,31 | 169.381,80 | 187.869,11 |
207 | 30.618,20 | 23,47 | 889,19 | 912,67 | 30.618,20 | 18.510,78 | 170.271,00 | 188.781,78 |
208 | 29.729,00 | 22,79 | 889,88 | 912,67 | 29.729,00 | 18.533,57 | 171.160,87 | 189.694,45 |
209 | 28.839,13 | 22,11 | 890,56 | 912,67 | 28.839,13 | 18.555,68 | 172.051,43 | 190.607,12 |
210 | 27.948,57 | 21,43 | 891,24 | 912,67 | 27.948,57 | 18.577,11 | 172.942,67 | 191.519,79 |
211 | 27.057,33 | 20,74 | 891,92 | 912,67 | 27.057,33 | 18.597,86 | 173.834,60 | 192.432,45 |
212 | 26.165,40 | 20,06 | 892,61 | 912,67 | 26.165,40 | 18.617,92 | 174.727,21 | 193.345,12 |
213 | 25.272,79 | 19,38 | 893,29 | 912,67 | 25.272,79 | 18.637,29 | 175.620,50 | 194.257,79 |
214 | 24.379,50 | 18,69 | 893,98 | 912,67 | 24.379,50 | 18.655,98 | 176.514,48 | 195.170,46 |
215 | 23.485,52 | 18,01 | 894,66 | 912,67 | 23.485,52 | 18.673,99 | 177.409,14 | 196.083,13 |
216 | 22.590,86 | 17,32 | 895,35 | 912,67 | 22.590,86 | 18.691,31 | 178.304,49 | 196.995,80 |
217 | 21.695,51 | 16,63 | 896,04 | 912,67 | 21.695,51 | 18.707,94 | 179.200,52 | 197.908,46 |
218 | 20.799,48 | 15,95 | 896,72 | 912,67 | 20.799,48 | 18.723,89 | 180.097,24 | 198.821,13 |
219 | 19.902,76 | 15,26 | 897,41 | 912,67 | 19.902,76 | 18.739,15 | 180.994,65 | 199.733,80 |
220 | 19.005,35 | 14,57 | 898,10 | 912,67 | 19.005,35 | 18.753,72 | 181.892,75 | 200.646,47 |
221 | 18.107,25 | 13,88 | 898,79 | 912,67 | 18.107,25 | 18.767,60 | 182.791,54 | 201.559,14 |
222 | 17.208,46 | 13,19 | 899,48 | 912,67 | 17.208,46 | 18.780,79 | 183.691,01 | 202.471,80 |
223 | 16.308,99 | 12,50 | 900,16 | 912,67 | 16.308,99 | 18.793,30 | 184.591,18 | 203.384,47 |
224 | 15.408,82 | 11,81 | 900,85 | 912,67 | 15.408,82 | 18.805,11 | 185.492,03 | 204.297,14 |
225 | 14.507,97 | 11,12 | 901,55 | 912,67 | 14.507,97 | 18.816,23 | 186.393,58 | 205.209,81 |
226 | 13.606,42 | 10,43 | 902,24 | 912,67 | 13.606,42 | 18.826,66 | 187.295,81 | 206.122,48 |
227 | 12.704,19 | 9,74 | 902,93 | 912,67 | 12.704,19 | 18.836,40 | 188.198,74 | 207.035,15 |
228 | 11.801,26 | 9,05 | 903,62 | 912,67 | 11.801,26 | 18.845,45 | 189.102,36 | 207.947,81 |
229 | 10.897,64 | 8,35 | 904,31 | 912,67 | 10.897,64 | 18.853,81 | 190.006,68 | 208.860,48 |
230 | 9.993,32 | 7,66 | 905,01 | 912,67 | 9.993,32 | 18.861,47 | 190.911,68 | 209.773,15 |
231 | 9.088,32 | 6,97 | 905,70 | 912,67 | 9.088,32 | 18.868,44 | 191.817,38 | 210.685,82 |
232 | 8.182,62 | 6,27 | 906,39 | 912,67 | 8.182,62 | 18.874,71 | 192.723,78 | 211.598,49 |
233 | 7.276,22 | 5,58 | 907,09 | 912,67 | 7.276,22 | 18.880,29 | 193.630,87 | 212.511,16 |
234 | 6.369,13 | 4,88 | 907,79 | 912,67 | 6.369,13 | 18.885,17 | 194.538,65 | 213.423,82 |
235 | 5.461,35 | 4,19 | 908,48 | 912,67 | 5.461,35 | 18.889,36 | 195.447,14 | 214.336,49 |
236 | 4.552,86 | 3,49 | 909,18 | 912,67 | 4.552,86 | 18.892,85 | 196.356,31 | 215.249,16 |
237 | 3.643,69 | 2,79 | 909,87 | 912,67 | 3.643,69 | 18.895,64 | 197.266,19 | 216.161,83 |
238 | 2.733,81 | 2,10 | 910,57 | 912,67 | 2.733,81 | 18.897,74 | 198.176,76 | 217.074,50 |
239 | 1.823,24 | 1,40 | 911,27 | 912,67 | 1.823,24 | 18.899,13 | 199.088,03 | 217.987,17 |
240 | 911,97 | 0,70 | 911,97 | 912,67 | 911,97 | 18.899,83 | 200.000,00 | 218.899,83 |
- 18.899,83€
- Zinsanteil
- 912,67€
- Monatsrate
- 0,92%
- Sollzins p.a.
- 0,92%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 153,33 | 759,33 | 912,67 | 199.240,67 | 153,33 | 759,33 | 912,67 |
2 | 199.240,67 | 152,75 | 759,92 | 912,67 | 199.240,67 | 165,53 | 1.519,25 | 1.684,78 |
3 | 198.480,75 | 152,17 | 760,50 | 912,67 | 198.480,75 | 317,70 | 2.279,75 | 2.597,45 |
4 | 197.720,25 | 151,59 | 761,08 | 912,67 | 197.720,25 | 469,28 | 3.040,83 | 3.510,12 |
5 | 196.959,17 | 151,00 | 761,67 | 912,67 | 196.959,17 | 620,29 | 3.802,50 | 4.422,79 |
6 | 196.197,50 | 150,42 | 762,25 | 912,67 | 196.197,50 | 770,70 | 4.564,75 | 5.335,45 |
7 | 195.435,25 | 149,83 | 762,83 | 912,67 | 195.435,25 | 920,54 | 5.327,59 | 6.248,12 |
8 | 194.672,41 | 149,25 | 763,42 | 912,67 | 194.672,41 | 1.069,79 | 6.091,01 | 7.160,79 |
9 | 193.908,99 | 148,66 | 764,00 | 912,67 | 193.908,99 | 1.218,45 | 6.855,01 | 8.073,46 |
10 | 193.144,99 | 148,08 | 764,59 | 912,67 | 193.144,99 | 1.366,53 | 7.619,60 | 8.986,13 |
11 | 192.380,40 | 147,49 | 765,18 | 912,67 | 192.380,40 | 1.514,02 | 8.384,78 | 9.898,80 |
12 | 191.615,22 | 146,91 | 765,76 | 912,67 | 191.615,22 | 1.660,92 | 9.150,54 | 10.811,46 |
13 | 190.849,46 | 146,32 | 766,35 | 912,67 | 190.849,46 | 1.807,24 | 9.916,89 | 11.724,13 |
14 | 190.083,11 | 145,73 | 766,94 | 912,67 | 190.083,11 | 1.952,97 | 10.683,83 | 12.636,80 |
15 | 189.316,17 | 145,14 | 767,53 | 912,67 | 189.316,17 | 2.098,11 | 11.451,35 | 13.549,47 |
16 | 188.548,65 | 144,55 | 768,11 | 912,67 | 188.548,65 | 2.242,67 | 12.219,47 | 14.462,14 |
17 | 187.780,53 | 143,97 | 768,70 | 912,67 | 187.780,53 | 2.386,63 | 12.988,17 | 15.374,81 |
18 | 187.011,83 | 143,38 | 769,29 | 912,67 | 187.011,83 | 2.530,01 | 13.757,46 | 16.287,47 |
19 | 186.242,54 | 142,79 | 769,88 | 912,67 | 186.242,54 | 2.672,80 | 14.527,35 | 17.200,14 |
20 | 185.472,65 | 142,20 | 770,47 | 912,67 | 185.472,65 | 2.814,99 | 15.297,82 | 18.112,81 |
21 | 184.702,18 | 141,61 | 771,06 | 912,67 | 184.702,18 | 2.956,60 | 16.068,88 | 19.025,48 |
22 | 183.931,12 | 141,01 | 771,65 | 912,67 | 183.931,12 | 3.097,61 | 16.840,54 | 19.938,15 |
23 | 183.159,46 | 140,42 | 772,25 | 912,67 | 183.159,46 | 3.238,03 | 17.612,78 | 20.850,82 |
24 | 182.387,22 | 139,83 | 772,84 | 912,67 | 182.387,22 | 3.377,86 | 18.385,62 | 21.763,48 |
25 | 181.614,38 | 139,24 | 773,43 | 912,67 | 181.614,38 | 3.517,10 | 19.159,05 | 22.676,15 |
26 | 180.840,95 | 138,64 | 774,02 | 912,67 | 180.840,95 | 3.655,74 | 19.933,08 | 23.588,82 |
27 | 180.066,92 | 138,05 | 774,62 | 912,67 | 180.066,92 | 3.793,80 | 20.707,69 | 24.501,49 |
28 | 179.292,31 | 137,46 | 775,21 | 912,67 | 179.292,31 | 3.931,25 | 21.482,90 | 25.414,16 |
29 | 178.517,10 | 136,86 | 775,81 | 912,67 | 178.517,10 | 4.068,12 | 22.258,71 | 26.326,82 |
30 | 177.741,29 | 136,27 | 776,40 | 912,67 | 177.741,29 | 4.204,38 | 23.035,11 | 27.239,49 |
31 | 176.964,89 | 135,67 | 777,00 | 912,67 | 176.964,89 | 4.340,06 | 23.812,10 | 28.152,16 |
32 | 176.187,90 | 135,08 | 777,59 | 912,67 | 176.187,90 | 4.475,14 | 24.589,69 | 29.064,83 |
33 | 175.410,31 | 134,48 | 778,19 | 912,67 | 175.410,31 | 4.609,62 | 25.367,88 | 29.977,50 |
34 | 174.632,12 | 133,88 | 778,78 | 912,67 | 174.632,12 | 4.743,50 | 26.146,67 | 30.890,17 |
35 | 173.853,33 | 133,29 | 779,38 | 912,67 | 173.853,33 | 4.876,79 | 26.926,05 | 31.802,83 |
36 | 173.073,95 | 132,69 | 779,98 | 912,67 | 173.073,95 | 5.009,48 | 27.706,02 | 32.715,50 |
37 | 172.293,98 | 132,09 | 780,58 | 912,67 | 172.293,98 | 5.141,57 | 28.486,60 | 33.628,17 |
38 | 171.513,40 | 131,49 | 781,17 | 912,67 | 171.513,40 | 5.273,06 | 29.267,78 | 34.540,84 |
39 | 170.732,22 | 130,89 | 781,77 | 912,67 | 170.732,22 | 5.403,96 | 30.049,55 | 35.453,51 |
40 | 169.950,45 | 130,30 | 782,37 | 912,67 | 169.950,45 | 5.534,25 | 30.831,92 | 36.366,18 |
41 | 169.168,08 | 129,70 | 782,97 | 912,67 | 169.168,08 | 5.663,95 | 31.614,89 | 37.278,84 |
42 | 168.385,11 | 129,10 | 783,57 | 912,67 | 168.385,11 | 5.793,05 | 32.398,47 | 38.191,51 |
43 | 167.601,53 | 128,49 | 784,17 | 912,67 | 167.601,53 | 5.921,54 | 33.182,64 | 39.104,18 |
44 | 166.817,36 | 127,89 | 784,77 | 912,67 | 166.817,36 | 6.049,43 | 33.967,42 | 40.016,85 |
45 | 166.032,58 | 127,29 | 785,38 | 912,67 | 166.032,58 | 6.176,72 | 34.752,79 | 40.929,52 |
46 | 165.247,21 | 126,69 | 785,98 | 912,67 | 165.247,21 | 6.303,41 | 35.538,77 | 41.842,19 |
47 | 164.461,23 | 126,09 | 786,58 | 912,67 | 164.461,23 | 6.429,50 | 36.325,35 | 42.754,85 |
48 | 163.674,65 | 125,48 | 787,18 | 912,67 | 163.674,65 | 6.554,98 | 37.112,54 | 43.667,52 |
49 | 162.887,46 | 124,88 | 787,79 | 912,67 | 162.887,46 | 6.679,87 | 37.900,33 | 44.580,19 |
50 | 162.099,67 | 124,28 | 788,39 | 912,67 | 162.099,67 | 6.804,14 | 38.688,72 | 45.492,86 |
51 | 161.311,28 | 123,67 | 789,00 | 912,67 | 161.311,28 | 6.927,81 | 39.477,71 | 46.405,53 |
52 | 160.522,29 | 123,07 | 789,60 | 912,67 | 160.522,29 | 7.050,88 | 40.267,31 | 47.318,20 |
53 | 159.732,69 | 122,46 | 790,21 | 912,67 | 159.732,69 | 7.173,34 | 41.057,52 | 48.230,86 |
54 | 158.942,48 | 121,86 | 790,81 | 912,67 | 158.942,48 | 7.295,20 | 41.848,33 | 49.143,53 |
55 | 158.151,67 | 121,25 | 791,42 | 912,67 | 158.151,67 | 7.416,45 | 42.639,75 | 50.056,20 |
56 | 157.360,25 | 120,64 | 792,03 | 912,67 | 157.360,25 | 7.537,09 | 43.431,78 | 50.968,87 |
57 | 156.568,22 | 120,04 | 792,63 | 912,67 | 156.568,22 | 7.657,13 | 44.224,41 | 51.881,54 |
58 | 155.775,59 | 119,43 | 793,24 | 912,67 | 155.775,59 | 7.776,55 | 45.017,65 | 52.794,21 |
59 | 154.982,35 | 118,82 | 793,85 | 912,67 | 154.982,35 | 7.895,37 | 45.811,50 | 53.706,87 |
60 | 154.188,50 | 118,21 | 794,46 | 912,67 | 154.188,50 | 8.013,59 | 46.605,96 | 54.619,54 |
61 | 153.394,04 | 117,60 | 795,07 | 912,67 | 153.394,04 | 8.131,19 | 47.401,02 | 55.532,21 |
62 | 152.598,98 | 116,99 | 795,68 | 912,67 | 152.598,98 | 8.248,18 | 48.196,70 | 56.444,88 |
63 | 151.803,30 | 116,38 | 796,29 | 912,67 | 151.803,30 | 8.364,56 | 48.992,98 | 57.357,55 |
64 | 151.007,02 | 115,77 | 796,90 | 912,67 | 151.007,02 | 8.480,33 | 49.789,88 | 58.270,21 |
65 | 150.210,12 | 115,16 | 797,51 | 912,67 | 150.210,12 | 8.595,50 | 50.587,39 | 59.182,88 |
66 | 149.412,61 | 114,55 | 798,12 | 912,67 | 149.412,61 | 8.710,05 | 51.385,51 | 60.095,55 |
67 | 148.614,49 | 113,94 | 798,73 | 912,67 | 148.614,49 | 8.823,98 | 52.184,24 | 61.008,22 |
68 | 147.815,76 | 113,33 | 799,34 | 912,67 | 147.815,76 | 8.937,31 | 52.983,58 | 61.920,89 |
69 | 147.016,42 | 112,71 | 799,96 | 912,67 | 147.016,42 | 9.050,02 | 53.783,54 | 62.833,56 |
70 | 146.216,46 | 112,10 | 800,57 | 912,67 | 146.216,46 | 9.162,12 | 54.584,10 | 63.746,22 |
71 | 145.415,90 | 111,49 | 801,18 | 912,67 | 145.415,90 | 9.273,61 | 55.385,29 | 64.658,89 |
72 | 144.614,71 | 110,87 | 801,80 | 912,67 | 144.614,71 | 9.384,48 | 56.187,08 | 65.571,56 |
73 | 143.812,92 | 110,26 | 802,41 | 912,67 | 143.812,92 | 9.494,73 | 56.989,50 | 66.484,23 |
74 | 143.010,50 | 109,64 | 803,03 | 912,67 | 143.010,50 | 9.604,38 | 57.792,52 | 67.396,90 |
75 | 142.207,48 | 109,03 | 803,64 | 912,67 | 142.207,48 | 9.713,40 | 58.596,17 | 68.309,57 |
76 | 141.403,83 | 108,41 | 804,26 | 912,67 | 141.403,83 | 9.821,81 | 59.400,42 | 69.222,23 |
77 | 140.599,58 | 107,79 | 804,88 | 912,67 | 140.599,58 | 9.929,60 | 60.205,30 | 70.134,90 |
78 | 139.794,70 | 107,18 | 805,49 | 912,67 | 139.794,70 | 10.036,78 | 61.010,79 | 71.047,57 |
79 | 138.989,21 | 106,56 | 806,11 | 912,67 | 138.989,21 | 10.143,34 | 61.816,90 | 71.960,24 |
80 | 138.183,10 | 105,94 | 806,73 | 912,67 | 138.183,10 | 10.249,28 | 62.623,63 | 72.872,91 |
81 | 137.376,37 | 105,32 | 807,35 | 912,67 | 137.376,37 | 10.354,60 | 63.430,98 | 73.785,58 |
82 | 136.569,02 | 104,70 | 807,97 | 912,67 | 136.569,02 | 10.459,30 | 64.238,94 | 74.698,24 |
83 | 135.761,06 | 104,08 | 808,58 | 912,67 | 135.761,06 | 10.563,39 | 65.047,53 | 75.610,91 |
84 | 134.952,47 | 103,46 | 809,20 | 912,67 | 134.952,47 | 10.666,85 | 65.856,73 | 76.523,58 |
85 | 134.143,27 | 102,84 | 809,83 | 912,67 | 134.143,27 | 10.769,69 | 66.666,56 | 77.436,25 |
86 | 133.333,44 | 102,22 | 810,45 | 912,67 | 133.333,44 | 10.871,92 | 67.477,00 | 78.348,92 |
87 | 132.523,00 | 101,60 | 811,07 | 912,67 | 132.523,00 | 10.973,52 | 68.288,07 | 79.261,59 |
88 | 131.711,93 | 100,98 | 811,69 | 912,67 | 131.711,93 | 11.074,50 | 69.099,76 | 80.174,25 |
89 | 130.900,24 | 100,36 | 812,31 | 912,67 | 130.900,24 | 11.174,85 | 69.912,07 | 81.086,92 |
90 | 130.087,93 | 99,73 | 812,93 | 912,67 | 130.087,93 | 11.274,59 | 70.725,00 | 81.999,59 |
91 | 129.275,00 | 99,11 | 813,56 | 912,67 | 129.275,00 | 11.373,70 | 71.538,56 | 82.912,26 |
92 | 128.461,44 | 98,49 | 814,18 | 912,67 | 128.461,44 | 11.472,18 | 72.352,74 | 83.824,93 |
93 | 127.647,26 | 97,86 | 814,81 | 912,67 | 127.647,26 | 11.570,05 | 73.167,55 | 84.737,60 |
94 | 126.832,45 | 97,24 | 815,43 | 912,67 | 126.832,45 | 11.667,29 | 73.982,98 | 85.650,26 |
95 | 126.017,02 | 96,61 | 816,06 | 912,67 | 126.017,02 | 11.763,90 | 74.799,03 | 86.562,93 |
96 | 125.200,97 | 95,99 | 816,68 | 912,67 | 125.200,97 | 11.859,89 | 75.615,71 | 87.475,60 |
97 | 124.384,29 | 95,36 | 817,31 | 912,67 | 124.384,29 | 11.955,25 | 76.433,02 | 88.388,27 |
98 | 123.566,98 | 94,73 | 817,93 | 912,67 | 123.566,98 | 12.049,98 | 77.250,95 | 89.300,94 |
99 | 122.749,05 | 94,11 | 818,56 | 912,67 | 122.749,05 | 12.144,09 | 78.069,52 | 90.213,61 |
100 | 121.930,48 | 93,48 | 819,19 | 912,67 | 121.930,48 | 12.237,57 | 78.888,70 | 91.126,27 |
101 | 121.111,30 | 92,85 | 819,82 | 912,67 | 121.111,30 | 12.330,42 | 79.708,52 | 92.038,94 |
102 | 120.291,48 | 92,22 | 820,44 | 912,67 | 120.291,48 | 12.422,65 | 80.528,96 | 92.951,61 |
103 | 119.471,04 | 91,59 | 821,07 | 912,67 | 119.471,04 | 12.514,24 | 81.350,04 | 93.864,28 |
104 | 118.649,96 | 90,96 | 821,70 | 912,67 | 118.649,96 | 12.605,20 | 82.171,74 | 94.776,95 |
105 | 117.828,26 | 90,33 | 822,33 | 912,67 | 117.828,26 | 12.695,54 | 82.994,08 | 95.689,61 |
106 | 117.005,92 | 89,70 | 822,96 | 912,67 | 117.005,92 | 12.785,24 | 83.817,04 | 96.602,28 |
107 | 116.182,96 | 89,07 | 823,59 | 912,67 | 116.182,96 | 12.874,32 | 84.640,63 | 97.514,95 |
108 | 115.359,37 | 88,44 | 824,23 | 912,67 | 115.359,37 | 12.962,76 | 85.464,86 | 98.427,62 |
109 | 114.535,14 | 87,81 | 824,86 | 912,67 | 114.535,14 | 13.050,57 | 86.289,72 | 99.340,29 |
110 | 113.710,28 | 87,18 | 825,49 | 912,67 | 113.710,28 | 13.137,75 | 87.115,21 | 100.252,96 |
111 | 112.884,79 | 86,55 | 826,12 | 912,67 | 112.884,79 | 13.224,29 | 87.941,33 | 101.165,62 |
112 | 112.058,67 | 85,91 | 826,76 | 912,67 | 112.058,67 | 13.310,20 | 88.768,09 | 102.078,29 |
113 | 111.231,91 | 85,28 | 827,39 | 912,67 | 111.231,91 | 13.395,48 | 89.595,48 | 102.990,96 |
114 | 110.404,52 | 84,64 | 828,02 | 912,67 | 110.404,52 | 13.480,13 | 90.423,50 | 103.903,63 |
115 | 109.576,50 | 84,01 | 828,66 | 912,67 | 109.576,50 | 13.564,13 | 91.252,16 | 104.816,30 |
116 | 108.747,84 | 83,37 | 829,29 | 912,67 | 108.747,84 | 13.647,51 | 92.081,46 | 105.728,97 |
117 | 107.918,54 | 82,74 | 829,93 | 912,67 | 107.918,54 | 13.730,25 | 92.911,39 | 106.641,63 |
118 | 107.088,61 | 82,10 | 830,57 | 912,67 | 107.088,61 | 13.812,35 | 93.741,96 | 107.554,30 |
119 | 106.258,04 | 81,46 | 831,20 | 912,67 | 106.258,04 | 13.893,81 | 94.573,16 | 108.466,97 |
120 | 105.426,84 | 80,83 | 831,84 | 912,67 | 105.426,84 | 13.974,64 | 95.405,00 | 109.379,64 |
121 | 104.595,00 | 80,19 | 832,48 | 912,67 | 104.595,00 | 14.054,83 | 96.237,48 | 110.292,31 |
122 | 103.762,52 | 79,55 | 833,12 | 912,67 | 103.762,52 | 14.134,38 | 97.070,60 | 111.204,98 |
123 | 102.929,40 | 78,91 | 833,76 | 912,67 | 102.929,40 | 14.213,29 | 97.904,35 | 112.117,64 |
124 | 102.095,65 | 78,27 | 834,39 | 912,67 | 102.095,65 | 14.291,57 | 98.738,75 | 113.030,31 |
125 | 101.261,25 | 77,63 | 835,03 | 912,67 | 101.261,25 | 14.369,20 | 99.573,78 | 113.942,98 |
126 | 100.426,22 | 76,99 | 835,67 | 912,67 | 100.426,22 | 14.446,19 | 100.409,46 | 114.855,65 |
127 | 99.590,54 | 76,35 | 836,32 | 912,67 | 99.590,54 | 14.522,55 | 101.245,77 | 115.768,32 |
128 | 98.754,23 | 75,71 | 836,96 | 912,67 | 98.754,23 | 14.598,26 | 102.082,73 | 116.680,99 |
129 | 97.917,27 | 75,07 | 837,60 | 912,67 | 97.917,27 | 14.673,33 | 102.920,33 | 117.593,65 |
130 | 97.079,67 | 74,43 | 838,24 | 912,67 | 97.079,67 | 14.747,75 | 103.758,57 | 118.506,32 |
131 | 96.241,43 | 73,79 | 838,88 | 912,67 | 96.241,43 | 14.821,54 | 104.597,45 | 119.418,99 |
132 | 95.402,55 | 73,14 | 839,53 | 912,67 | 95.402,55 | 14.894,68 | 105.436,98 | 120.331,66 |
133 | 94.563,02 | 72,50 | 840,17 | 912,67 | 94.563,02 | 14.967,18 | 106.277,15 | 121.244,33 |
134 | 93.722,85 | 71,85 | 840,81 | 912,67 | 93.722,85 | 15.039,03 | 107.117,96 | 122.157,00 |
135 | 92.882,04 | 71,21 | 841,46 | 912,67 | 92.882,04 | 15.110,24 | 107.959,42 | 123.069,66 |
136 | 92.040,58 | 70,56 | 842,10 | 912,67 | 92.040,58 | 15.180,81 | 108.801,52 | 123.982,33 |
137 | 91.198,48 | 69,92 | 842,75 | 912,67 | 91.198,48 | 15.250,73 | 109.644,27 | 124.895,00 |
138 | 90.355,73 | 69,27 | 843,40 | 912,67 | 90.355,73 | 15.320,00 | 110.487,67 | 125.807,67 |
139 | 89.512,33 | 68,63 | 844,04 | 912,67 | 89.512,33 | 15.388,63 | 111.331,71 | 126.720,34 |
140 | 88.668,29 | 67,98 | 844,69 | 912,67 | 88.668,29 | 15.456,60 | 112.176,40 | 127.633,01 |
141 | 87.823,60 | 67,33 | 845,34 | 912,67 | 87.823,60 | 15.523,94 | 113.021,74 | 128.545,67 |
142 | 86.978,26 | 66,68 | 845,98 | 912,67 | 86.978,26 | 15.590,62 | 113.867,72 | 129.458,34 |
143 | 86.132,28 | 66,03 | 846,63 | 912,67 | 86.132,28 | 15.656,65 | 114.714,36 | 130.371,01 |
144 | 85.285,64 | 65,39 | 847,28 | 912,67 | 85.285,64 | 15.722,04 | 115.561,64 | 131.283,68 |
145 | 84.438,36 | 64,74 | 847,93 | 912,67 | 84.438,36 | 15.786,78 | 116.409,57 | 132.196,35 |
146 | 83.590,43 | 64,09 | 848,58 | 912,67 | 83.590,43 | 15.850,86 | 117.258,15 | 133.109,01 |
147 | 82.741,85 | 63,44 | 849,23 | 912,67 | 82.741,85 | 15.914,30 | 118.107,39 | 134.021,68 |
148 | 81.892,61 | 62,78 | 849,88 | 912,67 | 81.892,61 | 15.977,08 | 118.957,27 | 134.934,35 |
149 | 81.042,73 | 62,13 | 850,54 | 912,67 | 81.042,73 | 16.039,21 | 119.807,81 | 135.847,02 |
150 | 80.192,19 | 61,48 | 851,19 | 912,67 | 80.192,19 | 16.100,70 | 120.658,99 | 136.759,69 |
151 | 79.341,01 | 60,83 | 851,84 | 912,67 | 79.341,01 | 16.161,52 | 121.510,83 | 137.672,36 |
152 | 78.489,17 | 60,18 | 852,49 | 912,67 | 78.489,17 | 16.221,70 | 122.363,33 | 138.585,02 |
153 | 77.636,67 | 59,52 | 853,15 | 912,67 | 77.636,67 | 16.281,22 | 123.216,47 | 139.497,69 |
154 | 76.783,53 | 58,87 | 853,80 | 912,67 | 76.783,53 | 16.340,09 | 124.070,27 | 140.410,36 |
155 | 75.929,73 | 58,21 | 854,46 | 912,67 | 75.929,73 | 16.398,30 | 124.924,73 | 141.323,03 |
156 | 75.075,27 | 57,56 | 855,11 | 912,67 | 75.075,27 | 16.455,86 | 125.779,84 | 142.235,70 |
157 | 74.220,16 | 56,90 | 855,77 | 912,67 | 74.220,16 | 16.512,76 | 126.635,61 | 143.148,37 |
158 | 73.364,39 | 56,25 | 856,42 | 912,67 | 73.364,39 | 16.569,01 | 127.492,03 | 144.061,03 |
159 | 72.507,97 | 55,59 | 857,08 | 912,67 | 72.507,97 | 16.624,60 | 128.349,11 | 144.973,70 |
160 | 71.650,89 | 54,93 | 857,74 | 912,67 | 71.650,89 | 16.679,53 | 129.206,84 | 145.886,37 |
161 | 70.793,16 | 54,27 | 858,39 | 912,67 | 70.793,16 | 16.733,80 | 130.065,24 | 146.799,04 |
162 | 69.934,76 | 53,62 | 859,05 | 912,67 | 69.934,76 | 16.787,42 | 130.924,29 | 147.711,71 |
163 | 69.075,71 | 52,96 | 859,71 | 912,67 | 69.075,71 | 16.840,38 | 131.784,00 | 148.624,38 |
164 | 68.216,00 | 52,30 | 860,37 | 912,67 | 68.216,00 | 16.892,68 | 132.644,37 | 149.537,04 |
165 | 67.355,63 | 51,64 | 861,03 | 912,67 | 67.355,63 | 16.944,32 | 133.505,40 | 150.449,71 |
166 | 66.494,60 | 50,98 | 861,69 | 912,67 | 66.494,60 | 16.995,29 | 134.367,09 | 151.362,38 |
167 | 65.632,91 | 50,32 | 862,35 | 912,67 | 65.632,91 | 17.045,61 | 135.229,44 | 152.275,05 |
168 | 64.770,56 | 49,66 | 863,01 | 912,67 | 64.770,56 | 17.095,27 | 136.092,45 | 153.187,72 |
169 | 63.907,55 | 49,00 | 863,67 | 912,67 | 63.907,55 | 17.144,27 | 136.956,12 | 154.100,39 |
170 | 63.043,88 | 48,33 | 864,33 | 912,67 | 63.043,88 | 17.192,60 | 137.820,45 | 155.013,05 |
171 | 62.179,55 | 47,67 | 865,00 | 912,67 | 62.179,55 | 17.240,27 | 138.685,45 | 155.925,72 |
172 | 61.314,55 | 47,01 | 865,66 | 912,67 | 61.314,55 | 17.287,28 | 139.551,11 | 156.838,39 |
173 | 60.448,89 | 46,34 | 866,32 | 912,67 | 60.448,89 | 17.333,62 | 140.417,44 | 157.751,06 |
174 | 59.582,56 | 45,68 | 866,99 | 912,67 | 59.582,56 | 17.379,30 | 141.284,42 | 158.663,73 |
175 | 58.715,58 | 45,02 | 867,65 | 912,67 | 58.715,58 | 17.424,32 | 142.152,08 | 159.576,40 |
176 | 57.847,92 | 44,35 | 868,32 | 912,67 | 57.847,92 | 17.468,67 | 143.020,40 | 160.489,06 |
177 | 56.979,60 | 43,68 | 868,98 | 912,67 | 56.979,60 | 17.512,35 | 143.889,38 | 161.401,73 |
178 | 56.110,62 | 43,02 | 869,65 | 912,67 | 56.110,62 | 17.555,37 | 144.759,03 | 162.314,40 |
179 | 55.240,97 | 42,35 | 870,32 | 912,67 | 55.240,97 | 17.597,72 | 145.629,35 | 163.227,07 |
180 | 54.370,65 | 41,68 | 870,98 | 912,67 | 54.370,65 | 17.639,41 | 146.500,33 | 164.139,74 |
181 | 53.499,67 | 41,02 | 871,65 | 912,67 | 53.499,67 | 17.680,42 | 147.371,98 | 165.052,40 |
182 | 52.628,02 | 40,35 | 872,32 | 912,67 | 52.628,02 | 17.720,77 | 148.244,30 | 165.965,07 |
183 | 51.755,70 | 39,68 | 872,99 | 912,67 | 51.755,70 | 17.760,45 | 149.117,29 | 166.877,74 |
184 | 50.882,71 | 39,01 | 873,66 | 912,67 | 50.882,71 | 17.799,46 | 149.990,95 | 167.790,41 |
185 | 50.009,05 | 38,34 | 874,33 | 912,67 | 50.009,05 | 17.837,80 | 150.865,28 | 168.703,08 |
186 | 49.134,72 | 37,67 | 875,00 | 912,67 | 49.134,72 | 17.875,47 | 151.740,28 | 169.615,75 |
187 | 48.259,72 | 37,00 | 875,67 | 912,67 | 48.259,72 | 17.912,47 | 152.615,95 | 170.528,41 |
188 | 47.384,05 | 36,33 | 876,34 | 912,67 | 47.384,05 | 17.948,80 | 153.492,29 | 171.441,08 |
189 | 46.507,71 | 35,66 | 877,01 | 912,67 | 46.507,71 | 17.984,45 | 154.369,30 | 172.353,75 |
190 | 45.630,70 | 34,98 | 877,68 | 912,67 | 45.630,70 | 18.019,44 | 155.246,98 | 173.266,42 |
191 | 44.753,02 | 34,31 | 878,36 | 912,67 | 44.753,02 | 18.053,75 | 156.125,34 | 174.179,09 |
192 | 43.874,66 | 33,64 | 879,03 | 912,67 | 43.874,66 | 18.087,38 | 157.004,37 | 175.091,76 |
193 | 42.995,63 | 32,96 | 879,70 | 912,67 | 42.995,63 | 18.120,35 | 157.884,08 | 176.004,42 |
194 | 42.115,92 | 32,29 | 880,38 | 912,67 | 42.115,92 | 18.152,64 | 158.764,46 | 176.917,09 |
195 | 41.235,54 | 31,61 | 881,05 | 912,67 | 41.235,54 | 18.184,25 | 159.645,51 | 177.829,76 |
196 | 40.354,49 | 30,94 | 881,73 | 912,67 | 40.354,49 | 18.215,19 | 160.527,24 | 178.742,43 |
197 | 39.472,76 | 30,26 | 882,41 | 912,67 | 39.472,76 | 18.245,45 | 161.409,65 | 179.655,10 |
198 | 38.590,35 | 29,59 | 883,08 | 912,67 | 38.590,35 | 18.275,04 | 162.292,73 | 180.567,77 |
199 | 37.707,27 | 28,91 | 883,76 | 912,67 | 37.707,27 | 18.303,95 | 163.176,49 | 181.480,43 |
200 | 36.823,51 | 28,23 | 884,44 | 912,67 | 36.823,51 | 18.332,18 | 164.060,92 | 182.393,10 |
201 | 35.939,08 | 27,55 | 885,11 | 912,67 | 35.939,08 | 18.359,73 | 164.946,04 | 183.305,77 |
202 | 35.053,96 | 26,87 | 885,79 | 912,67 | 35.053,96 | 18.386,61 | 165.831,83 | 184.218,44 |
203 | 34.168,17 | 26,20 | 886,47 | 912,67 | 34.168,17 | 18.412,80 | 166.718,31 | 185.131,11 |
204 | 33.281,69 | 25,52 | 887,15 | 912,67 | 33.281,69 | 18.438,32 | 167.605,46 | 186.043,78 |
205 | 32.394,54 | 24,84 | 887,83 | 912,67 | 32.394,54 | 18.463,15 | 168.493,29 | 186.956,44 |
206 | 31.506,71 | 24,16 | 888,51 | 912,67 | 31.506,71 | 18.487,31 | 169.381,80 | 187.869,11 |
207 | 30.618,20 | 23,47 | 889,19 | 912,67 | 30.618,20 | 18.510,78 | 170.271,00 | 188.781,78 |
208 | 29.729,00 | 22,79 | 889,88 | 912,67 | 29.729,00 | 18.533,57 | 171.160,87 | 189.694,45 |
209 | 28.839,13 | 22,11 | 890,56 | 912,67 | 28.839,13 | 18.555,68 | 172.051,43 | 190.607,12 |
210 | 27.948,57 | 21,43 | 891,24 | 912,67 | 27.948,57 | 18.577,11 | 172.942,67 | 191.519,79 |
211 | 27.057,33 | 20,74 | 891,92 | 912,67 | 27.057,33 | 18.597,86 | 173.834,60 | 192.432,45 |
212 | 26.165,40 | 20,06 | 892,61 | 912,67 | 26.165,40 | 18.617,92 | 174.727,21 | 193.345,12 |
213 | 25.272,79 | 19,38 | 893,29 | 912,67 | 25.272,79 | 18.637,29 | 175.620,50 | 194.257,79 |
214 | 24.379,50 | 18,69 | 893,98 | 912,67 | 24.379,50 | 18.655,98 | 176.514,48 | 195.170,46 |
215 | 23.485,52 | 18,01 | 894,66 | 912,67 | 23.485,52 | 18.673,99 | 177.409,14 | 196.083,13 |
216 | 22.590,86 | 17,32 | 895,35 | 912,67 | 22.590,86 | 18.691,31 | 178.304,49 | 196.995,80 |
217 | 21.695,51 | 16,63 | 896,04 | 912,67 | 21.695,51 | 18.707,94 | 179.200,52 | 197.908,46 |
218 | 20.799,48 | 15,95 | 896,72 | 912,67 | 20.799,48 | 18.723,89 | 180.097,24 | 198.821,13 |
219 | 19.902,76 | 15,26 | 897,41 | 912,67 | 19.902,76 | 18.739,15 | 180.994,65 | 199.733,80 |
220 | 19.005,35 | 14,57 | 898,10 | 912,67 | 19.005,35 | 18.753,72 | 181.892,75 | 200.646,47 |
221 | 18.107,25 | 13,88 | 898,79 | 912,67 | 18.107,25 | 18.767,60 | 182.791,54 | 201.559,14 |
222 | 17.208,46 | 13,19 | 899,48 | 912,67 | 17.208,46 | 18.780,79 | 183.691,01 | 202.471,80 |
223 | 16.308,99 | 12,50 | 900,16 | 912,67 | 16.308,99 | 18.793,30 | 184.591,18 | 203.384,47 |
224 | 15.408,82 | 11,81 | 900,85 | 912,67 | 15.408,82 | 18.805,11 | 185.492,03 | 204.297,14 |
225 | 14.507,97 | 11,12 | 901,55 | 912,67 | 14.507,97 | 18.816,23 | 186.393,58 | 205.209,81 |
226 | 13.606,42 | 10,43 | 902,24 | 912,67 | 13.606,42 | 18.826,66 | 187.295,81 | 206.122,48 |
227 | 12.704,19 | 9,74 | 902,93 | 912,67 | 12.704,19 | 18.836,40 | 188.198,74 | 207.035,15 |
228 | 11.801,26 | 9,05 | 903,62 | 912,67 | 11.801,26 | 18.845,45 | 189.102,36 | 207.947,81 |
229 | 10.897,64 | 8,35 | 904,31 | 912,67 | 10.897,64 | 18.853,81 | 190.006,68 | 208.860,48 |
230 | 9.993,32 | 7,66 | 905,01 | 912,67 | 9.993,32 | 18.861,47 | 190.911,68 | 209.773,15 |
231 | 9.088,32 | 6,97 | 905,70 | 912,67 | 9.088,32 | 18.868,44 | 191.817,38 | 210.685,82 |
232 | 8.182,62 | 6,27 | 906,39 | 912,67 | 8.182,62 | 18.874,71 | 192.723,78 | 211.598,49 |
233 | 7.276,22 | 5,58 | 907,09 | 912,67 | 7.276,22 | 18.880,29 | 193.630,87 | 212.511,16 |
234 | 6.369,13 | 4,88 | 907,79 | 912,67 | 6.369,13 | 18.885,17 | 194.538,65 | 213.423,82 |
235 | 5.461,35 | 4,19 | 908,48 | 912,67 | 5.461,35 | 18.889,36 | 195.447,14 | 214.336,49 |
236 | 4.552,86 | 3,49 | 909,18 | 912,67 | 4.552,86 | 18.892,85 | 196.356,31 | 215.249,16 |
237 | 3.643,69 | 2,79 | 909,87 | 912,67 | 3.643,69 | 18.895,64 | 197.266,19 | 216.161,83 |
238 | 2.733,81 | 2,10 | 910,57 | 912,67 | 2.733,81 | 18.897,74 | 198.176,76 | 217.074,50 |
239 | 1.823,24 | 1,40 | 911,27 | 912,67 | 1.823,24 | 18.899,13 | 199.088,03 | 217.987,17 |
240 | 911,97 | 0,70 | 911,97 | 912,67 | 911,97 | 18.899,83 | 200.000,00 | 218.899,83 |
- 19.535,08€
- Zinsanteil
- 915,33€
- Monatsrate
- 0,95%
- Sollzins p.a.
- 0,95%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 158,33 | 757,00 | 915,33 | 199.243,00 | 158,33 | 757,00 | 915,33 |
2 | 199.243,00 | 157,73 | 757,60 | 915,33 | 199.243,00 | 170,93 | 1.514,60 | 1.685,53 |
3 | 198.485,40 | 157,13 | 758,20 | 915,33 | 198.485,40 | 328,06 | 2.272,80 | 2.600,86 |
4 | 197.727,20 | 156,53 | 758,80 | 915,33 | 197.727,20 | 484,60 | 3.031,60 | 3.516,20 |
5 | 196.968,40 | 155,93 | 759,40 | 915,33 | 196.968,40 | 640,53 | 3.791,00 | 4.431,53 |
6 | 196.209,00 | 155,33 | 760,00 | 915,33 | 196.209,00 | 795,86 | 4.551,00 | 5.346,87 |
7 | 195.449,00 | 154,73 | 760,60 | 915,33 | 195.449,00 | 950,59 | 5.311,61 | 6.262,20 |
8 | 194.688,39 | 154,13 | 761,21 | 915,33 | 194.688,39 | 1.104,72 | 6.072,81 | 7.177,54 |
9 | 193.927,19 | 153,53 | 761,81 | 915,33 | 193.927,19 | 1.258,25 | 6.834,62 | 8.092,87 |
10 | 193.165,38 | 152,92 | 762,41 | 915,33 | 193.165,38 | 1.411,17 | 7.597,03 | 9.008,20 |
11 | 192.402,97 | 152,32 | 763,02 | 915,33 | 192.402,97 | 1.563,49 | 8.360,05 | 9.923,54 |
12 | 191.639,95 | 151,71 | 763,62 | 915,33 | 191.639,95 | 1.715,20 | 9.123,67 | 10.838,87 |
13 | 190.876,33 | 151,11 | 764,22 | 915,33 | 190.876,33 | 1.866,31 | 9.887,89 | 11.754,21 |
14 | 190.112,11 | 150,51 | 764,83 | 915,33 | 190.112,11 | 2.016,82 | 10.652,72 | 12.669,54 |
15 | 189.347,28 | 149,90 | 765,43 | 915,33 | 189.347,28 | 2.166,72 | 11.418,16 | 13.584,88 |
16 | 188.581,84 | 149,29 | 766,04 | 915,33 | 188.581,84 | 2.316,01 | 12.184,20 | 14.500,21 |
17 | 187.815,80 | 148,69 | 766,65 | 915,33 | 187.815,80 | 2.464,70 | 12.950,84 | 15.415,54 |
18 | 187.049,16 | 148,08 | 767,25 | 915,33 | 187.049,16 | 2.612,78 | 13.718,10 | 16.330,88 |
19 | 186.281,90 | 147,47 | 767,86 | 915,33 | 186.281,90 | 2.760,25 | 14.485,96 | 17.246,21 |
20 | 185.514,04 | 146,87 | 768,47 | 915,33 | 185.514,04 | 2.907,12 | 15.254,43 | 18.161,55 |
21 | 184.745,57 | 146,26 | 769,08 | 915,33 | 184.745,57 | 3.053,38 | 16.023,50 | 19.076,88 |
22 | 183.976,50 | 145,65 | 769,69 | 915,33 | 183.976,50 | 3.199,02 | 16.793,19 | 19.992,21 |
23 | 183.206,81 | 145,04 | 770,30 | 915,33 | 183.206,81 | 3.344,06 | 17.563,49 | 20.907,55 |
24 | 182.436,51 | 144,43 | 770,91 | 915,33 | 182.436,51 | 3.488,49 | 18.334,39 | 21.822,88 |
25 | 181.665,61 | 143,82 | 771,52 | 915,33 | 181.665,61 | 3.632,31 | 19.105,91 | 22.738,22 |
26 | 180.894,09 | 143,21 | 772,13 | 915,33 | 180.894,09 | 3.775,52 | 19.878,03 | 23.653,55 |
27 | 180.121,97 | 142,60 | 772,74 | 915,33 | 180.121,97 | 3.918,12 | 20.650,77 | 24.568,89 |
28 | 179.349,23 | 141,98 | 773,35 | 915,33 | 179.349,23 | 4.060,10 | 21.424,12 | 25.484,22 |
29 | 178.575,88 | 141,37 | 773,96 | 915,33 | 178.575,88 | 4.201,47 | 22.198,08 | 26.399,55 |
30 | 177.801,92 | 140,76 | 774,57 | 915,33 | 177.801,92 | 4.342,23 | 22.972,66 | 27.314,89 |
31 | 177.027,34 | 140,15 | 775,19 | 915,33 | 177.027,34 | 4.482,38 | 23.747,84 | 28.230,22 |
32 | 176.252,16 | 139,53 | 775,80 | 915,33 | 176.252,16 | 4.621,91 | 24.523,65 | 29.145,56 |
33 | 175.476,35 | 138,92 | 776,42 | 915,33 | 175.476,35 | 4.760,83 | 25.300,06 | 30.060,89 |
34 | 174.699,94 | 138,30 | 777,03 | 915,33 | 174.699,94 | 4.899,13 | 26.077,09 | 30.976,23 |
35 | 173.922,91 | 137,69 | 777,65 | 915,33 | 173.922,91 | 5.036,82 | 26.854,74 | 31.891,56 |
36 | 173.145,26 | 137,07 | 778,26 | 915,33 | 173.145,26 | 5.173,90 | 27.633,00 | 32.806,89 |
37 | 172.367,00 | 136,46 | 778,88 | 915,33 | 172.367,00 | 5.310,35 | 28.411,87 | 33.722,23 |
38 | 171.588,13 | 135,84 | 779,49 | 915,33 | 171.588,13 | 5.446,19 | 29.191,37 | 34.637,56 |
39 | 170.808,63 | 135,22 | 780,11 | 915,33 | 170.808,63 | 5.581,42 | 29.971,48 | 35.552,90 |
40 | 170.028,52 | 134,61 | 780,73 | 915,33 | 170.028,52 | 5.716,02 | 30.752,21 | 36.468,23 |
41 | 169.247,79 | 133,99 | 781,35 | 915,33 | 169.247,79 | 5.850,01 | 31.533,55 | 37.383,57 |
42 | 168.466,45 | 133,37 | 781,96 | 915,33 | 168.466,45 | 5.983,38 | 32.315,52 | 38.298,90 |
43 | 167.684,48 | 132,75 | 782,58 | 915,33 | 167.684,48 | 6.116,13 | 33.098,10 | 39.214,23 |
44 | 166.901,90 | 132,13 | 783,20 | 915,33 | 166.901,90 | 6.248,26 | 33.881,31 | 40.129,57 |
45 | 166.118,69 | 131,51 | 783,82 | 915,33 | 166.118,69 | 6.379,77 | 34.665,13 | 41.044,90 |
46 | 165.334,87 | 130,89 | 784,44 | 915,33 | 165.334,87 | 6.510,66 | 35.449,57 | 41.960,24 |
47 | 164.550,43 | 130,27 | 785,07 | 915,33 | 164.550,43 | 6.640,93 | 36.234,64 | 42.875,57 |
48 | 163.765,36 | 129,65 | 785,69 | 915,33 | 163.765,36 | 6.770,58 | 37.020,33 | 43.790,91 |
49 | 162.979,67 | 129,03 | 786,31 | 915,33 | 162.979,67 | 6.899,61 | 37.806,63 | 44.706,24 |
50 | 162.193,37 | 128,40 | 786,93 | 915,33 | 162.193,37 | 7.028,01 | 38.593,57 | 45.621,57 |
51 | 161.406,43 | 127,78 | 787,55 | 915,33 | 161.406,43 | 7.155,79 | 39.381,12 | 46.536,91 |
52 | 160.618,88 | 127,16 | 788,18 | 915,33 | 160.618,88 | 7.282,95 | 40.169,30 | 47.452,24 |
53 | 159.830,70 | 126,53 | 788,80 | 915,33 | 159.830,70 | 7.409,48 | 40.958,10 | 48.367,58 |
54 | 159.041,90 | 125,91 | 789,43 | 915,33 | 159.041,90 | 7.535,39 | 41.747,53 | 49.282,91 |
55 | 158.252,47 | 125,28 | 790,05 | 915,33 | 158.252,47 | 7.660,67 | 42.537,58 | 50.198,25 |
56 | 157.462,42 | 124,66 | 790,68 | 915,33 | 157.462,42 | 7.785,33 | 43.328,25 | 51.113,58 |
57 | 156.671,75 | 124,03 | 791,30 | 915,33 | 156.671,75 | 7.909,36 | 44.119,56 | 52.028,91 |
58 | 155.880,44 | 123,41 | 791,93 | 915,33 | 155.880,44 | 8.032,76 | 44.911,48 | 52.944,25 |
59 | 155.088,52 | 122,78 | 792,56 | 915,33 | 155.088,52 | 8.155,54 | 45.704,04 | 53.859,58 |
60 | 154.295,96 | 122,15 | 793,18 | 915,33 | 154.295,96 | 8.277,69 | 46.497,22 | 54.774,92 |
61 | 153.502,78 | 121,52 | 793,81 | 915,33 | 153.502,78 | 8.399,22 | 47.291,03 | 55.690,25 |
62 | 152.708,97 | 120,89 | 794,44 | 915,33 | 152.708,97 | 8.520,11 | 48.085,47 | 56.605,59 |
63 | 151.914,53 | 120,27 | 795,07 | 915,33 | 151.914,53 | 8.640,38 | 48.880,54 | 57.520,92 |
64 | 151.119,46 | 119,64 | 795,70 | 915,33 | 151.119,46 | 8.760,01 | 49.676,24 | 58.436,25 |
65 | 150.323,76 | 119,01 | 796,33 | 915,33 | 150.323,76 | 8.879,02 | 50.472,57 | 59.351,59 |
66 | 149.527,43 | 118,38 | 796,96 | 915,33 | 149.527,43 | 8.997,40 | 51.269,53 | 60.266,92 |
67 | 148.730,47 | 117,74 | 797,59 | 915,33 | 148.730,47 | 9.115,14 | 52.067,12 | 61.182,26 |
68 | 147.932,88 | 117,11 | 798,22 | 915,33 | 147.932,88 | 9.232,25 | 52.865,34 | 62.097,59 |
69 | 147.134,66 | 116,48 | 798,85 | 915,33 | 147.134,66 | 9.348,74 | 53.664,19 | 63.012,93 |
70 | 146.335,81 | 115,85 | 799,49 | 915,33 | 146.335,81 | 9.464,58 | 54.463,68 | 63.928,26 |
71 | 145.536,32 | 115,22 | 800,12 | 915,33 | 145.536,32 | 9.579,80 | 55.263,79 | 64.843,59 |
72 | 144.736,21 | 114,58 | 800,75 | 915,33 | 144.736,21 | 9.694,38 | 56.064,54 | 65.758,93 |
73 | 143.935,46 | 113,95 | 801,39 | 915,33 | 143.935,46 | 9.808,33 | 56.865,93 | 66.674,26 |
74 | 143.134,07 | 113,31 | 802,02 | 915,33 | 143.134,07 | 9.921,65 | 57.667,95 | 67.589,60 |
75 | 142.332,05 | 112,68 | 802,65 | 915,33 | 142.332,05 | 10.034,33 | 58.470,60 | 68.504,93 |
76 | 141.529,40 | 112,04 | 803,29 | 915,33 | 141.529,40 | 10.146,37 | 59.273,89 | 69.420,27 |
77 | 140.726,11 | 111,41 | 803,93 | 915,33 | 140.726,11 | 10.257,78 | 60.077,82 | 70.335,60 |
78 | 139.922,18 | 110,77 | 804,56 | 915,33 | 139.922,18 | 10.368,55 | 60.882,38 | 71.250,93 |
79 | 139.117,62 | 110,13 | 805,20 | 915,33 | 139.117,62 | 10.478,69 | 61.687,58 | 72.166,27 |
80 | 138.312,42 | 109,50 | 805,84 | 915,33 | 138.312,42 | 10.588,18 | 62.493,42 | 73.081,60 |
81 | 137.506,58 | 108,86 | 806,47 | 915,33 | 137.506,58 | 10.697,04 | 63.299,89 | 73.996,94 |
82 | 136.700,11 | 108,22 | 807,11 | 915,33 | 136.700,11 | 10.805,26 | 64.107,01 | 74.912,27 |
83 | 135.892,99 | 107,58 | 807,75 | 915,33 | 135.892,99 | 10.912,84 | 64.914,76 | 75.827,61 |
84 | 135.085,24 | 106,94 | 808,39 | 915,33 | 135.085,24 | 11.019,79 | 65.723,15 | 76.742,94 |
85 | 134.276,85 | 106,30 | 809,03 | 915,33 | 134.276,85 | 11.126,09 | 66.532,18 | 77.658,27 |
86 | 133.467,82 | 105,66 | 809,67 | 915,33 | 133.467,82 | 11.231,75 | 67.341,86 | 78.573,61 |
87 | 132.658,14 | 105,02 | 810,31 | 915,33 | 132.658,14 | 11.336,77 | 68.152,17 | 79.488,94 |
88 | 131.847,83 | 104,38 | 810,95 | 915,33 | 131.847,83 | 11.441,15 | 68.963,12 | 80.404,28 |
89 | 131.036,88 | 103,74 | 811,60 | 915,33 | 131.036,88 | 11.544,89 | 69.774,72 | 81.319,61 |
90 | 130.225,28 | 103,10 | 812,24 | 915,33 | 130.225,28 | 11.647,98 | 70.586,96 | 82.234,94 |
91 | 129.413,04 | 102,45 | 812,88 | 915,33 | 129.413,04 | 11.750,44 | 71.399,84 | 83.150,28 |
92 | 128.600,16 | 101,81 | 813,53 | 915,33 | 128.600,16 | 11.852,25 | 72.213,37 | 84.065,61 |
93 | 127.786,63 | 101,16 | 814,17 | 915,33 | 127.786,63 | 11.953,41 | 73.027,54 | 84.980,95 |
94 | 126.972,46 | 100,52 | 814,81 | 915,33 | 126.972,46 | 12.053,93 | 73.842,35 | 85.896,28 |
95 | 126.157,65 | 99,87 | 815,46 | 915,33 | 126.157,65 | 12.153,80 | 74.657,81 | 86.811,62 |
96 | 125.342,19 | 99,23 | 816,11 | 915,33 | 125.342,19 | 12.253,03 | 75.473,92 | 87.726,95 |
97 | 124.526,08 | 98,58 | 816,75 | 915,33 | 124.526,08 | 12.351,62 | 76.290,67 | 88.642,28 |
98 | 123.709,33 | 97,94 | 817,40 | 915,33 | 123.709,33 | 12.449,55 | 77.108,07 | 89.557,62 |
99 | 122.891,93 | 97,29 | 818,04 | 915,33 | 122.891,93 | 12.546,84 | 77.926,11 | 90.472,95 |
100 | 122.073,89 | 96,64 | 818,69 | 915,33 | 122.073,89 | 12.643,48 | 78.744,80 | 91.388,29 |
101 | 121.255,20 | 95,99 | 819,34 | 915,33 | 121.255,20 | 12.739,48 | 79.564,14 | 92.303,62 |
102 | 120.435,86 | 95,35 | 819,99 | 915,33 | 120.435,86 | 12.834,82 | 80.384,13 | 93.218,96 |
103 | 119.615,87 | 94,70 | 820,64 | 915,33 | 119.615,87 | 12.929,52 | 81.204,77 | 94.134,29 |
104 | 118.795,23 | 94,05 | 821,29 | 915,33 | 118.795,23 | 13.023,57 | 82.026,06 | 95.049,62 |
105 | 117.973,94 | 93,40 | 821,94 | 915,33 | 117.973,94 | 13.116,96 | 82.848,00 | 95.964,96 |
106 | 117.152,00 | 92,75 | 822,59 | 915,33 | 117.152,00 | 13.209,71 | 83.670,59 | 96.880,29 |
107 | 116.329,41 | 92,09 | 823,24 | 915,33 | 116.329,41 | 13.301,80 | 84.493,83 | 97.795,63 |
108 | 115.506,17 | 91,44 | 823,89 | 915,33 | 115.506,17 | 13.393,24 | 85.317,72 | 98.710,96 |
109 | 114.682,28 | 90,79 | 824,54 | 915,33 | 114.682,28 | 13.484,03 | 86.142,26 | 99.626,30 |
110 | 113.857,74 | 90,14 | 825,20 | 915,33 | 113.857,74 | 13.574,17 | 86.967,46 | 100.541,63 |
111 | 113.032,54 | 89,48 | 825,85 | 915,33 | 113.032,54 | 13.663,66 | 87.793,31 | 101.456,96 |
112 | 112.206,69 | 88,83 | 826,50 | 915,33 | 112.206,69 | 13.752,49 | 88.619,81 | 102.372,30 |
113 | 111.380,19 | 88,18 | 827,16 | 915,33 | 111.380,19 | 13.840,66 | 89.446,97 | 103.287,63 |
114 | 110.553,03 | 87,52 | 827,81 | 915,33 | 110.553,03 | 13.928,18 | 90.274,78 | 104.202,97 |
115 | 109.725,22 | 86,87 | 828,47 | 915,33 | 109.725,22 | 14.015,05 | 91.103,25 | 105.118,30 |
116 | 108.896,75 | 86,21 | 829,12 | 915,33 | 108.896,75 | 14.101,26 | 91.932,38 | 106.033,64 |
117 | 108.067,62 | 85,55 | 829,78 | 915,33 | 108.067,62 | 14.186,81 | 92.762,16 | 106.948,97 |
118 | 107.237,84 | 84,90 | 830,44 | 915,33 | 107.237,84 | 14.271,71 | 93.592,60 | 107.864,30 |
119 | 106.407,40 | 84,24 | 831,10 | 915,33 | 106.407,40 | 14.355,95 | 94.423,69 | 108.779,64 |
120 | 105.576,31 | 83,58 | 831,75 | 915,33 | 105.576,31 | 14.439,53 | 95.255,44 | 109.694,97 |
121 | 104.744,56 | 82,92 | 832,41 | 915,33 | 104.744,56 | 14.522,45 | 96.087,86 | 110.610,31 |
122 | 103.912,14 | 82,26 | 833,07 | 915,33 | 103.912,14 | 14.604,72 | 96.920,93 | 111.525,64 |
123 | 103.079,07 | 81,60 | 833,73 | 915,33 | 103.079,07 | 14.686,32 | 97.754,66 | 112.440,98 |
124 | 102.245,34 | 80,94 | 834,39 | 915,33 | 102.245,34 | 14.767,26 | 98.589,05 | 113.356,31 |
125 | 101.410,95 | 80,28 | 835,05 | 915,33 | 101.410,95 | 14.847,55 | 99.424,10 | 114.271,64 |
126 | 100.575,90 | 79,62 | 835,71 | 915,33 | 100.575,90 | 14.927,17 | 100.259,81 | 115.186,98 |
127 | 99.740,19 | 78,96 | 836,37 | 915,33 | 99.740,19 | 15.006,13 | 101.096,18 | 116.102,31 |
128 | 98.903,82 | 78,30 | 837,04 | 915,33 | 98.903,82 | 15.084,43 | 101.933,22 | 117.017,65 |
129 | 98.066,78 | 77,64 | 837,70 | 915,33 | 98.066,78 | 15.162,07 | 102.770,92 | 117.932,98 |
130 | 97.229,08 | 76,97 | 838,36 | 915,33 | 97.229,08 | 15.239,04 | 103.609,28 | 118.848,32 |
131 | 96.390,72 | 76,31 | 839,02 | 915,33 | 96.390,72 | 15.315,35 | 104.448,30 | 119.763,65 |
132 | 95.551,70 | 75,65 | 839,69 | 915,33 | 95.551,70 | 15.390,99 | 105.287,99 | 120.678,98 |
133 | 94.712,01 | 74,98 | 840,35 | 915,33 | 94.712,01 | 15.465,97 | 106.128,34 | 121.594,32 |
134 | 93.871,66 | 74,32 | 841,02 | 915,33 | 93.871,66 | 15.540,29 | 106.969,36 | 122.509,65 |
135 | 93.030,64 | 73,65 | 841,69 | 915,33 | 93.030,64 | 15.613,94 | 107.811,05 | 123.424,99 |
136 | 92.188,95 | 72,98 | 842,35 | 915,33 | 92.188,95 | 15.686,92 | 108.653,40 | 124.340,32 |
137 | 91.346,60 | 72,32 | 843,02 | 915,33 | 91.346,60 | 15.759,24 | 109.496,42 | 125.255,66 |
138 | 90.503,58 | 71,65 | 843,69 | 915,33 | 90.503,58 | 15.830,89 | 110.340,10 | 126.170,99 |
139 | 89.659,90 | 70,98 | 844,35 | 915,33 | 89.659,90 | 15.901,87 | 111.184,46 | 127.086,32 |
140 | 88.815,54 | 70,31 | 845,02 | 915,33 | 88.815,54 | 15.972,18 | 112.029,48 | 128.001,66 |
141 | 87.970,52 | 69,64 | 845,69 | 915,33 | 87.970,52 | 16.041,82 | 112.875,17 | 128.916,99 |
142 | 87.124,83 | 68,97 | 846,36 | 915,33 | 87.124,83 | 16.110,80 | 113.721,53 | 129.832,33 |
143 | 86.278,47 | 68,30 | 847,03 | 915,33 | 86.278,47 | 16.179,10 | 114.568,56 | 130.747,66 |
144 | 85.431,44 | 67,63 | 847,70 | 915,33 | 85.431,44 | 16.246,73 | 115.416,26 | 131.663,00 |
145 | 84.583,74 | 66,96 | 848,37 | 915,33 | 84.583,74 | 16.313,70 | 116.264,63 | 132.578,33 |
146 | 83.735,37 | 66,29 | 849,04 | 915,33 | 83.735,37 | 16.379,99 | 117.113,68 | 133.493,66 |
147 | 82.886,32 | 65,62 | 849,72 | 915,33 | 82.886,32 | 16.445,60 | 117.963,39 | 134.409,00 |
148 | 82.036,61 | 64,95 | 850,39 | 915,33 | 82.036,61 | 16.510,55 | 118.813,78 | 135.324,33 |
149 | 81.186,22 | 64,27 | 851,06 | 915,33 | 81.186,22 | 16.574,82 | 119.664,84 | 136.239,67 |
150 | 80.335,16 | 63,60 | 851,74 | 915,33 | 80.335,16 | 16.638,42 | 120.516,58 | 137.155,00 |
151 | 79.483,42 | 62,92 | 852,41 | 915,33 | 79.483,42 | 16.701,35 | 121.368,99 | 138.070,34 |
152 | 78.631,01 | 62,25 | 853,08 | 915,33 | 78.631,01 | 16.763,59 | 122.222,07 | 138.985,67 |
153 | 77.777,93 | 61,57 | 853,76 | 915,33 | 77.777,93 | 16.825,17 | 123.075,83 | 139.901,00 |
154 | 76.924,17 | 60,90 | 854,44 | 915,33 | 76.924,17 | 16.886,07 | 123.930,27 | 140.816,34 |
155 | 76.069,73 | 60,22 | 855,11 | 915,33 | 76.069,73 | 16.946,29 | 124.785,38 | 141.731,67 |
156 | 75.214,62 | 59,54 | 855,79 | 915,33 | 75.214,62 | 17.005,83 | 125.641,17 | 142.647,01 |
157 | 74.358,83 | 58,87 | 856,47 | 915,33 | 74.358,83 | 17.064,70 | 126.497,64 | 143.562,34 |
158 | 73.502,36 | 58,19 | 857,14 | 915,33 | 73.502,36 | 17.122,89 | 127.354,78 | 144.477,67 |
159 | 72.645,22 | 57,51 | 857,82 | 915,33 | 72.645,22 | 17.180,40 | 128.212,61 | 145.393,01 |
160 | 71.787,39 | 56,83 | 858,50 | 915,33 | 71.787,39 | 17.237,23 | 129.071,11 | 146.308,34 |
161 | 70.928,89 | 56,15 | 859,18 | 915,33 | 70.928,89 | 17.293,39 | 129.930,29 | 147.223,68 |
162 | 70.069,71 | 55,47 | 859,86 | 915,33 | 70.069,71 | 17.348,86 | 130.790,15 | 148.139,01 |
163 | 69.209,85 | 54,79 | 860,54 | 915,33 | 69.209,85 | 17.403,65 | 131.650,70 | 149.054,35 |
164 | 68.349,30 | 54,11 | 861,22 | 915,33 | 68.349,30 | 17.457,76 | 132.511,92 | 149.969,68 |
165 | 67.488,08 | 53,43 | 861,91 | 915,33 | 67.488,08 | 17.511,19 | 133.373,83 | 150.885,01 |
166 | 66.626,17 | 52,75 | 862,59 | 915,33 | 66.626,17 | 17.563,93 | 134.236,42 | 151.800,35 |
167 | 65.763,58 | 52,06 | 863,27 | 915,33 | 65.763,58 | 17.615,99 | 135.099,69 | 152.715,68 |
168 | 64.900,31 | 51,38 | 863,95 | 915,33 | 64.900,31 | 17.667,37 | 135.963,64 | 153.631,02 |
169 | 64.036,36 | 50,70 | 864,64 | 915,33 | 64.036,36 | 17.718,07 | 136.828,28 | 154.546,35 |
170 | 63.171,72 | 50,01 | 865,32 | 915,33 | 63.171,72 | 17.768,08 | 137.693,61 | 155.461,69 |
171 | 62.306,39 | 49,33 | 866,01 | 915,33 | 62.306,39 | 17.817,41 | 138.559,61 | 156.377,02 |
172 | 61.440,39 | 48,64 | 866,69 | 915,33 | 61.440,39 | 17.866,05 | 139.426,31 | 157.292,35 |
173 | 60.573,69 | 47,95 | 867,38 | 915,33 | 60.573,69 | 17.914,00 | 140.293,69 | 158.207,69 |
174 | 59.706,31 | 47,27 | 868,07 | 915,33 | 59.706,31 | 17.961,27 | 141.161,75 | 159.123,02 |
175 | 58.838,25 | 46,58 | 868,75 | 915,33 | 58.838,25 | 18.007,85 | 142.030,51 | 160.038,36 |
176 | 57.969,49 | 45,89 | 869,44 | 915,33 | 57.969,49 | 18.053,74 | 142.899,95 | 160.953,69 |
177 | 57.100,05 | 45,20 | 870,13 | 915,33 | 57.100,05 | 18.098,95 | 143.770,08 | 161.869,03 |
178 | 56.229,92 | 44,52 | 870,82 | 915,33 | 56.229,92 | 18.143,46 | 144.640,90 | 162.784,36 |
179 | 55.359,10 | 43,83 | 871,51 | 915,33 | 55.359,10 | 18.187,29 | 145.512,41 | 163.699,69 |
180 | 54.487,59 | 43,14 | 872,20 | 915,33 | 54.487,59 | 18.230,42 | 146.384,61 | 164.615,03 |
181 | 53.615,39 | 42,45 | 872,89 | 915,33 | 53.615,39 | 18.272,87 | 147.257,49 | 165.530,36 |
182 | 52.742,51 | 41,75 | 873,58 | 915,33 | 52.742,51 | 18.314,62 | 148.131,07 | 166.445,70 |
183 | 51.868,93 | 41,06 | 874,27 | 915,33 | 51.868,93 | 18.355,69 | 149.005,35 | 167.361,03 |
184 | 50.994,65 | 40,37 | 874,96 | 915,33 | 50.994,65 | 18.396,06 | 149.880,31 | 168.276,37 |
185 | 50.119,69 | 39,68 | 875,66 | 915,33 | 50.119,69 | 18.435,73 | 150.755,97 | 169.191,70 |
186 | 49.244,03 | 38,98 | 876,35 | 915,33 | 49.244,03 | 18.474,72 | 151.632,32 | 170.107,03 |
187 | 48.367,68 | 38,29 | 877,04 | 915,33 | 48.367,68 | 18.513,01 | 152.509,36 | 171.022,37 |
188 | 47.490,64 | 37,60 | 877,74 | 915,33 | 47.490,64 | 18.550,61 | 153.387,10 | 171.937,70 |
189 | 46.612,90 | 36,90 | 878,43 | 915,33 | 46.612,90 | 18.587,51 | 154.265,53 | 172.853,04 |
190 | 45.734,47 | 36,21 | 879,13 | 915,33 | 45.734,47 | 18.623,72 | 155.144,66 | 173.768,37 |
191 | 44.855,34 | 35,51 | 879,82 | 915,33 | 44.855,34 | 18.659,23 | 156.024,48 | 174.683,71 |
192 | 43.975,52 | 34,81 | 880,52 | 915,33 | 43.975,52 | 18.694,04 | 156.905,00 | 175.599,04 |
193 | 43.095,00 | 34,12 | 881,22 | 915,33 | 43.095,00 | 18.728,16 | 157.786,22 | 176.514,37 |
194 | 42.213,78 | 33,42 | 881,92 | 915,33 | 42.213,78 | 18.761,58 | 158.668,13 | 177.429,71 |
195 | 41.331,87 | 32,72 | 882,61 | 915,33 | 41.331,87 | 18.794,30 | 159.550,75 | 178.345,04 |
196 | 40.449,25 | 32,02 | 883,31 | 915,33 | 40.449,25 | 18.826,32 | 160.434,06 | 179.260,38 |
197 | 39.565,94 | 31,32 | 884,01 | 915,33 | 39.565,94 | 18.857,64 | 161.318,07 | 180.175,71 |
198 | 38.681,93 | 30,62 | 884,71 | 915,33 | 38.681,93 | 18.888,27 | 162.202,78 | 181.091,05 |
199 | 37.797,22 | 29,92 | 885,41 | 915,33 | 37.797,22 | 18.918,19 | 163.088,19 | 182.006,38 |
200 | 36.911,81 | 29,22 | 886,11 | 915,33 | 36.911,81 | 18.947,41 | 163.974,30 | 182.921,71 |
201 | 36.025,70 | 28,52 | 886,81 | 915,33 | 36.025,70 | 18.975,93 | 164.861,12 | 183.837,05 |
202 | 35.138,88 | 27,82 | 887,52 | 915,33 | 35.138,88 | 19.003,75 | 165.748,63 | 184.752,38 |
203 | 34.251,37 | 27,12 | 888,22 | 915,33 | 34.251,37 | 19.030,86 | 166.636,85 | 185.667,72 |
204 | 33.363,15 | 26,41 | 888,92 | 915,33 | 33.363,15 | 19.057,28 | 167.525,77 | 186.583,05 |
205 | 32.474,23 | 25,71 | 889,63 | 915,33 | 32.474,23 | 19.082,99 | 168.415,40 | 187.498,39 |
206 | 31.584,60 | 25,00 | 890,33 | 915,33 | 31.584,60 | 19.107,99 | 169.305,73 | 188.413,72 |
207 | 30.694,27 | 24,30 | 891,03 | 915,33 | 30.694,27 | 19.132,29 | 170.196,76 | 189.329,05 |
208 | 29.803,24 | 23,59 | 891,74 | 915,33 | 29.803,24 | 19.155,88 | 171.088,50 | 190.244,39 |
209 | 28.911,50 | 22,89 | 892,45 | 915,33 | 28.911,50 | 19.178,77 | 171.980,95 | 191.159,72 |
210 | 28.019,05 | 22,18 | 893,15 | 915,33 | 28.019,05 | 19.200,95 | 172.874,10 | 192.075,06 |
211 | 27.125,90 | 21,47 | 893,86 | 915,33 | 27.125,90 | 19.222,43 | 173.767,96 | 192.990,39 |
212 | 26.232,04 | 20,77 | 894,57 | 915,33 | 26.232,04 | 19.243,20 | 174.662,53 | 193.905,73 |
213 | 25.337,47 | 20,06 | 895,28 | 915,33 | 25.337,47 | 19.263,25 | 175.557,80 | 194.821,06 |
214 | 24.442,20 | 19,35 | 895,98 | 915,33 | 24.442,20 | 19.282,60 | 176.453,79 | 195.736,39 |
215 | 23.546,21 | 18,64 | 896,69 | 915,33 | 23.546,21 | 19.301,25 | 177.350,48 | 196.651,73 |
216 | 22.649,52 | 17,93 | 897,40 | 915,33 | 22.649,52 | 19.319,18 | 178.247,89 | 197.567,06 |
217 | 21.752,11 | 17,22 | 898,11 | 915,33 | 21.752,11 | 19.336,40 | 179.146,00 | 198.482,40 |
218 | 20.854,00 | 16,51 | 898,82 | 915,33 | 20.854,00 | 19.352,91 | 180.044,82 | 199.397,73 |
219 | 19.955,18 | 15,80 | 899,54 | 915,33 | 19.955,18 | 19.368,70 | 180.944,36 | 200.313,07 |
220 | 19.055,64 | 15,09 | 900,25 | 915,33 | 19.055,64 | 19.383,79 | 181.844,61 | 201.228,40 |
221 | 18.155,39 | 14,37 | 900,96 | 915,33 | 18.155,39 | 19.398,16 | 182.745,57 | 202.143,73 |
222 | 17.254,43 | 13,66 | 901,67 | 915,33 | 17.254,43 | 19.411,82 | 183.647,25 | 203.059,07 |
223 | 16.352,75 | 12,95 | 902,39 | 915,33 | 16.352,75 | 19.424,77 | 184.549,63 | 203.974,40 |
224 | 15.450,37 | 12,23 | 903,10 | 915,33 | 15.450,37 | 19.437,00 | 185.452,74 | 204.889,74 |
225 | 14.547,26 | 11,52 | 903,82 | 915,33 | 14.547,26 | 19.448,52 | 186.356,55 | 205.805,07 |
226 | 13.643,45 | 10,80 | 904,53 | 915,33 | 13.643,45 | 19.459,32 | 187.261,09 | 206.720,40 |
227 | 12.738,91 | 10,08 | 905,25 | 915,33 | 12.738,91 | 19.469,40 | 188.166,34 | 207.635,74 |
228 | 11.833,66 | 9,37 | 905,97 | 915,33 | 11.833,66 | 19.478,77 | 189.072,30 | 208.551,07 |
229 | 10.927,70 | 8,65 | 906,68 | 915,33 | 10.927,70 | 19.487,42 | 189.978,99 | 209.466,41 |
230 | 10.021,01 | 7,93 | 907,40 | 915,33 | 10.021,01 | 19.495,36 | 190.886,39 | 210.381,74 |
231 | 9.113,61 | 7,21 | 908,12 | 915,33 | 9.113,61 | 19.502,57 | 191.794,51 | 211.297,08 |
232 | 8.205,49 | 6,50 | 908,84 | 915,33 | 8.205,49 | 19.509,07 | 192.703,34 | 212.212,41 |
233 | 7.296,66 | 5,78 | 909,56 | 915,33 | 7.296,66 | 19.514,84 | 193.612,90 | 213.127,74 |
234 | 6.387,10 | 5,06 | 910,28 | 915,33 | 6.387,10 | 19.519,90 | 194.523,18 | 214.043,08 |
235 | 5.476,82 | 4,34 | 911,00 | 915,33 | 5.476,82 | 19.524,24 | 195.434,18 | 214.958,41 |
236 | 4.565,82 | 3,61 | 911,72 | 915,33 | 4.565,82 | 19.527,85 | 196.345,90 | 215.873,75 |
237 | 3.654,10 | 2,89 | 912,44 | 915,33 | 3.654,10 | 19.530,74 | 197.258,34 | 216.789,08 |
238 | 2.741,66 | 2,17 | 913,16 | 915,33 | 2.741,66 | 19.532,91 | 198.171,50 | 217.704,42 |
239 | 1.828,50 | 1,45 | 913,89 | 915,33 | 1.828,50 | 19.534,36 | 199.085,39 | 218.619,75 |
240 | 914,61 | 0,72 | 914,61 | 915,33 | 914,61 | 19.535,08 | 200.000,00 | 219.535,08 |
- 22.088,03€
- Zinsanteil
- 926,05€
- Monatsrate
- 1,07%
- Sollzins p.a.
- 1,09%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 178,33 | 747,71 | 926,05 | 199.252,29 | 178,33 | 747,71 | 926,05 |
2 | 199.252,29 | 177,67 | 748,38 | 926,05 | 199.252,29 | 192,53 | 1.496,10 | 1.688,62 |
3 | 198.503,90 | 177,00 | 749,05 | 926,05 | 198.503,90 | 369,53 | 2.245,14 | 2.614,67 |
4 | 197.754,86 | 176,33 | 749,72 | 926,05 | 197.754,86 | 545,86 | 2.994,86 | 3.540,72 |
5 | 197.005,14 | 175,66 | 750,38 | 926,05 | 197.005,14 | 721,52 | 3.745,25 | 4.466,77 |
6 | 196.254,75 | 174,99 | 751,05 | 926,05 | 196.254,75 | 896,52 | 4.496,30 | 5.392,82 |
7 | 195.503,70 | 174,32 | 751,72 | 926,05 | 195.503,70 | 1.070,84 | 5.248,02 | 6.318,86 |
8 | 194.751,98 | 173,65 | 752,39 | 926,05 | 194.751,98 | 1.244,49 | 6.000,42 | 7.244,91 |
9 | 193.999,58 | 172,98 | 753,06 | 926,05 | 193.999,58 | 1.417,48 | 6.753,48 | 8.170,96 |
10 | 193.246,52 | 172,31 | 753,74 | 926,05 | 193.246,52 | 1.589,79 | 7.507,22 | 9.097,01 |
11 | 192.492,78 | 171,64 | 754,41 | 926,05 | 192.492,78 | 1.761,43 | 8.261,63 | 10.023,05 |
12 | 191.738,37 | 170,97 | 755,08 | 926,05 | 191.738,37 | 1.932,39 | 9.016,71 | 10.949,10 |
13 | 190.983,29 | 170,29 | 755,75 | 926,05 | 190.983,29 | 2.102,69 | 9.772,46 | 11.875,15 |
14 | 190.227,54 | 169,62 | 756,43 | 926,05 | 190.227,54 | 2.272,31 | 10.528,89 | 12.801,20 |
15 | 189.471,11 | 168,95 | 757,10 | 926,05 | 189.471,11 | 2.441,25 | 11.285,99 | 13.727,25 |
16 | 188.714,01 | 168,27 | 757,78 | 926,05 | 188.714,01 | 2.609,52 | 12.043,77 | 14.653,29 |
17 | 187.956,23 | 167,59 | 758,45 | 926,05 | 187.956,23 | 2.777,12 | 12.802,23 | 15.579,34 |
18 | 187.197,77 | 166,92 | 759,13 | 926,05 | 187.197,77 | 2.944,03 | 13.561,36 | 16.505,39 |
19 | 186.438,64 | 166,24 | 759,81 | 926,05 | 186.438,64 | 3.110,28 | 14.321,16 | 17.431,44 |
20 | 185.678,84 | 165,56 | 760,48 | 926,05 | 185.678,84 | 3.275,84 | 15.081,65 | 18.357,49 |
21 | 184.918,35 | 164,89 | 761,16 | 926,05 | 184.918,35 | 3.440,72 | 15.842,81 | 19.283,53 |
22 | 184.157,19 | 164,21 | 761,84 | 926,05 | 184.157,19 | 3.604,93 | 16.604,65 | 20.209,58 |
23 | 183.395,35 | 163,53 | 762,52 | 926,05 | 183.395,35 | 3.768,46 | 17.367,17 | 21.135,63 |
24 | 182.632,83 | 162,85 | 763,20 | 926,05 | 182.632,83 | 3.931,31 | 18.130,37 | 22.061,68 |
25 | 181.869,63 | 162,17 | 763,88 | 926,05 | 181.869,63 | 4.093,47 | 18.894,25 | 22.987,73 |
26 | 181.105,75 | 161,49 | 764,56 | 926,05 | 181.105,75 | 4.254,96 | 19.658,81 | 23.913,77 |
27 | 180.341,19 | 160,80 | 765,24 | 926,05 | 180.341,19 | 4.415,76 | 20.424,06 | 24.839,82 |
28 | 179.575,94 | 160,12 | 765,93 | 926,05 | 179.575,94 | 4.575,89 | 21.189,98 | 25.765,87 |
29 | 178.810,02 | 159,44 | 766,61 | 926,05 | 178.810,02 | 4.735,32 | 21.956,59 | 26.691,92 |
30 | 178.043,41 | 158,76 | 767,29 | 926,05 | 178.043,41 | 4.894,08 | 22.723,89 | 27.617,97 |
31 | 177.276,11 | 158,07 | 767,98 | 926,05 | 177.276,11 | 5.052,15 | 23.491,86 | 28.544,01 |
32 | 176.508,14 | 157,39 | 768,66 | 926,05 | 176.508,14 | 5.209,54 | 24.260,52 | 29.470,06 |
33 | 175.739,48 | 156,70 | 769,35 | 926,05 | 175.739,48 | 5.366,24 | 25.029,87 | 30.396,11 |
34 | 174.970,13 | 156,02 | 770,03 | 926,05 | 174.970,13 | 5.522,25 | 25.799,90 | 31.322,16 |
35 | 174.200,10 | 155,33 | 770,72 | 926,05 | 174.200,10 | 5.677,58 | 26.570,62 | 32.248,20 |
36 | 173.429,38 | 154,64 | 771,41 | 926,05 | 173.429,38 | 5.832,22 | 27.342,03 | 33.174,25 |
37 | 172.657,97 | 153,95 | 772,09 | 926,05 | 172.657,97 | 5.986,18 | 28.114,12 | 34.100,30 |
38 | 171.885,88 | 153,26 | 772,78 | 926,05 | 171.885,88 | 6.139,44 | 28.886,91 | 35.026,35 |
39 | 171.113,09 | 152,58 | 773,47 | 926,05 | 171.113,09 | 6.292,02 | 29.660,38 | 35.952,40 |
40 | 170.339,62 | 151,89 | 774,16 | 926,05 | 170.339,62 | 6.443,90 | 30.434,54 | 36.878,44 |
41 | 169.565,46 | 151,20 | 774,85 | 926,05 | 169.565,46 | 6.595,10 | 31.209,39 | 37.804,49 |
42 | 168.790,61 | 150,50 | 775,54 | 926,05 | 168.790,61 | 6.745,60 | 31.984,94 | 38.730,54 |
43 | 168.015,06 | 149,81 | 776,23 | 926,05 | 168.015,06 | 6.895,42 | 32.761,17 | 39.656,59 |
44 | 167.238,83 | 149,12 | 776,93 | 926,05 | 167.238,83 | 7.044,54 | 33.538,10 | 40.582,64 |
45 | 166.461,90 | 148,43 | 777,62 | 926,05 | 166.461,90 | 7.192,97 | 34.315,72 | 41.508,68 |
46 | 165.684,28 | 147,74 | 778,31 | 926,05 | 165.684,28 | 7.340,70 | 35.094,03 | 42.434,73 |
47 | 164.905,97 | 147,04 | 779,01 | 926,05 | 164.905,97 | 7.487,74 | 35.873,04 | 43.360,78 |
48 | 164.126,96 | 146,35 | 779,70 | 926,05 | 164.126,96 | 7.634,09 | 36.652,74 | 44.286,83 |
49 | 163.347,26 | 145,65 | 780,40 | 926,05 | 163.347,26 | 7.779,74 | 37.433,13 | 45.212,88 |
50 | 162.566,87 | 144,96 | 781,09 | 926,05 | 162.566,87 | 7.924,70 | 38.214,23 | 46.138,92 |
51 | 161.785,77 | 144,26 | 781,79 | 926,05 | 161.785,77 | 8.068,96 | 38.996,02 | 47.064,97 |
52 | 161.003,98 | 143,56 | 782,49 | 926,05 | 161.003,98 | 8.212,52 | 39.778,50 | 47.991,02 |
53 | 160.221,50 | 142,86 | 783,18 | 926,05 | 160.221,50 | 8.355,38 | 40.561,69 | 48.917,07 |
54 | 159.438,31 | 142,17 | 783,88 | 926,05 | 159.438,31 | 8.497,55 | 41.345,57 | 49.843,12 |
55 | 158.654,43 | 141,47 | 784,58 | 926,05 | 158.654,43 | 8.639,01 | 42.130,15 | 50.769,16 |
56 | 157.869,85 | 140,77 | 785,28 | 926,05 | 157.869,85 | 8.779,78 | 42.915,43 | 51.695,21 |
57 | 157.084,57 | 140,07 | 785,98 | 926,05 | 157.084,57 | 8.919,85 | 43.701,41 | 52.621,26 |
58 | 156.298,59 | 139,37 | 786,68 | 926,05 | 156.298,59 | 9.059,22 | 44.488,09 | 53.547,31 |
59 | 155.511,91 | 138,66 | 787,38 | 926,05 | 155.511,91 | 9.197,88 | 45.275,47 | 54.473,35 |
60 | 154.724,53 | 137,96 | 788,09 | 926,05 | 154.724,53 | 9.335,84 | 46.063,56 | 55.399,40 |
61 | 153.936,44 | 137,26 | 788,79 | 926,05 | 153.936,44 | 9.473,10 | 46.852,35 | 56.325,45 |
62 | 153.147,65 | 136,56 | 789,49 | 926,05 | 153.147,65 | 9.609,66 | 47.641,84 | 57.251,50 |
63 | 152.358,16 | 135,85 | 790,20 | 926,05 | 152.358,16 | 9.745,51 | 48.432,03 | 58.177,55 |
64 | 151.567,97 | 135,15 | 790,90 | 926,05 | 151.567,97 | 9.880,66 | 49.222,93 | 59.103,59 |
65 | 150.777,07 | 134,44 | 791,61 | 926,05 | 150.777,07 | 10.015,10 | 50.014,54 | 60.029,64 |
66 | 149.985,46 | 133,74 | 792,31 | 926,05 | 149.985,46 | 10.148,84 | 50.806,85 | 60.955,69 |
67 | 149.193,15 | 133,03 | 793,02 | 926,05 | 149.193,15 | 10.281,87 | 51.599,87 | 61.881,74 |
68 | 148.400,13 | 132,32 | 793,72 | 926,05 | 148.400,13 | 10.414,19 | 52.393,59 | 62.807,79 |
69 | 147.606,41 | 131,62 | 794,43 | 926,05 | 147.606,41 | 10.545,81 | 53.188,02 | 63.733,83 |
70 | 146.811,98 | 130,91 | 795,14 | 926,05 | 146.811,98 | 10.676,72 | 53.983,16 | 64.659,88 |
71 | 146.016,84 | 130,20 | 795,85 | 926,05 | 146.016,84 | 10.806,92 | 54.779,01 | 65.585,93 |
72 | 145.220,99 | 129,49 | 796,56 | 926,05 | 145.220,99 | 10.936,40 | 55.575,57 | 66.511,98 |
73 | 144.424,43 | 128,78 | 797,27 | 926,05 | 144.424,43 | 11.065,18 | 56.372,84 | 67.438,03 |
74 | 143.627,16 | 128,07 | 797,98 | 926,05 | 143.627,16 | 11.193,25 | 57.170,82 | 68.364,07 |
75 | 142.829,18 | 127,36 | 798,69 | 926,05 | 142.829,18 | 11.320,61 | 57.969,51 | 69.290,12 |
76 | 142.030,49 | 126,64 | 799,40 | 926,05 | 142.030,49 | 11.447,25 | 58.768,92 | 70.216,17 |
77 | 141.231,08 | 125,93 | 800,12 | 926,05 | 141.231,08 | 11.573,18 | 59.569,04 | 71.142,22 |
78 | 140.430,96 | 125,22 | 800,83 | 926,05 | 140.430,96 | 11.698,40 | 60.369,87 | 72.068,26 |
79 | 139.630,13 | 124,50 | 801,54 | 926,05 | 139.630,13 | 11.822,90 | 61.171,41 | 72.994,31 |
80 | 138.828,59 | 123,79 | 802,26 | 926,05 | 138.828,59 | 11.946,69 | 61.973,67 | 73.920,36 |
81 | 138.026,33 | 123,07 | 802,97 | 926,05 | 138.026,33 | 12.069,76 | 62.776,64 | 74.846,41 |
82 | 137.223,36 | 122,36 | 803,69 | 926,05 | 137.223,36 | 12.192,12 | 63.580,33 | 75.772,46 |
83 | 136.419,67 | 121,64 | 804,41 | 926,05 | 136.419,67 | 12.313,76 | 64.384,74 | 76.698,50 |
84 | 135.615,26 | 120,92 | 805,12 | 926,05 | 135.615,26 | 12.434,69 | 65.189,87 | 77.624,55 |
85 | 134.810,13 | 120,21 | 805,84 | 926,05 | 134.810,13 | 12.554,89 | 65.995,71 | 78.550,60 |
86 | 134.004,29 | 119,49 | 806,56 | 926,05 | 134.004,29 | 12.674,38 | 66.802,27 | 79.476,65 |
87 | 133.197,73 | 118,77 | 807,28 | 926,05 | 133.197,73 | 12.793,15 | 67.609,55 | 80.402,70 |
88 | 132.390,45 | 118,05 | 808,00 | 926,05 | 132.390,45 | 12.911,20 | 68.417,55 | 81.328,74 |
89 | 131.582,45 | 117,33 | 808,72 | 926,05 | 131.582,45 | 13.028,52 | 69.226,27 | 82.254,79 |
90 | 130.773,73 | 116,61 | 809,44 | 926,05 | 130.773,73 | 13.145,13 | 70.035,71 | 83.180,84 |
91 | 129.964,29 | 115,88 | 810,16 | 926,05 | 129.964,29 | 13.261,01 | 70.845,87 | 84.106,89 |
92 | 129.154,13 | 115,16 | 810,89 | 926,05 | 129.154,13 | 13.376,18 | 71.656,76 | 85.032,94 |
93 | 128.343,24 | 114,44 | 811,61 | 926,05 | 128.343,24 | 13.490,62 | 72.468,37 | 85.958,98 |
94 | 127.531,63 | 113,72 | 812,33 | 926,05 | 127.531,63 | 13.604,33 | 73.280,70 | 86.885,03 |
95 | 126.719,30 | 112,99 | 813,06 | 926,05 | 126.719,30 | 13.717,32 | 74.093,76 | 87.811,08 |
96 | 125.906,24 | 112,27 | 813,78 | 926,05 | 125.906,24 | 13.829,59 | 74.907,54 | 88.737,13 |
97 | 125.092,46 | 111,54 | 814,51 | 926,05 | 125.092,46 | 13.941,13 | 75.722,04 | 89.663,18 |
98 | 124.277,96 | 110,81 | 815,23 | 926,05 | 124.277,96 | 14.051,95 | 76.537,28 | 90.589,22 |
99 | 123.462,72 | 110,09 | 815,96 | 926,05 | 123.462,72 | 14.162,03 | 77.353,24 | 91.515,27 |
100 | 122.646,76 | 109,36 | 816,69 | 926,05 | 122.646,76 | 14.271,39 | 78.169,93 | 92.441,32 |
101 | 121.830,07 | 108,63 | 817,42 | 926,05 | 121.830,07 | 14.380,02 | 78.987,34 | 93.367,37 |
102 | 121.012,66 | 107,90 | 818,14 | 926,05 | 121.012,66 | 14.487,93 | 79.805,49 | 94.293,41 |
103 | 120.194,51 | 107,17 | 818,87 | 926,05 | 120.194,51 | 14.595,10 | 80.624,36 | 95.219,46 |
104 | 119.375,64 | 106,44 | 819,60 | 926,05 | 119.375,64 | 14.701,54 | 81.443,97 | 96.145,51 |
105 | 118.556,03 | 105,71 | 820,34 | 926,05 | 118.556,03 | 14.807,26 | 82.264,30 | 97.071,56 |
106 | 117.735,70 | 104,98 | 821,07 | 926,05 | 117.735,70 | 14.912,24 | 83.085,37 | 97.997,61 |
107 | 116.914,63 | 104,25 | 821,80 | 926,05 | 116.914,63 | 15.016,49 | 83.907,17 | 98.923,65 |
108 | 116.092,83 | 103,52 | 822,53 | 926,05 | 116.092,83 | 15.120,00 | 84.729,70 | 99.849,70 |
109 | 115.270,30 | 102,78 | 823,27 | 926,05 | 115.270,30 | 15.222,79 | 85.552,96 | 100.775,75 |
110 | 114.447,04 | 102,05 | 824,00 | 926,05 | 114.447,04 | 15.324,83 | 86.376,96 | 101.701,80 |
111 | 113.623,04 | 101,31 | 824,73 | 926,05 | 113.623,04 | 15.426,15 | 87.201,70 | 102.627,85 |
112 | 112.798,30 | 100,58 | 825,47 | 926,05 | 112.798,30 | 15.526,73 | 88.027,17 | 103.553,89 |
113 | 111.972,83 | 99,84 | 826,21 | 926,05 | 111.972,83 | 15.626,57 | 88.853,37 | 104.479,94 |
114 | 111.146,63 | 99,11 | 826,94 | 926,05 | 111.146,63 | 15.725,67 | 89.680,31 | 105.405,99 |
115 | 110.319,69 | 98,37 | 827,68 | 926,05 | 110.319,69 | 15.824,04 | 90.507,99 | 106.332,04 |
116 | 109.492,01 | 97,63 | 828,42 | 926,05 | 109.492,01 | 15.921,67 | 91.336,41 | 107.258,09 |
117 | 108.663,59 | 96,89 | 829,16 | 926,05 | 108.663,59 | 16.018,57 | 92.165,57 | 108.184,13 |
118 | 107.834,43 | 96,15 | 829,90 | 926,05 | 107.834,43 | 16.114,72 | 92.995,46 | 109.110,18 |
119 | 107.004,54 | 95,41 | 830,64 | 926,05 | 107.004,54 | 16.210,13 | 93.826,10 | 110.036,23 |
120 | 106.173,90 | 94,67 | 831,38 | 926,05 | 106.173,90 | 16.304,80 | 94.657,48 | 110.962,28 |
121 | 105.342,52 | 93,93 | 832,12 | 926,05 | 105.342,52 | 16.398,73 | 95.489,59 | 111.888,33 |
122 | 104.510,41 | 93,19 | 832,86 | 926,05 | 104.510,41 | 16.491,92 | 96.322,45 | 112.814,37 |
123 | 103.677,55 | 92,45 | 833,60 | 926,05 | 103.677,55 | 16.584,37 | 97.156,05 | 113.740,42 |
124 | 102.843,95 | 91,70 | 834,35 | 926,05 | 102.843,95 | 16.676,07 | 97.990,40 | 114.666,47 |
125 | 102.009,60 | 90,96 | 835,09 | 926,05 | 102.009,60 | 16.767,03 | 98.825,49 | 115.592,52 |
126 | 101.174,51 | 90,21 | 835,83 | 926,05 | 101.174,51 | 16.857,24 | 99.661,32 | 116.518,56 |
127 | 100.338,68 | 89,47 | 836,58 | 926,05 | 100.338,68 | 16.946,71 | 100.497,90 | 117.444,61 |
128 | 99.502,10 | 88,72 | 837,33 | 926,05 | 99.502,10 | 17.035,43 | 101.335,23 | 118.370,66 |
129 | 98.664,77 | 87,98 | 838,07 | 926,05 | 98.664,77 | 17.123,41 | 102.173,30 | 119.296,71 |
130 | 97.826,70 | 87,23 | 838,82 | 926,05 | 97.826,70 | 17.210,64 | 103.012,12 | 120.222,76 |
131 | 96.987,88 | 86,48 | 839,57 | 926,05 | 96.987,88 | 17.297,12 | 103.851,69 | 121.148,80 |
132 | 96.148,31 | 85,73 | 840,32 | 926,05 | 96.148,31 | 17.382,85 | 104.692,00 | 122.074,85 |
133 | 95.308,00 | 84,98 | 841,06 | 926,05 | 95.308,00 | 17.467,83 | 105.533,07 | 123.000,90 |
134 | 94.466,93 | 84,23 | 841,81 | 926,05 | 94.466,93 | 17.552,07 | 106.374,88 | 123.926,95 |
135 | 93.625,12 | 83,48 | 842,57 | 926,05 | 93.625,12 | 17.635,55 | 107.217,45 | 124.853,00 |
136 | 92.782,55 | 82,73 | 843,32 | 926,05 | 92.782,55 | 17.718,28 | 108.060,76 | 125.779,04 |
137 | 91.939,24 | 81,98 | 844,07 | 926,05 | 91.939,24 | 17.800,26 | 108.904,83 | 126.705,09 |
138 | 91.095,17 | 81,23 | 844,82 | 926,05 | 91.095,17 | 17.881,49 | 109.749,65 | 127.631,14 |
139 | 90.250,35 | 80,47 | 845,57 | 926,05 | 90.250,35 | 17.961,96 | 110.595,23 | 128.557,19 |
140 | 89.404,77 | 79,72 | 846,33 | 926,05 | 89.404,77 | 18.041,68 | 111.441,56 | 129.483,24 |
141 | 88.558,44 | 78,96 | 847,08 | 926,05 | 88.558,44 | 18.120,64 | 112.288,64 | 130.409,28 |
142 | 87.711,36 | 78,21 | 847,84 | 926,05 | 87.711,36 | 18.198,85 | 113.136,48 | 131.335,33 |
143 | 86.863,52 | 77,45 | 848,59 | 926,05 | 86.863,52 | 18.276,31 | 113.985,07 | 132.261,38 |
144 | 86.014,93 | 76,70 | 849,35 | 926,05 | 86.014,93 | 18.353,00 | 114.834,42 | 133.187,43 |
145 | 85.165,58 | 75,94 | 850,11 | 926,05 | 85.165,58 | 18.428,94 | 115.684,53 | 134.113,47 |
146 | 84.315,47 | 75,18 | 850,87 | 926,05 | 84.315,47 | 18.504,12 | 116.535,40 | 135.039,52 |
147 | 83.464,60 | 74,42 | 851,63 | 926,05 | 83.464,60 | 18.578,55 | 117.387,03 | 135.965,57 |
148 | 82.612,97 | 73,66 | 852,38 | 926,05 | 82.612,97 | 18.652,21 | 118.239,41 | 136.891,62 |
149 | 81.760,59 | 72,90 | 853,14 | 926,05 | 81.760,59 | 18.725,11 | 119.092,55 | 137.817,67 |
150 | 80.907,45 | 72,14 | 853,91 | 926,05 | 80.907,45 | 18.797,25 | 119.946,46 | 138.743,71 |
151 | 80.053,54 | 71,38 | 854,67 | 926,05 | 80.053,54 | 18.868,64 | 120.801,13 | 139.669,76 |
152 | 79.198,87 | 70,62 | 855,43 | 926,05 | 79.198,87 | 18.939,25 | 121.656,56 | 140.595,81 |
153 | 78.343,44 | 69,86 | 856,19 | 926,05 | 78.343,44 | 19.009,11 | 122.512,75 | 141.521,86 |
154 | 77.487,25 | 69,09 | 856,96 | 926,05 | 77.487,25 | 19.078,20 | 123.369,70 | 142.447,91 |
155 | 76.630,30 | 68,33 | 857,72 | 926,05 | 76.630,30 | 19.146,53 | 124.227,42 | 143.373,95 |
156 | 75.772,58 | 67,56 | 858,48 | 926,05 | 75.772,58 | 19.214,10 | 125.085,91 | 144.300,00 |
157 | 74.914,09 | 66,80 | 859,25 | 926,05 | 74.914,09 | 19.280,89 | 125.945,16 | 145.226,05 |
158 | 74.054,84 | 66,03 | 860,02 | 926,05 | 74.054,84 | 19.346,93 | 126.805,17 | 146.152,10 |
159 | 73.194,83 | 65,27 | 860,78 | 926,05 | 73.194,83 | 19.412,19 | 127.665,95 | 147.078,15 |
160 | 72.334,05 | 64,50 | 861,55 | 926,05 | 72.334,05 | 19.476,69 | 128.527,50 | 148.004,19 |
161 | 71.472,50 | 63,73 | 862,32 | 926,05 | 71.472,50 | 19.540,42 | 129.389,82 | 148.930,24 |
162 | 70.610,18 | 62,96 | 863,09 | 926,05 | 70.610,18 | 19.603,38 | 130.252,91 | 149.856,29 |
163 | 69.747,09 | 62,19 | 863,86 | 926,05 | 69.747,09 | 19.665,57 | 131.116,77 | 150.782,34 |
164 | 68.883,23 | 61,42 | 864,63 | 926,05 | 68.883,23 | 19.726,99 | 131.981,39 | 151.708,39 |
165 | 68.018,61 | 60,65 | 865,40 | 926,05 | 68.018,61 | 19.787,64 | 132.846,79 | 152.634,43 |
166 | 67.153,21 | 59,88 | 866,17 | 926,05 | 67.153,21 | 19.847,52 | 133.712,96 | 153.560,48 |
167 | 66.287,04 | 59,11 | 866,94 | 926,05 | 66.287,04 | 19.906,63 | 134.579,90 | 154.486,53 |
168 | 65.420,10 | 58,33 | 867,71 | 926,05 | 65.420,10 | 19.964,96 | 135.447,62 | 155.412,58 |
169 | 64.552,38 | 57,56 | 868,49 | 926,05 | 64.552,38 | 20.022,52 | 136.316,11 | 156.338,62 |
170 | 63.683,89 | 56,78 | 869,26 | 926,05 | 63.683,89 | 20.079,30 | 137.185,37 | 157.264,67 |
171 | 62.814,63 | 56,01 | 870,04 | 926,05 | 62.814,63 | 20.135,31 | 138.055,41 | 158.190,72 |
172 | 61.944,59 | 55,23 | 870,81 | 926,05 | 61.944,59 | 20.190,55 | 138.926,22 | 159.116,77 |
173 | 61.073,78 | 54,46 | 871,59 | 926,05 | 61.073,78 | 20.245,00 | 139.797,81 | 160.042,82 |
174 | 60.202,19 | 53,68 | 872,37 | 926,05 | 60.202,19 | 20.298,68 | 140.670,18 | 160.968,86 |
175 | 59.329,82 | 52,90 | 873,15 | 926,05 | 59.329,82 | 20.351,59 | 141.543,33 | 161.894,91 |
176 | 58.456,67 | 52,12 | 873,92 | 926,05 | 58.456,67 | 20.403,71 | 142.417,25 | 162.820,96 |
177 | 57.582,75 | 51,34 | 874,70 | 926,05 | 57.582,75 | 20.455,06 | 143.291,95 | 163.747,01 |
178 | 56.708,05 | 50,56 | 875,48 | 926,05 | 56.708,05 | 20.505,62 | 144.167,44 | 164.673,06 |
179 | 55.832,56 | 49,78 | 876,26 | 926,05 | 55.832,56 | 20.555,40 | 145.043,70 | 165.599,10 |
180 | 54.956,30 | 49,00 | 877,05 | 926,05 | 54.956,30 | 20.604,41 | 145.920,74 | 166.525,15 |
181 | 54.079,26 | 48,22 | 877,83 | 926,05 | 54.079,26 | 20.652,63 | 146.798,57 | 167.451,20 |
182 | 53.201,43 | 47,44 | 878,61 | 926,05 | 53.201,43 | 20.700,07 | 147.677,18 | 168.377,25 |
183 | 52.322,82 | 46,65 | 879,39 | 926,05 | 52.322,82 | 20.746,72 | 148.556,58 | 169.303,30 |
184 | 51.443,42 | 45,87 | 880,18 | 926,05 | 51.443,42 | 20.792,59 | 149.436,75 | 170.229,34 |
185 | 50.563,25 | 45,09 | 880,96 | 926,05 | 50.563,25 | 20.837,68 | 150.317,72 | 171.155,39 |
186 | 49.682,28 | 44,30 | 881,75 | 926,05 | 49.682,28 | 20.881,98 | 151.199,46 | 172.081,44 |
187 | 48.800,54 | 43,51 | 882,53 | 926,05 | 48.800,54 | 20.925,49 | 152.082,00 | 173.007,49 |
188 | 47.918,00 | 42,73 | 883,32 | 926,05 | 47.918,00 | 20.968,22 | 152.965,32 | 173.933,54 |
189 | 47.034,68 | 41,94 | 884,11 | 926,05 | 47.034,68 | 21.010,16 | 153.849,43 | 174.859,58 |
190 | 46.150,57 | 41,15 | 884,90 | 926,05 | 46.150,57 | 21.051,31 | 154.734,32 | 175.785,63 |
191 | 45.265,68 | 40,36 | 885,69 | 926,05 | 45.265,68 | 21.091,67 | 155.620,01 | 176.711,68 |
192 | 44.379,99 | 39,57 | 886,48 | 926,05 | 44.379,99 | 21.131,24 | 156.506,49 | 177.637,73 |
193 | 43.493,51 | 38,78 | 887,27 | 926,05 | 43.493,51 | 21.170,02 | 157.393,75 | 178.563,77 |
194 | 42.606,25 | 37,99 | 888,06 | 926,05 | 42.606,25 | 21.208,01 | 158.281,81 | 179.489,82 |
195 | 41.718,19 | 37,20 | 888,85 | 926,05 | 41.718,19 | 21.245,21 | 159.170,66 | 180.415,87 |
196 | 40.829,34 | 36,41 | 889,64 | 926,05 | 40.829,34 | 21.281,62 | 160.060,30 | 181.341,92 |
197 | 39.939,70 | 35,61 | 890,44 | 926,05 | 39.939,70 | 21.317,23 | 160.950,74 | 182.267,97 |
198 | 39.049,26 | 34,82 | 891,23 | 926,05 | 39.049,26 | 21.352,05 | 161.841,96 | 183.194,01 |
199 | 38.158,04 | 34,02 | 892,02 | 926,05 | 38.158,04 | 21.386,07 | 162.733,99 | 184.120,06 |
200 | 37.266,01 | 33,23 | 892,82 | 926,05 | 37.266,01 | 21.419,30 | 163.626,81 | 185.046,11 |
201 | 36.373,19 | 32,43 | 893,62 | 926,05 | 36.373,19 | 21.451,74 | 164.520,42 | 185.972,16 |
202 | 35.479,58 | 31,64 | 894,41 | 926,05 | 35.479,58 | 21.483,37 | 165.414,83 | 186.898,21 |
203 | 34.585,17 | 30,84 | 895,21 | 926,05 | 34.585,17 | 21.514,21 | 166.310,04 | 187.824,25 |
204 | 33.689,96 | 30,04 | 896,01 | 926,05 | 33.689,96 | 21.544,25 | 167.206,05 | 188.750,30 |
205 | 32.793,95 | 29,24 | 896,81 | 926,05 | 32.793,95 | 21.573,49 | 168.102,86 | 189.676,35 |
206 | 31.897,14 | 28,44 | 897,61 | 926,05 | 31.897,14 | 21.601,93 | 169.000,46 | 190.602,40 |
207 | 30.999,54 | 27,64 | 898,41 | 926,05 | 30.999,54 | 21.629,57 | 169.898,87 | 191.528,45 |
208 | 30.101,13 | 26,84 | 899,21 | 926,05 | 30.101,13 | 21.656,41 | 170.798,08 | 192.454,49 |
209 | 29.201,92 | 26,04 | 900,01 | 926,05 | 29.201,92 | 21.682,45 | 171.698,09 | 193.380,54 |
210 | 28.301,91 | 25,24 | 900,81 | 926,05 | 28.301,91 | 21.707,69 | 172.598,90 | 194.306,59 |
211 | 27.401,10 | 24,43 | 901,62 | 926,05 | 27.401,10 | 21.732,12 | 173.500,52 | 195.232,64 |
212 | 26.499,48 | 23,63 | 902,42 | 926,05 | 26.499,48 | 21.755,75 | 174.402,93 | 196.158,69 |
213 | 25.597,07 | 22,82 | 903,22 | 926,05 | 25.597,07 | 21.778,57 | 175.306,16 | 197.084,73 |
214 | 24.693,84 | 22,02 | 904,03 | 926,05 | 24.693,84 | 21.800,59 | 176.210,19 | 198.010,78 |
215 | 23.789,81 | 21,21 | 904,84 | 926,05 | 23.789,81 | 21.821,81 | 177.115,02 | 198.936,83 |
216 | 22.884,98 | 20,41 | 905,64 | 926,05 | 22.884,98 | 21.842,21 | 178.020,67 | 199.862,88 |
217 | 21.979,33 | 19,60 | 906,45 | 926,05 | 21.979,33 | 21.861,81 | 178.927,11 | 200.788,92 |
218 | 21.072,89 | 18,79 | 907,26 | 926,05 | 21.072,89 | 21.880,60 | 179.834,37 | 201.714,97 |
219 | 20.165,63 | 17,98 | 908,07 | 926,05 | 20.165,63 | 21.898,58 | 180.742,44 | 202.641,02 |
220 | 19.257,56 | 17,17 | 908,88 | 926,05 | 19.257,56 | 21.915,75 | 181.651,32 | 203.567,07 |
221 | 18.348,68 | 16,36 | 909,69 | 926,05 | 18.348,68 | 21.932,11 | 182.561,00 | 204.493,12 |
222 | 17.439,00 | 15,55 | 910,50 | 926,05 | 17.439,00 | 21.947,66 | 183.471,50 | 205.419,16 |
223 | 16.528,50 | 14,74 | 911,31 | 926,05 | 16.528,50 | 21.962,40 | 184.382,81 | 206.345,21 |
224 | 15.617,19 | 13,93 | 912,12 | 926,05 | 15.617,19 | 21.976,33 | 185.294,93 | 207.271,26 |
225 | 14.705,07 | 13,11 | 912,94 | 926,05 | 14.705,07 | 21.989,44 | 186.207,87 | 208.197,31 |
226 | 13.792,13 | 12,30 | 913,75 | 926,05 | 13.792,13 | 22.001,74 | 187.121,62 | 209.123,36 |
227 | 12.878,38 | 11,48 | 914,56 | 926,05 | 12.878,38 | 22.013,22 | 188.036,18 | 210.049,40 |
228 | 11.963,82 | 10,67 | 915,38 | 926,05 | 11.963,82 | 22.023,89 | 188.951,56 | 210.975,45 |
229 | 11.048,44 | 9,85 | 916,20 | 926,05 | 11.048,44 | 22.033,74 | 189.867,76 | 211.901,50 |
230 | 10.132,24 | 9,03 | 917,01 | 926,05 | 10.132,24 | 22.042,77 | 190.784,77 | 212.827,55 |
231 | 9.215,23 | 8,22 | 917,83 | 926,05 | 9.215,23 | 22.050,99 | 191.702,61 | 213.753,60 |
232 | 8.297,39 | 7,40 | 918,65 | 926,05 | 8.297,39 | 22.058,39 | 192.621,25 | 214.679,64 |
233 | 7.378,75 | 6,58 | 919,47 | 926,05 | 7.378,75 | 22.064,97 | 193.540,72 | 215.605,69 |
234 | 6.459,28 | 5,76 | 920,29 | 926,05 | 6.459,28 | 22.070,73 | 194.461,01 | 216.531,74 |
235 | 5.538,99 | 4,94 | 921,11 | 926,05 | 5.538,99 | 22.075,67 | 195.382,12 | 217.457,79 |
236 | 4.617,88 | 4,12 | 921,93 | 926,05 | 4.617,88 | 22.079,78 | 196.304,05 | 218.383,83 |
237 | 3.695,95 | 3,30 | 922,75 | 926,05 | 3.695,95 | 22.083,08 | 197.226,80 | 219.309,88 |
238 | 2.773,20 | 2,47 | 923,58 | 926,05 | 2.773,20 | 22.085,55 | 198.150,38 | 220.235,93 |
239 | 1.849,62 | 1,65 | 924,40 | 926,05 | 1.849,62 | 22.087,20 | 199.074,78 | 221.161,98 |
240 | 925,22 | 0,82 | 925,22 | 926,05 | 925,22 | 22.088,03 | 200.000,00 | 222.088,03 |
- 23.586,06€
- Zinsanteil
- 932,33€
- Monatsrate
- 1,14%
- Sollzins p.a.
- 1,16%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 190,00 | 742,33 | 932,33 | 199.257,67 | 190,00 | 742,33 | 932,33 |
2 | 199.257,67 | 189,29 | 743,04 | 932,33 | 199.257,67 | 205,13 | 1.485,37 | 1.690,50 |
3 | 198.514,63 | 188,59 | 743,75 | 932,33 | 198.514,63 | 393,72 | 2.229,12 | 2.622,84 |
4 | 197.770,88 | 187,88 | 744,45 | 932,33 | 197.770,88 | 581,60 | 2.973,57 | 3.555,17 |
5 | 197.026,43 | 187,18 | 745,16 | 932,33 | 197.026,43 | 768,77 | 3.718,73 | 4.487,50 |
6 | 196.281,27 | 186,47 | 745,87 | 932,33 | 196.281,27 | 955,24 | 4.464,60 | 5.419,84 |
7 | 195.535,40 | 185,76 | 746,58 | 932,33 | 195.535,40 | 1.141,00 | 5.211,17 | 6.352,17 |
8 | 194.788,83 | 185,05 | 747,28 | 932,33 | 194.788,83 | 1.326,05 | 5.958,46 | 7.284,51 |
9 | 194.041,54 | 184,34 | 747,99 | 932,33 | 194.041,54 | 1.510,39 | 6.706,45 | 8.216,84 |
10 | 193.293,55 | 183,63 | 748,71 | 932,33 | 193.293,55 | 1.694,02 | 7.455,16 | 9.149,18 |
11 | 192.544,84 | 182,92 | 749,42 | 932,33 | 192.544,84 | 1.876,94 | 8.204,57 | 10.081,51 |
12 | 191.795,43 | 182,21 | 750,13 | 932,33 | 191.795,43 | 2.059,14 | 8.954,70 | 11.013,84 |
13 | 191.045,30 | 181,49 | 750,84 | 932,33 | 191.045,30 | 2.240,63 | 9.705,54 | 11.946,18 |
14 | 190.294,46 | 180,78 | 751,55 | 932,33 | 190.294,46 | 2.421,41 | 10.457,10 | 12.878,51 |
15 | 189.542,90 | 180,07 | 752,27 | 932,33 | 189.542,90 | 2.601,48 | 11.209,37 | 13.810,85 |
16 | 188.790,63 | 179,35 | 752,98 | 932,33 | 188.790,63 | 2.780,83 | 11.962,35 | 14.743,18 |
17 | 188.037,65 | 178,64 | 753,70 | 932,33 | 188.037,65 | 2.959,47 | 12.716,05 | 15.675,52 |
18 | 187.283,95 | 177,92 | 754,41 | 932,33 | 187.283,95 | 3.137,39 | 13.470,46 | 16.607,85 |
19 | 186.529,54 | 177,20 | 755,13 | 932,33 | 186.529,54 | 3.314,59 | 14.225,60 | 17.540,18 |
20 | 185.774,40 | 176,49 | 755,85 | 932,33 | 185.774,40 | 3.491,08 | 14.981,44 | 18.472,52 |
21 | 185.018,56 | 175,77 | 756,57 | 932,33 | 185.018,56 | 3.666,84 | 15.738,01 | 19.404,85 |
22 | 184.261,99 | 175,05 | 757,29 | 932,33 | 184.261,99 | 3.841,89 | 16.495,30 | 20.337,19 |
23 | 183.504,70 | 174,33 | 758,00 | 932,33 | 183.504,70 | 4.016,22 | 17.253,30 | 21.269,52 |
24 | 182.746,70 | 173,61 | 758,72 | 932,33 | 182.746,70 | 4.189,83 | 18.012,03 | 22.201,86 |
25 | 181.987,97 | 172,89 | 759,45 | 932,33 | 181.987,97 | 4.362,72 | 18.771,47 | 23.134,19 |
26 | 181.228,53 | 172,17 | 760,17 | 932,33 | 181.228,53 | 4.534,89 | 19.531,64 | 24.066,52 |
27 | 180.468,36 | 171,44 | 760,89 | 932,33 | 180.468,36 | 4.706,33 | 20.292,53 | 24.998,86 |
28 | 179.707,47 | 170,72 | 761,61 | 932,33 | 179.707,47 | 4.877,05 | 21.054,14 | 25.931,19 |
29 | 178.945,86 | 170,00 | 762,34 | 932,33 | 178.945,86 | 5.047,05 | 21.816,48 | 26.863,53 |
30 | 178.183,52 | 169,27 | 763,06 | 932,33 | 178.183,52 | 5.216,33 | 22.579,54 | 27.795,86 |
31 | 177.420,46 | 168,55 | 763,78 | 932,33 | 177.420,46 | 5.384,88 | 23.343,32 | 28.728,20 |
32 | 176.656,68 | 167,82 | 764,51 | 932,33 | 176.656,68 | 5.552,70 | 24.107,83 | 29.660,53 |
33 | 175.892,17 | 167,10 | 765,24 | 932,33 | 175.892,17 | 5.719,80 | 24.873,07 | 30.592,86 |
34 | 175.126,93 | 166,37 | 765,96 | 932,33 | 175.126,93 | 5.886,17 | 25.639,03 | 31.525,20 |
35 | 174.360,97 | 165,64 | 766,69 | 932,33 | 174.360,97 | 6.051,81 | 26.405,72 | 32.457,53 |
36 | 173.594,28 | 164,91 | 767,42 | 932,33 | 173.594,28 | 6.216,73 | 27.173,14 | 33.389,87 |
37 | 172.826,86 | 164,19 | 768,15 | 932,33 | 172.826,86 | 6.380,91 | 27.941,29 | 34.322,20 |
38 | 172.058,71 | 163,46 | 768,88 | 932,33 | 172.058,71 | 6.544,37 | 28.710,17 | 35.254,54 |
39 | 171.289,83 | 162,73 | 769,61 | 932,33 | 171.289,83 | 6.707,09 | 29.479,78 | 36.186,87 |
40 | 170.520,22 | 161,99 | 770,34 | 932,33 | 170.520,22 | 6.869,09 | 30.250,12 | 37.119,20 |
41 | 169.749,88 | 161,26 | 771,07 | 932,33 | 169.749,88 | 7.030,35 | 31.021,19 | 38.051,54 |
42 | 168.978,81 | 160,53 | 771,80 | 932,33 | 168.978,81 | 7.190,88 | 31.792,99 | 38.983,87 |
43 | 168.207,01 | 159,80 | 772,54 | 932,33 | 168.207,01 | 7.350,67 | 32.565,53 | 39.916,21 |
44 | 167.434,47 | 159,06 | 773,27 | 932,33 | 167.434,47 | 7.509,74 | 33.338,80 | 40.848,54 |
45 | 166.661,20 | 158,33 | 774,01 | 932,33 | 166.661,20 | 7.668,07 | 34.112,81 | 41.780,88 |
46 | 165.887,19 | 157,59 | 774,74 | 932,33 | 165.887,19 | 7.825,66 | 34.887,55 | 42.713,21 |
47 | 165.112,45 | 156,86 | 775,48 | 932,33 | 165.112,45 | 7.982,52 | 35.663,03 | 43.645,54 |
48 | 164.336,97 | 156,12 | 776,21 | 932,33 | 164.336,97 | 8.138,64 | 36.439,24 | 44.577,88 |
49 | 163.560,76 | 155,38 | 776,95 | 932,33 | 163.560,76 | 8.294,02 | 37.216,19 | 45.510,21 |
50 | 162.783,81 | 154,64 | 777,69 | 932,33 | 162.783,81 | 8.448,66 | 37.993,88 | 46.442,55 |
51 | 162.006,12 | 153,91 | 778,43 | 932,33 | 162.006,12 | 8.602,57 | 38.772,31 | 47.374,88 |
52 | 161.227,69 | 153,17 | 779,17 | 932,33 | 161.227,69 | 8.755,73 | 39.551,48 | 48.307,22 |
53 | 160.448,52 | 152,43 | 779,91 | 932,33 | 160.448,52 | 8.908,16 | 40.331,39 | 49.239,55 |
54 | 159.668,61 | 151,69 | 780,65 | 932,33 | 159.668,61 | 9.059,85 | 41.112,04 | 50.171,88 |
55 | 158.887,96 | 150,94 | 781,39 | 932,33 | 158.887,96 | 9.210,79 | 41.893,43 | 51.104,22 |
56 | 158.106,57 | 150,20 | 782,13 | 932,33 | 158.106,57 | 9.360,99 | 42.675,56 | 52.036,55 |
57 | 157.324,44 | 149,46 | 782,88 | 932,33 | 157.324,44 | 9.510,45 | 43.458,44 | 52.968,89 |
58 | 156.541,56 | 148,71 | 783,62 | 932,33 | 156.541,56 | 9.659,16 | 44.242,06 | 53.901,22 |
59 | 155.757,94 | 147,97 | 784,36 | 932,33 | 155.757,94 | 9.807,13 | 45.026,42 | 54.833,56 |
60 | 154.973,58 | 147,22 | 785,11 | 932,33 | 154.973,58 | 9.954,36 | 45.811,53 | 55.765,89 |
61 | 154.188,47 | 146,48 | 785,86 | 932,33 | 154.188,47 | 10.100,84 | 46.597,39 | 56.698,22 |
62 | 153.402,61 | 145,73 | 786,60 | 932,33 | 153.402,61 | 10.246,57 | 47.383,99 | 57.630,56 |
63 | 152.616,01 | 144,99 | 787,35 | 932,33 | 152.616,01 | 10.391,56 | 48.171,34 | 58.562,89 |
64 | 151.828,66 | 144,24 | 788,10 | 932,33 | 151.828,66 | 10.535,79 | 48.959,43 | 59.495,23 |
65 | 151.040,57 | 143,49 | 788,85 | 932,33 | 151.040,57 | 10.679,28 | 49.748,28 | 60.427,56 |
66 | 150.251,72 | 142,74 | 789,60 | 932,33 | 150.251,72 | 10.822,02 | 50.537,87 | 61.359,90 |
67 | 149.462,13 | 141,99 | 790,35 | 932,33 | 149.462,13 | 10.964,01 | 51.328,22 | 62.292,23 |
68 | 148.671,78 | 141,24 | 791,10 | 932,33 | 148.671,78 | 11.105,25 | 52.119,32 | 63.224,56 |
69 | 147.880,68 | 140,49 | 791,85 | 932,33 | 147.880,68 | 11.245,73 | 52.911,16 | 64.156,90 |
70 | 147.088,84 | 139,73 | 792,60 | 932,33 | 147.088,84 | 11.385,47 | 53.703,76 | 65.089,23 |
71 | 146.296,24 | 138,98 | 793,35 | 932,33 | 146.296,24 | 11.524,45 | 54.497,12 | 66.021,57 |
72 | 145.502,88 | 138,23 | 794,11 | 932,33 | 145.502,88 | 11.662,68 | 55.291,22 | 66.953,90 |
73 | 144.708,78 | 137,47 | 794,86 | 932,33 | 144.708,78 | 11.800,15 | 56.086,08 | 67.886,24 |
74 | 143.913,92 | 136,72 | 795,62 | 932,33 | 143.913,92 | 11.936,87 | 56.881,70 | 68.818,57 |
75 | 143.118,30 | 135,96 | 796,37 | 932,33 | 143.118,30 | 12.072,83 | 57.678,07 | 69.750,90 |
76 | 142.321,93 | 135,21 | 797,13 | 932,33 | 142.321,93 | 12.208,04 | 58.475,20 | 70.683,24 |
77 | 141.524,80 | 134,45 | 797,89 | 932,33 | 141.524,80 | 12.342,49 | 59.273,09 | 71.615,57 |
78 | 140.726,91 | 133,69 | 798,64 | 932,33 | 140.726,91 | 12.476,18 | 60.071,73 | 72.547,91 |
79 | 139.928,27 | 132,93 | 799,40 | 932,33 | 139.928,27 | 12.609,11 | 60.871,13 | 73.480,24 |
80 | 139.128,87 | 132,17 | 800,16 | 932,33 | 139.128,87 | 12.741,28 | 61.671,29 | 74.412,58 |
81 | 138.328,71 | 131,41 | 800,92 | 932,33 | 138.328,71 | 12.872,69 | 62.472,22 | 75.344,91 |
82 | 137.527,78 | 130,65 | 801,68 | 932,33 | 137.527,78 | 13.003,34 | 63.273,90 | 76.277,24 |
83 | 136.726,10 | 129,89 | 802,44 | 932,33 | 136.726,10 | 13.133,23 | 64.076,34 | 77.209,58 |
84 | 135.923,66 | 129,13 | 803,21 | 932,33 | 135.923,66 | 13.262,36 | 64.879,55 | 78.141,91 |
85 | 135.120,45 | 128,36 | 803,97 | 932,33 | 135.120,45 | 13.390,73 | 65.683,52 | 79.074,25 |
86 | 134.316,48 | 127,60 | 804,73 | 932,33 | 134.316,48 | 13.518,33 | 66.488,25 | 80.006,58 |
87 | 133.511,75 | 126,84 | 805,50 | 932,33 | 133.511,75 | 13.645,16 | 67.293,75 | 80.938,91 |
88 | 132.706,25 | 126,07 | 806,26 | 932,33 | 132.706,25 | 13.771,23 | 68.100,02 | 81.871,25 |
89 | 131.899,98 | 125,30 | 807,03 | 932,33 | 131.899,98 | 13.896,54 | 68.907,04 | 82.803,58 |
90 | 131.092,96 | 124,54 | 807,80 | 932,33 | 131.092,96 | 14.021,08 | 69.714,84 | 83.735,92 |
91 | 130.285,16 | 123,77 | 808,56 | 932,33 | 130.285,16 | 14.144,85 | 70.523,40 | 84.668,25 |
92 | 129.476,60 | 123,00 | 809,33 | 932,33 | 129.476,60 | 14.267,85 | 71.332,74 | 85.600,59 |
93 | 128.667,26 | 122,23 | 810,10 | 932,33 | 128.667,26 | 14.390,08 | 72.142,84 | 86.532,92 |
94 | 127.857,16 | 121,46 | 810,87 | 932,33 | 127.857,16 | 14.511,55 | 72.953,71 | 87.465,25 |
95 | 127.046,29 | 120,69 | 811,64 | 932,33 | 127.046,29 | 14.632,24 | 73.765,35 | 88.397,59 |
96 | 126.234,65 | 119,92 | 812,41 | 932,33 | 126.234,65 | 14.752,17 | 74.577,76 | 89.329,92 |
97 | 125.422,24 | 119,15 | 813,18 | 932,33 | 125.422,24 | 14.871,32 | 75.390,94 | 90.262,26 |
98 | 124.609,06 | 118,38 | 813,96 | 932,33 | 124.609,06 | 14.989,70 | 76.204,90 | 91.194,59 |
99 | 123.795,10 | 117,61 | 814,73 | 932,33 | 123.795,10 | 15.107,30 | 77.019,62 | 92.126,93 |
100 | 122.980,38 | 116,83 | 815,50 | 932,33 | 122.980,38 | 15.224,13 | 77.835,13 | 93.059,26 |
101 | 122.164,87 | 116,06 | 816,28 | 932,33 | 122.164,87 | 15.340,19 | 78.651,41 | 93.991,59 |
102 | 121.348,59 | 115,28 | 817,05 | 932,33 | 121.348,59 | 15.455,47 | 79.468,46 | 94.923,93 |
103 | 120.531,54 | 114,50 | 817,83 | 932,33 | 120.531,54 | 15.569,98 | 80.286,29 | 95.856,26 |
104 | 119.713,71 | 113,73 | 818,61 | 932,33 | 119.713,71 | 15.683,70 | 81.104,89 | 96.788,60 |
105 | 118.895,11 | 112,95 | 819,38 | 932,33 | 118.895,11 | 15.796,65 | 81.924,28 | 97.720,93 |
106 | 118.075,72 | 112,17 | 820,16 | 932,33 | 118.075,72 | 15.908,83 | 82.744,44 | 98.653,27 |
107 | 117.255,56 | 111,39 | 820,94 | 932,33 | 117.255,56 | 16.020,22 | 83.565,38 | 99.585,60 |
108 | 116.434,62 | 110,61 | 821,72 | 932,33 | 116.434,62 | 16.130,83 | 84.387,10 | 100.517,93 |
109 | 115.612,90 | 109,83 | 822,50 | 932,33 | 115.612,90 | 16.240,66 | 85.209,61 | 101.450,27 |
110 | 114.790,39 | 109,05 | 823,28 | 932,33 | 114.790,39 | 16.349,71 | 86.032,89 | 102.382,60 |
111 | 113.967,11 | 108,27 | 824,07 | 932,33 | 113.967,11 | 16.457,98 | 86.856,95 | 103.314,94 |
112 | 113.143,05 | 107,49 | 824,85 | 932,33 | 113.143,05 | 16.565,47 | 87.681,80 | 104.247,27 |
113 | 112.318,20 | 106,70 | 825,63 | 932,33 | 112.318,20 | 16.672,17 | 88.507,43 | 105.179,61 |
114 | 111.492,57 | 105,92 | 826,42 | 932,33 | 111.492,57 | 16.778,09 | 89.333,85 | 106.111,94 |
115 | 110.666,15 | 105,13 | 827,20 | 932,33 | 110.666,15 | 16.883,22 | 90.161,05 | 107.044,27 |
116 | 109.838,95 | 104,35 | 827,99 | 932,33 | 109.838,95 | 16.987,57 | 90.989,04 | 107.976,61 |
117 | 109.010,96 | 103,56 | 828,77 | 932,33 | 109.010,96 | 17.091,13 | 91.817,81 | 108.908,94 |
118 | 108.182,19 | 102,77 | 829,56 | 932,33 | 108.182,19 | 17.193,90 | 92.647,37 | 109.841,28 |
119 | 107.352,63 | 101,98 | 830,35 | 932,33 | 107.352,63 | 17.295,89 | 93.477,72 | 110.773,61 |
120 | 106.522,28 | 101,20 | 831,14 | 932,33 | 106.522,28 | 17.397,08 | 94.308,86 | 111.705,95 |
121 | 105.691,14 | 100,41 | 831,93 | 932,33 | 105.691,14 | 17.497,49 | 95.140,79 | 112.638,28 |
122 | 104.859,21 | 99,62 | 832,72 | 932,33 | 104.859,21 | 17.597,11 | 95.973,51 | 113.570,61 |
123 | 104.026,49 | 98,83 | 833,51 | 932,33 | 104.026,49 | 17.695,93 | 96.807,02 | 114.502,95 |
124 | 103.192,98 | 98,03 | 834,30 | 932,33 | 103.192,98 | 17.793,97 | 97.641,32 | 115.435,28 |
125 | 102.358,68 | 97,24 | 835,09 | 932,33 | 102.358,68 | 17.891,21 | 98.476,41 | 116.367,62 |
126 | 101.523,59 | 96,45 | 835,89 | 932,33 | 101.523,59 | 17.987,65 | 99.312,30 | 117.299,95 |
127 | 100.687,70 | 95,65 | 836,68 | 932,33 | 100.687,70 | 18.083,31 | 100.148,98 | 118.232,29 |
128 | 99.851,02 | 94,86 | 837,48 | 932,33 | 99.851,02 | 18.178,17 | 100.986,45 | 119.164,62 |
129 | 99.013,55 | 94,06 | 838,27 | 932,33 | 99.013,55 | 18.272,23 | 101.824,73 | 120.096,95 |
130 | 98.175,27 | 93,27 | 839,07 | 932,33 | 98.175,27 | 18.365,49 | 102.663,79 | 121.029,29 |
131 | 97.336,21 | 92,47 | 839,86 | 932,33 | 97.336,21 | 18.457,96 | 103.503,66 | 121.961,62 |
132 | 96.496,34 | 91,67 | 840,66 | 932,33 | 96.496,34 | 18.549,64 | 104.344,32 | 122.893,96 |
133 | 95.655,68 | 90,87 | 841,46 | 932,33 | 95.655,68 | 18.640,51 | 105.185,78 | 123.826,29 |
134 | 94.814,22 | 90,07 | 842,26 | 932,33 | 94.814,22 | 18.730,58 | 106.028,04 | 124.758,63 |
135 | 93.971,96 | 89,27 | 843,06 | 932,33 | 93.971,96 | 18.819,86 | 106.871,10 | 125.690,96 |
136 | 93.128,90 | 88,47 | 843,86 | 932,33 | 93.128,90 | 18.908,33 | 107.714,97 | 126.623,29 |
137 | 92.285,03 | 87,67 | 844,66 | 932,33 | 92.285,03 | 18.996,00 | 108.559,63 | 127.555,63 |
138 | 91.440,37 | 86,87 | 845,47 | 932,33 | 91.440,37 | 19.082,87 | 109.405,10 | 128.487,96 |
139 | 90.594,90 | 86,07 | 846,27 | 932,33 | 90.594,90 | 19.168,93 | 110.251,37 | 129.420,30 |
140 | 89.748,63 | 85,26 | 847,07 | 932,33 | 89.748,63 | 19.254,19 | 111.098,44 | 130.352,63 |
141 | 88.901,56 | 84,46 | 847,88 | 932,33 | 88.901,56 | 19.338,65 | 111.946,32 | 131.284,97 |
142 | 88.053,68 | 83,65 | 848,68 | 932,33 | 88.053,68 | 19.422,30 | 112.795,00 | 132.217,30 |
143 | 87.205,00 | 82,84 | 849,49 | 932,33 | 87.205,00 | 19.505,15 | 113.644,49 | 133.149,63 |
144 | 86.355,51 | 82,04 | 850,30 | 932,33 | 86.355,51 | 19.587,18 | 114.494,79 | 134.081,97 |
145 | 85.505,21 | 81,23 | 851,10 | 932,33 | 85.505,21 | 19.668,41 | 115.345,89 | 135.014,30 |
146 | 84.654,11 | 80,42 | 851,91 | 932,33 | 84.654,11 | 19.748,83 | 116.197,80 | 135.946,64 |
147 | 83.802,20 | 79,61 | 852,72 | 932,33 | 83.802,20 | 19.828,45 | 117.050,52 | 136.878,97 |
148 | 82.949,48 | 78,80 | 853,53 | 932,33 | 82.949,48 | 19.907,25 | 117.904,06 | 137.811,31 |
149 | 82.095,94 | 77,99 | 854,34 | 932,33 | 82.095,94 | 19.985,24 | 118.758,40 | 138.743,64 |
150 | 81.241,60 | 77,18 | 855,15 | 932,33 | 81.241,60 | 20.062,42 | 119.613,55 | 139.675,97 |
151 | 80.386,45 | 76,37 | 855,97 | 932,33 | 80.386,45 | 20.138,79 | 120.469,52 | 140.608,31 |
152 | 79.530,48 | 75,55 | 856,78 | 932,33 | 79.530,48 | 20.214,34 | 121.326,30 | 141.540,64 |
153 | 78.673,70 | 74,74 | 857,59 | 932,33 | 78.673,70 | 20.289,08 | 122.183,90 | 142.472,98 |
154 | 77.816,10 | 73,93 | 858,41 | 932,33 | 77.816,10 | 20.363,01 | 123.042,31 | 143.405,31 |
155 | 76.957,69 | 73,11 | 859,22 | 932,33 | 76.957,69 | 20.436,12 | 123.901,53 | 144.337,65 |
156 | 76.098,47 | 72,29 | 860,04 | 932,33 | 76.098,47 | 20.508,41 | 124.761,57 | 145.269,98 |
157 | 75.238,43 | 71,48 | 860,86 | 932,33 | 75.238,43 | 20.579,89 | 125.622,43 | 146.202,31 |
158 | 74.377,57 | 70,66 | 861,68 | 932,33 | 74.377,57 | 20.650,54 | 126.484,10 | 147.134,65 |
159 | 73.515,90 | 69,84 | 862,49 | 932,33 | 73.515,90 | 20.720,38 | 127.346,60 | 148.066,98 |
160 | 72.653,40 | 69,02 | 863,31 | 932,33 | 72.653,40 | 20.789,40 | 128.209,91 | 148.999,32 |
161 | 71.790,09 | 68,20 | 864,13 | 932,33 | 71.790,09 | 20.857,61 | 129.074,05 | 149.931,65 |
162 | 70.925,95 | 67,38 | 864,95 | 932,33 | 70.925,95 | 20.924,99 | 129.939,00 | 150.863,99 |
163 | 70.061,00 | 66,56 | 865,78 | 932,33 | 70.061,00 | 20.991,54 | 130.804,78 | 151.796,32 |
164 | 69.195,22 | 65,74 | 866,60 | 932,33 | 69.195,22 | 21.057,28 | 131.671,38 | 152.728,65 |
165 | 68.328,62 | 64,91 | 867,42 | 932,33 | 68.328,62 | 21.122,19 | 132.538,80 | 153.660,99 |
166 | 67.461,20 | 64,09 | 868,25 | 932,33 | 67.461,20 | 21.186,28 | 133.407,04 | 154.593,32 |
167 | 66.592,96 | 63,26 | 869,07 | 932,33 | 66.592,96 | 21.249,54 | 134.276,11 | 155.525,66 |
168 | 65.723,89 | 62,44 | 869,90 | 932,33 | 65.723,89 | 21.311,98 | 135.146,01 | 156.457,99 |
169 | 64.853,99 | 61,61 | 870,72 | 932,33 | 64.853,99 | 21.373,59 | 136.016,73 | 157.390,33 |
170 | 63.983,27 | 60,78 | 871,55 | 932,33 | 63.983,27 | 21.434,38 | 136.888,28 | 158.322,66 |
171 | 63.111,72 | 59,96 | 872,38 | 932,33 | 63.111,72 | 21.494,33 | 137.760,66 | 159.254,99 |
172 | 62.239,34 | 59,13 | 873,21 | 932,33 | 62.239,34 | 21.553,46 | 138.633,87 | 160.187,33 |
173 | 61.366,13 | 58,30 | 874,04 | 932,33 | 61.366,13 | 21.611,76 | 139.507,91 | 161.119,66 |
174 | 60.492,09 | 57,47 | 874,87 | 932,33 | 60.492,09 | 21.669,22 | 140.382,77 | 162.052,00 |
175 | 59.617,23 | 56,64 | 875,70 | 932,33 | 59.617,23 | 21.725,86 | 141.258,47 | 162.984,33 |
176 | 58.741,53 | 55,80 | 876,53 | 932,33 | 58.741,53 | 21.781,66 | 142.135,00 | 163.916,67 |
177 | 57.865,00 | 54,97 | 877,36 | 932,33 | 57.865,00 | 21.836,64 | 143.012,36 | 164.849,00 |
178 | 56.987,64 | 54,14 | 878,20 | 932,33 | 56.987,64 | 21.890,77 | 143.890,56 | 165.781,33 |
179 | 56.109,44 | 53,30 | 879,03 | 932,33 | 56.109,44 | 21.944,08 | 144.769,59 | 166.713,67 |
180 | 55.230,41 | 52,47 | 879,87 | 932,33 | 55.230,41 | 21.996,55 | 145.649,45 | 167.646,00 |
181 | 54.350,55 | 51,63 | 880,70 | 932,33 | 54.350,55 | 22.048,18 | 146.530,16 | 168.578,34 |
182 | 53.469,84 | 50,80 | 881,54 | 932,33 | 53.469,84 | 22.098,98 | 147.411,69 | 169.510,67 |
183 | 52.588,31 | 49,96 | 882,38 | 932,33 | 52.588,31 | 22.148,94 | 148.294,07 | 170.443,00 |
184 | 51.705,93 | 49,12 | 883,21 | 932,33 | 51.705,93 | 22.198,06 | 149.177,28 | 171.375,34 |
185 | 50.822,72 | 48,28 | 884,05 | 932,33 | 50.822,72 | 22.246,34 | 150.061,34 | 172.307,67 |
186 | 49.938,66 | 47,44 | 884,89 | 932,33 | 49.938,66 | 22.293,78 | 150.946,23 | 173.240,01 |
187 | 49.053,77 | 46,60 | 885,73 | 932,33 | 49.053,77 | 22.340,38 | 151.831,96 | 174.172,34 |
188 | 48.168,04 | 45,76 | 886,57 | 932,33 | 48.168,04 | 22.386,14 | 152.718,54 | 175.104,68 |
189 | 47.281,46 | 44,92 | 887,42 | 932,33 | 47.281,46 | 22.431,06 | 153.605,95 | 176.037,01 |
190 | 46.394,05 | 44,07 | 888,26 | 932,33 | 46.394,05 | 22.475,13 | 154.494,21 | 176.969,34 |
191 | 45.505,79 | 43,23 | 889,10 | 932,33 | 45.505,79 | 22.518,36 | 155.383,32 | 177.901,68 |
192 | 44.616,68 | 42,39 | 889,95 | 932,33 | 44.616,68 | 22.560,75 | 156.273,26 | 178.834,01 |
193 | 43.726,74 | 41,54 | 890,79 | 932,33 | 43.726,74 | 22.602,29 | 157.164,06 | 179.766,35 |
194 | 42.835,94 | 40,69 | 891,64 | 932,33 | 42.835,94 | 22.642,98 | 158.055,70 | 180.698,68 |
195 | 41.944,30 | 39,85 | 892,49 | 932,33 | 41.944,30 | 22.682,83 | 158.948,19 | 181.631,02 |
196 | 41.051,81 | 39,00 | 893,34 | 932,33 | 41.051,81 | 22.721,83 | 159.841,52 | 182.563,35 |
197 | 40.158,48 | 38,15 | 894,18 | 932,33 | 40.158,48 | 22.759,98 | 160.735,70 | 183.495,68 |
198 | 39.264,30 | 37,30 | 895,03 | 932,33 | 39.264,30 | 22.797,28 | 161.630,74 | 184.428,02 |
199 | 38.369,26 | 36,45 | 895,88 | 932,33 | 38.369,26 | 22.833,73 | 162.526,62 | 185.360,35 |
200 | 37.473,38 | 35,60 | 896,73 | 932,33 | 37.473,38 | 22.869,33 | 163.423,36 | 186.292,69 |
201 | 36.576,64 | 34,75 | 897,59 | 932,33 | 36.576,64 | 22.904,08 | 164.320,94 | 187.225,02 |
202 | 35.679,06 | 33,90 | 898,44 | 932,33 | 35.679,06 | 22.937,97 | 165.219,38 | 188.157,36 |
203 | 34.780,62 | 33,04 | 899,29 | 932,33 | 34.780,62 | 22.971,02 | 166.118,67 | 189.089,69 |
204 | 33.881,33 | 32,19 | 900,15 | 932,33 | 33.881,33 | 23.003,20 | 167.018,82 | 190.022,02 |
205 | 32.981,18 | 31,33 | 901,00 | 932,33 | 32.981,18 | 23.034,54 | 167.919,82 | 190.954,36 |
206 | 32.080,18 | 30,48 | 901,86 | 932,33 | 32.080,18 | 23.065,01 | 168.821,68 | 191.886,69 |
207 | 31.178,32 | 29,62 | 902,71 | 932,33 | 31.178,32 | 23.094,63 | 169.724,40 | 192.819,03 |
208 | 30.275,60 | 28,76 | 903,57 | 932,33 | 30.275,60 | 23.123,39 | 170.627,97 | 193.751,36 |
209 | 29.372,03 | 27,90 | 904,43 | 932,33 | 29.372,03 | 23.151,30 | 171.532,40 | 194.683,70 |
210 | 28.467,60 | 27,04 | 905,29 | 932,33 | 28.467,60 | 23.178,34 | 172.437,69 | 195.616,03 |
211 | 27.562,31 | 26,18 | 906,15 | 932,33 | 27.562,31 | 23.204,52 | 173.343,84 | 196.548,36 |
212 | 26.656,16 | 25,32 | 907,01 | 932,33 | 26.656,16 | 23.229,85 | 174.250,85 | 197.480,70 |
213 | 25.749,15 | 24,46 | 907,87 | 932,33 | 25.749,15 | 23.254,31 | 175.158,72 | 198.413,03 |
214 | 24.841,28 | 23,60 | 908,74 | 932,33 | 24.841,28 | 23.277,91 | 176.067,46 | 199.345,37 |
215 | 23.932,54 | 22,74 | 909,60 | 932,33 | 23.932,54 | 23.300,65 | 176.977,06 | 200.277,70 |
216 | 23.022,94 | 21,87 | 910,46 | 932,33 | 23.022,94 | 23.322,52 | 177.887,52 | 201.210,04 |
217 | 22.112,48 | 21,01 | 911,33 | 932,33 | 22.112,48 | 23.343,52 | 178.798,85 | 202.142,37 |
218 | 21.201,15 | 20,14 | 912,19 | 932,33 | 21.201,15 | 23.363,66 | 179.711,04 | 203.074,70 |
219 | 20.288,96 | 19,27 | 913,06 | 932,33 | 20.288,96 | 23.382,94 | 180.624,10 | 204.007,04 |
220 | 19.375,90 | 18,41 | 913,93 | 932,33 | 19.375,90 | 23.401,35 | 181.538,03 | 204.939,37 |
221 | 18.461,97 | 17,54 | 914,80 | 932,33 | 18.461,97 | 23.418,89 | 182.452,82 | 205.871,71 |
222 | 17.547,18 | 16,67 | 915,66 | 932,33 | 17.547,18 | 23.435,56 | 183.368,49 | 206.804,04 |
223 | 16.631,51 | 15,80 | 916,53 | 932,33 | 16.631,51 | 23.451,36 | 184.285,02 | 207.736,38 |
224 | 15.714,98 | 14,93 | 917,41 | 932,33 | 15.714,98 | 23.466,28 | 185.202,43 | 208.668,71 |
225 | 14.797,57 | 14,06 | 918,28 | 932,33 | 14.797,57 | 23.480,34 | 186.120,70 | 209.601,04 |
226 | 13.879,30 | 13,19 | 919,15 | 932,33 | 13.879,30 | 23.493,53 | 187.039,85 | 210.533,38 |
227 | 12.960,15 | 12,31 | 920,02 | 932,33 | 12.960,15 | 23.505,84 | 187.959,87 | 211.465,71 |
228 | 12.040,13 | 11,44 | 920,90 | 932,33 | 12.040,13 | 23.517,28 | 188.880,77 | 212.398,05 |
229 | 11.119,23 | 10,56 | 921,77 | 932,33 | 11.119,23 | 23.527,84 | 189.802,54 | 213.330,38 |
230 | 10.197,46 | 9,69 | 922,65 | 932,33 | 10.197,46 | 23.537,53 | 190.725,19 | 214.262,72 |
231 | 9.274,81 | 8,81 | 923,52 | 932,33 | 9.274,81 | 23.546,34 | 191.648,71 | 215.195,05 |
232 | 8.351,29 | 7,93 | 924,40 | 932,33 | 8.351,29 | 23.554,27 | 192.573,11 | 216.127,38 |
233 | 7.426,89 | 7,06 | 925,28 | 932,33 | 7.426,89 | 23.561,33 | 193.498,39 | 217.059,72 |
234 | 6.501,61 | 6,18 | 926,16 | 932,33 | 6.501,61 | 23.567,51 | 194.424,55 | 217.992,05 |
235 | 5.575,45 | 5,30 | 927,04 | 932,33 | 5.575,45 | 23.572,80 | 195.351,59 | 218.924,39 |
236 | 4.648,41 | 4,42 | 927,92 | 932,33 | 4.648,41 | 23.577,22 | 196.279,50 | 219.856,72 |
237 | 3.720,50 | 3,53 | 928,80 | 932,33 | 3.720,50 | 23.580,75 | 197.208,30 | 220.789,06 |
238 | 2.791,70 | 2,65 | 929,68 | 932,33 | 2.791,70 | 23.583,40 | 198.137,99 | 221.721,39 |
239 | 1.862,01 | 1,77 | 930,57 | 932,33 | 1.862,01 | 23.585,17 | 199.068,55 | 222.653,72 |
240 | 931,45 | 0,88 | 931,45 | 932,33 | 931,45 | 23.586,06 | 200.000,00 | 223.586,06 |
Stand der Daten: 19.01.2021