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 05/2025
- 66.226,29€
- Zinsanteil
- 1.111,20€
- Monatsrate
- 3,02%
- Sollzins p.a.
- 3,09%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 503,33 | 607,87 | 1.111,20 | 199.392,13 | 503,33 | 607,87 | 1.111,20 |
2 | 199.392,13 | 501,80 | 609,40 | 1.111,20 | 199.392,13 | 543,75 | 1.217,26 | 1.761,01 |
3 | 198.782,74 | 500,27 | 610,93 | 1.111,20 | 198.782,74 | 1.044,02 | 1.828,19 | 2.872,21 |
4 | 198.171,81 | 498,73 | 612,47 | 1.111,20 | 198.171,81 | 1.542,75 | 2.440,66 | 3.983,41 |
5 | 197.559,34 | 497,19 | 614,01 | 1.111,20 | 197.559,34 | 2.039,94 | 3.054,66 | 5.094,60 |
6 | 196.945,34 | 495,65 | 615,55 | 1.111,20 | 196.945,34 | 2.535,59 | 3.670,22 | 6.205,80 |
7 | 196.329,78 | 494,10 | 617,10 | 1.111,20 | 196.329,78 | 3.029,68 | 4.287,32 | 7.317,00 |
8 | 195.712,68 | 492,54 | 618,66 | 1.111,20 | 195.712,68 | 3.522,23 | 4.905,97 | 8.428,20 |
9 | 195.094,03 | 490,99 | 620,21 | 1.111,20 | 195.094,03 | 4.013,21 | 5.526,19 | 9.539,40 |
10 | 194.473,81 | 489,43 | 621,77 | 1.111,20 | 194.473,81 | 4.502,64 | 6.147,96 | 10.650,60 |
11 | 193.852,04 | 487,86 | 623,34 | 1.111,20 | 193.852,04 | 4.990,50 | 6.771,30 | 11.761,80 |
12 | 193.228,70 | 486,29 | 624,91 | 1.111,20 | 193.228,70 | 5.476,79 | 7.396,20 | 12.872,99 |
13 | 192.603,80 | 484,72 | 626,48 | 1.111,20 | 192.603,80 | 5.961,51 | 8.022,68 | 13.984,19 |
14 | 191.977,32 | 483,14 | 628,06 | 1.111,20 | 191.977,32 | 6.444,66 | 8.650,74 | 15.095,39 |
15 | 191.349,26 | 481,56 | 629,64 | 1.111,20 | 191.349,26 | 6.926,22 | 9.280,37 | 16.206,59 |
16 | 190.719,63 | 479,98 | 631,22 | 1.111,20 | 190.719,63 | 7.406,20 | 9.911,59 | 17.317,79 |
17 | 190.088,41 | 478,39 | 632,81 | 1.111,20 | 190.088,41 | 7.884,58 | 10.544,40 | 18.428,99 |
18 | 189.455,60 | 476,80 | 634,40 | 1.111,20 | 189.455,60 | 8.361,38 | 11.178,81 | 19.540,19 |
19 | 188.821,19 | 475,20 | 636,00 | 1.111,20 | 188.821,19 | 8.836,58 | 11.814,80 | 20.651,39 |
20 | 188.185,20 | 473,60 | 637,60 | 1.111,20 | 188.185,20 | 9.310,18 | 12.452,40 | 21.762,58 |
21 | 187.547,60 | 471,99 | 639,20 | 1.111,20 | 187.547,60 | 9.782,18 | 13.091,61 | 22.873,78 |
22 | 186.908,39 | 470,39 | 640,81 | 1.111,20 | 186.908,39 | 10.252,56 | 13.732,42 | 23.984,98 |
23 | 186.267,58 | 468,77 | 642,43 | 1.111,20 | 186.267,58 | 10.721,33 | 14.374,85 | 25.096,18 |
24 | 185.625,15 | 467,16 | 644,04 | 1.111,20 | 185.625,15 | 11.188,49 | 15.018,89 | 26.207,38 |
25 | 184.981,11 | 465,54 | 645,66 | 1.111,20 | 184.981,11 | 11.654,03 | 15.664,55 | 27.318,58 |
26 | 184.335,45 | 463,91 | 647,29 | 1.111,20 | 184.335,45 | 12.117,94 | 16.311,84 | 28.429,78 |
27 | 183.688,16 | 462,28 | 648,92 | 1.111,20 | 183.688,16 | 12.580,22 | 16.960,75 | 29.540,97 |
28 | 183.039,25 | 460,65 | 650,55 | 1.111,20 | 183.039,25 | 13.040,87 | 17.611,30 | 30.652,17 |
29 | 182.388,70 | 459,01 | 652,19 | 1.111,20 | 182.388,70 | 13.499,88 | 18.263,49 | 31.763,37 |
30 | 181.736,51 | 457,37 | 653,83 | 1.111,20 | 181.736,51 | 13.957,25 | 18.917,32 | 32.874,57 |
31 | 181.082,68 | 455,72 | 655,47 | 1.111,20 | 181.082,68 | 14.412,98 | 19.572,79 | 33.985,77 |
32 | 180.427,21 | 454,08 | 657,12 | 1.111,20 | 180.427,21 | 14.867,05 | 20.229,92 | 35.096,97 |
33 | 179.770,08 | 452,42 | 658,78 | 1.111,20 | 179.770,08 | 15.319,47 | 20.888,69 | 36.208,17 |
34 | 179.111,31 | 450,76 | 660,44 | 1.111,20 | 179.111,31 | 15.770,24 | 21.549,13 | 37.319,37 |
35 | 178.450,87 | 449,10 | 662,10 | 1.111,20 | 178.450,87 | 16.219,34 | 22.211,23 | 38.430,56 |
36 | 177.788,77 | 447,44 | 663,76 | 1.111,20 | 177.788,77 | 16.666,77 | 22.874,99 | 39.541,76 |
37 | 177.125,01 | 445,76 | 665,43 | 1.111,20 | 177.125,01 | 17.112,54 | 23.540,42 | 40.652,96 |
38 | 176.459,58 | 444,09 | 667,11 | 1.111,20 | 176.459,58 | 17.556,63 | 24.207,53 | 41.764,16 |
39 | 175.792,47 | 442,41 | 668,79 | 1.111,20 | 175.792,47 | 17.999,04 | 24.876,32 | 42.875,36 |
40 | 175.123,68 | 440,73 | 670,47 | 1.111,20 | 175.123,68 | 18.439,77 | 25.546,79 | 43.986,56 |
41 | 174.453,21 | 439,04 | 672,16 | 1.111,20 | 174.453,21 | 18.878,81 | 26.218,95 | 45.097,76 |
42 | 173.781,05 | 437,35 | 673,85 | 1.111,20 | 173.781,05 | 19.316,15 | 26.892,80 | 46.208,95 |
43 | 173.107,20 | 435,65 | 675,55 | 1.111,20 | 173.107,20 | 19.751,81 | 27.568,35 | 47.320,15 |
44 | 172.431,65 | 433,95 | 677,25 | 1.111,20 | 172.431,65 | 20.185,76 | 28.245,59 | 48.431,35 |
45 | 171.754,41 | 432,25 | 678,95 | 1.111,20 | 171.754,41 | 20.618,01 | 28.924,54 | 49.542,55 |
46 | 171.075,46 | 430,54 | 680,66 | 1.111,20 | 171.075,46 | 21.048,55 | 29.605,20 | 50.653,75 |
47 | 170.394,80 | 428,83 | 682,37 | 1.111,20 | 170.394,80 | 21.477,38 | 30.287,57 | 51.764,95 |
48 | 169.712,43 | 427,11 | 684,09 | 1.111,20 | 169.712,43 | 21.904,49 | 30.971,66 | 52.876,15 |
49 | 169.028,34 | 425,39 | 685,81 | 1.111,20 | 169.028,34 | 22.329,87 | 31.657,47 | 53.987,34 |
50 | 168.342,53 | 423,66 | 687,54 | 1.111,20 | 168.342,53 | 22.753,54 | 32.345,01 | 55.098,54 |
51 | 167.654,99 | 421,93 | 689,27 | 1.111,20 | 167.654,99 | 23.175,47 | 33.034,27 | 56.209,74 |
52 | 166.965,73 | 420,20 | 691,00 | 1.111,20 | 166.965,73 | 23.595,66 | 33.725,28 | 57.320,94 |
53 | 166.274,72 | 418,46 | 692,74 | 1.111,20 | 166.274,72 | 24.014,12 | 34.418,02 | 58.432,14 |
54 | 165.581,98 | 416,71 | 694,48 | 1.111,20 | 165.581,98 | 24.430,84 | 35.112,50 | 59.543,34 |
55 | 164.887,50 | 414,97 | 696,23 | 1.111,20 | 164.887,50 | 24.845,80 | 35.808,73 | 60.654,54 |
56 | 164.191,27 | 413,21 | 697,98 | 1.111,20 | 164.191,27 | 25.259,02 | 36.506,72 | 61.765,74 |
57 | 163.493,28 | 411,46 | 699,74 | 1.111,20 | 163.493,28 | 25.670,48 | 37.206,46 | 62.876,93 |
58 | 162.793,54 | 409,70 | 701,50 | 1.111,20 | 162.793,54 | 26.080,17 | 37.907,96 | 63.988,13 |
59 | 162.092,04 | 407,93 | 703,27 | 1.111,20 | 162.092,04 | 26.488,11 | 38.611,23 | 65.099,33 |
60 | 161.388,77 | 406,16 | 705,04 | 1.111,20 | 161.388,77 | 26.894,27 | 39.316,26 | 66.210,53 |
61 | 160.683,74 | 404,39 | 706,81 | 1.111,20 | 160.683,74 | 27.298,66 | 40.023,07 | 67.321,73 |
62 | 159.976,93 | 402,61 | 708,59 | 1.111,20 | 159.976,93 | 27.701,26 | 40.731,66 | 68.432,93 |
63 | 159.268,34 | 400,83 | 710,37 | 1.111,20 | 159.268,34 | 28.102,09 | 41.442,04 | 69.544,13 |
64 | 158.557,96 | 399,04 | 712,16 | 1.111,20 | 158.557,96 | 28.501,13 | 42.154,20 | 70.655,32 |
65 | 157.845,80 | 397,25 | 713,95 | 1.111,20 | 157.845,80 | 28.898,37 | 42.868,15 | 71.766,52 |
66 | 157.131,85 | 395,45 | 715,75 | 1.111,20 | 157.131,85 | 29.293,82 | 43.583,90 | 72.877,72 |
67 | 156.416,10 | 393,65 | 717,55 | 1.111,20 | 156.416,10 | 29.687,47 | 44.301,45 | 73.988,92 |
68 | 155.698,55 | 391,84 | 719,36 | 1.111,20 | 155.698,55 | 30.079,31 | 45.020,81 | 75.100,12 |
69 | 154.979,19 | 390,03 | 721,17 | 1.111,20 | 154.979,19 | 30.469,34 | 45.741,98 | 76.211,32 |
70 | 154.258,02 | 388,22 | 722,98 | 1.111,20 | 154.258,02 | 30.857,56 | 46.464,96 | 77.322,52 |
71 | 153.535,04 | 386,40 | 724,80 | 1.111,20 | 153.535,04 | 31.243,95 | 47.189,76 | 78.433,72 |
72 | 152.810,24 | 384,57 | 726,63 | 1.111,20 | 152.810,24 | 31.628,52 | 47.916,39 | 79.544,91 |
73 | 152.083,61 | 382,74 | 728,45 | 1.111,20 | 152.083,61 | 32.011,27 | 48.644,84 | 80.656,11 |
74 | 151.355,16 | 380,91 | 730,29 | 1.111,20 | 151.355,16 | 32.392,18 | 49.375,13 | 81.767,31 |
75 | 150.624,87 | 379,07 | 732,13 | 1.111,20 | 150.624,87 | 32.771,25 | 50.107,26 | 82.878,51 |
76 | 149.892,74 | 377,23 | 733,97 | 1.111,20 | 149.892,74 | 33.148,48 | 50.841,23 | 83.989,71 |
77 | 149.158,77 | 375,38 | 735,82 | 1.111,20 | 149.158,77 | 33.523,86 | 51.577,04 | 85.100,91 |
78 | 148.422,96 | 373,53 | 737,67 | 1.111,20 | 148.422,96 | 33.897,40 | 52.314,71 | 86.212,11 |
79 | 147.685,29 | 371,67 | 739,52 | 1.111,20 | 147.685,29 | 34.269,07 | 53.054,23 | 87.323,30 |
80 | 146.945,77 | 369,81 | 741,39 | 1.111,20 | 146.945,77 | 34.638,88 | 53.795,62 | 88.434,50 |
81 | 146.204,38 | 367,95 | 743,25 | 1.111,20 | 146.204,38 | 35.006,83 | 54.538,87 | 89.545,70 |
82 | 145.461,13 | 366,08 | 745,12 | 1.111,20 | 145.461,13 | 35.372,91 | 55.283,99 | 90.656,90 |
83 | 144.716,01 | 364,20 | 747,00 | 1.111,20 | 144.716,01 | 35.737,11 | 56.030,99 | 91.768,10 |
84 | 143.969,01 | 362,32 | 748,88 | 1.111,20 | 143.969,01 | 36.099,43 | 56.779,86 | 92.879,30 |
85 | 143.220,14 | 360,44 | 750,76 | 1.111,20 | 143.220,14 | 36.459,87 | 57.530,63 | 93.990,50 |
86 | 142.469,37 | 358,55 | 752,65 | 1.111,20 | 142.469,37 | 36.818,42 | 58.283,28 | 95.101,69 |
87 | 141.716,72 | 356,65 | 754,54 | 1.111,20 | 141.716,72 | 37.175,07 | 59.037,82 | 96.212,89 |
88 | 140.962,18 | 354,75 | 756,44 | 1.111,20 | 140.962,18 | 37.529,83 | 59.794,27 | 97.324,09 |
89 | 140.205,73 | 352,85 | 758,35 | 1.111,20 | 140.205,73 | 37.882,68 | 60.552,61 | 98.435,29 |
90 | 139.447,39 | 350,94 | 760,26 | 1.111,20 | 139.447,39 | 38.233,62 | 61.312,87 | 99.546,49 |
91 | 138.687,13 | 349,03 | 762,17 | 1.111,20 | 138.687,13 | 38.582,65 | 62.075,04 | 100.657,69 |
92 | 137.924,96 | 347,11 | 764,09 | 1.111,20 | 137.924,96 | 38.929,76 | 62.839,13 | 101.768,89 |
93 | 137.160,87 | 345,19 | 766,01 | 1.111,20 | 137.160,87 | 39.274,95 | 63.605,14 | 102.880,09 |
94 | 136.394,86 | 343,26 | 767,94 | 1.111,20 | 136.394,86 | 39.618,21 | 64.373,07 | 103.991,28 |
95 | 135.626,93 | 341,33 | 769,87 | 1.111,20 | 135.626,93 | 39.959,54 | 65.142,95 | 105.102,48 |
96 | 134.857,05 | 339,39 | 771,81 | 1.111,20 | 134.857,05 | 40.298,93 | 65.914,75 | 106.213,68 |
97 | 134.085,25 | 337,45 | 773,75 | 1.111,20 | 134.085,25 | 40.636,38 | 66.688,50 | 107.324,88 |
98 | 133.311,50 | 335,50 | 775,70 | 1.111,20 | 133.311,50 | 40.971,88 | 67.464,20 | 108.436,08 |
99 | 132.535,80 | 333,55 | 777,65 | 1.111,20 | 132.535,80 | 41.305,42 | 68.241,85 | 109.547,28 |
100 | 131.758,15 | 331,59 | 779,61 | 1.111,20 | 131.758,15 | 41.637,02 | 69.021,46 | 110.658,48 |
101 | 130.978,54 | 329,63 | 781,57 | 1.111,20 | 130.978,54 | 41.966,64 | 69.803,03 | 111.769,67 |
102 | 130.196,97 | 327,66 | 783,54 | 1.111,20 | 130.196,97 | 42.294,31 | 70.586,57 | 112.880,87 |
103 | 129.413,43 | 325,69 | 785,51 | 1.111,20 | 129.413,43 | 42.620,00 | 71.372,07 | 113.992,07 |
104 | 128.627,93 | 323,71 | 787,49 | 1.111,20 | 128.627,93 | 42.943,71 | 72.159,56 | 115.103,27 |
105 | 127.840,44 | 321,73 | 789,47 | 1.111,20 | 127.840,44 | 43.265,44 | 72.949,03 | 116.214,47 |
106 | 127.050,97 | 319,74 | 791,45 | 1.111,20 | 127.050,97 | 43.585,19 | 73.740,48 | 117.325,67 |
107 | 126.259,52 | 317,75 | 793,45 | 1.111,20 | 126.259,52 | 43.902,94 | 74.533,93 | 118.436,87 |
108 | 125.466,07 | 315,76 | 795,44 | 1.111,20 | 125.466,07 | 44.218,70 | 75.329,37 | 119.548,07 |
109 | 124.670,63 | 313,75 | 797,44 | 1.111,20 | 124.670,63 | 44.532,45 | 76.126,81 | 120.659,26 |
110 | 123.873,19 | 311,75 | 799,45 | 1.111,20 | 123.873,19 | 44.844,20 | 76.926,26 | 121.770,46 |
111 | 123.073,74 | 309,74 | 801,46 | 1.111,20 | 123.073,74 | 45.153,93 | 77.727,73 | 122.881,66 |
112 | 122.272,27 | 307,72 | 803,48 | 1.111,20 | 122.272,27 | 45.461,65 | 78.531,21 | 123.992,86 |
113 | 121.468,79 | 305,70 | 805,50 | 1.111,20 | 121.468,79 | 45.767,35 | 79.336,71 | 125.104,06 |
114 | 120.663,29 | 303,67 | 807,53 | 1.111,20 | 120.663,29 | 46.071,02 | 80.144,24 | 126.215,26 |
115 | 119.855,76 | 301,64 | 809,56 | 1.111,20 | 119.855,76 | 46.372,66 | 80.953,80 | 127.326,46 |
116 | 119.046,20 | 299,60 | 811,60 | 1.111,20 | 119.046,20 | 46.672,26 | 81.765,40 | 128.437,65 |
117 | 118.234,60 | 297,56 | 813,64 | 1.111,20 | 118.234,60 | 46.969,81 | 82.579,04 | 129.548,85 |
118 | 117.420,96 | 295,51 | 815,69 | 1.111,20 | 117.420,96 | 47.265,32 | 83.394,73 | 130.660,05 |
119 | 116.605,27 | 293,46 | 817,74 | 1.111,20 | 116.605,27 | 47.558,78 | 84.212,47 | 131.771,25 |
120 | 115.787,53 | 291,40 | 819,80 | 1.111,20 | 115.787,53 | 47.850,18 | 85.032,27 | 132.882,45 |
121 | 114.967,73 | 289,34 | 821,86 | 1.111,20 | 114.967,73 | 48.139,51 | 85.854,13 | 133.993,65 |
122 | 114.145,87 | 287,27 | 823,93 | 1.111,20 | 114.145,87 | 48.426,78 | 86.678,07 | 135.104,85 |
123 | 113.321,93 | 285,19 | 826,01 | 1.111,20 | 113.321,93 | 48.711,97 | 87.504,07 | 136.216,04 |
124 | 112.495,93 | 283,11 | 828,08 | 1.111,20 | 112.495,93 | 48.995,09 | 88.332,16 | 137.327,24 |
125 | 111.667,84 | 281,03 | 830,17 | 1.111,20 | 111.667,84 | 49.276,12 | 89.162,32 | 138.438,44 |
126 | 110.837,68 | 278,94 | 832,26 | 1.111,20 | 110.837,68 | 49.555,06 | 89.994,58 | 139.549,64 |
127 | 110.005,42 | 276,85 | 834,35 | 1.111,20 | 110.005,42 | 49.831,91 | 90.828,93 | 140.660,84 |
128 | 109.171,07 | 274,75 | 836,45 | 1.111,20 | 109.171,07 | 50.106,65 | 91.665,38 | 141.772,04 |
129 | 108.334,62 | 272,64 | 838,56 | 1.111,20 | 108.334,62 | 50.379,30 | 92.503,94 | 142.883,24 |
130 | 107.496,06 | 270,53 | 840,67 | 1.111,20 | 107.496,06 | 50.649,83 | 93.344,61 | 143.994,44 |
131 | 106.655,39 | 268,42 | 842,78 | 1.111,20 | 106.655,39 | 50.918,24 | 94.187,39 | 145.105,63 |
132 | 105.812,61 | 266,30 | 844,90 | 1.111,20 | 105.812,61 | 51.184,54 | 95.032,29 | 146.216,83 |
133 | 104.967,71 | 264,17 | 847,03 | 1.111,20 | 104.967,71 | 51.448,71 | 95.879,32 | 147.328,03 |
134 | 104.120,68 | 262,04 | 849,16 | 1.111,20 | 104.120,68 | 51.710,75 | 96.728,48 | 148.439,23 |
135 | 103.271,52 | 259,90 | 851,30 | 1.111,20 | 103.271,52 | 51.970,65 | 97.579,78 | 149.550,43 |
136 | 102.420,22 | 257,76 | 853,44 | 1.111,20 | 102.420,22 | 52.228,40 | 98.433,22 | 150.661,63 |
137 | 101.566,78 | 255,61 | 855,59 | 1.111,20 | 101.566,78 | 52.484,01 | 99.288,81 | 151.772,83 |
138 | 100.711,19 | 253,46 | 857,74 | 1.111,20 | 100.711,19 | 52.737,47 | 100.146,56 | 152.884,02 |
139 | 99.853,44 | 251,30 | 859,90 | 1.111,20 | 99.853,44 | 52.988,77 | 101.006,46 | 153.995,22 |
140 | 98.993,54 | 249,13 | 862,06 | 1.111,20 | 98.993,54 | 53.237,90 | 101.868,52 | 155.106,42 |
141 | 98.131,48 | 246,96 | 864,23 | 1.111,20 | 98.131,48 | 53.484,86 | 102.732,76 | 156.217,62 |
142 | 97.267,24 | 244,79 | 866,41 | 1.111,20 | 97.267,24 | 53.729,65 | 103.599,16 | 157.328,82 |
143 | 96.400,84 | 242,61 | 868,59 | 1.111,20 | 96.400,84 | 53.972,26 | 104.467,75 | 158.440,02 |
144 | 95.532,25 | 240,42 | 870,78 | 1.111,20 | 95.532,25 | 54.212,69 | 105.338,53 | 159.551,22 |
145 | 94.661,47 | 238,23 | 872,97 | 1.111,20 | 94.661,47 | 54.450,92 | 106.211,50 | 160.662,42 |
146 | 93.788,50 | 236,03 | 875,16 | 1.111,20 | 93.788,50 | 54.686,95 | 107.086,66 | 161.773,61 |
147 | 92.913,34 | 233,83 | 877,37 | 1.111,20 | 92.913,34 | 54.920,78 | 107.964,03 | 162.884,81 |
148 | 92.035,97 | 231,62 | 879,57 | 1.111,20 | 92.035,97 | 55.152,41 | 108.843,60 | 163.996,01 |
149 | 91.156,40 | 229,41 | 881,79 | 1.111,20 | 91.156,40 | 55.381,82 | 109.725,39 | 165.107,21 |
150 | 90.274,61 | 227,19 | 884,01 | 1.111,20 | 90.274,61 | 55.609,01 | 110.609,40 | 166.218,41 |
151 | 89.390,60 | 224,97 | 886,23 | 1.111,20 | 89.390,60 | 55.833,98 | 111.495,63 | 167.329,61 |
152 | 88.504,37 | 222,74 | 888,46 | 1.111,20 | 88.504,37 | 56.056,71 | 112.384,09 | 168.440,81 |
153 | 87.615,91 | 220,50 | 890,70 | 1.111,20 | 87.615,91 | 56.277,21 | 113.274,79 | 169.552,00 |
154 | 86.725,21 | 218,26 | 892,94 | 1.111,20 | 86.725,21 | 56.495,47 | 114.167,73 | 170.663,20 |
155 | 85.832,27 | 216,01 | 895,19 | 1.111,20 | 85.832,27 | 56.711,48 | 115.062,92 | 171.774,40 |
156 | 84.937,08 | 213,76 | 897,44 | 1.111,20 | 84.937,08 | 56.925,24 | 115.960,36 | 172.885,60 |
157 | 84.039,64 | 211,50 | 899,70 | 1.111,20 | 84.039,64 | 57.136,74 | 116.860,06 | 173.996,80 |
158 | 83.139,94 | 209,24 | 901,96 | 1.111,20 | 83.139,94 | 57.345,97 | 117.762,02 | 175.108,00 |
159 | 82.237,98 | 206,97 | 904,23 | 1.111,20 | 82.237,98 | 57.552,94 | 118.666,26 | 176.219,20 |
160 | 81.333,74 | 204,69 | 906,51 | 1.111,20 | 81.333,74 | 57.757,63 | 119.572,76 | 177.330,39 |
161 | 80.427,24 | 202,41 | 908,79 | 1.111,20 | 80.427,24 | 57.960,04 | 120.481,56 | 178.441,59 |
162 | 79.518,44 | 200,12 | 911,08 | 1.111,20 | 79.518,44 | 58.160,16 | 121.392,63 | 179.552,79 |
163 | 78.607,37 | 197,83 | 913,37 | 1.111,20 | 78.607,37 | 58.357,99 | 122.306,00 | 180.663,99 |
164 | 77.694,00 | 195,53 | 915,67 | 1.111,20 | 77.694,00 | 58.553,52 | 123.221,67 | 181.775,19 |
165 | 76.778,33 | 193,23 | 917,97 | 1.111,20 | 76.778,33 | 58.746,74 | 124.139,64 | 182.886,39 |
166 | 75.860,36 | 190,92 | 920,28 | 1.111,20 | 75.860,36 | 58.937,66 | 125.059,93 | 183.997,59 |
167 | 74.940,07 | 188,60 | 922,60 | 1.111,20 | 74.940,07 | 59.126,26 | 125.982,53 | 185.108,79 |
168 | 74.017,47 | 186,28 | 924,92 | 1.111,20 | 74.017,47 | 59.312,54 | 126.907,45 | 186.219,98 |
169 | 73.092,55 | 183,95 | 927,25 | 1.111,20 | 73.092,55 | 59.496,48 | 127.834,70 | 187.331,18 |
170 | 72.165,30 | 181,62 | 929,58 | 1.111,20 | 72.165,30 | 59.678,10 | 128.764,28 | 188.442,38 |
171 | 71.235,72 | 179,28 | 931,92 | 1.111,20 | 71.235,72 | 59.857,38 | 129.696,20 | 189.553,58 |
172 | 70.303,80 | 176,93 | 934,27 | 1.111,20 | 70.303,80 | 60.034,31 | 130.630,47 | 190.664,78 |
173 | 69.369,53 | 174,58 | 936,62 | 1.111,20 | 69.369,53 | 60.208,89 | 131.567,09 | 191.775,98 |
174 | 68.432,91 | 172,22 | 938,98 | 1.111,20 | 68.432,91 | 60.381,11 | 132.506,06 | 192.887,18 |
175 | 67.493,94 | 169,86 | 941,34 | 1.111,20 | 67.493,94 | 60.550,97 | 133.447,40 | 193.998,37 |
176 | 66.552,60 | 167,49 | 943,71 | 1.111,20 | 66.552,60 | 60.718,46 | 134.391,11 | 195.109,57 |
177 | 65.608,89 | 165,12 | 946,08 | 1.111,20 | 65.608,89 | 60.883,58 | 135.337,19 | 196.220,77 |
178 | 64.662,81 | 162,73 | 948,46 | 1.111,20 | 64.662,81 | 61.046,31 | 136.285,66 | 197.331,97 |
179 | 63.714,34 | 160,35 | 950,85 | 1.111,20 | 63.714,34 | 61.206,66 | 137.236,51 | 198.443,17 |
180 | 62.763,49 | 157,95 | 953,24 | 1.111,20 | 62.763,49 | 61.364,61 | 138.189,75 | 199.554,37 |
181 | 61.810,25 | 155,56 | 955,64 | 1.111,20 | 61.810,25 | 61.520,17 | 139.145,40 | 200.665,57 |
182 | 60.854,60 | 153,15 | 958,05 | 1.111,20 | 60.854,60 | 61.673,32 | 140.103,44 | 201.776,77 |
183 | 59.896,56 | 150,74 | 960,46 | 1.111,20 | 59.896,56 | 61.824,06 | 141.063,90 | 202.887,96 |
184 | 58.936,10 | 148,32 | 962,88 | 1.111,20 | 58.936,10 | 61.972,38 | 142.026,78 | 203.999,16 |
185 | 57.973,22 | 145,90 | 965,30 | 1.111,20 | 57.973,22 | 62.118,28 | 142.992,08 | 205.110,36 |
186 | 57.007,92 | 143,47 | 967,73 | 1.111,20 | 57.007,92 | 62.261,75 | 143.959,81 | 206.221,56 |
187 | 56.040,19 | 141,03 | 970,16 | 1.111,20 | 56.040,19 | 62.402,79 | 144.929,97 | 207.332,76 |
188 | 55.070,03 | 138,59 | 972,61 | 1.111,20 | 55.070,03 | 62.541,38 | 145.902,58 | 208.443,96 |
189 | 54.097,42 | 136,15 | 975,05 | 1.111,20 | 54.097,42 | 62.677,53 | 146.877,63 | 209.555,16 |
190 | 53.122,37 | 133,69 | 977,51 | 1.111,20 | 53.122,37 | 62.811,22 | 147.855,14 | 210.666,35 |
191 | 52.144,86 | 131,23 | 979,97 | 1.111,20 | 52.144,86 | 62.942,45 | 148.835,10 | 211.777,55 |
192 | 51.164,90 | 128,76 | 982,43 | 1.111,20 | 51.164,90 | 63.071,21 | 149.817,54 | 212.888,75 |
193 | 50.182,46 | 126,29 | 984,91 | 1.111,20 | 50.182,46 | 63.197,51 | 150.802,44 | 213.999,95 |
194 | 49.197,56 | 123,81 | 987,38 | 1.111,20 | 49.197,56 | 63.321,32 | 151.789,83 | 215.111,15 |
195 | 48.210,17 | 121,33 | 989,87 | 1.111,20 | 48.210,17 | 63.442,65 | 152.779,70 | 216.222,35 |
196 | 47.220,30 | 118,84 | 992,36 | 1.111,20 | 47.220,30 | 63.561,49 | 153.772,06 | 217.333,55 |
197 | 46.227,94 | 116,34 | 994,86 | 1.111,20 | 46.227,94 | 63.677,83 | 154.766,92 | 218.444,74 |
198 | 45.233,08 | 113,84 | 997,36 | 1.111,20 | 45.233,08 | 63.791,66 | 155.764,28 | 219.555,94 |
199 | 44.235,72 | 111,33 | 999,87 | 1.111,20 | 44.235,72 | 63.902,99 | 156.764,15 | 220.667,14 |
200 | 43.235,85 | 108,81 | 1.002,39 | 1.111,20 | 43.235,85 | 64.011,80 | 157.766,54 | 221.778,34 |
201 | 42.233,46 | 106,29 | 1.004,91 | 1.111,20 | 42.233,46 | 64.118,09 | 158.771,45 | 222.889,54 |
202 | 41.228,55 | 103,76 | 1.007,44 | 1.111,20 | 41.228,55 | 64.221,85 | 159.778,89 | 224.000,74 |
203 | 40.221,11 | 101,22 | 1.009,98 | 1.111,20 | 40.221,11 | 64.323,07 | 160.788,87 | 225.111,94 |
204 | 39.211,13 | 98,68 | 1.012,52 | 1.111,20 | 39.211,13 | 64.421,75 | 161.801,39 | 226.223,14 |
205 | 38.198,61 | 96,13 | 1.015,07 | 1.111,20 | 38.198,61 | 64.517,88 | 162.816,45 | 227.334,33 |
206 | 37.183,55 | 93,58 | 1.017,62 | 1.111,20 | 37.183,55 | 64.611,46 | 163.834,07 | 228.445,53 |
207 | 36.165,93 | 91,02 | 1.020,18 | 1.111,20 | 36.165,93 | 64.702,48 | 164.854,25 | 229.556,73 |
208 | 35.145,75 | 88,45 | 1.022,75 | 1.111,20 | 35.145,75 | 64.790,93 | 165.877,00 | 230.667,93 |
209 | 34.123,00 | 85,88 | 1.025,32 | 1.111,20 | 34.123,00 | 64.876,81 | 166.902,32 | 231.779,13 |
210 | 33.097,68 | 83,30 | 1.027,90 | 1.111,20 | 33.097,68 | 64.960,10 | 167.930,23 | 232.890,33 |
211 | 32.069,77 | 80,71 | 1.030,49 | 1.111,20 | 32.069,77 | 65.040,81 | 168.960,72 | 234.001,53 |
212 | 31.039,28 | 78,12 | 1.033,08 | 1.111,20 | 31.039,28 | 65.118,93 | 169.993,80 | 235.112,72 |
213 | 30.006,20 | 75,52 | 1.035,68 | 1.111,20 | 30.006,20 | 65.194,44 | 171.029,48 | 236.223,92 |
214 | 28.970,52 | 72,91 | 1.038,29 | 1.111,20 | 28.970,52 | 65.267,35 | 172.067,77 | 237.335,12 |
215 | 27.932,23 | 70,30 | 1.040,90 | 1.111,20 | 27.932,23 | 65.337,65 | 173.108,67 | 238.446,32 |
216 | 26.891,33 | 67,68 | 1.043,52 | 1.111,20 | 26.891,33 | 65.405,32 | 174.152,20 | 239.557,52 |
217 | 25.847,80 | 65,05 | 1.046,15 | 1.111,20 | 25.847,80 | 65.470,37 | 175.198,34 | 240.668,72 |
218 | 24.801,66 | 62,42 | 1.048,78 | 1.111,20 | 24.801,66 | 65.532,79 | 176.247,12 | 241.779,92 |
219 | 23.752,88 | 59,78 | 1.051,42 | 1.111,20 | 23.752,88 | 65.592,57 | 177.298,55 | 242.891,11 |
220 | 22.701,45 | 57,13 | 1.054,07 | 1.111,20 | 22.701,45 | 65.649,70 | 178.352,61 | 244.002,31 |
221 | 21.647,39 | 54,48 | 1.056,72 | 1.111,20 | 21.647,39 | 65.704,18 | 179.409,33 | 245.113,51 |
222 | 20.590,67 | 51,82 | 1.059,38 | 1.111,20 | 20.590,67 | 65.756,00 | 180.468,71 | 246.224,71 |
223 | 19.531,29 | 49,15 | 1.062,04 | 1.111,20 | 19.531,29 | 65.805,15 | 181.530,76 | 247.335,91 |
224 | 18.469,24 | 46,48 | 1.064,72 | 1.111,20 | 18.469,24 | 65.851,64 | 182.595,47 | 248.447,11 |
225 | 17.404,53 | 43,80 | 1.067,40 | 1.111,20 | 17.404,53 | 65.895,44 | 183.662,87 | 249.558,31 |
226 | 16.337,13 | 41,12 | 1.070,08 | 1.111,20 | 16.337,13 | 65.936,55 | 184.732,95 | 250.669,51 |
227 | 15.267,05 | 38,42 | 1.072,78 | 1.111,20 | 15.267,05 | 65.974,97 | 185.805,73 | 251.780,70 |
228 | 14.194,27 | 35,72 | 1.075,48 | 1.111,20 | 14.194,27 | 66.010,70 | 186.881,21 | 252.891,90 |
229 | 13.118,79 | 33,02 | 1.078,18 | 1.111,20 | 13.118,79 | 66.043,71 | 187.959,39 | 254.003,10 |
230 | 12.040,61 | 30,30 | 1.080,90 | 1.111,20 | 12.040,61 | 66.074,01 | 189.040,29 | 255.114,30 |
231 | 10.959,71 | 27,58 | 1.083,62 | 1.111,20 | 10.959,71 | 66.101,60 | 190.123,90 | 256.225,50 |
232 | 9.876,10 | 24,85 | 1.086,34 | 1.111,20 | 9.876,10 | 66.126,45 | 191.210,25 | 257.336,70 |
233 | 8.789,75 | 22,12 | 1.089,08 | 1.111,20 | 8.789,75 | 66.148,57 | 192.299,32 | 258.447,90 |
234 | 7.700,68 | 19,38 | 1.091,82 | 1.111,20 | 7.700,68 | 66.167,95 | 193.391,14 | 259.559,09 |
235 | 6.608,86 | 16,63 | 1.094,57 | 1.111,20 | 6.608,86 | 66.184,58 | 194.485,71 | 260.670,29 |
236 | 5.514,29 | 13,88 | 1.097,32 | 1.111,20 | 5.514,29 | 66.198,46 | 195.583,03 | 261.781,49 |
237 | 4.416,97 | 11,12 | 1.100,08 | 1.111,20 | 4.416,97 | 66.209,58 | 196.683,11 | 262.892,69 |
238 | 3.316,89 | 8,35 | 1.102,85 | 1.111,20 | 3.316,89 | 66.217,93 | 197.785,96 | 264.003,89 |
239 | 2.214,04 | 5,57 | 1.105,63 | 1.111,20 | 2.214,04 | 66.223,50 | 198.891,59 | 265.115,09 |
240 | 1.108,41 | 2,79 | 1.108,41 | 1.111,20 | 1.108,41 | 66.226,29 | 200.000,00 | 266.226,29 |
- 73.454,22€
- Zinsanteil
- 1.141,51€
- Monatsrate
- 3,32%
- Sollzins p.a.
- 3,39%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 553,33 | 588,17 | 1.141,51 | 199.411,83 | 553,33 | 588,17 | 1.141,51 |
2 | 199.411,83 | 551,71 | 589,80 | 1.141,51 | 199.411,83 | 597,82 | 1.177,97 | 1.775,79 |
3 | 198.822,03 | 550,07 | 591,43 | 1.141,51 | 198.822,03 | 1.147,89 | 1.769,40 | 2.917,30 |
4 | 198.230,60 | 548,44 | 593,07 | 1.141,51 | 198.230,60 | 1.696,33 | 2.362,47 | 4.058,80 |
5 | 197.637,53 | 546,80 | 594,71 | 1.141,51 | 197.637,53 | 2.243,13 | 2.957,18 | 5.200,31 |
6 | 197.042,82 | 545,15 | 596,35 | 1.141,51 | 197.042,82 | 2.788,28 | 3.553,54 | 6.341,81 |
7 | 196.446,46 | 543,50 | 598,00 | 1.141,51 | 196.446,46 | 3.331,78 | 4.151,54 | 7.483,32 |
8 | 195.848,46 | 541,85 | 599,66 | 1.141,51 | 195.848,46 | 3.873,63 | 4.751,20 | 8.624,83 |
9 | 195.248,80 | 540,19 | 601,32 | 1.141,51 | 195.248,80 | 4.413,82 | 5.352,52 | 9.766,33 |
10 | 194.647,48 | 538,52 | 602,98 | 1.141,51 | 194.647,48 | 4.952,34 | 5.955,50 | 10.907,84 |
11 | 194.044,50 | 536,86 | 604,65 | 1.141,51 | 194.044,50 | 5.489,20 | 6.560,15 | 12.049,34 |
12 | 193.439,85 | 535,18 | 606,32 | 1.141,51 | 193.439,85 | 6.024,38 | 7.166,47 | 13.190,85 |
13 | 192.833,53 | 533,51 | 608,00 | 1.141,51 | 192.833,53 | 6.557,89 | 7.774,47 | 14.332,36 |
14 | 192.225,53 | 531,82 | 609,68 | 1.141,51 | 192.225,53 | 7.089,71 | 8.384,15 | 15.473,86 |
15 | 191.615,85 | 530,14 | 611,37 | 1.141,51 | 191.615,85 | 7.619,85 | 8.995,52 | 16.615,37 |
16 | 191.004,48 | 528,45 | 613,06 | 1.141,51 | 191.004,48 | 8.148,29 | 9.608,58 | 17.756,87 |
17 | 190.391,42 | 526,75 | 614,76 | 1.141,51 | 190.391,42 | 8.675,04 | 10.223,34 | 18.898,38 |
18 | 189.776,66 | 525,05 | 616,46 | 1.141,51 | 189.776,66 | 9.200,09 | 10.839,79 | 20.039,89 |
19 | 189.160,21 | 523,34 | 618,16 | 1.141,51 | 189.160,21 | 9.723,44 | 11.457,96 | 21.181,39 |
20 | 188.542,04 | 521,63 | 619,87 | 1.141,51 | 188.542,04 | 10.245,07 | 12.077,83 | 22.322,90 |
21 | 187.922,17 | 519,92 | 621,59 | 1.141,51 | 187.922,17 | 10.764,99 | 12.699,42 | 23.464,40 |
22 | 187.300,58 | 518,20 | 623,31 | 1.141,51 | 187.300,58 | 11.283,18 | 13.322,73 | 24.605,91 |
23 | 186.677,27 | 516,47 | 625,03 | 1.141,51 | 186.677,27 | 11.799,66 | 13.947,76 | 25.747,42 |
24 | 186.052,24 | 514,74 | 626,76 | 1.141,51 | 186.052,24 | 12.314,40 | 14.574,52 | 26.888,92 |
25 | 185.425,48 | 513,01 | 628,50 | 1.141,51 | 185.425,48 | 12.827,41 | 15.203,01 | 28.030,43 |
26 | 184.796,99 | 511,27 | 630,23 | 1.141,51 | 184.796,99 | 13.338,69 | 15.833,25 | 29.171,93 |
27 | 184.166,75 | 509,53 | 631,98 | 1.141,51 | 184.166,75 | 13.848,21 | 16.465,23 | 30.313,44 |
28 | 183.534,77 | 507,78 | 633,73 | 1.141,51 | 183.534,77 | 14.355,99 | 17.098,95 | 31.454,95 |
29 | 182.901,05 | 506,03 | 635,48 | 1.141,51 | 182.901,05 | 14.862,02 | 17.734,43 | 32.596,45 |
30 | 182.265,57 | 504,27 | 637,24 | 1.141,51 | 182.265,57 | 15.366,29 | 18.371,67 | 33.737,96 |
31 | 181.628,33 | 502,51 | 639,00 | 1.141,51 | 181.628,33 | 15.868,79 | 19.010,67 | 34.879,46 |
32 | 180.989,33 | 500,74 | 640,77 | 1.141,51 | 180.989,33 | 16.369,53 | 19.651,44 | 36.020,97 |
33 | 180.348,56 | 498,96 | 642,54 | 1.141,51 | 180.348,56 | 16.868,49 | 20.293,98 | 37.162,48 |
34 | 179.706,02 | 497,19 | 644,32 | 1.141,51 | 179.706,02 | 17.365,68 | 20.938,30 | 38.303,98 |
35 | 179.061,70 | 495,40 | 646,10 | 1.141,51 | 179.061,70 | 17.861,08 | 21.584,40 | 39.445,49 |
36 | 178.415,60 | 493,62 | 647,89 | 1.141,51 | 178.415,60 | 18.354,70 | 22.232,29 | 40.586,99 |
37 | 177.767,71 | 491,82 | 649,68 | 1.141,51 | 177.767,71 | 18.846,52 | 22.881,98 | 41.728,50 |
38 | 177.118,02 | 490,03 | 651,48 | 1.141,51 | 177.118,02 | 19.336,55 | 23.533,46 | 42.870,01 |
39 | 176.466,54 | 488,22 | 653,28 | 1.141,51 | 176.466,54 | 19.824,78 | 24.186,74 | 44.011,51 |
40 | 175.813,26 | 486,42 | 655,09 | 1.141,51 | 175.813,26 | 20.311,19 | 24.841,83 | 45.153,02 |
41 | 175.158,17 | 484,60 | 656,90 | 1.141,51 | 175.158,17 | 20.795,80 | 25.498,73 | 46.294,52 |
42 | 174.501,27 | 482,79 | 658,72 | 1.141,51 | 174.501,27 | 21.278,58 | 26.157,45 | 47.436,03 |
43 | 173.842,55 | 480,96 | 660,54 | 1.141,51 | 173.842,55 | 21.759,55 | 26.817,99 | 48.577,54 |
44 | 173.182,01 | 479,14 | 662,37 | 1.141,51 | 173.182,01 | 22.238,68 | 27.480,36 | 49.719,04 |
45 | 172.519,64 | 477,30 | 664,20 | 1.141,51 | 172.519,64 | 22.715,99 | 28.144,56 | 50.860,55 |
46 | 171.855,44 | 475,47 | 666,04 | 1.141,51 | 171.855,44 | 23.191,46 | 28.810,60 | 52.002,05 |
47 | 171.189,40 | 473,62 | 667,88 | 1.141,51 | 171.189,40 | 23.665,08 | 29.478,48 | 53.143,56 |
48 | 170.521,52 | 471,78 | 669,73 | 1.141,51 | 170.521,52 | 24.136,86 | 30.148,21 | 54.285,07 |
49 | 169.851,79 | 469,92 | 671,58 | 1.141,51 | 169.851,79 | 24.606,78 | 30.819,79 | 55.426,57 |
50 | 169.180,21 | 468,07 | 673,44 | 1.141,51 | 169.180,21 | 25.074,84 | 31.493,23 | 56.568,08 |
51 | 168.506,77 | 466,20 | 675,30 | 1.141,51 | 168.506,77 | 25.541,05 | 32.168,54 | 57.709,58 |
52 | 167.831,46 | 464,33 | 677,17 | 1.141,51 | 167.831,46 | 26.005,38 | 32.845,71 | 58.851,09 |
53 | 167.154,29 | 462,46 | 679,05 | 1.141,51 | 167.154,29 | 26.467,84 | 33.524,76 | 59.992,60 |
54 | 166.475,24 | 460,58 | 680,92 | 1.141,51 | 166.475,24 | 26.928,42 | 34.205,68 | 61.134,10 |
55 | 165.794,32 | 458,70 | 682,81 | 1.141,51 | 165.794,32 | 27.387,12 | 34.888,49 | 62.275,61 |
56 | 165.111,51 | 456,81 | 684,70 | 1.141,51 | 165.111,51 | 27.843,93 | 35.573,19 | 63.417,11 |
57 | 164.426,81 | 454,91 | 686,59 | 1.141,51 | 164.426,81 | 28.298,84 | 36.259,78 | 64.558,62 |
58 | 163.740,22 | 453,01 | 688,49 | 1.141,51 | 163.740,22 | 28.751,86 | 36.948,27 | 65.700,13 |
59 | 163.051,73 | 451,11 | 690,40 | 1.141,51 | 163.051,73 | 29.202,97 | 37.638,67 | 66.841,63 |
60 | 162.361,33 | 449,20 | 692,31 | 1.141,51 | 162.361,33 | 29.652,17 | 38.330,97 | 67.983,14 |
61 | 161.669,03 | 447,28 | 694,22 | 1.141,51 | 161.669,03 | 30.099,45 | 39.025,19 | 69.124,64 |
62 | 160.974,81 | 445,36 | 696,14 | 1.141,51 | 160.974,81 | 30.544,81 | 39.721,34 | 70.266,15 |
63 | 160.278,66 | 443,44 | 698,07 | 1.141,51 | 160.278,66 | 30.988,25 | 40.419,40 | 71.407,66 |
64 | 159.580,60 | 441,51 | 700,00 | 1.141,51 | 159.580,60 | 31.429,76 | 41.119,40 | 72.549,16 |
65 | 158.880,60 | 439,57 | 701,94 | 1.141,51 | 158.880,60 | 31.869,33 | 41.821,34 | 73.690,67 |
66 | 158.178,66 | 437,63 | 703,88 | 1.141,51 | 158.178,66 | 32.306,96 | 42.525,22 | 74.832,17 |
67 | 157.474,78 | 435,68 | 705,83 | 1.141,51 | 157.474,78 | 32.742,64 | 43.231,05 | 75.973,68 |
68 | 156.768,95 | 433,73 | 707,78 | 1.141,51 | 156.768,95 | 33.176,36 | 43.938,82 | 77.115,19 |
69 | 156.061,18 | 431,77 | 709,74 | 1.141,51 | 156.061,18 | 33.608,13 | 44.648,56 | 78.256,69 |
70 | 155.351,44 | 429,81 | 711,70 | 1.141,51 | 155.351,44 | 34.037,94 | 45.360,26 | 79.398,20 |
71 | 154.639,74 | 427,84 | 713,67 | 1.141,51 | 154.639,74 | 34.465,77 | 46.073,93 | 80.539,70 |
72 | 153.926,07 | 425,86 | 715,64 | 1.141,51 | 153.926,07 | 34.891,64 | 46.789,57 | 81.681,21 |
73 | 153.210,43 | 423,88 | 717,62 | 1.141,51 | 153.210,43 | 35.315,52 | 47.507,20 | 82.822,72 |
74 | 152.492,80 | 421,90 | 719,61 | 1.141,51 | 152.492,80 | 35.737,42 | 48.226,81 | 83.964,22 |
75 | 151.773,19 | 419,91 | 721,60 | 1.141,51 | 151.773,19 | 36.157,32 | 48.948,41 | 85.105,73 |
76 | 151.051,59 | 417,91 | 723,60 | 1.141,51 | 151.051,59 | 36.575,23 | 49.672,00 | 86.247,23 |
77 | 150.328,00 | 415,91 | 725,60 | 1.141,51 | 150.328,00 | 36.991,14 | 50.397,60 | 87.388,74 |
78 | 149.602,40 | 413,90 | 727,61 | 1.141,51 | 149.602,40 | 37.405,04 | 51.125,21 | 88.530,25 |
79 | 148.874,79 | 411,89 | 729,62 | 1.141,51 | 148.874,79 | 37.816,93 | 51.854,83 | 89.671,75 |
80 | 148.145,17 | 409,87 | 731,64 | 1.141,51 | 148.145,17 | 38.226,79 | 52.586,47 | 90.813,26 |
81 | 147.413,53 | 407,84 | 733,66 | 1.141,51 | 147.413,53 | 38.634,64 | 53.320,13 | 91.954,76 |
82 | 146.679,87 | 405,81 | 735,69 | 1.141,51 | 146.679,87 | 39.040,45 | 54.055,82 | 93.096,27 |
83 | 145.944,18 | 403,78 | 737,73 | 1.141,51 | 145.944,18 | 39.444,23 | 54.793,55 | 94.237,78 |
84 | 145.206,45 | 401,74 | 739,77 | 1.141,51 | 145.206,45 | 39.845,97 | 55.533,31 | 95.379,28 |
85 | 144.466,69 | 399,69 | 741,81 | 1.141,51 | 144.466,69 | 40.245,66 | 56.275,13 | 96.520,79 |
86 | 143.724,87 | 397,64 | 743,87 | 1.141,51 | 143.724,87 | 40.643,30 | 57.019,00 | 97.662,29 |
87 | 142.981,00 | 395,58 | 745,93 | 1.141,51 | 142.981,00 | 41.038,88 | 57.764,92 | 98.803,80 |
88 | 142.235,08 | 393,52 | 747,99 | 1.141,51 | 142.235,08 | 41.432,40 | 58.512,91 | 99.945,31 |
89 | 141.487,09 | 391,45 | 750,06 | 1.141,51 | 141.487,09 | 41.823,84 | 59.262,97 | 101.086,81 |
90 | 140.737,03 | 389,37 | 752,13 | 1.141,51 | 140.737,03 | 42.213,22 | 60.015,10 | 102.228,32 |
91 | 139.984,90 | 387,29 | 754,21 | 1.141,51 | 139.984,90 | 42.600,51 | 60.769,32 | 103.369,82 |
92 | 139.230,68 | 385,20 | 756,30 | 1.141,51 | 139.230,68 | 42.985,71 | 61.525,62 | 104.511,33 |
93 | 138.474,38 | 383,11 | 758,39 | 1.141,51 | 138.474,38 | 43.368,83 | 62.284,01 | 105.652,84 |
94 | 137.715,99 | 381,01 | 760,49 | 1.141,51 | 137.715,99 | 43.749,84 | 63.044,50 | 106.794,34 |
95 | 136.955,50 | 378,91 | 762,60 | 1.141,51 | 136.955,50 | 44.128,75 | 63.807,10 | 107.935,85 |
96 | 136.192,90 | 376,80 | 764,71 | 1.141,51 | 136.192,90 | 44.505,55 | 64.571,80 | 109.077,35 |
97 | 135.428,20 | 374,68 | 766,82 | 1.141,51 | 135.428,20 | 44.880,23 | 65.338,63 | 110.218,86 |
98 | 134.661,37 | 372,56 | 768,94 | 1.141,51 | 134.661,37 | 45.252,80 | 66.107,57 | 111.360,37 |
99 | 133.892,43 | 370,44 | 771,07 | 1.141,51 | 133.892,43 | 45.623,23 | 66.878,64 | 112.501,87 |
100 | 133.121,36 | 368,30 | 773,20 | 1.141,51 | 133.121,36 | 45.991,54 | 67.651,84 | 113.643,38 |
101 | 132.348,16 | 366,16 | 775,34 | 1.141,51 | 132.348,16 | 46.357,70 | 68.427,19 | 114.784,88 |
102 | 131.572,81 | 364,02 | 777,49 | 1.141,51 | 131.572,81 | 46.721,72 | 69.204,67 | 115.926,39 |
103 | 130.795,33 | 361,87 | 779,64 | 1.141,51 | 130.795,33 | 47.083,58 | 69.984,31 | 117.067,90 |
104 | 130.015,69 | 359,71 | 781,80 | 1.141,51 | 130.015,69 | 47.443,29 | 70.766,11 | 118.209,40 |
105 | 129.233,89 | 357,55 | 783,96 | 1.141,51 | 129.233,89 | 47.800,84 | 71.550,07 | 119.350,91 |
106 | 128.449,93 | 355,38 | 786,13 | 1.141,51 | 128.449,93 | 48.156,22 | 72.336,20 | 120.492,41 |
107 | 127.663,80 | 353,20 | 788,30 | 1.141,51 | 127.663,80 | 48.509,42 | 73.124,50 | 121.633,92 |
108 | 126.875,50 | 351,02 | 790,48 | 1.141,51 | 126.875,50 | 48.860,45 | 73.914,98 | 122.775,43 |
109 | 126.085,02 | 348,84 | 792,67 | 1.141,51 | 126.085,02 | 49.209,28 | 74.707,65 | 123.916,93 |
110 | 125.292,35 | 346,64 | 794,86 | 1.141,51 | 125.292,35 | 49.555,92 | 75.502,52 | 125.058,44 |
111 | 124.497,48 | 344,44 | 797,06 | 1.141,51 | 124.497,48 | 49.900,37 | 76.299,58 | 126.199,95 |
112 | 123.700,42 | 342,24 | 799,27 | 1.141,51 | 123.700,42 | 50.242,60 | 77.098,85 | 127.341,45 |
113 | 122.901,15 | 340,03 | 801,48 | 1.141,51 | 122.901,15 | 50.582,63 | 77.900,33 | 128.482,96 |
114 | 122.099,67 | 337,81 | 803,70 | 1.141,51 | 122.099,67 | 50.920,44 | 78.704,02 | 129.624,46 |
115 | 121.295,98 | 335,59 | 805,92 | 1.141,51 | 121.295,98 | 51.256,02 | 79.509,94 | 130.765,97 |
116 | 120.490,06 | 333,36 | 808,15 | 1.141,51 | 120.490,06 | 51.589,38 | 80.318,09 | 131.907,48 |
117 | 119.681,91 | 331,12 | 810,39 | 1.141,51 | 119.681,91 | 51.920,50 | 81.128,48 | 133.048,98 |
118 | 118.871,52 | 328,88 | 812,63 | 1.141,51 | 118.871,52 | 52.249,38 | 81.941,11 | 134.190,49 |
119 | 118.058,89 | 326,63 | 814,88 | 1.141,51 | 118.058,89 | 52.576,01 | 82.755,99 | 135.331,99 |
120 | 117.244,01 | 324,38 | 817,13 | 1.141,51 | 117.244,01 | 52.900,38 | 83.573,12 | 136.473,50 |
121 | 116.426,88 | 322,11 | 819,39 | 1.141,51 | 116.426,88 | 53.222,50 | 84.392,51 | 137.615,01 |
122 | 115.607,49 | 319,85 | 821,66 | 1.141,51 | 115.607,49 | 53.542,34 | 85.214,17 | 138.756,51 |
123 | 114.785,83 | 317,57 | 823,93 | 1.141,51 | 114.785,83 | 53.859,92 | 86.038,10 | 139.898,02 |
124 | 113.961,90 | 315,29 | 826,21 | 1.141,51 | 113.961,90 | 54.175,21 | 86.864,31 | 141.039,52 |
125 | 113.135,69 | 313,01 | 828,50 | 1.141,51 | 113.135,69 | 54.488,22 | 87.692,81 | 142.181,03 |
126 | 112.307,19 | 310,72 | 830,79 | 1.141,51 | 112.307,19 | 54.798,94 | 88.523,60 | 143.322,54 |
127 | 111.476,40 | 308,42 | 833,09 | 1.141,51 | 111.476,40 | 55.107,36 | 89.356,68 | 144.464,04 |
128 | 110.643,32 | 306,11 | 835,39 | 1.141,51 | 110.643,32 | 55.413,47 | 90.192,08 | 145.605,55 |
129 | 109.807,92 | 303,80 | 837,70 | 1.141,51 | 109.807,92 | 55.717,27 | 91.029,78 | 146.747,05 |
130 | 108.970,22 | 301,48 | 840,02 | 1.141,51 | 108.970,22 | 56.018,76 | 91.869,80 | 147.888,56 |
131 | 108.130,20 | 299,16 | 842,35 | 1.141,51 | 108.130,20 | 56.317,92 | 92.712,15 | 149.030,07 |
132 | 107.287,85 | 296,83 | 844,68 | 1.141,51 | 107.287,85 | 56.614,75 | 93.556,83 | 150.171,57 |
133 | 106.443,17 | 294,49 | 847,01 | 1.141,51 | 106.443,17 | 56.909,24 | 94.403,84 | 151.313,08 |
134 | 105.596,16 | 292,15 | 849,36 | 1.141,51 | 105.596,16 | 57.201,39 | 95.253,19 | 152.454,58 |
135 | 104.746,81 | 289,80 | 851,71 | 1.141,51 | 104.746,81 | 57.491,19 | 96.104,90 | 153.596,09 |
136 | 103.895,10 | 287,44 | 854,06 | 1.141,51 | 103.895,10 | 57.778,63 | 96.958,96 | 154.737,60 |
137 | 103.041,04 | 285,08 | 856,43 | 1.141,51 | 103.041,04 | 58.063,71 | 97.815,39 | 155.879,10 |
138 | 102.184,61 | 282,71 | 858,80 | 1.141,51 | 102.184,61 | 58.346,42 | 98.674,19 | 157.020,61 |
139 | 101.325,81 | 280,33 | 861,17 | 1.141,51 | 101.325,81 | 58.626,76 | 99.535,36 | 158.162,11 |
140 | 100.464,64 | 277,95 | 863,55 | 1.141,51 | 100.464,64 | 58.904,71 | 100.398,91 | 159.303,62 |
141 | 99.601,09 | 275,56 | 865,94 | 1.141,51 | 99.601,09 | 59.180,27 | 101.264,85 | 160.445,13 |
142 | 98.735,15 | 273,17 | 868,34 | 1.141,51 | 98.735,15 | 59.453,44 | 102.133,19 | 161.586,63 |
143 | 97.866,81 | 270,76 | 870,74 | 1.141,51 | 97.866,81 | 59.724,20 | 103.003,93 | 162.728,14 |
144 | 96.996,07 | 268,36 | 873,15 | 1.141,51 | 96.996,07 | 59.992,56 | 103.877,08 | 163.869,64 |
145 | 96.122,92 | 265,94 | 875,57 | 1.141,51 | 96.122,92 | 60.258,50 | 104.752,65 | 165.011,15 |
146 | 95.247,35 | 263,52 | 877,99 | 1.141,51 | 95.247,35 | 60.522,02 | 105.630,64 | 166.152,66 |
147 | 94.369,36 | 261,09 | 880,42 | 1.141,51 | 94.369,36 | 60.783,11 | 106.511,06 | 167.294,16 |
148 | 93.488,94 | 258,65 | 882,85 | 1.141,51 | 93.488,94 | 61.041,76 | 107.393,91 | 168.435,67 |
149 | 92.606,09 | 256,21 | 885,30 | 1.141,51 | 92.606,09 | 61.297,97 | 108.279,20 | 169.577,17 |
150 | 91.720,80 | 253,76 | 887,75 | 1.141,51 | 91.720,80 | 61.551,73 | 109.166,95 | 170.718,68 |
151 | 90.833,05 | 251,30 | 890,20 | 1.141,51 | 90.833,05 | 61.803,03 | 110.057,15 | 171.860,19 |
152 | 89.942,85 | 248,84 | 892,66 | 1.141,51 | 89.942,85 | 62.051,88 | 110.949,82 | 173.001,69 |
153 | 89.050,18 | 246,37 | 895,13 | 1.141,51 | 89.050,18 | 62.298,25 | 111.844,95 | 174.143,20 |
154 | 88.155,05 | 243,90 | 897,61 | 1.141,51 | 88.155,05 | 62.542,14 | 112.742,56 | 175.284,70 |
155 | 87.257,44 | 241,41 | 900,09 | 1.141,51 | 87.257,44 | 62.783,56 | 113.642,65 | 176.426,21 |
156 | 86.357,35 | 238,92 | 902,58 | 1.141,51 | 86.357,35 | 63.022,48 | 114.545,24 | 177.567,72 |
157 | 85.454,76 | 236,42 | 905,08 | 1.141,51 | 85.454,76 | 63.258,90 | 115.450,32 | 178.709,22 |
158 | 84.549,68 | 233,92 | 907,59 | 1.141,51 | 84.549,68 | 63.492,82 | 116.357,90 | 179.850,73 |
159 | 83.642,10 | 231,41 | 910,10 | 1.141,51 | 83.642,10 | 63.724,23 | 117.268,00 | 180.992,23 |
160 | 82.732,00 | 228,89 | 912,61 | 1.141,51 | 82.732,00 | 63.953,13 | 118.180,61 | 182.133,74 |
161 | 81.819,39 | 226,37 | 915,14 | 1.141,51 | 81.819,39 | 64.179,49 | 119.095,75 | 183.275,25 |
162 | 80.904,25 | 223,84 | 917,67 | 1.141,51 | 80.904,25 | 64.403,33 | 120.013,42 | 184.416,75 |
163 | 79.986,58 | 221,30 | 920,21 | 1.141,51 | 79.986,58 | 64.624,62 | 120.933,63 | 185.558,26 |
164 | 79.066,37 | 218,75 | 922,76 | 1.141,51 | 79.066,37 | 64.843,37 | 121.856,39 | 186.699,76 |
165 | 78.143,61 | 216,20 | 925,31 | 1.141,51 | 78.143,61 | 65.059,57 | 122.781,70 | 187.841,27 |
166 | 77.218,30 | 213,64 | 927,87 | 1.141,51 | 77.218,30 | 65.273,21 | 123.709,57 | 188.982,78 |
167 | 76.290,43 | 211,07 | 930,44 | 1.141,51 | 76.290,43 | 65.484,28 | 124.640,00 | 190.124,28 |
168 | 75.360,00 | 208,50 | 933,01 | 1.141,51 | 75.360,00 | 65.692,78 | 125.573,01 | 191.265,79 |
169 | 74.426,99 | 205,91 | 935,59 | 1.141,51 | 74.426,99 | 65.898,69 | 126.508,60 | 192.407,29 |
170 | 73.491,40 | 203,33 | 938,18 | 1.141,51 | 73.491,40 | 66.102,02 | 127.446,78 | 193.548,80 |
171 | 72.553,22 | 200,73 | 940,78 | 1.141,51 | 72.553,22 | 66.302,75 | 128.387,56 | 194.690,31 |
172 | 71.612,44 | 198,13 | 943,38 | 1.141,51 | 71.612,44 | 66.500,87 | 129.330,94 | 195.831,81 |
173 | 70.669,06 | 195,52 | 945,99 | 1.141,51 | 70.669,06 | 66.696,39 | 130.276,93 | 196.973,32 |
174 | 69.723,07 | 192,90 | 948,61 | 1.141,51 | 69.723,07 | 66.889,29 | 131.225,53 | 198.114,82 |
175 | 68.774,47 | 190,28 | 951,23 | 1.141,51 | 68.774,47 | 67.079,57 | 132.176,76 | 199.256,33 |
176 | 67.823,24 | 187,64 | 953,86 | 1.141,51 | 67.823,24 | 67.267,21 | 133.130,62 | 200.397,84 |
177 | 66.869,38 | 185,01 | 956,50 | 1.141,51 | 66.869,38 | 67.452,22 | 134.087,12 | 201.539,34 |
178 | 65.912,88 | 182,36 | 959,15 | 1.141,51 | 65.912,88 | 67.634,58 | 135.046,27 | 202.680,85 |
179 | 64.953,73 | 179,71 | 961,80 | 1.141,51 | 64.953,73 | 67.814,28 | 136.008,07 | 203.822,35 |
180 | 63.991,93 | 177,04 | 964,46 | 1.141,51 | 63.991,93 | 67.991,33 | 136.972,53 | 204.963,86 |
181 | 63.027,47 | 174,38 | 967,13 | 1.141,51 | 63.027,47 | 68.165,70 | 137.939,66 | 206.105,37 |
182 | 62.060,34 | 171,70 | 969,81 | 1.141,51 | 62.060,34 | 68.337,40 | 138.909,47 | 207.246,87 |
183 | 61.090,53 | 169,02 | 972,49 | 1.141,51 | 61.090,53 | 68.506,42 | 139.881,96 | 208.388,38 |
184 | 60.118,04 | 166,33 | 975,18 | 1.141,51 | 60.118,04 | 68.672,75 | 140.857,14 | 209.529,88 |
185 | 59.142,86 | 163,63 | 977,88 | 1.141,51 | 59.142,86 | 68.836,38 | 141.835,01 | 210.671,39 |
186 | 58.164,99 | 160,92 | 980,58 | 1.141,51 | 58.164,99 | 68.997,30 | 142.815,60 | 211.812,90 |
187 | 57.184,40 | 158,21 | 983,30 | 1.141,51 | 57.184,40 | 69.155,51 | 143.798,89 | 212.954,40 |
188 | 56.201,11 | 155,49 | 986,02 | 1.141,51 | 56.201,11 | 69.311,00 | 144.784,91 | 214.095,91 |
189 | 55.215,09 | 152,76 | 988,74 | 1.141,51 | 55.215,09 | 69.463,76 | 145.773,65 | 215.237,41 |
190 | 54.226,35 | 150,03 | 991,48 | 1.141,51 | 54.226,35 | 69.613,79 | 146.765,13 | 216.378,92 |
191 | 53.234,87 | 147,28 | 994,22 | 1.141,51 | 53.234,87 | 69.761,07 | 147.759,36 | 217.520,43 |
192 | 52.240,64 | 144,53 | 996,97 | 1.141,51 | 52.240,64 | 69.905,60 | 148.756,33 | 218.661,93 |
193 | 51.243,67 | 141,77 | 999,73 | 1.141,51 | 51.243,67 | 70.047,38 | 149.756,06 | 219.803,44 |
194 | 50.243,94 | 139,01 | 1.002,50 | 1.141,51 | 50.243,94 | 70.186,38 | 150.758,56 | 220.944,94 |
195 | 49.241,44 | 136,23 | 1.005,27 | 1.141,51 | 49.241,44 | 70.322,62 | 151.763,83 | 222.086,45 |
196 | 48.236,17 | 133,45 | 1.008,05 | 1.141,51 | 48.236,17 | 70.456,07 | 152.771,88 | 223.227,96 |
197 | 47.228,12 | 130,66 | 1.010,84 | 1.141,51 | 47.228,12 | 70.586,74 | 153.782,73 | 224.369,46 |
198 | 46.217,27 | 127,87 | 1.013,64 | 1.141,51 | 46.217,27 | 70.714,60 | 154.796,36 | 225.510,97 |
199 | 45.203,64 | 125,06 | 1.016,44 | 1.141,51 | 45.203,64 | 70.839,67 | 155.812,81 | 226.652,47 |
200 | 44.187,19 | 122,25 | 1.019,25 | 1.141,51 | 44.187,19 | 70.961,92 | 156.832,06 | 227.793,98 |
201 | 43.167,94 | 119,43 | 1.022,07 | 1.141,51 | 43.167,94 | 71.081,35 | 157.854,14 | 228.935,49 |
202 | 42.145,86 | 116,60 | 1.024,90 | 1.141,51 | 42.145,86 | 71.197,95 | 158.879,04 | 230.076,99 |
203 | 41.120,96 | 113,77 | 1.027,74 | 1.141,51 | 41.120,96 | 71.311,72 | 159.906,78 | 231.218,50 |
204 | 40.093,22 | 110,92 | 1.030,58 | 1.141,51 | 40.093,22 | 71.422,65 | 160.937,36 | 232.360,00 |
205 | 39.062,64 | 108,07 | 1.033,43 | 1.141,51 | 39.062,64 | 71.530,72 | 161.970,79 | 233.501,51 |
206 | 38.029,21 | 105,21 | 1.036,29 | 1.141,51 | 38.029,21 | 71.635,93 | 163.007,08 | 234.643,02 |
207 | 36.992,92 | 102,35 | 1.039,16 | 1.141,51 | 36.992,92 | 71.738,28 | 164.046,24 | 235.784,52 |
208 | 35.953,76 | 99,47 | 1.042,03 | 1.141,51 | 35.953,76 | 71.837,75 | 165.088,27 | 236.926,03 |
209 | 34.911,73 | 96,59 | 1.044,92 | 1.141,51 | 34.911,73 | 71.934,34 | 166.133,19 | 238.067,53 |
210 | 33.866,81 | 93,70 | 1.047,81 | 1.141,51 | 33.866,81 | 72.028,04 | 167.181,00 | 239.209,04 |
211 | 32.819,00 | 90,80 | 1.050,71 | 1.141,51 | 32.819,00 | 72.118,84 | 168.231,71 | 240.350,55 |
212 | 31.768,29 | 87,89 | 1.053,61 | 1.141,51 | 31.768,29 | 72.206,73 | 169.285,32 | 241.492,05 |
213 | 30.714,68 | 84,98 | 1.056,53 | 1.141,51 | 30.714,68 | 72.291,71 | 170.341,85 | 242.633,56 |
214 | 29.658,15 | 82,05 | 1.059,45 | 1.141,51 | 29.658,15 | 72.373,76 | 171.401,30 | 243.775,06 |
215 | 28.598,70 | 79,12 | 1.062,38 | 1.141,51 | 28.598,70 | 72.452,89 | 172.463,68 | 244.916,57 |
216 | 27.536,32 | 76,18 | 1.065,32 | 1.141,51 | 27.536,32 | 72.529,07 | 173.529,01 | 246.058,08 |
217 | 26.470,99 | 73,24 | 1.068,27 | 1.141,51 | 26.470,99 | 72.602,31 | 174.597,28 | 247.199,58 |
218 | 25.402,72 | 70,28 | 1.071,23 | 1.141,51 | 25.402,72 | 72.672,59 | 175.668,50 | 248.341,09 |
219 | 24.331,50 | 67,32 | 1.074,19 | 1.141,51 | 24.331,50 | 72.739,90 | 176.742,69 | 249.482,59 |
220 | 23.257,31 | 64,35 | 1.077,16 | 1.141,51 | 23.257,31 | 72.804,25 | 177.819,85 | 250.624,10 |
221 | 22.180,15 | 61,37 | 1.080,14 | 1.141,51 | 22.180,15 | 72.865,62 | 178.899,99 | 251.765,61 |
222 | 21.100,01 | 58,38 | 1.083,13 | 1.141,51 | 21.100,01 | 72.923,99 | 179.983,12 | 252.907,11 |
223 | 20.016,88 | 55,38 | 1.086,13 | 1.141,51 | 20.016,88 | 72.979,37 | 181.069,25 | 254.048,62 |
224 | 18.930,75 | 52,38 | 1.089,13 | 1.141,51 | 18.930,75 | 73.031,75 | 182.158,38 | 255.190,12 |
225 | 17.841,62 | 49,36 | 1.092,14 | 1.141,51 | 17.841,62 | 73.081,11 | 183.250,52 | 256.331,63 |
226 | 16.749,48 | 46,34 | 1.095,17 | 1.141,51 | 16.749,48 | 73.127,45 | 184.345,69 | 257.473,14 |
227 | 15.654,31 | 43,31 | 1.098,20 | 1.141,51 | 15.654,31 | 73.170,76 | 185.443,88 | 258.614,64 |
228 | 14.556,12 | 40,27 | 1.101,23 | 1.141,51 | 14.556,12 | 73.211,03 | 186.545,12 | 259.756,15 |
229 | 13.454,88 | 37,23 | 1.104,28 | 1.141,51 | 13.454,88 | 73.248,26 | 187.649,40 | 260.897,65 |
230 | 12.350,60 | 34,17 | 1.107,34 | 1.141,51 | 12.350,60 | 73.282,43 | 188.756,73 | 262.039,16 |
231 | 11.243,27 | 31,11 | 1.110,40 | 1.141,51 | 11.243,27 | 73.313,53 | 189.867,13 | 263.180,67 |
232 | 10.132,87 | 28,03 | 1.113,47 | 1.141,51 | 10.132,87 | 73.341,57 | 190.980,61 | 264.322,17 |
233 | 9.019,39 | 24,95 | 1.116,55 | 1.141,51 | 9.019,39 | 73.366,52 | 192.097,16 | 265.463,68 |
234 | 7.902,84 | 21,86 | 1.119,64 | 1.141,51 | 7.902,84 | 73.388,39 | 193.216,80 | 266.605,18 |
235 | 6.783,20 | 18,77 | 1.122,74 | 1.141,51 | 6.783,20 | 73.407,15 | 194.339,54 | 267.746,69 |
236 | 5.660,46 | 15,66 | 1.125,85 | 1.141,51 | 5.660,46 | 73.422,81 | 195.465,38 | 268.888,20 |
237 | 4.534,62 | 12,55 | 1.128,96 | 1.141,51 | 4.534,62 | 73.435,36 | 196.594,34 | 270.029,70 |
238 | 3.405,66 | 9,42 | 1.132,08 | 1.141,51 | 3.405,66 | 73.444,78 | 197.726,43 | 271.171,21 |
239 | 2.273,57 | 6,29 | 1.135,22 | 1.141,51 | 2.273,57 | 73.451,07 | 198.861,64 | 272.312,71 |
240 | 1.138,36 | 3,15 | 1.138,36 | 1.141,51 | 1.138,36 | 73.454,22 | 200.000,00 | 273.454,22 |
- 75.644,95€
- Zinsanteil
- 1.150,69€
- Monatsrate
- 3,41%
- Sollzins p.a.
- 3,49%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 568,33 | 582,36 | 1.150,69 | 199.417,64 | 568,33 | 582,36 | 1.150,69 |
2 | 199.417,64 | 566,68 | 584,01 | 1.150,69 | 199.417,64 | 614,04 | 1.166,37 | 1.780,41 |
3 | 198.833,63 | 565,02 | 585,67 | 1.150,69 | 198.833,63 | 1.179,06 | 1.752,04 | 2.931,10 |
4 | 198.247,96 | 563,35 | 587,34 | 1.150,69 | 198.247,96 | 1.742,41 | 2.339,38 | 4.081,79 |
5 | 197.660,62 | 561,69 | 589,01 | 1.150,69 | 197.660,62 | 2.304,10 | 2.928,39 | 5.232,48 |
6 | 197.071,61 | 560,01 | 590,68 | 1.150,69 | 197.071,61 | 2.864,11 | 3.519,07 | 6.383,18 |
7 | 196.480,93 | 558,33 | 592,36 | 1.150,69 | 196.480,93 | 3.422,44 | 4.111,42 | 7.533,87 |
8 | 195.888,58 | 556,65 | 594,04 | 1.150,69 | 195.888,58 | 3.979,09 | 4.705,46 | 8.684,56 |
9 | 195.294,54 | 554,96 | 595,73 | 1.150,69 | 195.294,54 | 4.534,06 | 5.301,19 | 9.835,25 |
10 | 194.698,81 | 553,27 | 597,42 | 1.150,69 | 194.698,81 | 5.087,32 | 5.898,62 | 10.985,94 |
11 | 194.101,38 | 551,57 | 599,12 | 1.150,69 | 194.101,38 | 5.638,90 | 6.497,74 | 12.136,63 |
12 | 193.502,26 | 549,87 | 600,82 | 1.150,69 | 193.502,26 | 6.188,77 | 7.098,56 | 13.287,32 |
13 | 192.901,44 | 548,16 | 602,53 | 1.150,69 | 192.901,44 | 6.736,93 | 7.701,09 | 14.438,02 |
14 | 192.298,91 | 546,45 | 604,24 | 1.150,69 | 192.298,91 | 7.283,38 | 8.305,33 | 15.588,71 |
15 | 191.694,67 | 544,73 | 605,96 | 1.150,69 | 191.694,67 | 7.828,11 | 8.911,29 | 16.739,40 |
16 | 191.088,71 | 543,01 | 607,68 | 1.150,69 | 191.088,71 | 8.371,12 | 9.518,97 | 17.890,09 |
17 | 190.481,03 | 541,28 | 609,41 | 1.150,69 | 190.481,03 | 8.912,40 | 10.128,38 | 19.040,78 |
18 | 189.871,62 | 539,55 | 611,14 | 1.150,69 | 189.871,62 | 9.451,95 | 10.739,52 | 20.191,47 |
19 | 189.260,48 | 537,82 | 612,88 | 1.150,69 | 189.260,48 | 9.989,77 | 11.352,39 | 21.342,16 |
20 | 188.647,61 | 536,07 | 614,62 | 1.150,69 | 188.647,61 | 10.525,84 | 11.967,01 | 22.492,85 |
21 | 188.032,99 | 534,33 | 616,36 | 1.150,69 | 188.032,99 | 11.060,17 | 12.583,38 | 23.643,55 |
22 | 187.416,62 | 532,58 | 618,12 | 1.150,69 | 187.416,62 | 11.592,75 | 13.201,49 | 24.794,24 |
23 | 186.798,51 | 530,82 | 619,87 | 1.150,69 | 186.798,51 | 12.123,57 | 13.821,36 | 25.944,93 |
24 | 186.178,64 | 529,06 | 621,63 | 1.150,69 | 186.178,64 | 12.652,62 | 14.443,00 | 27.095,62 |
25 | 185.557,00 | 527,29 | 623,40 | 1.150,69 | 185.557,00 | 13.179,91 | 15.066,40 | 28.246,31 |
26 | 184.933,60 | 525,52 | 625,17 | 1.150,69 | 184.933,60 | 13.705,43 | 15.691,57 | 29.397,00 |
27 | 184.308,43 | 523,74 | 626,95 | 1.150,69 | 184.308,43 | 14.229,18 | 16.318,52 | 30.547,69 |
28 | 183.681,48 | 521,96 | 628,73 | 1.150,69 | 183.681,48 | 14.751,14 | 16.947,25 | 31.698,39 |
29 | 183.052,75 | 520,17 | 630,52 | 1.150,69 | 183.052,75 | 15.271,31 | 17.577,76 | 32.849,08 |
30 | 182.422,24 | 518,38 | 632,31 | 1.150,69 | 182.422,24 | 15.789,70 | 18.210,07 | 33.999,77 |
31 | 181.789,93 | 516,59 | 634,10 | 1.150,69 | 181.789,93 | 16.306,28 | 18.844,18 | 35.150,46 |
32 | 181.155,82 | 514,78 | 635,91 | 1.150,69 | 181.155,82 | 16.821,07 | 19.480,08 | 36.301,15 |
33 | 180.519,92 | 512,98 | 637,71 | 1.150,69 | 180.519,92 | 17.334,04 | 20.117,80 | 37.451,84 |
34 | 179.882,20 | 511,17 | 639,53 | 1.150,69 | 179.882,20 | 17.845,21 | 20.757,32 | 38.602,53 |
35 | 179.242,68 | 509,35 | 641,34 | 1.150,69 | 179.242,68 | 18.354,56 | 21.398,67 | 39.753,22 |
36 | 178.601,33 | 507,53 | 643,17 | 1.150,69 | 178.601,33 | 18.862,08 | 22.041,83 | 40.903,92 |
37 | 177.958,17 | 505,70 | 644,99 | 1.150,69 | 177.958,17 | 19.367,78 | 22.686,83 | 42.054,61 |
38 | 177.313,17 | 503,86 | 646,83 | 1.150,69 | 177.313,17 | 19.871,65 | 23.333,65 | 43.205,30 |
39 | 176.666,35 | 502,03 | 648,66 | 1.150,69 | 176.666,35 | 20.373,67 | 23.982,32 | 44.355,99 |
40 | 176.017,68 | 500,18 | 650,51 | 1.150,69 | 176.017,68 | 20.873,86 | 24.632,82 | 45.506,68 |
41 | 175.367,18 | 498,34 | 652,36 | 1.150,69 | 175.367,18 | 21.372,19 | 25.285,18 | 46.657,37 |
42 | 174.714,82 | 496,48 | 654,21 | 1.150,69 | 174.714,82 | 21.868,67 | 25.939,39 | 47.808,06 |
43 | 174.060,61 | 494,62 | 656,07 | 1.150,69 | 174.060,61 | 22.363,30 | 26.595,46 | 48.958,75 |
44 | 173.404,54 | 492,76 | 657,93 | 1.150,69 | 173.404,54 | 22.856,05 | 27.253,39 | 50.109,45 |
45 | 172.746,61 | 490,89 | 659,80 | 1.150,69 | 172.746,61 | 23.346,94 | 27.913,20 | 51.260,14 |
46 | 172.086,80 | 489,01 | 661,68 | 1.150,69 | 172.086,80 | 23.835,95 | 28.574,87 | 52.410,83 |
47 | 171.425,13 | 487,13 | 663,56 | 1.150,69 | 171.425,13 | 24.323,09 | 29.238,43 | 53.561,52 |
48 | 170.761,57 | 485,25 | 665,44 | 1.150,69 | 170.761,57 | 24.808,34 | 29.903,88 | 54.712,21 |
49 | 170.096,12 | 483,36 | 667,33 | 1.150,69 | 170.096,12 | 25.291,69 | 30.571,21 | 55.862,90 |
50 | 169.428,79 | 481,46 | 669,23 | 1.150,69 | 169.428,79 | 25.773,15 | 31.240,44 | 57.013,59 |
51 | 168.759,56 | 479,56 | 671,13 | 1.150,69 | 168.759,56 | 26.252,71 | 31.911,58 | 58.164,29 |
52 | 168.088,42 | 477,65 | 673,04 | 1.150,69 | 168.088,42 | 26.730,36 | 32.584,62 | 59.314,98 |
53 | 167.415,38 | 475,74 | 674,95 | 1.150,69 | 167.415,38 | 27.206,10 | 33.259,57 | 60.465,67 |
54 | 166.740,43 | 473,82 | 676,87 | 1.150,69 | 166.740,43 | 27.679,92 | 33.936,44 | 61.616,36 |
55 | 166.063,56 | 471,90 | 678,79 | 1.150,69 | 166.063,56 | 28.151,82 | 34.615,23 | 62.767,05 |
56 | 165.384,77 | 469,97 | 680,72 | 1.150,69 | 165.384,77 | 28.621,79 | 35.295,96 | 63.917,74 |
57 | 164.704,04 | 468,03 | 682,66 | 1.150,69 | 164.704,04 | 29.089,82 | 35.978,61 | 65.068,43 |
58 | 164.021,39 | 466,09 | 684,60 | 1.150,69 | 164.021,39 | 29.555,91 | 36.663,21 | 66.219,12 |
59 | 163.336,79 | 464,15 | 686,54 | 1.150,69 | 163.336,79 | 30.020,06 | 37.349,75 | 67.369,82 |
60 | 162.650,25 | 462,20 | 688,49 | 1.150,69 | 162.650,25 | 30.482,26 | 38.038,25 | 68.520,51 |
61 | 161.961,75 | 460,24 | 690,45 | 1.150,69 | 161.961,75 | 30.942,50 | 38.728,70 | 69.671,20 |
62 | 161.271,30 | 458,28 | 692,41 | 1.150,69 | 161.271,30 | 31.400,78 | 39.421,11 | 70.821,89 |
63 | 160.578,89 | 456,31 | 694,38 | 1.150,69 | 160.578,89 | 31.857,09 | 40.115,49 | 71.972,58 |
64 | 159.884,51 | 454,34 | 696,35 | 1.150,69 | 159.884,51 | 32.311,43 | 40.811,84 | 73.123,27 |
65 | 159.188,16 | 452,36 | 698,33 | 1.150,69 | 159.188,16 | 32.763,79 | 41.510,17 | 74.273,96 |
66 | 158.489,83 | 450,38 | 700,32 | 1.150,69 | 158.489,83 | 33.214,17 | 42.210,49 | 75.424,66 |
67 | 157.789,51 | 448,39 | 702,31 | 1.150,69 | 157.789,51 | 33.662,55 | 42.912,79 | 76.575,35 |
68 | 157.087,21 | 446,39 | 704,30 | 1.150,69 | 157.087,21 | 34.108,94 | 43.617,10 | 77.726,04 |
69 | 156.382,90 | 444,39 | 706,30 | 1.150,69 | 156.382,90 | 34.553,33 | 44.323,40 | 78.876,73 |
70 | 155.676,60 | 442,38 | 708,31 | 1.150,69 | 155.676,60 | 34.995,71 | 45.031,71 | 80.027,42 |
71 | 154.968,29 | 440,37 | 710,32 | 1.150,69 | 154.968,29 | 35.436,08 | 45.742,03 | 81.178,11 |
72 | 154.257,97 | 438,35 | 712,34 | 1.150,69 | 154.257,97 | 35.874,43 | 46.454,38 | 82.328,80 |
73 | 153.545,62 | 436,33 | 714,37 | 1.150,69 | 153.545,62 | 36.310,75 | 47.168,74 | 83.479,49 |
74 | 152.831,26 | 434,30 | 716,40 | 1.150,69 | 152.831,26 | 36.745,05 | 47.885,14 | 84.630,19 |
75 | 152.114,86 | 432,26 | 718,43 | 1.150,69 | 152.114,86 | 37.177,31 | 48.603,57 | 85.780,88 |
76 | 151.396,43 | 430,22 | 720,47 | 1.150,69 | 151.396,43 | 37.607,53 | 49.324,04 | 86.931,57 |
77 | 150.675,96 | 428,17 | 722,52 | 1.150,69 | 150.675,96 | 38.035,70 | 50.046,56 | 88.082,26 |
78 | 149.953,44 | 426,12 | 724,57 | 1.150,69 | 149.953,44 | 38.461,82 | 50.771,14 | 89.232,95 |
79 | 149.228,86 | 424,06 | 726,63 | 1.150,69 | 149.228,86 | 38.885,87 | 51.497,77 | 90.383,64 |
80 | 148.502,23 | 421,99 | 728,70 | 1.150,69 | 148.502,23 | 39.307,87 | 52.226,47 | 91.534,33 |
81 | 147.773,53 | 419,92 | 730,77 | 1.150,69 | 147.773,53 | 39.727,79 | 52.957,23 | 92.685,03 |
82 | 147.042,77 | 417,85 | 732,84 | 1.150,69 | 147.042,77 | 40.145,64 | 53.690,08 | 93.835,72 |
83 | 146.309,92 | 415,76 | 734,93 | 1.150,69 | 146.309,92 | 40.561,40 | 54.425,01 | 94.986,41 |
84 | 145.574,99 | 413,68 | 737,02 | 1.150,69 | 145.574,99 | 40.975,08 | 55.162,02 | 96.137,10 |
85 | 144.837,98 | 411,58 | 739,11 | 1.150,69 | 144.837,98 | 41.386,66 | 55.901,13 | 97.287,79 |
86 | 144.098,87 | 409,48 | 741,21 | 1.150,69 | 144.098,87 | 41.796,14 | 56.642,34 | 98.438,48 |
87 | 143.357,66 | 407,37 | 743,32 | 1.150,69 | 143.357,66 | 42.203,51 | 57.385,66 | 99.589,17 |
88 | 142.614,34 | 405,26 | 745,43 | 1.150,69 | 142.614,34 | 42.608,78 | 58.131,09 | 100.739,86 |
89 | 141.868,91 | 403,14 | 747,55 | 1.150,69 | 141.868,91 | 43.011,92 | 58.878,64 | 101.890,56 |
90 | 141.121,36 | 401,02 | 749,67 | 1.150,69 | 141.121,36 | 43.412,94 | 59.628,31 | 103.041,25 |
91 | 140.371,69 | 398,89 | 751,80 | 1.150,69 | 140.371,69 | 43.811,83 | 60.380,11 | 104.191,94 |
92 | 139.619,89 | 396,75 | 753,94 | 1.150,69 | 139.619,89 | 44.208,58 | 61.134,05 | 105.342,63 |
93 | 138.865,95 | 394,61 | 756,08 | 1.150,69 | 138.865,95 | 44.603,19 | 61.890,13 | 106.493,32 |
94 | 138.109,87 | 392,46 | 758,23 | 1.150,69 | 138.109,87 | 44.995,66 | 62.648,36 | 107.644,01 |
95 | 137.351,64 | 390,31 | 760,38 | 1.150,69 | 137.351,64 | 45.385,96 | 63.408,74 | 108.794,70 |
96 | 136.591,26 | 388,15 | 762,54 | 1.150,69 | 136.591,26 | 45.774,11 | 64.171,28 | 109.945,40 |
97 | 135.828,72 | 385,98 | 764,71 | 1.150,69 | 135.828,72 | 46.160,09 | 64.936,00 | 111.096,09 |
98 | 135.064,00 | 383,81 | 766,88 | 1.150,69 | 135.064,00 | 46.543,90 | 65.702,88 | 112.246,78 |
99 | 134.297,12 | 381,63 | 769,06 | 1.150,69 | 134.297,12 | 46.925,53 | 66.471,94 | 113.397,47 |
100 | 133.528,06 | 379,44 | 771,25 | 1.150,69 | 133.528,06 | 47.304,97 | 67.243,19 | 114.548,16 |
101 | 132.756,81 | 377,25 | 773,44 | 1.150,69 | 132.756,81 | 47.682,22 | 68.016,63 | 115.698,85 |
102 | 131.983,37 | 375,05 | 775,64 | 1.150,69 | 131.983,37 | 48.057,27 | 68.792,27 | 116.849,54 |
103 | 131.207,73 | 372,85 | 777,84 | 1.150,69 | 131.207,73 | 48.430,12 | 69.570,11 | 118.000,23 |
104 | 130.429,89 | 370,64 | 780,05 | 1.150,69 | 130.429,89 | 48.800,76 | 70.350,17 | 119.150,93 |
105 | 129.649,83 | 368,42 | 782,27 | 1.150,69 | 129.649,83 | 49.169,18 | 71.132,44 | 120.301,62 |
106 | 128.867,56 | 366,20 | 784,49 | 1.150,69 | 128.867,56 | 49.535,38 | 71.916,93 | 121.452,31 |
107 | 128.083,07 | 363,97 | 786,72 | 1.150,69 | 128.083,07 | 49.899,35 | 72.703,65 | 122.603,00 |
108 | 127.296,35 | 361,73 | 788,96 | 1.150,69 | 127.296,35 | 50.261,08 | 73.492,61 | 123.753,69 |
109 | 126.507,39 | 359,49 | 791,20 | 1.150,69 | 126.507,39 | 50.620,57 | 74.283,81 | 124.904,38 |
110 | 125.716,19 | 357,24 | 793,45 | 1.150,69 | 125.716,19 | 50.977,82 | 75.077,26 | 126.055,07 |
111 | 124.922,74 | 354,99 | 795,70 | 1.150,69 | 124.922,74 | 51.332,81 | 75.872,96 | 127.205,77 |
112 | 124.127,04 | 352,73 | 797,96 | 1.150,69 | 124.127,04 | 51.685,53 | 76.670,92 | 128.356,46 |
113 | 123.329,08 | 350,46 | 800,23 | 1.150,69 | 123.329,08 | 52.035,99 | 77.471,15 | 129.507,15 |
114 | 122.528,85 | 348,19 | 802,51 | 1.150,69 | 122.528,85 | 52.384,18 | 78.273,66 | 130.657,84 |
115 | 121.726,34 | 345,91 | 804,79 | 1.150,69 | 121.726,34 | 52.730,09 | 79.078,45 | 131.808,53 |
116 | 120.921,55 | 343,62 | 807,07 | 1.150,69 | 120.921,55 | 53.073,70 | 79.885,52 | 132.959,22 |
117 | 120.114,48 | 341,33 | 809,37 | 1.150,69 | 120.114,48 | 53.415,03 | 80.694,88 | 134.109,91 |
118 | 119.305,12 | 339,03 | 811,67 | 1.150,69 | 119.305,12 | 53.754,05 | 81.506,55 | 135.260,60 |
119 | 118.493,45 | 336,72 | 813,97 | 1.150,69 | 118.493,45 | 54.090,77 | 82.320,52 | 136.411,30 |
120 | 117.679,48 | 334,41 | 816,29 | 1.150,69 | 117.679,48 | 54.425,18 | 83.136,81 | 137.561,99 |
121 | 116.863,19 | 332,09 | 818,61 | 1.150,69 | 116.863,19 | 54.757,27 | 83.955,41 | 138.712,68 |
122 | 116.044,59 | 329,76 | 820,93 | 1.150,69 | 116.044,59 | 55.087,03 | 84.776,34 | 139.863,37 |
123 | 115.223,66 | 327,43 | 823,26 | 1.150,69 | 115.223,66 | 55.414,45 | 85.599,61 | 141.014,06 |
124 | 114.400,39 | 325,09 | 825,60 | 1.150,69 | 114.400,39 | 55.739,54 | 86.425,21 | 142.164,75 |
125 | 113.574,79 | 322,74 | 827,95 | 1.150,69 | 113.574,79 | 56.062,28 | 87.253,16 | 143.315,44 |
126 | 112.746,84 | 320,39 | 830,30 | 1.150,69 | 112.746,84 | 56.382,67 | 88.083,46 | 144.466,14 |
127 | 111.916,54 | 318,03 | 832,66 | 1.150,69 | 111.916,54 | 56.700,70 | 88.916,13 | 145.616,83 |
128 | 111.083,87 | 315,66 | 835,03 | 1.150,69 | 111.083,87 | 57.016,36 | 89.751,15 | 146.767,52 |
129 | 110.248,85 | 313,29 | 837,40 | 1.150,69 | 110.248,85 | 57.329,65 | 90.588,55 | 147.918,21 |
130 | 109.411,45 | 310,91 | 839,78 | 1.150,69 | 109.411,45 | 57.640,57 | 91.428,34 | 149.068,90 |
131 | 108.571,66 | 308,52 | 842,17 | 1.150,69 | 108.571,66 | 57.949,09 | 92.270,50 | 150.219,59 |
132 | 107.729,50 | 306,13 | 844,56 | 1.150,69 | 107.729,50 | 58.255,22 | 93.115,06 | 151.370,28 |
133 | 106.884,94 | 303,73 | 846,96 | 1.150,69 | 106.884,94 | 58.558,95 | 93.962,02 | 152.520,97 |
134 | 106.037,98 | 301,32 | 849,37 | 1.150,69 | 106.037,98 | 58.860,28 | 94.811,39 | 153.671,67 |
135 | 105.188,61 | 298,91 | 851,78 | 1.150,69 | 105.188,61 | 59.159,19 | 95.663,17 | 154.822,36 |
136 | 104.336,83 | 296,49 | 854,20 | 1.150,69 | 104.336,83 | 59.455,68 | 96.517,37 | 155.973,05 |
137 | 103.482,63 | 294,06 | 856,63 | 1.150,69 | 103.482,63 | 59.749,74 | 97.374,00 | 157.123,74 |
138 | 102.626,00 | 291,63 | 859,06 | 1.150,69 | 102.626,00 | 60.041,37 | 98.233,06 | 158.274,43 |
139 | 101.766,94 | 289,19 | 861,50 | 1.150,69 | 101.766,94 | 60.330,56 | 99.094,56 | 159.425,12 |
140 | 100.905,44 | 286,74 | 863,95 | 1.150,69 | 100.905,44 | 60.617,30 | 99.958,52 | 160.575,81 |
141 | 100.041,48 | 284,28 | 866,41 | 1.150,69 | 100.041,48 | 60.901,58 | 100.824,92 | 161.726,51 |
142 | 99.175,08 | 281,82 | 868,87 | 1.150,69 | 99.175,08 | 61.183,41 | 101.693,79 | 162.877,20 |
143 | 98.306,21 | 279,35 | 871,34 | 1.150,69 | 98.306,21 | 61.462,76 | 102.565,13 | 164.027,89 |
144 | 97.434,87 | 276,88 | 873,81 | 1.150,69 | 97.434,87 | 61.739,64 | 103.438,94 | 165.178,58 |
145 | 96.561,06 | 274,39 | 876,30 | 1.150,69 | 96.561,06 | 62.014,03 | 104.315,24 | 166.329,27 |
146 | 95.684,76 | 271,90 | 878,79 | 1.150,69 | 95.684,76 | 62.285,93 | 105.194,03 | 167.479,96 |
147 | 94.805,97 | 269,41 | 881,28 | 1.150,69 | 94.805,97 | 62.555,34 | 106.075,31 | 168.630,65 |
148 | 93.924,69 | 266,90 | 883,79 | 1.150,69 | 93.924,69 | 62.822,24 | 106.959,10 | 169.781,34 |
149 | 93.040,90 | 264,39 | 886,30 | 1.150,69 | 93.040,90 | 63.086,64 | 107.845,40 | 170.932,04 |
150 | 92.154,60 | 261,87 | 888,82 | 1.150,69 | 92.154,60 | 63.348,51 | 108.734,22 | 172.082,73 |
151 | 91.265,78 | 259,35 | 891,34 | 1.150,69 | 91.265,78 | 63.607,86 | 109.625,56 | 173.233,42 |
152 | 90.374,44 | 256,81 | 893,88 | 1.150,69 | 90.374,44 | 63.864,67 | 110.519,44 | 174.384,11 |
153 | 89.480,56 | 254,27 | 896,42 | 1.150,69 | 89.480,56 | 64.118,94 | 111.415,86 | 175.534,80 |
154 | 88.584,14 | 251,73 | 898,96 | 1.150,69 | 88.584,14 | 64.370,67 | 112.314,82 | 176.685,49 |
155 | 87.685,18 | 249,17 | 901,52 | 1.150,69 | 87.685,18 | 64.619,84 | 113.216,34 | 177.836,18 |
156 | 86.783,66 | 246,61 | 904,08 | 1.150,69 | 86.783,66 | 64.866,45 | 114.120,42 | 178.986,88 |
157 | 85.879,58 | 244,04 | 906,65 | 1.150,69 | 85.879,58 | 65.110,49 | 115.027,07 | 180.137,57 |
158 | 84.972,93 | 241,46 | 909,23 | 1.150,69 | 84.972,93 | 65.351,96 | 115.936,30 | 181.288,26 |
159 | 84.063,70 | 238,88 | 911,81 | 1.150,69 | 84.063,70 | 65.590,84 | 116.848,11 | 182.438,95 |
160 | 83.151,89 | 236,29 | 914,40 | 1.150,69 | 83.151,89 | 65.827,13 | 117.762,51 | 183.589,64 |
161 | 82.237,49 | 233,69 | 917,00 | 1.150,69 | 82.237,49 | 66.060,82 | 118.679,51 | 184.740,33 |
162 | 81.320,49 | 231,09 | 919,61 | 1.150,69 | 81.320,49 | 66.291,91 | 119.599,12 | 185.891,02 |
163 | 80.400,88 | 228,47 | 922,22 | 1.150,69 | 80.400,88 | 66.520,38 | 120.521,34 | 187.041,71 |
164 | 79.478,66 | 225,85 | 924,84 | 1.150,69 | 79.478,66 | 66.746,23 | 121.446,18 | 188.192,41 |
165 | 78.553,82 | 223,22 | 927,47 | 1.150,69 | 78.553,82 | 66.969,45 | 122.373,64 | 189.343,10 |
166 | 77.626,36 | 220,59 | 930,10 | 1.150,69 | 77.626,36 | 67.190,04 | 123.303,75 | 190.493,79 |
167 | 76.696,25 | 217,95 | 932,75 | 1.150,69 | 76.696,25 | 67.407,99 | 124.236,49 | 191.644,48 |
168 | 75.763,51 | 215,29 | 935,40 | 1.150,69 | 75.763,51 | 67.623,28 | 125.171,89 | 192.795,17 |
169 | 74.828,11 | 212,64 | 938,05 | 1.150,69 | 74.828,11 | 67.835,92 | 126.109,94 | 193.945,86 |
170 | 73.890,06 | 209,97 | 940,72 | 1.150,69 | 73.890,06 | 68.045,89 | 127.050,66 | 195.096,55 |
171 | 72.949,34 | 207,30 | 943,39 | 1.150,69 | 72.949,34 | 68.253,19 | 127.994,06 | 196.247,25 |
172 | 72.005,94 | 204,62 | 946,07 | 1.150,69 | 72.005,94 | 68.457,80 | 128.940,13 | 197.397,94 |
173 | 71.059,87 | 201,93 | 948,76 | 1.150,69 | 71.059,87 | 68.659,73 | 129.888,90 | 198.548,63 |
174 | 70.111,10 | 199,23 | 951,46 | 1.150,69 | 70.111,10 | 68.858,97 | 130.840,35 | 199.699,32 |
175 | 69.159,65 | 196,53 | 954,16 | 1.150,69 | 69.159,65 | 69.055,49 | 131.794,52 | 200.850,01 |
176 | 68.205,48 | 193,82 | 956,87 | 1.150,69 | 68.205,48 | 69.249,31 | 132.751,39 | 202.000,70 |
177 | 67.248,61 | 191,10 | 959,59 | 1.150,69 | 67.248,61 | 69.440,41 | 133.710,98 | 203.151,39 |
178 | 66.289,02 | 188,37 | 962,32 | 1.150,69 | 66.289,02 | 69.628,78 | 134.673,30 | 204.302,08 |
179 | 65.326,70 | 185,64 | 965,05 | 1.150,69 | 65.326,70 | 69.814,42 | 135.638,36 | 205.452,78 |
180 | 64.361,64 | 182,89 | 967,80 | 1.150,69 | 64.361,64 | 69.997,31 | 136.606,16 | 206.603,47 |
181 | 63.393,84 | 180,14 | 970,55 | 1.150,69 | 63.393,84 | 70.177,46 | 137.576,70 | 207.754,16 |
182 | 62.423,30 | 177,39 | 973,31 | 1.150,69 | 62.423,30 | 70.354,84 | 138.550,01 | 208.904,85 |
183 | 61.449,99 | 174,62 | 976,07 | 1.150,69 | 61.449,99 | 70.529,46 | 139.526,08 | 210.055,54 |
184 | 60.473,92 | 171,85 | 978,84 | 1.150,69 | 60.473,92 | 70.701,31 | 140.504,92 | 211.206,23 |
185 | 59.495,08 | 169,07 | 981,63 | 1.150,69 | 59.495,08 | 70.870,37 | 141.486,55 | 212.356,92 |
186 | 58.513,45 | 166,28 | 984,42 | 1.150,69 | 58.513,45 | 71.036,65 | 142.470,97 | 213.507,62 |
187 | 57.529,03 | 163,48 | 987,21 | 1.150,69 | 57.529,03 | 71.200,13 | 143.458,18 | 214.658,31 |
188 | 56.541,82 | 160,67 | 990,02 | 1.150,69 | 56.541,82 | 71.360,80 | 144.448,20 | 215.809,00 |
189 | 55.551,80 | 157,86 | 992,83 | 1.150,69 | 55.551,80 | 71.518,66 | 145.441,03 | 216.959,69 |
190 | 54.558,97 | 155,04 | 995,65 | 1.150,69 | 54.558,97 | 71.673,70 | 146.436,68 | 218.110,38 |
191 | 53.563,32 | 152,21 | 998,48 | 1.150,69 | 53.563,32 | 71.825,91 | 147.435,16 | 219.261,07 |
192 | 52.564,84 | 149,37 | 1.001,32 | 1.150,69 | 52.564,84 | 71.975,28 | 148.436,48 | 220.411,76 |
193 | 51.563,52 | 146,53 | 1.004,17 | 1.150,69 | 51.563,52 | 72.121,81 | 149.440,65 | 221.562,45 |
194 | 50.559,35 | 143,67 | 1.007,02 | 1.150,69 | 50.559,35 | 72.265,48 | 150.447,67 | 222.713,15 |
195 | 49.552,33 | 140,81 | 1.009,88 | 1.150,69 | 49.552,33 | 72.406,29 | 151.457,55 | 223.863,84 |
196 | 48.542,45 | 137,94 | 1.012,75 | 1.150,69 | 48.542,45 | 72.544,23 | 152.470,30 | 225.014,53 |
197 | 47.529,70 | 135,06 | 1.015,63 | 1.150,69 | 47.529,70 | 72.679,30 | 153.485,92 | 226.165,22 |
198 | 46.514,08 | 132,18 | 1.018,51 | 1.150,69 | 46.514,08 | 72.811,47 | 154.504,44 | 227.315,91 |
199 | 45.495,56 | 129,28 | 1.021,41 | 1.150,69 | 45.495,56 | 72.940,76 | 155.525,85 | 228.466,60 |
200 | 44.474,15 | 126,38 | 1.024,31 | 1.150,69 | 44.474,15 | 73.067,14 | 156.550,16 | 229.617,29 |
201 | 43.449,84 | 123,47 | 1.027,22 | 1.150,69 | 43.449,84 | 73.190,61 | 157.577,38 | 230.767,99 |
202 | 42.422,62 | 120,55 | 1.030,14 | 1.150,69 | 42.422,62 | 73.311,16 | 158.607,52 | 231.918,68 |
203 | 41.392,48 | 117,62 | 1.033,07 | 1.150,69 | 41.392,48 | 73.428,78 | 159.640,59 | 233.069,37 |
204 | 40.359,41 | 114,69 | 1.036,00 | 1.150,69 | 40.359,41 | 73.543,47 | 160.676,59 | 234.220,06 |
205 | 39.323,41 | 111,74 | 1.038,95 | 1.150,69 | 39.323,41 | 73.655,21 | 161.715,54 | 235.370,75 |
206 | 38.284,46 | 108,79 | 1.041,90 | 1.150,69 | 38.284,46 | 73.764,01 | 162.757,44 | 236.521,44 |
207 | 37.242,56 | 105,83 | 1.044,86 | 1.150,69 | 37.242,56 | 73.869,84 | 163.802,30 | 237.672,13 |
208 | 36.197,70 | 102,86 | 1.047,83 | 1.150,69 | 36.197,70 | 73.972,70 | 164.850,13 | 238.822,82 |
209 | 35.149,87 | 99,88 | 1.050,81 | 1.150,69 | 35.149,87 | 74.072,58 | 165.900,93 | 239.973,52 |
210 | 34.099,07 | 96,90 | 1.053,79 | 1.150,69 | 34.099,07 | 74.169,48 | 166.954,73 | 241.124,21 |
211 | 33.045,27 | 93,90 | 1.056,79 | 1.150,69 | 33.045,27 | 74.263,38 | 168.011,51 | 242.274,90 |
212 | 31.988,49 | 90,90 | 1.059,79 | 1.150,69 | 31.988,49 | 74.354,28 | 169.071,31 | 243.425,59 |
213 | 30.928,69 | 87,89 | 1.062,80 | 1.150,69 | 30.928,69 | 74.442,17 | 170.134,11 | 244.576,28 |
214 | 29.865,89 | 84,87 | 1.065,82 | 1.150,69 | 29.865,89 | 74.527,04 | 171.199,93 | 245.726,97 |
215 | 28.800,07 | 81,84 | 1.068,85 | 1.150,69 | 28.800,07 | 74.608,88 | 172.268,78 | 246.877,66 |
216 | 27.731,22 | 78,80 | 1.071,89 | 1.150,69 | 27.731,22 | 74.687,69 | 173.340,67 | 248.028,36 |
217 | 26.659,33 | 75,76 | 1.074,93 | 1.150,69 | 26.659,33 | 74.763,44 | 174.415,60 | 249.179,05 |
218 | 25.584,40 | 72,70 | 1.077,99 | 1.150,69 | 25.584,40 | 74.836,14 | 175.493,59 | 250.329,74 |
219 | 24.506,41 | 69,64 | 1.081,05 | 1.150,69 | 24.506,41 | 74.905,78 | 176.574,65 | 251.480,43 |
220 | 23.425,35 | 66,57 | 1.084,12 | 1.150,69 | 23.425,35 | 74.972,35 | 177.658,77 | 252.631,12 |
221 | 22.341,23 | 63,49 | 1.087,21 | 1.150,69 | 22.341,23 | 75.035,84 | 178.745,97 | 253.781,81 |
222 | 21.254,03 | 60,40 | 1.090,29 | 1.150,69 | 21.254,03 | 75.096,23 | 179.836,27 | 254.932,50 |
223 | 20.163,73 | 57,30 | 1.093,39 | 1.150,69 | 20.163,73 | 75.153,53 | 180.929,66 | 256.083,19 |
224 | 19.070,34 | 54,19 | 1.096,50 | 1.150,69 | 19.070,34 | 75.207,72 | 182.026,16 | 257.233,89 |
225 | 17.973,84 | 51,08 | 1.099,62 | 1.150,69 | 17.973,84 | 75.258,80 | 183.125,78 | 258.384,58 |
226 | 16.874,22 | 47,95 | 1.102,74 | 1.150,69 | 16.874,22 | 75.306,75 | 184.228,52 | 259.535,27 |
227 | 15.771,48 | 44,82 | 1.105,87 | 1.150,69 | 15.771,48 | 75.351,57 | 185.334,39 | 260.685,96 |
228 | 14.665,61 | 41,67 | 1.109,02 | 1.150,69 | 14.665,61 | 75.393,24 | 186.443,41 | 261.836,65 |
229 | 13.556,59 | 38,52 | 1.112,17 | 1.150,69 | 13.556,59 | 75.431,77 | 187.555,58 | 262.987,34 |
230 | 12.444,42 | 35,36 | 1.115,33 | 1.150,69 | 12.444,42 | 75.467,13 | 188.670,90 | 264.138,03 |
231 | 11.329,10 | 32,19 | 1.118,50 | 1.150,69 | 11.329,10 | 75.499,32 | 189.789,40 | 265.288,73 |
232 | 10.210,60 | 29,02 | 1.121,68 | 1.150,69 | 10.210,60 | 75.528,34 | 190.911,08 | 266.439,42 |
233 | 9.088,92 | 25,83 | 1.124,86 | 1.150,69 | 9.088,92 | 75.554,17 | 192.035,94 | 267.590,11 |
234 | 7.964,06 | 22,63 | 1.128,06 | 1.150,69 | 7.964,06 | 75.576,80 | 193.164,00 | 268.740,80 |
235 | 6.836,00 | 19,43 | 1.131,27 | 1.150,69 | 6.836,00 | 75.596,22 | 194.295,27 | 269.891,49 |
236 | 5.704,73 | 16,21 | 1.134,48 | 1.150,69 | 5.704,73 | 75.612,43 | 195.429,75 | 271.042,18 |
237 | 4.570,25 | 12,99 | 1.137,70 | 1.150,69 | 4.570,25 | 75.625,42 | 196.567,45 | 272.192,87 |
238 | 3.432,55 | 9,75 | 1.140,94 | 1.150,69 | 3.432,55 | 75.635,17 | 197.708,39 | 273.343,56 |
239 | 2.291,61 | 6,51 | 1.144,18 | 1.150,69 | 2.291,61 | 75.641,69 | 198.852,57 | 274.494,26 |
240 | 1.147,43 | 3,26 | 1.147,43 | 1.150,69 | 1.147,43 | 75.644,95 | 200.000,00 | 275.644,95 |
- 80.303,50€
- Zinsanteil
- 1.170,22€
- Monatsrate
- 3,60%
- Sollzins p.a.
- 3,68%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 600,00 | 570,22 | 1.170,22 | 199.429,78 | 600,00 | 570,22 | 1.170,22 |
2 | 199.429,78 | 598,29 | 571,93 | 1.170,22 | 199.429,78 | 648,29 | 1.142,16 | 1.790,45 |
3 | 198.857,84 | 596,57 | 573,65 | 1.170,22 | 198.857,84 | 1.244,86 | 1.715,81 | 2.960,67 |
4 | 198.284,19 | 594,85 | 575,37 | 1.170,22 | 198.284,19 | 1.839,72 | 2.291,18 | 4.130,89 |
5 | 197.708,82 | 593,13 | 577,10 | 1.170,22 | 197.708,82 | 2.432,84 | 2.868,27 | 5.301,11 |
6 | 197.131,73 | 591,40 | 578,83 | 1.170,22 | 197.131,73 | 3.024,24 | 3.447,10 | 6.471,34 |
7 | 196.552,90 | 589,66 | 580,56 | 1.170,22 | 196.552,90 | 3.613,90 | 4.027,66 | 7.641,56 |
8 | 195.972,34 | 587,92 | 582,31 | 1.170,22 | 195.972,34 | 4.201,81 | 4.609,97 | 8.811,78 |
9 | 195.390,03 | 586,17 | 584,05 | 1.170,22 | 195.390,03 | 4.787,98 | 5.194,02 | 9.982,01 |
10 | 194.805,98 | 584,42 | 585,81 | 1.170,22 | 194.805,98 | 5.372,40 | 5.779,83 | 11.152,23 |
11 | 194.220,17 | 582,66 | 587,56 | 1.170,22 | 194.220,17 | 5.955,06 | 6.367,39 | 12.322,45 |
12 | 193.632,61 | 580,90 | 589,33 | 1.170,22 | 193.632,61 | 6.535,96 | 6.956,72 | 13.492,68 |
13 | 193.043,28 | 579,13 | 591,09 | 1.170,22 | 193.043,28 | 7.115,09 | 7.547,81 | 14.662,90 |
14 | 192.452,19 | 577,36 | 592,87 | 1.170,22 | 192.452,19 | 7.692,45 | 8.140,68 | 15.833,12 |
15 | 191.859,32 | 575,58 | 594,64 | 1.170,22 | 191.859,32 | 8.268,02 | 8.735,32 | 17.003,34 |
16 | 191.264,68 | 573,79 | 596,43 | 1.170,22 | 191.264,68 | 8.841,82 | 9.331,75 | 18.173,57 |
17 | 190.668,25 | 572,00 | 598,22 | 1.170,22 | 190.668,25 | 9.413,82 | 9.929,97 | 19.343,79 |
18 | 190.070,03 | 570,21 | 600,01 | 1.170,22 | 190.070,03 | 9.984,03 | 10.529,98 | 20.514,01 |
19 | 189.470,02 | 568,41 | 601,81 | 1.170,22 | 189.470,02 | 10.552,44 | 11.131,79 | 21.684,24 |
20 | 188.868,21 | 566,60 | 603,62 | 1.170,22 | 188.868,21 | 11.119,05 | 11.735,41 | 22.854,46 |
21 | 188.264,59 | 564,79 | 605,43 | 1.170,22 | 188.264,59 | 11.683,84 | 12.340,84 | 24.024,68 |
22 | 187.659,16 | 562,98 | 607,25 | 1.170,22 | 187.659,16 | 12.246,82 | 12.948,09 | 25.194,90 |
23 | 187.051,91 | 561,16 | 609,07 | 1.170,22 | 187.051,91 | 12.807,97 | 13.557,15 | 26.365,13 |
24 | 186.442,85 | 559,33 | 610,89 | 1.170,22 | 186.442,85 | 13.367,30 | 14.168,05 | 27.535,35 |
25 | 185.831,95 | 557,50 | 612,73 | 1.170,22 | 185.831,95 | 13.924,80 | 14.780,77 | 28.705,57 |
26 | 185.219,23 | 555,66 | 614,57 | 1.170,22 | 185.219,23 | 14.480,46 | 15.395,34 | 29.875,80 |
27 | 184.604,66 | 553,81 | 616,41 | 1.170,22 | 184.604,66 | 15.034,27 | 16.011,75 | 31.046,02 |
28 | 183.988,25 | 551,96 | 618,26 | 1.170,22 | 183.988,25 | 15.586,23 | 16.630,01 | 32.216,24 |
29 | 183.369,99 | 550,11 | 620,11 | 1.170,22 | 183.369,99 | 16.136,34 | 17.250,12 | 33.386,47 |
30 | 182.749,88 | 548,25 | 621,97 | 1.170,22 | 182.749,88 | 16.684,59 | 17.872,09 | 34.556,69 |
31 | 182.127,91 | 546,38 | 623,84 | 1.170,22 | 182.127,91 | 17.230,98 | 18.495,93 | 35.726,91 |
32 | 181.504,07 | 544,51 | 625,71 | 1.170,22 | 181.504,07 | 17.775,49 | 19.121,64 | 36.897,13 |
33 | 180.878,36 | 542,64 | 627,59 | 1.170,22 | 180.878,36 | 18.318,13 | 19.749,23 | 38.067,36 |
34 | 180.250,77 | 540,75 | 629,47 | 1.170,22 | 180.250,77 | 18.858,88 | 20.378,70 | 39.237,58 |
35 | 179.621,30 | 538,86 | 631,36 | 1.170,22 | 179.621,30 | 19.397,74 | 21.010,06 | 40.407,80 |
36 | 178.989,94 | 536,97 | 633,25 | 1.170,22 | 178.989,94 | 19.934,71 | 21.643,31 | 41.578,03 |
37 | 178.356,69 | 535,07 | 635,15 | 1.170,22 | 178.356,69 | 20.469,78 | 22.278,47 | 42.748,25 |
38 | 177.721,53 | 533,16 | 637,06 | 1.170,22 | 177.721,53 | 21.002,95 | 22.915,53 | 43.918,47 |
39 | 177.084,47 | 531,25 | 638,97 | 1.170,22 | 177.084,47 | 21.534,20 | 23.554,49 | 45.088,69 |
40 | 176.445,51 | 529,34 | 640,89 | 1.170,22 | 176.445,51 | 22.063,54 | 24.195,38 | 46.258,92 |
41 | 175.804,62 | 527,41 | 642,81 | 1.170,22 | 175.804,62 | 22.590,95 | 24.838,19 | 47.429,14 |
42 | 175.161,81 | 525,49 | 644,74 | 1.170,22 | 175.161,81 | 23.116,44 | 25.482,93 | 48.599,36 |
43 | 174.517,07 | 523,55 | 646,67 | 1.170,22 | 174.517,07 | 23.639,99 | 26.129,60 | 49.769,59 |
44 | 173.870,40 | 521,61 | 648,61 | 1.170,22 | 173.870,40 | 24.161,60 | 26.778,21 | 50.939,81 |
45 | 173.221,79 | 519,67 | 650,56 | 1.170,22 | 173.221,79 | 24.681,26 | 27.428,77 | 52.110,03 |
46 | 172.571,23 | 517,71 | 652,51 | 1.170,22 | 172.571,23 | 25.198,98 | 28.081,28 | 53.280,25 |
47 | 171.918,72 | 515,76 | 654,47 | 1.170,22 | 171.918,72 | 25.714,73 | 28.735,74 | 54.450,48 |
48 | 171.264,26 | 513,79 | 656,43 | 1.170,22 | 171.264,26 | 26.228,53 | 29.392,17 | 55.620,70 |
49 | 170.607,83 | 511,82 | 658,40 | 1.170,22 | 170.607,83 | 26.740,35 | 30.050,57 | 56.790,92 |
50 | 169.949,43 | 509,85 | 660,37 | 1.170,22 | 169.949,43 | 27.250,20 | 30.710,95 | 57.961,15 |
51 | 169.289,05 | 507,87 | 662,36 | 1.170,22 | 169.289,05 | 27.758,06 | 31.373,30 | 59.131,37 |
52 | 168.626,70 | 505,88 | 664,34 | 1.170,22 | 168.626,70 | 28.263,94 | 32.037,65 | 60.301,59 |
53 | 167.962,35 | 503,89 | 666,34 | 1.170,22 | 167.962,35 | 28.767,83 | 32.703,98 | 61.471,82 |
54 | 167.296,02 | 501,89 | 668,33 | 1.170,22 | 167.296,02 | 29.269,72 | 33.372,32 | 62.642,04 |
55 | 166.627,68 | 499,88 | 670,34 | 1.170,22 | 166.627,68 | 29.769,60 | 34.042,66 | 63.812,26 |
56 | 165.957,34 | 497,87 | 672,35 | 1.170,22 | 165.957,34 | 30.267,47 | 34.715,01 | 64.982,48 |
57 | 165.284,99 | 495,85 | 674,37 | 1.170,22 | 165.284,99 | 30.763,33 | 35.389,38 | 66.152,71 |
58 | 164.610,62 | 493,83 | 676,39 | 1.170,22 | 164.610,62 | 31.257,16 | 36.065,77 | 67.322,93 |
59 | 163.934,23 | 491,80 | 678,42 | 1.170,22 | 163.934,23 | 31.748,96 | 36.744,19 | 68.493,15 |
60 | 163.255,81 | 489,77 | 680,46 | 1.170,22 | 163.255,81 | 32.238,73 | 37.424,64 | 69.663,38 |
61 | 162.575,36 | 487,73 | 682,50 | 1.170,22 | 162.575,36 | 32.726,46 | 38.107,14 | 70.833,60 |
62 | 161.892,86 | 485,68 | 684,54 | 1.170,22 | 161.892,86 | 33.212,14 | 38.791,69 | 72.003,82 |
63 | 161.208,31 | 483,62 | 686,60 | 1.170,22 | 161.208,31 | 33.695,76 | 39.478,28 | 73.174,04 |
64 | 160.521,72 | 481,57 | 688,66 | 1.170,22 | 160.521,72 | 34.177,33 | 40.166,94 | 74.344,27 |
65 | 159.833,06 | 479,50 | 690,72 | 1.170,22 | 159.833,06 | 34.656,83 | 40.857,66 | 75.514,49 |
66 | 159.142,34 | 477,43 | 692,80 | 1.170,22 | 159.142,34 | 35.134,25 | 41.550,46 | 76.684,71 |
67 | 158.449,54 | 475,35 | 694,87 | 1.170,22 | 158.449,54 | 35.609,60 | 42.245,34 | 77.854,94 |
68 | 157.754,66 | 473,26 | 696,96 | 1.170,22 | 157.754,66 | 36.082,87 | 42.942,29 | 79.025,16 |
69 | 157.057,71 | 471,17 | 699,05 | 1.170,22 | 157.057,71 | 36.554,04 | 43.641,34 | 80.195,38 |
70 | 156.358,66 | 469,08 | 701,15 | 1.170,22 | 156.358,66 | 37.023,11 | 44.342,49 | 81.365,61 |
71 | 155.657,51 | 466,97 | 703,25 | 1.170,22 | 155.657,51 | 37.490,09 | 45.045,74 | 82.535,83 |
72 | 154.954,26 | 464,86 | 705,36 | 1.170,22 | 154.954,26 | 37.954,95 | 45.751,10 | 83.706,05 |
73 | 154.248,90 | 462,75 | 707,48 | 1.170,22 | 154.248,90 | 38.417,70 | 46.458,58 | 84.876,27 |
74 | 153.541,42 | 460,62 | 709,60 | 1.170,22 | 153.541,42 | 38.878,32 | 47.168,18 | 86.046,50 |
75 | 152.831,82 | 458,50 | 711,73 | 1.170,22 | 152.831,82 | 39.336,82 | 47.879,90 | 87.216,72 |
76 | 152.120,10 | 456,36 | 713,86 | 1.170,22 | 152.120,10 | 39.793,18 | 48.593,77 | 88.386,94 |
77 | 151.406,23 | 454,22 | 716,00 | 1.170,22 | 151.406,23 | 40.247,40 | 49.309,77 | 89.557,17 |
78 | 150.690,23 | 452,07 | 718,15 | 1.170,22 | 150.690,23 | 40.699,47 | 50.027,92 | 90.727,39 |
79 | 149.972,08 | 449,92 | 720,31 | 1.170,22 | 149.972,08 | 41.149,38 | 50.748,23 | 91.897,61 |
80 | 149.251,77 | 447,76 | 722,47 | 1.170,22 | 149.251,77 | 41.597,14 | 51.470,70 | 93.067,83 |
81 | 148.529,30 | 445,59 | 724,64 | 1.170,22 | 148.529,30 | 42.042,73 | 52.195,33 | 94.238,06 |
82 | 147.804,67 | 443,41 | 726,81 | 1.170,22 | 147.804,67 | 42.486,14 | 52.922,14 | 95.408,28 |
83 | 147.077,86 | 441,23 | 728,99 | 1.170,22 | 147.077,86 | 42.927,37 | 53.651,13 | 96.578,50 |
84 | 146.348,87 | 439,05 | 731,18 | 1.170,22 | 146.348,87 | 43.366,42 | 54.382,31 | 97.748,73 |
85 | 145.617,69 | 436,85 | 733,37 | 1.170,22 | 145.617,69 | 43.803,27 | 55.115,68 | 98.918,95 |
86 | 144.884,32 | 434,65 | 735,57 | 1.170,22 | 144.884,32 | 44.237,93 | 55.851,25 | 100.089,17 |
87 | 144.148,75 | 432,45 | 737,78 | 1.170,22 | 144.148,75 | 44.670,37 | 56.589,02 | 101.259,40 |
88 | 143.410,98 | 430,23 | 739,99 | 1.170,22 | 143.410,98 | 45.100,60 | 57.329,01 | 102.429,62 |
89 | 142.670,99 | 428,01 | 742,21 | 1.170,22 | 142.670,99 | 45.528,62 | 58.071,22 | 103.599,84 |
90 | 141.928,78 | 425,79 | 744,44 | 1.170,22 | 141.928,78 | 45.954,40 | 58.815,66 | 104.770,06 |
91 | 141.184,34 | 423,55 | 746,67 | 1.170,22 | 141.184,34 | 46.377,96 | 59.562,33 | 105.940,29 |
92 | 140.437,67 | 421,31 | 748,91 | 1.170,22 | 140.437,67 | 46.799,27 | 60.311,24 | 107.110,51 |
93 | 139.688,76 | 419,07 | 751,16 | 1.170,22 | 139.688,76 | 47.218,34 | 61.062,40 | 108.280,73 |
94 | 138.937,60 | 416,81 | 753,41 | 1.170,22 | 138.937,60 | 47.635,15 | 61.815,81 | 109.450,96 |
95 | 138.184,19 | 414,55 | 755,67 | 1.170,22 | 138.184,19 | 48.049,70 | 62.571,48 | 110.621,18 |
96 | 137.428,52 | 412,29 | 757,94 | 1.170,22 | 137.428,52 | 48.461,99 | 63.329,41 | 111.791,40 |
97 | 136.670,59 | 410,01 | 760,21 | 1.170,22 | 136.670,59 | 48.872,00 | 64.089,63 | 112.961,62 |
98 | 135.910,37 | 407,73 | 762,49 | 1.170,22 | 135.910,37 | 49.279,73 | 64.852,12 | 114.131,85 |
99 | 135.147,88 | 405,44 | 764,78 | 1.170,22 | 135.147,88 | 49.685,17 | 65.616,90 | 115.302,07 |
100 | 134.383,10 | 403,15 | 767,07 | 1.170,22 | 134.383,10 | 50.088,32 | 66.383,97 | 116.472,29 |
101 | 133.616,03 | 400,85 | 769,37 | 1.170,22 | 133.616,03 | 50.489,17 | 67.153,34 | 117.642,52 |
102 | 132.846,66 | 398,54 | 771,68 | 1.170,22 | 132.846,66 | 50.887,71 | 67.925,03 | 118.812,74 |
103 | 132.074,97 | 396,22 | 774,00 | 1.170,22 | 132.074,97 | 51.283,94 | 68.699,03 | 119.982,96 |
104 | 131.300,97 | 393,90 | 776,32 | 1.170,22 | 131.300,97 | 51.677,84 | 69.475,35 | 121.153,19 |
105 | 130.524,65 | 391,57 | 778,65 | 1.170,22 | 130.524,65 | 52.069,41 | 70.253,99 | 122.323,41 |
106 | 129.746,01 | 389,24 | 780,98 | 1.170,22 | 129.746,01 | 52.458,65 | 71.034,98 | 123.493,63 |
107 | 128.965,02 | 386,90 | 783,33 | 1.170,22 | 128.965,02 | 52.845,55 | 71.818,31 | 124.663,85 |
108 | 128.181,69 | 384,55 | 785,68 | 1.170,22 | 128.181,69 | 53.230,09 | 72.603,99 | 125.834,08 |
109 | 127.396,01 | 382,19 | 788,03 | 1.170,22 | 127.396,01 | 53.612,28 | 73.392,02 | 127.004,30 |
110 | 126.607,98 | 379,82 | 790,40 | 1.170,22 | 126.607,98 | 53.992,10 | 74.182,42 | 128.174,52 |
111 | 125.817,58 | 377,45 | 792,77 | 1.170,22 | 125.817,58 | 54.369,56 | 74.975,19 | 129.344,75 |
112 | 125.024,81 | 375,07 | 795,15 | 1.170,22 | 125.024,81 | 54.744,63 | 75.770,34 | 130.514,97 |
113 | 124.229,66 | 372,69 | 797,53 | 1.170,22 | 124.229,66 | 55.117,32 | 76.567,87 | 131.685,19 |
114 | 123.432,13 | 370,30 | 799,93 | 1.170,22 | 123.432,13 | 55.487,62 | 77.367,80 | 132.855,41 |
115 | 122.632,20 | 367,90 | 802,33 | 1.170,22 | 122.632,20 | 55.855,51 | 78.170,12 | 134.025,64 |
116 | 121.829,88 | 365,49 | 804,73 | 1.170,22 | 121.829,88 | 56.221,00 | 78.974,86 | 135.195,86 |
117 | 121.025,14 | 363,08 | 807,15 | 1.170,22 | 121.025,14 | 56.584,08 | 79.782,01 | 136.366,08 |
118 | 120.217,99 | 360,65 | 809,57 | 1.170,22 | 120.217,99 | 56.944,73 | 80.591,57 | 137.536,31 |
119 | 119.408,43 | 358,23 | 812,00 | 1.170,22 | 119.408,43 | 57.302,96 | 81.403,57 | 138.706,53 |
120 | 118.596,43 | 355,79 | 814,43 | 1.170,22 | 118.596,43 | 57.658,75 | 82.218,01 | 139.876,75 |
121 | 117.781,99 | 353,35 | 816,88 | 1.170,22 | 117.781,99 | 58.012,09 | 83.034,88 | 141.046,97 |
122 | 116.965,12 | 350,90 | 819,33 | 1.170,22 | 116.965,12 | 58.362,99 | 83.854,21 | 142.217,20 |
123 | 116.145,79 | 348,44 | 821,79 | 1.170,22 | 116.145,79 | 58.711,42 | 84.676,00 | 143.387,42 |
124 | 115.324,00 | 345,97 | 824,25 | 1.170,22 | 115.324,00 | 59.057,40 | 85.500,25 | 144.557,64 |
125 | 114.499,75 | 343,50 | 826,72 | 1.170,22 | 114.499,75 | 59.400,90 | 86.326,97 | 145.727,87 |
126 | 113.673,03 | 341,02 | 829,20 | 1.170,22 | 113.673,03 | 59.741,92 | 87.156,17 | 146.898,09 |
127 | 112.843,83 | 338,53 | 831,69 | 1.170,22 | 112.843,83 | 60.080,45 | 87.987,87 | 148.068,31 |
128 | 112.012,13 | 336,04 | 834,19 | 1.170,22 | 112.012,13 | 60.416,48 | 88.822,05 | 149.238,54 |
129 | 111.177,95 | 333,53 | 836,69 | 1.170,22 | 111.177,95 | 60.750,02 | 89.658,74 | 150.408,76 |
130 | 110.341,26 | 331,02 | 839,20 | 1.170,22 | 110.341,26 | 61.081,04 | 90.497,94 | 151.578,98 |
131 | 109.502,06 | 328,51 | 841,72 | 1.170,22 | 109.502,06 | 61.409,55 | 91.339,66 | 152.749,20 |
132 | 108.660,34 | 325,98 | 844,24 | 1.170,22 | 108.660,34 | 61.735,53 | 92.183,90 | 153.919,43 |
133 | 107.816,10 | 323,45 | 846,77 | 1.170,22 | 107.816,10 | 62.058,98 | 93.030,67 | 155.089,65 |
134 | 106.969,33 | 320,91 | 849,31 | 1.170,22 | 106.969,33 | 62.379,88 | 93.879,99 | 156.259,87 |
135 | 106.120,01 | 318,36 | 851,86 | 1.170,22 | 106.120,01 | 62.698,24 | 94.731,85 | 157.430,10 |
136 | 105.268,15 | 315,80 | 854,42 | 1.170,22 | 105.268,15 | 63.014,05 | 95.586,27 | 158.600,32 |
137 | 104.413,73 | 313,24 | 856,98 | 1.170,22 | 104.413,73 | 63.327,29 | 96.443,25 | 159.770,54 |
138 | 103.556,75 | 310,67 | 859,55 | 1.170,22 | 103.556,75 | 63.637,96 | 97.302,80 | 160.940,76 |
139 | 102.697,20 | 308,09 | 862,13 | 1.170,22 | 102.697,20 | 63.946,05 | 98.164,94 | 162.110,99 |
140 | 101.835,06 | 305,51 | 864,72 | 1.170,22 | 101.835,06 | 64.251,56 | 99.029,65 | 163.281,21 |
141 | 100.970,35 | 302,91 | 867,31 | 1.170,22 | 100.970,35 | 64.554,47 | 99.896,97 | 164.451,43 |
142 | 100.103,03 | 300,31 | 869,91 | 1.170,22 | 100.103,03 | 64.854,78 | 100.766,88 | 165.621,66 |
143 | 99.233,12 | 297,70 | 872,52 | 1.170,22 | 99.233,12 | 65.152,48 | 101.639,40 | 166.791,88 |
144 | 98.360,60 | 295,08 | 875,14 | 1.170,22 | 98.360,60 | 65.447,56 | 102.514,54 | 167.962,10 |
145 | 97.485,46 | 292,46 | 877,77 | 1.170,22 | 97.485,46 | 65.740,01 | 103.392,31 | 169.132,33 |
146 | 96.607,69 | 289,82 | 880,40 | 1.170,22 | 96.607,69 | 66.029,84 | 104.272,71 | 170.302,55 |
147 | 95.727,29 | 287,18 | 883,04 | 1.170,22 | 95.727,29 | 66.317,02 | 105.155,75 | 171.472,77 |
148 | 94.844,25 | 284,53 | 885,69 | 1.170,22 | 94.844,25 | 66.601,55 | 106.041,44 | 172.642,99 |
149 | 93.958,56 | 281,88 | 888,35 | 1.170,22 | 93.958,56 | 66.883,43 | 106.929,79 | 173.813,22 |
150 | 93.070,21 | 279,21 | 891,01 | 1.170,22 | 93.070,21 | 67.162,64 | 107.820,80 | 174.983,44 |
151 | 92.179,20 | 276,54 | 893,69 | 1.170,22 | 92.179,20 | 67.439,18 | 108.714,49 | 176.153,66 |
152 | 91.285,51 | 273,86 | 896,37 | 1.170,22 | 91.285,51 | 67.713,03 | 109.610,85 | 177.323,89 |
153 | 90.389,15 | 271,17 | 899,06 | 1.170,22 | 90.389,15 | 67.984,20 | 110.509,91 | 178.494,11 |
154 | 89.490,09 | 268,47 | 901,75 | 1.170,22 | 89.490,09 | 68.252,67 | 111.411,66 | 179.664,33 |
155 | 88.588,34 | 265,77 | 904,46 | 1.170,22 | 88.588,34 | 68.518,44 | 112.316,12 | 180.834,55 |
156 | 87.683,88 | 263,05 | 907,17 | 1.170,22 | 87.683,88 | 68.781,49 | 113.223,29 | 182.004,78 |
157 | 86.776,71 | 260,33 | 909,89 | 1.170,22 | 86.776,71 | 69.041,82 | 114.133,18 | 183.175,00 |
158 | 85.866,82 | 257,60 | 912,62 | 1.170,22 | 85.866,82 | 69.299,42 | 115.045,81 | 184.345,22 |
159 | 84.954,19 | 254,86 | 915,36 | 1.170,22 | 84.954,19 | 69.554,28 | 115.961,17 | 185.515,45 |
160 | 84.038,83 | 252,12 | 918,11 | 1.170,22 | 84.038,83 | 69.806,40 | 116.879,27 | 186.685,67 |
161 | 83.120,73 | 249,36 | 920,86 | 1.170,22 | 83.120,73 | 70.055,76 | 117.800,13 | 187.855,89 |
162 | 82.199,87 | 246,60 | 923,62 | 1.170,22 | 82.199,87 | 70.302,36 | 118.723,76 | 189.026,12 |
163 | 81.276,24 | 243,83 | 926,39 | 1.170,22 | 81.276,24 | 70.546,19 | 119.650,15 | 190.196,34 |
164 | 80.349,85 | 241,05 | 929,17 | 1.170,22 | 80.349,85 | 70.787,24 | 120.579,32 | 191.366,56 |
165 | 79.420,68 | 238,26 | 931,96 | 1.170,22 | 79.420,68 | 71.025,50 | 121.511,29 | 192.536,78 |
166 | 78.488,71 | 235,47 | 934,76 | 1.170,22 | 78.488,71 | 71.260,96 | 122.446,04 | 193.707,01 |
167 | 77.553,96 | 232,66 | 937,56 | 1.170,22 | 77.553,96 | 71.493,63 | 123.383,60 | 194.877,23 |
168 | 76.616,40 | 229,85 | 940,37 | 1.170,22 | 76.616,40 | 71.723,48 | 124.323,98 | 196.047,45 |
169 | 75.676,02 | 227,03 | 943,19 | 1.170,22 | 75.676,02 | 71.950,50 | 125.267,17 | 197.217,68 |
170 | 74.732,83 | 224,20 | 946,02 | 1.170,22 | 74.732,83 | 72.174,70 | 126.213,20 | 198.387,90 |
171 | 73.786,80 | 221,36 | 948,86 | 1.170,22 | 73.786,80 | 72.396,06 | 127.162,06 | 199.558,12 |
172 | 72.837,94 | 218,51 | 951,71 | 1.170,22 | 72.837,94 | 72.614,58 | 128.113,77 | 200.728,34 |
173 | 71.886,23 | 215,66 | 954,56 | 1.170,22 | 71.886,23 | 72.830,24 | 129.068,33 | 201.898,57 |
174 | 70.931,67 | 212,80 | 957,43 | 1.170,22 | 70.931,67 | 73.043,03 | 130.025,76 | 203.068,79 |
175 | 69.974,24 | 209,92 | 960,30 | 1.170,22 | 69.974,24 | 73.252,95 | 130.986,06 | 204.239,01 |
176 | 69.013,94 | 207,04 | 963,18 | 1.170,22 | 69.013,94 | 73.459,99 | 131.949,24 | 205.409,24 |
177 | 68.050,76 | 204,15 | 966,07 | 1.170,22 | 68.050,76 | 73.664,15 | 132.915,31 | 206.579,46 |
178 | 67.084,69 | 201,25 | 968,97 | 1.170,22 | 67.084,69 | 73.865,40 | 133.884,28 | 207.749,68 |
179 | 66.115,72 | 198,35 | 971,88 | 1.170,22 | 66.115,72 | 74.063,75 | 134.856,16 | 208.919,91 |
180 | 65.143,84 | 195,43 | 974,79 | 1.170,22 | 65.143,84 | 74.259,18 | 135.830,95 | 210.090,13 |
181 | 64.169,05 | 192,51 | 977,72 | 1.170,22 | 64.169,05 | 74.451,69 | 136.808,66 | 211.260,35 |
182 | 63.191,34 | 189,57 | 980,65 | 1.170,22 | 63.191,34 | 74.641,26 | 137.789,31 | 212.430,57 |
183 | 62.210,69 | 186,63 | 983,59 | 1.170,22 | 62.210,69 | 74.827,89 | 138.772,90 | 213.600,80 |
184 | 61.227,10 | 183,68 | 986,54 | 1.170,22 | 61.227,10 | 75.011,57 | 139.759,45 | 214.771,02 |
185 | 60.240,55 | 180,72 | 989,50 | 1.170,22 | 60.240,55 | 75.192,30 | 140.748,95 | 215.941,24 |
186 | 59.251,05 | 177,75 | 992,47 | 1.170,22 | 59.251,05 | 75.370,05 | 141.741,42 | 217.111,47 |
187 | 58.258,58 | 174,78 | 995,45 | 1.170,22 | 58.258,58 | 75.544,82 | 142.736,86 | 218.281,69 |
188 | 57.263,14 | 171,79 | 998,43 | 1.170,22 | 57.263,14 | 75.716,61 | 143.735,30 | 219.451,91 |
189 | 56.264,70 | 168,79 | 1.001,43 | 1.170,22 | 56.264,70 | 75.885,41 | 144.736,73 | 220.622,13 |
190 | 55.263,27 | 165,79 | 1.004,43 | 1.170,22 | 55.263,27 | 76.051,20 | 145.741,16 | 221.792,36 |
191 | 54.258,84 | 162,78 | 1.007,45 | 1.170,22 | 54.258,84 | 76.213,97 | 146.748,61 | 222.962,58 |
192 | 53.251,39 | 159,75 | 1.010,47 | 1.170,22 | 53.251,39 | 76.373,73 | 147.759,07 | 224.132,80 |
193 | 52.240,93 | 156,72 | 1.013,50 | 1.170,22 | 52.240,93 | 76.530,45 | 148.772,57 | 225.303,03 |
194 | 51.227,43 | 153,68 | 1.016,54 | 1.170,22 | 51.227,43 | 76.684,13 | 149.789,12 | 226.473,25 |
195 | 50.210,88 | 150,63 | 1.019,59 | 1.170,22 | 50.210,88 | 76.834,77 | 150.808,71 | 227.643,47 |
196 | 49.191,29 | 147,57 | 1.022,65 | 1.170,22 | 49.191,29 | 76.982,34 | 151.831,35 | 228.813,70 |
197 | 48.168,65 | 144,51 | 1.025,72 | 1.170,22 | 48.168,65 | 77.126,85 | 152.857,07 | 229.983,92 |
198 | 47.142,93 | 141,43 | 1.028,79 | 1.170,22 | 47.142,93 | 77.268,28 | 153.885,87 | 231.154,14 |
199 | 46.114,13 | 138,34 | 1.031,88 | 1.170,22 | 46.114,13 | 77.406,62 | 154.917,75 | 232.324,36 |
200 | 45.082,25 | 135,25 | 1.034,98 | 1.170,22 | 45.082,25 | 77.541,86 | 155.952,72 | 233.494,59 |
201 | 44.047,28 | 132,14 | 1.038,08 | 1.170,22 | 44.047,28 | 77.674,01 | 156.990,80 | 234.664,81 |
202 | 43.009,20 | 129,03 | 1.041,20 | 1.170,22 | 43.009,20 | 77.803,03 | 158.032,00 | 235.835,03 |
203 | 41.968,00 | 125,90 | 1.044,32 | 1.170,22 | 41.968,00 | 77.928,94 | 159.076,32 | 237.005,26 |
204 | 40.923,68 | 122,77 | 1.047,45 | 1.170,22 | 40.923,68 | 78.051,71 | 160.123,77 | 238.175,48 |
205 | 39.876,23 | 119,63 | 1.050,59 | 1.170,22 | 39.876,23 | 78.171,34 | 161.174,36 | 239.345,70 |
206 | 38.825,64 | 116,48 | 1.053,75 | 1.170,22 | 38.825,64 | 78.287,81 | 162.228,11 | 240.515,92 |
207 | 37.771,89 | 113,32 | 1.056,91 | 1.170,22 | 37.771,89 | 78.401,13 | 163.285,02 | 241.686,15 |
208 | 36.714,98 | 110,14 | 1.060,08 | 1.170,22 | 36.714,98 | 78.511,28 | 164.345,10 | 242.856,37 |
209 | 35.654,90 | 106,96 | 1.063,26 | 1.170,22 | 35.654,90 | 78.618,24 | 165.408,35 | 244.026,59 |
210 | 34.591,65 | 103,77 | 1.066,45 | 1.170,22 | 34.591,65 | 78.722,01 | 166.474,80 | 245.196,82 |
211 | 33.525,20 | 100,58 | 1.069,65 | 1.170,22 | 33.525,20 | 78.822,59 | 167.544,45 | 246.367,04 |
212 | 32.455,55 | 97,37 | 1.072,86 | 1.170,22 | 32.455,55 | 78.919,96 | 168.617,30 | 247.537,26 |
213 | 31.382,70 | 94,15 | 1.076,07 | 1.170,22 | 31.382,70 | 79.014,11 | 169.693,38 | 248.707,48 |
214 | 30.306,62 | 90,92 | 1.079,30 | 1.170,22 | 30.306,62 | 79.105,03 | 170.772,68 | 249.877,71 |
215 | 29.227,32 | 87,68 | 1.082,54 | 1.170,22 | 29.227,32 | 79.192,71 | 171.855,22 | 251.047,93 |
216 | 28.144,78 | 84,43 | 1.085,79 | 1.170,22 | 28.144,78 | 79.277,14 | 172.941,01 | 252.218,15 |
217 | 27.058,99 | 81,18 | 1.089,05 | 1.170,22 | 27.058,99 | 79.358,32 | 174.030,06 | 253.388,38 |
218 | 25.969,94 | 77,91 | 1.092,31 | 1.170,22 | 25.969,94 | 79.436,23 | 175.122,37 | 254.558,60 |
219 | 24.877,63 | 74,63 | 1.095,59 | 1.170,22 | 24.877,63 | 79.510,86 | 176.217,96 | 255.728,82 |
220 | 23.782,04 | 71,35 | 1.098,88 | 1.170,22 | 23.782,04 | 79.582,21 | 177.316,84 | 256.899,05 |
221 | 22.683,16 | 68,05 | 1.102,17 | 1.170,22 | 22.683,16 | 79.650,26 | 178.419,01 | 258.069,27 |
222 | 21.580,99 | 64,74 | 1.105,48 | 1.170,22 | 21.580,99 | 79.715,00 | 179.524,49 | 259.239,49 |
223 | 20.475,51 | 61,43 | 1.108,80 | 1.170,22 | 20.475,51 | 79.776,43 | 180.633,29 | 260.409,71 |
224 | 19.366,71 | 58,10 | 1.112,12 | 1.170,22 | 19.366,71 | 79.834,53 | 181.745,41 | 261.579,94 |
225 | 18.254,59 | 54,76 | 1.115,46 | 1.170,22 | 18.254,59 | 79.889,29 | 182.860,87 | 262.750,16 |
226 | 17.139,13 | 51,42 | 1.118,81 | 1.170,22 | 17.139,13 | 79.940,71 | 183.979,68 | 263.920,38 |
227 | 16.020,32 | 48,06 | 1.122,16 | 1.170,22 | 16.020,32 | 79.988,77 | 185.101,84 | 265.090,61 |
228 | 14.898,16 | 44,69 | 1.125,53 | 1.170,22 | 14.898,16 | 80.033,46 | 186.227,37 | 266.260,83 |
229 | 13.772,63 | 41,32 | 1.128,91 | 1.170,22 | 13.772,63 | 80.074,78 | 187.356,27 | 267.431,05 |
230 | 12.643,73 | 37,93 | 1.132,29 | 1.170,22 | 12.643,73 | 80.112,71 | 188.488,56 | 268.601,27 |
231 | 11.511,44 | 34,53 | 1.135,69 | 1.170,22 | 11.511,44 | 80.147,25 | 189.624,25 | 269.771,50 |
232 | 10.375,75 | 31,13 | 1.139,10 | 1.170,22 | 10.375,75 | 80.178,37 | 190.763,35 | 270.941,72 |
233 | 9.236,65 | 27,71 | 1.142,51 | 1.170,22 | 9.236,65 | 80.206,08 | 191.905,86 | 272.111,94 |
234 | 8.094,14 | 24,28 | 1.145,94 | 1.170,22 | 8.094,14 | 80.230,37 | 193.051,80 | 273.282,17 |
235 | 6.948,20 | 20,84 | 1.149,38 | 1.170,22 | 6.948,20 | 80.251,21 | 194.201,18 | 274.452,39 |
236 | 5.798,82 | 17,40 | 1.152,83 | 1.170,22 | 5.798,82 | 80.268,61 | 195.354,01 | 275.622,61 |
237 | 4.645,99 | 13,94 | 1.156,28 | 1.170,22 | 4.645,99 | 80.282,54 | 196.510,29 | 276.792,84 |
238 | 3.489,71 | 10,47 | 1.159,75 | 1.170,22 | 3.489,71 | 80.293,01 | 197.670,04 | 277.963,06 |
239 | 2.329,96 | 6,99 | 1.163,23 | 1.170,22 | 2.329,96 | 80.300,00 | 198.833,28 | 279.133,28 |
240 | 1.166,72 | 3,50 | 1.166,72 | 1.170,22 | 1.166,72 | 80.303,50 | 200.000,00 | 280.303,50 |
- 81.043,23€
- Zinsanteil
- 1.173,32€
- Monatsrate
- 3,63%
- Sollzins p.a.
- 3,69%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 605,00 | 568,32 | 1.173,32 | 199.431,68 | 605,00 | 568,32 | 1.173,32 |
2 | 199.431,68 | 603,28 | 570,04 | 1.173,32 | 199.431,68 | 653,70 | 1.138,37 | 1.792,07 |
3 | 198.861,63 | 601,56 | 571,77 | 1.173,32 | 198.861,63 | 1.255,25 | 1.710,14 | 2.965,39 |
4 | 198.289,86 | 599,83 | 573,50 | 1.173,32 | 198.289,86 | 1.855,08 | 2.283,63 | 4.138,71 |
5 | 197.716,37 | 598,09 | 575,23 | 1.173,32 | 197.716,37 | 2.453,17 | 2.858,87 | 5.312,04 |
6 | 197.141,13 | 596,35 | 576,97 | 1.173,32 | 197.141,13 | 3.049,52 | 3.435,84 | 6.485,36 |
7 | 196.564,16 | 594,61 | 578,72 | 1.173,32 | 196.564,16 | 3.644,13 | 4.014,56 | 7.658,69 |
8 | 195.985,44 | 592,86 | 580,47 | 1.173,32 | 195.985,44 | 4.236,99 | 4.595,02 | 8.832,01 |
9 | 195.404,98 | 591,10 | 582,22 | 1.173,32 | 195.404,98 | 4.828,09 | 5.177,25 | 10.005,33 |
10 | 194.822,75 | 589,34 | 583,99 | 1.173,32 | 194.822,75 | 5.417,43 | 5.761,23 | 11.178,66 |
11 | 194.238,77 | 587,57 | 585,75 | 1.173,32 | 194.238,77 | 6.005,00 | 6.346,98 | 12.351,98 |
12 | 193.653,02 | 585,80 | 587,52 | 1.173,32 | 193.653,02 | 6.590,80 | 6.934,51 | 13.525,31 |
13 | 193.065,49 | 584,02 | 589,30 | 1.173,32 | 193.065,49 | 7.174,82 | 7.523,81 | 14.698,63 |
14 | 192.476,19 | 582,24 | 591,08 | 1.173,32 | 192.476,19 | 7.757,06 | 8.114,89 | 15.871,96 |
15 | 191.885,11 | 580,45 | 592,87 | 1.173,32 | 191.885,11 | 8.337,51 | 8.707,77 | 17.045,28 |
16 | 191.292,23 | 578,66 | 594,67 | 1.173,32 | 191.292,23 | 8.916,17 | 9.302,43 | 18.218,60 |
17 | 190.697,57 | 576,86 | 596,46 | 1.173,32 | 190.697,57 | 9.493,03 | 9.898,89 | 19.391,93 |
18 | 190.101,11 | 575,06 | 598,27 | 1.173,32 | 190.101,11 | 10.068,09 | 10.497,16 | 20.565,25 |
19 | 189.502,84 | 573,25 | 600,08 | 1.173,32 | 189.502,84 | 10.641,34 | 11.097,24 | 21.738,58 |
20 | 188.902,76 | 571,43 | 601,89 | 1.173,32 | 188.902,76 | 11.212,77 | 11.699,13 | 22.911,90 |
21 | 188.300,87 | 569,61 | 603,71 | 1.173,32 | 188.300,87 | 11.782,38 | 12.302,85 | 24.085,23 |
22 | 187.697,15 | 567,78 | 605,54 | 1.173,32 | 187.697,15 | 12.350,16 | 12.908,39 | 25.258,55 |
23 | 187.091,61 | 565,95 | 607,37 | 1.173,32 | 187.091,61 | 12.916,11 | 13.515,76 | 26.431,87 |
24 | 186.484,24 | 564,11 | 609,21 | 1.173,32 | 186.484,24 | 13.480,23 | 14.124,97 | 27.605,20 |
25 | 185.875,03 | 562,27 | 611,05 | 1.173,32 | 185.875,03 | 14.042,50 | 14.736,02 | 28.778,52 |
26 | 185.263,98 | 560,42 | 612,90 | 1.173,32 | 185.263,98 | 14.602,92 | 15.348,92 | 29.951,85 |
27 | 184.651,08 | 558,57 | 614,75 | 1.173,32 | 184.651,08 | 15.161,49 | 15.963,68 | 31.125,17 |
28 | 184.036,32 | 556,71 | 616,61 | 1.173,32 | 184.036,32 | 15.718,20 | 16.580,29 | 32.298,50 |
29 | 183.419,71 | 554,84 | 618,48 | 1.173,32 | 183.419,71 | 16.273,05 | 17.198,77 | 33.471,82 |
30 | 182.801,23 | 552,97 | 620,35 | 1.173,32 | 182.801,23 | 16.826,02 | 17.819,12 | 34.645,14 |
31 | 182.180,88 | 551,10 | 622,23 | 1.173,32 | 182.180,88 | 17.377,12 | 18.441,35 | 35.818,47 |
32 | 181.558,65 | 549,21 | 624,11 | 1.173,32 | 181.558,65 | 17.926,33 | 19.065,46 | 36.991,79 |
33 | 180.934,54 | 547,33 | 626,00 | 1.173,32 | 180.934,54 | 18.473,66 | 19.691,46 | 38.165,12 |
34 | 180.308,54 | 545,43 | 627,89 | 1.173,32 | 180.308,54 | 19.019,09 | 20.319,35 | 39.338,44 |
35 | 179.680,65 | 543,53 | 629,79 | 1.173,32 | 179.680,65 | 19.562,63 | 20.949,14 | 40.511,76 |
36 | 179.050,86 | 541,63 | 631,70 | 1.173,32 | 179.050,86 | 20.104,26 | 21.580,83 | 41.685,09 |
37 | 178.419,17 | 539,72 | 633,61 | 1.173,32 | 178.419,17 | 20.643,97 | 22.214,44 | 42.858,41 |
38 | 177.785,56 | 537,80 | 635,52 | 1.173,32 | 177.785,56 | 21.181,78 | 22.849,96 | 44.031,74 |
39 | 177.150,04 | 535,88 | 637,45 | 1.173,32 | 177.150,04 | 21.717,65 | 23.487,41 | 45.205,06 |
40 | 176.512,59 | 533,95 | 639,37 | 1.173,32 | 176.512,59 | 22.251,60 | 24.126,78 | 46.378,39 |
41 | 175.873,22 | 532,02 | 641,31 | 1.173,32 | 175.873,22 | 22.783,62 | 24.768,09 | 47.551,71 |
42 | 175.231,91 | 530,08 | 643,25 | 1.173,32 | 175.231,91 | 23.313,70 | 25.411,34 | 48.725,03 |
43 | 174.588,66 | 528,13 | 645,19 | 1.173,32 | 174.588,66 | 23.841,83 | 26.056,53 | 49.898,36 |
44 | 173.943,47 | 526,18 | 647,15 | 1.173,32 | 173.943,47 | 24.368,01 | 26.703,68 | 51.071,68 |
45 | 173.296,32 | 524,22 | 649,10 | 1.173,32 | 173.296,32 | 24.892,23 | 27.352,78 | 52.245,01 |
46 | 172.647,22 | 522,26 | 651,07 | 1.173,32 | 172.647,22 | 25.414,49 | 28.003,84 | 53.418,33 |
47 | 171.996,16 | 520,29 | 653,04 | 1.173,32 | 171.996,16 | 25.934,78 | 28.656,88 | 54.591,66 |
48 | 171.343,12 | 518,31 | 655,01 | 1.173,32 | 171.343,12 | 26.453,09 | 29.311,89 | 55.764,98 |
49 | 170.688,11 | 516,33 | 656,99 | 1.173,32 | 170.688,11 | 26.969,42 | 29.968,88 | 56.938,30 |
50 | 170.031,12 | 514,34 | 658,98 | 1.173,32 | 170.031,12 | 27.483,76 | 30.627,86 | 58.111,63 |
51 | 169.372,14 | 512,35 | 660,97 | 1.173,32 | 169.372,14 | 27.996,11 | 31.288,84 | 59.284,95 |
52 | 168.711,16 | 510,35 | 662,97 | 1.173,32 | 168.711,16 | 28.506,47 | 31.951,81 | 60.458,28 |
53 | 168.048,19 | 508,35 | 664,98 | 1.173,32 | 168.048,19 | 29.014,81 | 32.616,79 | 61.631,60 |
54 | 167.383,21 | 506,33 | 666,99 | 1.173,32 | 167.383,21 | 29.521,15 | 33.283,78 | 62.804,93 |
55 | 166.716,22 | 504,32 | 669,01 | 1.173,32 | 166.716,22 | 30.025,46 | 33.952,79 | 63.978,25 |
56 | 166.047,21 | 502,29 | 671,03 | 1.173,32 | 166.047,21 | 30.527,76 | 34.623,82 | 65.151,57 |
57 | 165.376,18 | 500,26 | 673,06 | 1.173,32 | 165.376,18 | 31.028,02 | 35.296,88 | 66.324,90 |
58 | 164.703,12 | 498,23 | 675,10 | 1.173,32 | 164.703,12 | 31.526,25 | 35.971,98 | 67.498,22 |
59 | 164.028,02 | 496,18 | 677,14 | 1.173,32 | 164.028,02 | 32.022,43 | 36.649,12 | 68.671,55 |
60 | 163.350,88 | 494,14 | 679,19 | 1.173,32 | 163.350,88 | 32.516,57 | 37.328,30 | 69.844,87 |
61 | 162.671,70 | 492,08 | 681,24 | 1.173,32 | 162.671,70 | 33.008,65 | 38.009,55 | 71.018,19 |
62 | 161.990,45 | 490,02 | 683,30 | 1.173,32 | 161.990,45 | 33.498,67 | 38.692,85 | 72.191,52 |
63 | 161.307,15 | 487,95 | 685,37 | 1.173,32 | 161.307,15 | 33.986,62 | 39.378,22 | 73.364,84 |
64 | 160.621,78 | 485,88 | 687,44 | 1.173,32 | 160.621,78 | 34.472,50 | 40.065,66 | 74.538,17 |
65 | 159.934,34 | 483,80 | 689,52 | 1.173,32 | 159.934,34 | 34.956,31 | 40.755,19 | 75.711,49 |
66 | 159.244,81 | 481,72 | 691,61 | 1.173,32 | 159.244,81 | 35.438,02 | 41.446,79 | 76.884,82 |
67 | 158.553,21 | 479,62 | 693,70 | 1.173,32 | 158.553,21 | 35.917,64 | 42.140,50 | 78.058,14 |
68 | 157.859,50 | 477,53 | 695,80 | 1.173,32 | 157.859,50 | 36.395,17 | 42.836,29 | 79.231,46 |
69 | 157.163,71 | 475,42 | 697,90 | 1.173,32 | 157.163,71 | 36.870,59 | 43.534,20 | 80.404,79 |
70 | 156.465,80 | 473,31 | 700,02 | 1.173,32 | 156.465,80 | 37.343,90 | 44.234,21 | 81.578,11 |
71 | 155.765,79 | 471,19 | 702,13 | 1.173,32 | 155.765,79 | 37.815,09 | 44.936,35 | 82.751,44 |
72 | 155.063,65 | 469,07 | 704,26 | 1.173,32 | 155.063,65 | 38.284,16 | 45.640,60 | 83.924,76 |
73 | 154.359,40 | 466,94 | 706,39 | 1.173,32 | 154.359,40 | 38.751,10 | 46.346,99 | 85.098,09 |
74 | 153.653,01 | 464,80 | 708,52 | 1.173,32 | 153.653,01 | 39.215,90 | 47.055,51 | 86.271,41 |
75 | 152.944,49 | 462,66 | 710,67 | 1.173,32 | 152.944,49 | 39.678,55 | 47.766,18 | 87.444,73 |
76 | 152.233,82 | 460,51 | 712,82 | 1.173,32 | 152.233,82 | 40.139,06 | 48.479,00 | 88.618,06 |
77 | 151.521,00 | 458,35 | 714,97 | 1.173,32 | 151.521,00 | 40.597,41 | 49.193,97 | 89.791,38 |
78 | 150.806,03 | 456,19 | 717,14 | 1.173,32 | 150.806,03 | 41.053,60 | 49.911,11 | 90.964,71 |
79 | 150.088,89 | 454,02 | 719,31 | 1.173,32 | 150.088,89 | 41.507,62 | 50.630,41 | 92.138,03 |
80 | 149.369,59 | 451,84 | 721,48 | 1.173,32 | 149.369,59 | 41.959,46 | 51.351,89 | 93.311,36 |
81 | 148.648,11 | 449,66 | 723,66 | 1.173,32 | 148.648,11 | 42.409,12 | 52.075,56 | 94.484,68 |
82 | 147.924,44 | 447,47 | 725,85 | 1.173,32 | 147.924,44 | 42.856,59 | 52.801,41 | 95.658,00 |
83 | 147.198,59 | 445,28 | 728,05 | 1.173,32 | 147.198,59 | 43.301,87 | 53.529,46 | 96.831,33 |
84 | 146.470,54 | 443,07 | 730,25 | 1.173,32 | 146.470,54 | 43.744,94 | 54.259,71 | 98.004,65 |
85 | 145.740,29 | 440,86 | 732,46 | 1.173,32 | 145.740,29 | 44.185,81 | 54.992,17 | 99.177,98 |
86 | 145.007,83 | 438,65 | 734,68 | 1.173,32 | 145.007,83 | 44.624,46 | 55.726,85 | 100.351,30 |
87 | 144.273,15 | 436,43 | 736,90 | 1.173,32 | 144.273,15 | 45.060,88 | 56.463,74 | 101.524,63 |
88 | 143.536,26 | 434,20 | 739,13 | 1.173,32 | 143.536,26 | 45.495,08 | 57.202,87 | 102.697,95 |
89 | 142.797,13 | 431,96 | 741,36 | 1.173,32 | 142.797,13 | 45.927,04 | 57.944,23 | 103.871,27 |
90 | 142.055,77 | 429,72 | 743,61 | 1.173,32 | 142.055,77 | 46.356,76 | 58.687,84 | 105.044,60 |
91 | 141.312,16 | 427,47 | 745,85 | 1.173,32 | 141.312,16 | 46.784,23 | 59.433,69 | 106.217,92 |
92 | 140.566,31 | 425,21 | 748,11 | 1.173,32 | 140.566,31 | 47.209,44 | 60.181,81 | 107.391,25 |
93 | 139.818,19 | 422,95 | 750,37 | 1.173,32 | 139.818,19 | 47.632,39 | 60.932,18 | 108.564,57 |
94 | 139.067,82 | 420,68 | 752,64 | 1.173,32 | 139.067,82 | 48.053,07 | 61.684,82 | 109.737,89 |
95 | 138.315,18 | 418,40 | 754,92 | 1.173,32 | 138.315,18 | 48.471,47 | 62.439,74 | 110.911,22 |
96 | 137.560,26 | 416,12 | 757,20 | 1.173,32 | 137.560,26 | 48.887,59 | 63.196,95 | 112.084,54 |
97 | 136.803,05 | 413,83 | 759,50 | 1.173,32 | 136.803,05 | 49.301,42 | 63.956,44 | 113.257,87 |
98 | 136.043,56 | 411,53 | 761,79 | 1.173,32 | 136.043,56 | 49.712,96 | 64.718,24 | 114.431,19 |
99 | 135.281,76 | 409,23 | 764,10 | 1.173,32 | 135.281,76 | 50.122,18 | 65.482,33 | 115.604,52 |
100 | 134.517,67 | 406,92 | 766,41 | 1.173,32 | 134.517,67 | 50.529,10 | 66.248,74 | 116.777,84 |
101 | 133.751,26 | 404,60 | 768,73 | 1.173,32 | 133.751,26 | 50.933,70 | 67.017,47 | 117.951,16 |
102 | 132.982,53 | 402,27 | 771,05 | 1.173,32 | 132.982,53 | 51.335,97 | 67.788,52 | 119.124,49 |
103 | 132.211,48 | 399,94 | 773,38 | 1.173,32 | 132.211,48 | 51.735,91 | 68.561,90 | 120.297,81 |
104 | 131.438,10 | 397,60 | 775,72 | 1.173,32 | 131.438,10 | 52.133,51 | 69.337,63 | 121.471,14 |
105 | 130.662,37 | 395,25 | 778,07 | 1.173,32 | 130.662,37 | 52.528,76 | 70.115,70 | 122.644,46 |
106 | 129.884,30 | 392,90 | 780,42 | 1.173,32 | 129.884,30 | 52.921,66 | 70.896,12 | 123.817,79 |
107 | 129.103,88 | 390,54 | 782,79 | 1.173,32 | 129.103,88 | 53.312,20 | 71.678,91 | 124.991,11 |
108 | 128.321,09 | 388,17 | 785,15 | 1.173,32 | 128.321,09 | 53.700,37 | 72.464,06 | 126.164,43 |
109 | 127.535,94 | 385,80 | 787,53 | 1.173,32 | 127.535,94 | 54.086,17 | 73.251,59 | 127.337,76 |
110 | 126.748,41 | 383,41 | 789,91 | 1.173,32 | 126.748,41 | 54.469,58 | 74.041,50 | 128.511,08 |
111 | 125.958,50 | 381,02 | 792,30 | 1.173,32 | 125.958,50 | 54.850,61 | 74.833,80 | 129.684,41 |
112 | 125.166,20 | 378,63 | 794,70 | 1.173,32 | 125.166,20 | 55.229,23 | 75.628,50 | 130.857,73 |
113 | 124.371,50 | 376,22 | 797,10 | 1.173,32 | 124.371,50 | 55.605,46 | 76.425,60 | 132.031,06 |
114 | 123.574,40 | 373,81 | 799,51 | 1.173,32 | 123.574,40 | 55.979,27 | 77.225,11 | 133.204,38 |
115 | 122.774,89 | 371,39 | 801,93 | 1.173,32 | 122.774,89 | 56.350,67 | 78.027,04 | 134.377,70 |
116 | 121.972,96 | 368,97 | 804,36 | 1.173,32 | 121.972,96 | 56.719,63 | 78.831,39 | 135.551,03 |
117 | 121.168,61 | 366,54 | 806,79 | 1.173,32 | 121.168,61 | 57.086,17 | 79.638,18 | 136.724,35 |
118 | 120.361,82 | 364,09 | 809,23 | 1.173,32 | 120.361,82 | 57.450,26 | 80.447,41 | 137.897,68 |
119 | 119.552,59 | 361,65 | 811,68 | 1.173,32 | 119.552,59 | 57.811,91 | 81.259,09 | 139.071,00 |
120 | 118.740,91 | 359,19 | 814,13 | 1.173,32 | 118.740,91 | 58.171,10 | 82.073,22 | 140.244,32 |
121 | 117.926,78 | 356,73 | 816,60 | 1.173,32 | 117.926,78 | 58.527,83 | 82.889,82 | 141.417,65 |
122 | 117.110,18 | 354,26 | 819,07 | 1.173,32 | 117.110,18 | 58.882,09 | 83.708,89 | 142.590,97 |
123 | 116.291,11 | 351,78 | 821,54 | 1.173,32 | 116.291,11 | 59.233,87 | 84.530,43 | 143.764,30 |
124 | 115.469,57 | 349,30 | 824,03 | 1.173,32 | 115.469,57 | 59.583,16 | 85.354,46 | 144.937,62 |
125 | 114.645,54 | 346,80 | 826,52 | 1.173,32 | 114.645,54 | 59.929,97 | 86.180,98 | 146.110,95 |
126 | 113.819,02 | 344,30 | 829,02 | 1.173,32 | 113.819,02 | 60.274,27 | 87.010,00 | 147.284,27 |
127 | 112.990,00 | 341,79 | 831,53 | 1.173,32 | 112.990,00 | 60.616,06 | 87.841,53 | 148.457,59 |
128 | 112.158,47 | 339,28 | 834,04 | 1.173,32 | 112.158,47 | 60.955,34 | 88.675,58 | 149.630,92 |
129 | 111.324,42 | 336,76 | 836,57 | 1.173,32 | 111.324,42 | 61.292,10 | 89.512,14 | 150.804,24 |
130 | 110.487,86 | 334,23 | 839,10 | 1.173,32 | 110.487,86 | 61.626,33 | 90.351,24 | 151.977,57 |
131 | 109.648,76 | 331,69 | 841,64 | 1.173,32 | 109.648,76 | 61.958,01 | 91.192,88 | 153.150,89 |
132 | 108.807,12 | 329,14 | 844,18 | 1.173,32 | 108.807,12 | 62.287,15 | 92.037,06 | 154.324,22 |
133 | 107.962,94 | 326,59 | 846,74 | 1.173,32 | 107.962,94 | 62.613,74 | 92.883,80 | 155.497,54 |
134 | 107.116,20 | 324,03 | 849,30 | 1.173,32 | 107.116,20 | 62.937,77 | 93.733,10 | 156.670,86 |
135 | 106.266,90 | 321,46 | 851,87 | 1.173,32 | 106.266,90 | 63.259,23 | 94.584,96 | 157.844,19 |
136 | 105.415,04 | 318,88 | 854,44 | 1.173,32 | 105.415,04 | 63.578,11 | 95.439,41 | 159.017,51 |
137 | 104.560,59 | 316,30 | 857,03 | 1.173,32 | 104.560,59 | 63.894,40 | 96.296,43 | 160.190,84 |
138 | 103.703,57 | 313,70 | 859,62 | 1.173,32 | 103.703,57 | 64.208,11 | 97.156,06 | 161.364,16 |
139 | 102.843,94 | 311,10 | 862,22 | 1.173,32 | 102.843,94 | 64.519,21 | 98.018,28 | 162.537,49 |
140 | 101.981,72 | 308,49 | 864,83 | 1.173,32 | 101.981,72 | 64.827,70 | 98.883,11 | 163.710,81 |
141 | 101.116,89 | 305,88 | 867,45 | 1.173,32 | 101.116,89 | 65.133,58 | 99.750,55 | 164.884,13 |
142 | 100.249,45 | 303,25 | 870,07 | 1.173,32 | 100.249,45 | 65.436,84 | 100.620,62 | 166.057,46 |
143 | 99.379,38 | 300,62 | 872,70 | 1.173,32 | 99.379,38 | 65.737,46 | 101.493,32 | 167.230,78 |
144 | 98.506,68 | 297,98 | 875,34 | 1.173,32 | 98.506,68 | 66.035,44 | 102.368,66 | 168.404,11 |
145 | 97.631,34 | 295,33 | 877,99 | 1.173,32 | 97.631,34 | 66.330,78 | 103.246,65 | 169.577,43 |
146 | 96.753,35 | 292,68 | 880,65 | 1.173,32 | 96.753,35 | 66.623,46 | 104.127,30 | 170.750,75 |
147 | 95.872,70 | 290,01 | 883,31 | 1.173,32 | 95.872,70 | 66.913,47 | 105.010,61 | 171.924,08 |
148 | 94.989,39 | 287,34 | 885,98 | 1.173,32 | 94.989,39 | 67.200,81 | 105.896,59 | 173.097,40 |
149 | 94.103,41 | 284,66 | 888,66 | 1.173,32 | 94.103,41 | 67.485,48 | 106.785,25 | 174.270,73 |
150 | 93.214,75 | 281,97 | 891,35 | 1.173,32 | 93.214,75 | 67.767,45 | 107.676,60 | 175.444,05 |
151 | 92.323,40 | 279,28 | 894,05 | 1.173,32 | 92.323,40 | 68.046,73 | 108.570,65 | 176.617,38 |
152 | 91.429,35 | 276,57 | 896,75 | 1.173,32 | 91.429,35 | 68.323,30 | 109.467,40 | 177.790,70 |
153 | 90.532,60 | 273,86 | 899,46 | 1.173,32 | 90.532,60 | 68.597,16 | 110.366,86 | 178.964,02 |
154 | 89.633,14 | 271,14 | 902,18 | 1.173,32 | 89.633,14 | 68.868,30 | 111.269,04 | 180.137,35 |
155 | 88.730,96 | 268,41 | 904,91 | 1.173,32 | 88.730,96 | 69.136,72 | 112.173,96 | 181.310,67 |
156 | 87.826,04 | 265,67 | 907,65 | 1.173,32 | 87.826,04 | 69.402,39 | 113.081,61 | 182.484,00 |
157 | 86.918,39 | 262,93 | 910,40 | 1.173,32 | 86.918,39 | 69.665,32 | 113.992,00 | 183.657,32 |
158 | 86.008,00 | 260,17 | 913,15 | 1.173,32 | 86.008,00 | 69.925,49 | 114.905,15 | 184.830,65 |
159 | 85.094,85 | 257,41 | 915,91 | 1.173,32 | 85.094,85 | 70.182,90 | 115.821,07 | 186.003,97 |
160 | 84.178,93 | 254,64 | 918,68 | 1.173,32 | 84.178,93 | 70.437,54 | 116.739,75 | 187.177,29 |
161 | 83.260,25 | 251,86 | 921,46 | 1.173,32 | 83.260,25 | 70.689,41 | 117.661,21 | 188.350,62 |
162 | 82.338,79 | 249,07 | 924,25 | 1.173,32 | 82.338,79 | 70.938,48 | 118.585,46 | 189.523,94 |
163 | 81.414,54 | 246,28 | 927,05 | 1.173,32 | 81.414,54 | 71.184,76 | 119.512,51 | 190.697,27 |
164 | 80.487,49 | 243,47 | 929,85 | 1.173,32 | 80.487,49 | 71.428,24 | 120.442,36 | 191.870,59 |
165 | 79.557,64 | 240,66 | 932,66 | 1.173,32 | 79.557,64 | 71.668,90 | 121.375,02 | 193.043,92 |
166 | 78.624,98 | 237,84 | 935,48 | 1.173,32 | 78.624,98 | 71.906,74 | 122.310,50 | 194.217,24 |
167 | 77.689,50 | 235,01 | 938,31 | 1.173,32 | 77.689,50 | 72.141,75 | 123.248,82 | 195.390,56 |
168 | 76.751,18 | 232,17 | 941,15 | 1.173,32 | 76.751,18 | 72.373,92 | 124.189,97 | 196.563,89 |
169 | 75.810,03 | 229,33 | 944,00 | 1.173,32 | 75.810,03 | 72.603,25 | 125.133,97 | 197.737,21 |
170 | 74.866,03 | 226,47 | 946,85 | 1.173,32 | 74.866,03 | 72.829,72 | 126.080,82 | 198.910,54 |
171 | 73.919,18 | 223,61 | 949,72 | 1.173,32 | 73.919,18 | 73.053,32 | 127.030,54 | 200.083,86 |
172 | 72.969,46 | 220,73 | 952,59 | 1.173,32 | 72.969,46 | 73.274,05 | 127.983,13 | 201.257,18 |
173 | 72.016,87 | 217,85 | 955,47 | 1.173,32 | 72.016,87 | 73.491,91 | 128.938,60 | 202.430,51 |
174 | 71.061,40 | 214,96 | 958,36 | 1.173,32 | 71.061,40 | 73.706,87 | 129.896,97 | 203.603,83 |
175 | 70.103,03 | 212,06 | 961,26 | 1.173,32 | 70.103,03 | 73.918,93 | 130.858,23 | 204.777,16 |
176 | 69.141,77 | 209,15 | 964,17 | 1.173,32 | 69.141,77 | 74.128,08 | 131.822,40 | 205.950,48 |
177 | 68.177,60 | 206,24 | 967,09 | 1.173,32 | 68.177,60 | 74.334,32 | 132.789,49 | 207.123,81 |
178 | 67.210,51 | 203,31 | 970,01 | 1.173,32 | 67.210,51 | 74.537,63 | 133.759,50 | 208.297,13 |
179 | 66.240,50 | 200,38 | 972,95 | 1.173,32 | 66.240,50 | 74.738,01 | 134.732,45 | 209.470,45 |
180 | 65.267,55 | 197,43 | 975,89 | 1.173,32 | 65.267,55 | 74.935,44 | 135.708,34 | 210.643,78 |
181 | 64.291,66 | 194,48 | 978,84 | 1.173,32 | 64.291,66 | 75.129,92 | 136.687,18 | 211.817,10 |
182 | 63.312,82 | 191,52 | 981,80 | 1.173,32 | 63.312,82 | 75.321,45 | 137.668,98 | 212.990,43 |
183 | 62.331,02 | 188,55 | 984,77 | 1.173,32 | 62.331,02 | 75.510,00 | 138.653,75 | 214.163,75 |
184 | 61.346,25 | 185,57 | 987,75 | 1.173,32 | 61.346,25 | 75.695,57 | 139.641,51 | 215.337,08 |
185 | 60.358,49 | 182,58 | 990,74 | 1.173,32 | 60.358,49 | 75.878,15 | 140.632,25 | 216.510,40 |
186 | 59.367,75 | 179,59 | 993,74 | 1.173,32 | 59.367,75 | 76.057,74 | 141.625,98 | 217.683,72 |
187 | 58.374,02 | 176,58 | 996,74 | 1.173,32 | 58.374,02 | 76.234,32 | 142.622,73 | 218.857,05 |
188 | 57.377,27 | 173,57 | 999,76 | 1.173,32 | 57.377,27 | 76.407,89 | 143.622,48 | 220.030,37 |
189 | 56.377,52 | 170,54 | 1.002,78 | 1.173,32 | 56.377,52 | 76.578,43 | 144.625,27 | 221.203,70 |
190 | 55.374,73 | 167,51 | 1.005,82 | 1.173,32 | 55.374,73 | 76.745,94 | 145.631,08 | 222.377,02 |
191 | 54.368,92 | 164,47 | 1.008,86 | 1.173,32 | 54.368,92 | 76.910,41 | 146.639,94 | 223.550,35 |
192 | 53.360,06 | 161,41 | 1.011,91 | 1.173,32 | 53.360,06 | 77.071,82 | 147.651,85 | 224.723,67 |
193 | 52.348,15 | 158,35 | 1.014,97 | 1.173,32 | 52.348,15 | 77.230,17 | 148.666,82 | 225.896,99 |
194 | 51.333,18 | 155,28 | 1.018,04 | 1.173,32 | 51.333,18 | 77.385,46 | 149.684,86 | 227.070,32 |
195 | 50.315,14 | 152,20 | 1.021,12 | 1.173,32 | 50.315,14 | 77.537,66 | 150.705,98 | 228.243,64 |
196 | 49.294,02 | 149,11 | 1.024,21 | 1.173,32 | 49.294,02 | 77.686,77 | 151.730,19 | 229.416,97 |
197 | 48.269,81 | 146,02 | 1.027,31 | 1.173,32 | 48.269,81 | 77.832,79 | 152.757,50 | 230.590,29 |
198 | 47.242,50 | 142,91 | 1.030,42 | 1.173,32 | 47.242,50 | 77.975,70 | 153.787,92 | 231.763,61 |
199 | 46.212,08 | 139,79 | 1.033,53 | 1.173,32 | 46.212,08 | 78.115,49 | 154.821,45 | 232.936,94 |
200 | 45.178,55 | 136,67 | 1.036,66 | 1.173,32 | 45.178,55 | 78.252,15 | 155.858,11 | 234.110,26 |
201 | 44.141,89 | 133,53 | 1.039,80 | 1.173,32 | 44.141,89 | 78.385,68 | 156.897,90 | 235.283,59 |
202 | 43.102,10 | 130,38 | 1.042,94 | 1.173,32 | 43.102,10 | 78.516,07 | 157.940,84 | 236.456,91 |
203 | 42.059,16 | 127,23 | 1.046,10 | 1.173,32 | 42.059,16 | 78.643,30 | 158.986,94 | 237.630,24 |
204 | 41.013,06 | 124,06 | 1.049,26 | 1.173,32 | 41.013,06 | 78.767,36 | 160.036,20 | 238.803,56 |
205 | 39.963,80 | 120,89 | 1.052,43 | 1.173,32 | 39.963,80 | 78.888,25 | 161.088,63 | 239.976,88 |
206 | 38.911,37 | 117,71 | 1.055,62 | 1.173,32 | 38.911,37 | 79.005,96 | 162.144,25 | 241.150,21 |
207 | 37.855,75 | 114,51 | 1.058,81 | 1.173,32 | 37.855,75 | 79.120,47 | 163.203,06 | 242.323,53 |
208 | 36.796,94 | 111,31 | 1.062,01 | 1.173,32 | 36.796,94 | 79.231,78 | 164.265,07 | 243.496,86 |
209 | 35.734,93 | 108,10 | 1.065,23 | 1.173,32 | 35.734,93 | 79.339,88 | 165.330,30 | 244.670,18 |
210 | 34.669,70 | 104,88 | 1.068,45 | 1.173,32 | 34.669,70 | 79.444,76 | 166.398,75 | 245.843,51 |
211 | 33.601,25 | 101,64 | 1.071,68 | 1.173,32 | 33.601,25 | 79.546,40 | 167.470,43 | 247.016,83 |
212 | 32.529,57 | 98,40 | 1.074,92 | 1.173,32 | 32.529,57 | 79.644,80 | 168.545,35 | 248.190,15 |
213 | 31.454,65 | 95,15 | 1.078,17 | 1.173,32 | 31.454,65 | 79.739,95 | 169.623,53 | 249.363,48 |
214 | 30.376,47 | 91,89 | 1.081,44 | 1.173,32 | 30.376,47 | 79.831,84 | 170.704,96 | 250.536,80 |
215 | 29.295,04 | 88,62 | 1.084,71 | 1.173,32 | 29.295,04 | 79.920,46 | 171.789,67 | 251.710,13 |
216 | 28.210,33 | 85,34 | 1.087,99 | 1.173,32 | 28.210,33 | 80.005,80 | 172.877,66 | 252.883,45 |
217 | 27.122,34 | 82,05 | 1.091,28 | 1.173,32 | 27.122,34 | 80.087,84 | 173.968,93 | 254.056,78 |
218 | 26.031,07 | 78,74 | 1.094,58 | 1.173,32 | 26.031,07 | 80.166,58 | 175.063,51 | 255.230,10 |
219 | 24.936,49 | 75,43 | 1.097,89 | 1.173,32 | 24.936,49 | 80.242,02 | 176.161,41 | 256.403,42 |
220 | 23.838,59 | 72,11 | 1.101,21 | 1.173,32 | 23.838,59 | 80.314,13 | 177.262,62 | 257.576,75 |
221 | 22.737,38 | 68,78 | 1.104,54 | 1.173,32 | 22.737,38 | 80.382,91 | 178.367,16 | 258.750,07 |
222 | 21.632,84 | 65,44 | 1.107,88 | 1.173,32 | 21.632,84 | 80.448,35 | 179.475,05 | 259.923,40 |
223 | 20.524,95 | 62,09 | 1.111,24 | 1.173,32 | 20.524,95 | 80.510,44 | 180.586,28 | 261.096,72 |
224 | 19.413,72 | 58,73 | 1.114,60 | 1.173,32 | 19.413,72 | 80.569,16 | 181.700,88 | 262.270,05 |
225 | 18.299,12 | 55,35 | 1.117,97 | 1.173,32 | 18.299,12 | 80.624,52 | 182.818,85 | 263.443,37 |
226 | 17.181,15 | 51,97 | 1.121,35 | 1.173,32 | 17.181,15 | 80.676,49 | 183.940,20 | 264.616,69 |
227 | 16.059,80 | 48,58 | 1.124,74 | 1.173,32 | 16.059,80 | 80.725,07 | 185.064,95 | 265.790,02 |
228 | 14.935,05 | 45,18 | 1.128,15 | 1.173,32 | 14.935,05 | 80.770,25 | 186.193,09 | 266.963,34 |
229 | 13.806,91 | 41,77 | 1.131,56 | 1.173,32 | 13.806,91 | 80.812,02 | 187.324,65 | 268.136,67 |
230 | 12.675,35 | 38,34 | 1.134,98 | 1.173,32 | 12.675,35 | 80.850,36 | 188.459,63 | 269.309,99 |
231 | 11.540,37 | 34,91 | 1.138,41 | 1.173,32 | 11.540,37 | 80.885,27 | 189.598,05 | 270.483,31 |
232 | 10.401,95 | 31,47 | 1.141,86 | 1.173,32 | 10.401,95 | 80.916,74 | 190.739,90 | 271.656,64 |
233 | 9.260,10 | 28,01 | 1.145,31 | 1.173,32 | 9.260,10 | 80.944,75 | 191.885,22 | 272.829,96 |
234 | 8.114,78 | 24,55 | 1.148,78 | 1.173,32 | 8.114,78 | 80.969,29 | 193.033,99 | 274.003,29 |
235 | 6.966,01 | 21,07 | 1.152,25 | 1.173,32 | 6.966,01 | 80.990,37 | 194.186,24 | 275.176,61 |
236 | 5.813,76 | 17,59 | 1.155,74 | 1.173,32 | 5.813,76 | 81.007,95 | 195.341,98 | 276.349,94 |
237 | 4.658,02 | 14,09 | 1.159,23 | 1.173,32 | 4.658,02 | 81.022,04 | 196.501,22 | 277.523,26 |
238 | 3.498,78 | 10,58 | 1.162,74 | 1.173,32 | 3.498,78 | 81.032,63 | 197.663,96 | 278.696,58 |
239 | 2.336,04 | 7,07 | 1.166,26 | 1.173,32 | 2.336,04 | 81.039,69 | 198.830,21 | 279.869,91 |
240 | 1.169,79 | 3,54 | 1.169,79 | 1.173,32 | 1.169,79 | 81.043,23 | 200.000,00 | 281.043,23 |
- 81.290,06€
- Zinsanteil
- 1.174,36€
- Monatsrate
- 3,64%
- Sollzins p.a.
- 3,70%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 606,67 | 567,69 | 1.174,36 | 199.432,31 | 606,67 | 567,69 | 1.174,36 |
2 | 199.432,31 | 604,94 | 569,41 | 1.174,36 | 199.432,31 | 655,50 | 1.137,11 | 1.792,61 |
3 | 198.862,89 | 603,22 | 571,14 | 1.174,36 | 198.862,89 | 1.258,72 | 1.708,25 | 2.966,97 |
4 | 198.291,75 | 601,48 | 572,87 | 1.174,36 | 198.291,75 | 1.860,20 | 2.281,12 | 4.141,33 |
5 | 197.718,88 | 599,75 | 574,61 | 1.174,36 | 197.718,88 | 2.459,95 | 2.855,73 | 5.315,68 |
6 | 197.144,27 | 598,00 | 576,35 | 1.174,36 | 197.144,27 | 3.057,95 | 3.432,09 | 6.490,04 |
7 | 196.567,91 | 596,26 | 578,10 | 1.174,36 | 196.567,91 | 3.654,21 | 4.010,19 | 7.664,40 |
8 | 195.989,81 | 594,50 | 579,86 | 1.174,36 | 195.989,81 | 4.248,71 | 4.590,05 | 8.838,76 |
9 | 195.409,95 | 592,74 | 581,62 | 1.174,36 | 195.409,95 | 4.841,46 | 5.171,66 | 10.013,12 |
10 | 194.828,34 | 590,98 | 583,38 | 1.174,36 | 194.828,34 | 5.432,44 | 5.755,04 | 11.187,48 |
11 | 194.244,96 | 589,21 | 585,15 | 1.174,36 | 194.244,96 | 6.021,65 | 6.340,19 | 12.361,84 |
12 | 193.659,81 | 587,43 | 586,92 | 1.174,36 | 193.659,81 | 6.609,08 | 6.927,12 | 13.536,20 |
13 | 193.072,88 | 585,65 | 588,70 | 1.174,36 | 193.072,88 | 7.194,73 | 7.515,82 | 14.710,56 |
14 | 192.484,18 | 583,87 | 590,49 | 1.174,36 | 192.484,18 | 7.778,60 | 8.106,31 | 15.884,92 |
15 | 191.893,69 | 582,08 | 592,28 | 1.174,36 | 191.893,69 | 8.360,68 | 8.698,59 | 17.059,27 |
16 | 191.301,41 | 580,28 | 594,08 | 1.174,36 | 191.301,41 | 8.940,96 | 9.292,67 | 18.233,63 |
17 | 190.707,33 | 578,48 | 595,88 | 1.174,36 | 190.707,33 | 9.519,44 | 9.888,55 | 19.407,99 |
18 | 190.111,45 | 576,67 | 597,69 | 1.174,36 | 190.111,45 | 10.096,11 | 10.486,24 | 20.582,35 |
19 | 189.513,76 | 574,86 | 599,50 | 1.174,36 | 189.513,76 | 10.670,97 | 11.085,74 | 21.756,71 |
20 | 188.914,26 | 573,04 | 601,32 | 1.174,36 | 188.914,26 | 11.244,01 | 11.687,06 | 22.931,07 |
21 | 188.312,94 | 571,22 | 603,14 | 1.174,36 | 188.312,94 | 11.815,23 | 12.290,20 | 24.105,43 |
22 | 187.709,80 | 569,39 | 604,97 | 1.174,36 | 187.709,80 | 12.384,61 | 12.895,18 | 25.279,79 |
23 | 187.104,82 | 567,55 | 606,81 | 1.174,36 | 187.104,82 | 12.952,16 | 13.501,98 | 26.454,15 |
24 | 186.498,02 | 565,71 | 608,65 | 1.174,36 | 186.498,02 | 13.517,87 | 14.110,63 | 27.628,51 |
25 | 185.889,37 | 563,86 | 610,49 | 1.174,36 | 185.889,37 | 14.081,74 | 14.721,13 | 28.802,87 |
26 | 185.278,87 | 562,01 | 612,35 | 1.174,36 | 185.278,87 | 14.643,75 | 15.333,47 | 29.977,22 |
27 | 184.666,53 | 560,16 | 614,20 | 1.174,36 | 184.666,53 | 15.203,91 | 15.947,68 | 31.151,58 |
28 | 184.052,32 | 558,29 | 616,07 | 1.174,36 | 184.052,32 | 15.762,20 | 16.563,74 | 32.325,94 |
29 | 183.436,26 | 556,42 | 617,94 | 1.174,36 | 183.436,26 | 16.318,62 | 17.181,68 | 33.500,30 |
30 | 182.818,32 | 554,55 | 619,81 | 1.174,36 | 182.818,32 | 16.873,17 | 17.801,49 | 34.674,66 |
31 | 182.198,51 | 552,67 | 621,69 | 1.174,36 | 182.198,51 | 17.425,84 | 18.423,18 | 35.849,02 |
32 | 181.576,82 | 550,78 | 623,58 | 1.174,36 | 181.576,82 | 17.976,62 | 19.046,76 | 37.023,38 |
33 | 180.953,24 | 548,89 | 625,47 | 1.174,36 | 180.953,24 | 18.525,51 | 19.672,22 | 38.197,74 |
34 | 180.327,78 | 546,99 | 627,36 | 1.174,36 | 180.327,78 | 19.072,51 | 20.299,59 | 39.372,10 |
35 | 179.700,41 | 545,09 | 629,27 | 1.174,36 | 179.700,41 | 19.617,60 | 20.928,86 | 40.546,46 |
36 | 179.071,14 | 543,18 | 631,18 | 1.174,36 | 179.071,14 | 20.160,78 | 21.560,03 | 41.720,81 |
37 | 178.439,97 | 541,27 | 633,09 | 1.174,36 | 178.439,97 | 20.702,05 | 22.193,12 | 42.895,17 |
38 | 177.806,88 | 539,35 | 635,01 | 1.174,36 | 177.806,88 | 21.241,40 | 22.828,14 | 44.069,53 |
39 | 177.171,86 | 537,42 | 636,94 | 1.174,36 | 177.171,86 | 21.778,82 | 23.465,07 | 45.243,89 |
40 | 176.534,93 | 535,49 | 638,87 | 1.174,36 | 176.534,93 | 22.314,31 | 24.103,94 | 46.418,25 |
41 | 175.896,06 | 533,55 | 640,81 | 1.174,36 | 175.896,06 | 22.847,86 | 24.744,75 | 47.592,61 |
42 | 175.255,25 | 531,61 | 642,75 | 1.174,36 | 175.255,25 | 23.379,47 | 25.387,50 | 48.766,97 |
43 | 174.612,50 | 529,66 | 644,70 | 1.174,36 | 174.612,50 | 23.909,12 | 26.032,20 | 49.941,33 |
44 | 173.967,80 | 527,70 | 646,66 | 1.174,36 | 173.967,80 | 24.436,83 | 26.678,86 | 51.115,69 |
45 | 173.321,14 | 525,74 | 648,62 | 1.174,36 | 173.321,14 | 24.962,57 | 27.327,48 | 52.290,05 |
46 | 172.672,52 | 523,77 | 650,59 | 1.174,36 | 172.672,52 | 25.486,34 | 27.978,06 | 53.464,41 |
47 | 172.021,94 | 521,80 | 652,56 | 1.174,36 | 172.021,94 | 26.008,14 | 28.630,62 | 54.638,76 |
48 | 171.369,38 | 519,82 | 654,54 | 1.174,36 | 171.369,38 | 26.527,96 | 29.285,16 | 55.813,12 |
49 | 170.714,84 | 517,84 | 656,52 | 1.174,36 | 170.714,84 | 27.045,80 | 29.941,69 | 56.987,48 |
50 | 170.058,31 | 515,84 | 658,52 | 1.174,36 | 170.058,31 | 27.561,64 | 30.600,20 | 58.161,84 |
51 | 169.399,80 | 513,85 | 660,51 | 1.174,36 | 169.399,80 | 28.075,49 | 31.260,71 | 59.336,20 |
52 | 168.739,29 | 511,84 | 662,52 | 1.174,36 | 168.739,29 | 28.587,33 | 31.923,23 | 60.510,56 |
53 | 168.076,77 | 509,83 | 664,53 | 1.174,36 | 168.076,77 | 29.097,16 | 32.587,76 | 61.684,92 |
54 | 167.412,24 | 507,82 | 666,54 | 1.174,36 | 167.412,24 | 29.604,98 | 33.254,30 | 62.859,28 |
55 | 166.745,70 | 505,80 | 668,56 | 1.174,36 | 166.745,70 | 30.110,77 | 33.922,86 | 64.033,64 |
56 | 166.077,14 | 503,77 | 670,59 | 1.174,36 | 166.077,14 | 30.614,54 | 34.593,45 | 65.208,00 |
57 | 165.406,55 | 501,73 | 672,63 | 1.174,36 | 165.406,55 | 31.116,27 | 35.266,08 | 66.382,35 |
58 | 164.733,92 | 499,69 | 674,67 | 1.174,36 | 164.733,92 | 31.615,97 | 35.940,75 | 67.556,71 |
59 | 164.059,25 | 497,65 | 676,71 | 1.174,36 | 164.059,25 | 32.113,61 | 36.617,46 | 68.731,07 |
60 | 163.382,54 | 495,59 | 678,77 | 1.174,36 | 163.382,54 | 32.609,21 | 37.296,22 | 69.905,43 |
61 | 162.703,78 | 493,53 | 680,82 | 1.174,36 | 162.703,78 | 33.102,74 | 37.977,05 | 71.079,79 |
62 | 162.022,95 | 491,47 | 682,89 | 1.174,36 | 162.022,95 | 33.594,21 | 38.659,94 | 72.254,15 |
63 | 161.340,06 | 489,40 | 684,96 | 1.174,36 | 161.340,06 | 34.083,61 | 39.344,90 | 73.428,51 |
64 | 160.655,10 | 487,32 | 687,04 | 1.174,36 | 160.655,10 | 34.570,93 | 40.031,94 | 74.602,87 |
65 | 159.968,06 | 485,24 | 689,12 | 1.174,36 | 159.968,06 | 35.056,17 | 40.721,06 | 75.777,23 |
66 | 159.278,94 | 483,15 | 691,21 | 1.174,36 | 159.278,94 | 35.539,31 | 41.412,27 | 76.951,59 |
67 | 158.587,73 | 481,05 | 693,31 | 1.174,36 | 158.587,73 | 36.020,36 | 42.105,58 | 78.125,95 |
68 | 157.894,42 | 478,95 | 695,41 | 1.174,36 | 157.894,42 | 36.499,31 | 42.801,00 | 79.300,30 |
69 | 157.199,00 | 476,84 | 697,52 | 1.174,36 | 157.199,00 | 36.976,15 | 43.498,52 | 80.474,66 |
70 | 156.501,48 | 474,72 | 699,64 | 1.174,36 | 156.501,48 | 37.450,87 | 44.198,16 | 81.649,02 |
71 | 155.801,84 | 472,60 | 701,76 | 1.174,36 | 155.801,84 | 37.923,47 | 44.899,92 | 82.823,38 |
72 | 155.100,08 | 470,47 | 703,89 | 1.174,36 | 155.100,08 | 38.393,94 | 45.603,80 | 83.997,74 |
73 | 154.396,20 | 468,34 | 706,02 | 1.174,36 | 154.396,20 | 38.862,27 | 46.309,83 | 85.172,10 |
74 | 153.690,17 | 466,19 | 708,17 | 1.174,36 | 153.690,17 | 39.328,46 | 47.017,99 | 86.346,46 |
75 | 152.982,01 | 464,05 | 710,31 | 1.174,36 | 152.982,01 | 39.792,51 | 47.728,31 | 87.520,82 |
76 | 152.271,69 | 461,89 | 712,47 | 1.174,36 | 152.271,69 | 40.254,40 | 48.440,78 | 88.695,18 |
77 | 151.559,22 | 459,73 | 714,63 | 1.174,36 | 151.559,22 | 40.714,13 | 49.155,40 | 89.869,54 |
78 | 150.844,60 | 457,56 | 716,80 | 1.174,36 | 150.844,60 | 41.171,69 | 49.872,20 | 91.043,89 |
79 | 150.127,80 | 455,39 | 718,97 | 1.174,36 | 150.127,80 | 41.627,08 | 50.591,17 | 92.218,25 |
80 | 149.408,83 | 453,21 | 721,15 | 1.174,36 | 149.408,83 | 42.080,29 | 51.312,33 | 93.392,61 |
81 | 148.687,67 | 451,02 | 723,34 | 1.174,36 | 148.687,67 | 42.531,31 | 52.035,67 | 94.566,97 |
82 | 147.964,33 | 448,83 | 725,53 | 1.174,36 | 147.964,33 | 42.980,13 | 52.761,20 | 95.741,33 |
83 | 147.238,80 | 446,62 | 727,73 | 1.174,36 | 147.238,80 | 43.426,76 | 53.488,93 | 96.915,69 |
84 | 146.511,07 | 444,42 | 729,94 | 1.174,36 | 146.511,07 | 43.871,17 | 54.218,88 | 98.090,05 |
85 | 145.781,12 | 442,20 | 732,16 | 1.174,36 | 145.781,12 | 44.313,38 | 54.951,03 | 99.264,41 |
86 | 145.048,97 | 439,98 | 734,38 | 1.174,36 | 145.048,97 | 44.753,36 | 55.685,41 | 100.438,77 |
87 | 144.314,59 | 437,75 | 736,60 | 1.174,36 | 144.314,59 | 45.191,11 | 56.422,01 | 101.613,13 |
88 | 143.577,99 | 435,52 | 738,84 | 1.174,36 | 143.577,99 | 45.626,63 | 57.160,85 | 102.787,49 |
89 | 142.839,15 | 433,28 | 741,08 | 1.174,36 | 142.839,15 | 46.059,91 | 57.901,93 | 103.961,84 |
90 | 142.098,07 | 431,03 | 743,33 | 1.174,36 | 142.098,07 | 46.490,94 | 58.645,26 | 105.136,20 |
91 | 141.354,74 | 428,78 | 745,58 | 1.174,36 | 141.354,74 | 46.919,72 | 59.390,85 | 106.310,56 |
92 | 140.609,15 | 426,51 | 747,84 | 1.174,36 | 140.609,15 | 47.346,23 | 60.138,69 | 107.484,92 |
93 | 139.861,31 | 424,25 | 750,11 | 1.174,36 | 139.861,31 | 47.770,48 | 60.888,80 | 108.659,28 |
94 | 139.111,20 | 421,97 | 752,39 | 1.174,36 | 139.111,20 | 48.192,45 | 61.641,19 | 109.833,64 |
95 | 138.358,81 | 419,69 | 754,67 | 1.174,36 | 138.358,81 | 48.612,14 | 62.395,86 | 111.008,00 |
96 | 137.604,14 | 417,40 | 756,96 | 1.174,36 | 137.604,14 | 49.029,54 | 63.152,82 | 112.182,36 |
97 | 136.847,18 | 415,10 | 759,26 | 1.174,36 | 136.847,18 | 49.444,64 | 63.912,08 | 113.356,72 |
98 | 136.087,92 | 412,80 | 761,56 | 1.174,36 | 136.087,92 | 49.857,44 | 64.673,64 | 114.531,08 |
99 | 135.326,36 | 410,49 | 763,87 | 1.174,36 | 135.326,36 | 50.267,93 | 65.437,51 | 115.705,43 |
100 | 134.562,49 | 408,17 | 766,19 | 1.174,36 | 134.562,49 | 50.676,10 | 66.203,69 | 116.879,79 |
101 | 133.796,31 | 405,85 | 768,51 | 1.174,36 | 133.796,31 | 51.081,95 | 66.972,20 | 118.054,15 |
102 | 133.027,80 | 403,52 | 770,84 | 1.174,36 | 133.027,80 | 51.485,47 | 67.743,04 | 119.228,51 |
103 | 132.256,96 | 401,18 | 773,18 | 1.174,36 | 132.256,96 | 51.886,65 | 68.516,22 | 120.402,87 |
104 | 131.483,78 | 398,83 | 775,52 | 1.174,36 | 131.483,78 | 52.285,48 | 69.291,75 | 121.577,23 |
105 | 130.708,25 | 396,48 | 777,88 | 1.174,36 | 130.708,25 | 52.681,96 | 70.069,63 | 122.751,59 |
106 | 129.930,37 | 394,12 | 780,24 | 1.174,36 | 129.930,37 | 53.076,09 | 70.849,86 | 123.925,95 |
107 | 129.150,14 | 391,76 | 782,60 | 1.174,36 | 129.150,14 | 53.467,84 | 71.632,47 | 125.100,31 |
108 | 128.367,53 | 389,38 | 784,98 | 1.174,36 | 128.367,53 | 53.857,22 | 72.417,44 | 126.274,67 |
109 | 127.582,56 | 387,00 | 787,36 | 1.174,36 | 127.582,56 | 54.244,22 | 73.204,80 | 127.449,03 |
110 | 126.795,20 | 384,61 | 789,75 | 1.174,36 | 126.795,20 | 54.628,84 | 73.994,55 | 128.623,38 |
111 | 126.005,45 | 382,22 | 792,14 | 1.174,36 | 126.005,45 | 55.011,05 | 74.786,69 | 129.797,74 |
112 | 125.213,31 | 379,81 | 794,55 | 1.174,36 | 125.213,31 | 55.390,87 | 75.581,24 | 130.972,10 |
113 | 124.418,76 | 377,40 | 796,96 | 1.174,36 | 124.418,76 | 55.768,27 | 76.378,19 | 132.146,46 |
114 | 123.621,81 | 374,99 | 799,37 | 1.174,36 | 123.621,81 | 56.143,26 | 77.177,57 | 133.320,82 |
115 | 122.822,43 | 372,56 | 801,80 | 1.174,36 | 122.822,43 | 56.515,82 | 77.979,36 | 134.495,18 |
116 | 122.020,64 | 370,13 | 804,23 | 1.174,36 | 122.020,64 | 56.885,95 | 78.783,59 | 135.669,54 |
117 | 121.216,41 | 367,69 | 806,67 | 1.174,36 | 121.216,41 | 57.253,64 | 79.590,26 | 136.843,90 |
118 | 120.409,74 | 365,24 | 809,12 | 1.174,36 | 120.409,74 | 57.618,88 | 80.399,38 | 138.018,26 |
119 | 119.600,62 | 362,79 | 811,57 | 1.174,36 | 119.600,62 | 57.981,67 | 81.210,95 | 139.192,62 |
120 | 118.789,05 | 360,33 | 814,03 | 1.174,36 | 118.789,05 | 58.341,99 | 82.024,98 | 140.366,97 |
121 | 117.975,02 | 357,86 | 816,50 | 1.174,36 | 117.975,02 | 58.699,85 | 82.841,48 | 141.541,33 |
122 | 117.158,52 | 355,38 | 818,98 | 1.174,36 | 117.158,52 | 59.055,23 | 83.660,46 | 142.715,69 |
123 | 116.339,54 | 352,90 | 821,46 | 1.174,36 | 116.339,54 | 59.408,13 | 84.481,92 | 143.890,05 |
124 | 115.518,08 | 350,40 | 823,95 | 1.174,36 | 115.518,08 | 59.758,53 | 85.305,88 | 145.064,41 |
125 | 114.694,12 | 347,91 | 826,45 | 1.174,36 | 114.694,12 | 60.106,44 | 86.132,33 | 146.238,77 |
126 | 113.867,67 | 345,40 | 828,96 | 1.174,36 | 113.867,67 | 60.451,84 | 86.961,29 | 147.413,13 |
127 | 113.038,71 | 342,88 | 831,47 | 1.174,36 | 113.038,71 | 60.794,72 | 87.792,77 | 148.587,49 |
128 | 112.207,23 | 340,36 | 834,00 | 1.174,36 | 112.207,23 | 61.135,08 | 88.626,76 | 149.761,85 |
129 | 111.373,24 | 337,83 | 836,53 | 1.174,36 | 111.373,24 | 61.472,92 | 89.463,29 | 150.936,21 |
130 | 110.536,71 | 335,29 | 839,06 | 1.174,36 | 110.536,71 | 61.808,21 | 90.302,35 | 152.110,57 |
131 | 109.697,65 | 332,75 | 841,61 | 1.174,36 | 109.697,65 | 62.140,96 | 91.143,96 | 153.284,92 |
132 | 108.856,04 | 330,20 | 844,16 | 1.174,36 | 108.856,04 | 62.471,16 | 91.988,13 | 154.459,28 |
133 | 108.011,87 | 327,64 | 846,72 | 1.174,36 | 108.011,87 | 62.798,79 | 92.834,85 | 155.633,64 |
134 | 107.165,15 | 325,07 | 849,29 | 1.174,36 | 107.165,15 | 63.123,86 | 93.684,14 | 156.808,00 |
135 | 106.315,86 | 322,49 | 851,87 | 1.174,36 | 106.315,86 | 63.446,35 | 94.536,01 | 157.982,36 |
136 | 105.463,99 | 319,91 | 854,45 | 1.174,36 | 105.463,99 | 63.766,26 | 95.390,46 | 159.156,72 |
137 | 104.609,54 | 317,32 | 857,04 | 1.174,36 | 104.609,54 | 64.083,57 | 96.247,50 | 160.331,08 |
138 | 103.752,50 | 314,72 | 859,64 | 1.174,36 | 103.752,50 | 64.398,29 | 97.107,15 | 161.505,44 |
139 | 102.892,85 | 312,11 | 862,25 | 1.174,36 | 102.892,85 | 64.710,40 | 97.969,40 | 162.679,80 |
140 | 102.030,60 | 309,49 | 864,87 | 1.174,36 | 102.030,60 | 65.019,89 | 98.834,26 | 163.854,16 |
141 | 101.165,74 | 306,87 | 867,49 | 1.174,36 | 101.165,74 | 65.326,76 | 99.701,75 | 165.028,52 |
142 | 100.298,25 | 304,24 | 870,12 | 1.174,36 | 100.298,25 | 65.631,00 | 100.571,87 | 166.202,87 |
143 | 99.428,13 | 301,60 | 872,76 | 1.174,36 | 99.428,13 | 65.932,60 | 101.444,64 | 167.377,23 |
144 | 98.555,36 | 298,95 | 875,41 | 1.174,36 | 98.555,36 | 66.231,55 | 102.320,04 | 168.551,59 |
145 | 97.679,96 | 296,30 | 878,06 | 1.174,36 | 97.679,96 | 66.527,85 | 103.198,11 | 169.725,95 |
146 | 96.801,89 | 293,63 | 880,73 | 1.174,36 | 96.801,89 | 66.821,48 | 104.078,83 | 170.900,31 |
147 | 95.921,17 | 290,96 | 883,40 | 1.174,36 | 95.921,17 | 67.112,44 | 104.962,23 | 172.074,67 |
148 | 95.037,77 | 288,28 | 886,08 | 1.174,36 | 95.037,77 | 67.400,72 | 105.848,31 | 173.249,03 |
149 | 94.151,69 | 285,59 | 888,77 | 1.174,36 | 94.151,69 | 67.686,31 | 106.737,07 | 174.423,39 |
150 | 93.262,93 | 282,90 | 891,46 | 1.174,36 | 93.262,93 | 67.969,21 | 107.628,54 | 175.597,75 |
151 | 92.371,46 | 280,19 | 894,17 | 1.174,36 | 92.371,46 | 68.249,40 | 108.522,70 | 176.772,11 |
152 | 91.477,30 | 277,48 | 896,88 | 1.174,36 | 91.477,30 | 68.526,89 | 109.419,58 | 177.946,46 |
153 | 90.580,42 | 274,76 | 899,60 | 1.174,36 | 90.580,42 | 68.801,65 | 110.319,18 | 179.120,82 |
154 | 89.680,82 | 272,03 | 902,33 | 1.174,36 | 89.680,82 | 69.073,68 | 111.221,51 | 180.295,18 |
155 | 88.778,49 | 269,29 | 905,06 | 1.174,36 | 88.778,49 | 69.342,97 | 112.126,57 | 181.469,54 |
156 | 87.873,43 | 266,55 | 907,81 | 1.174,36 | 87.873,43 | 69.609,52 | 113.034,38 | 182.643,90 |
157 | 86.965,62 | 263,80 | 910,56 | 1.174,36 | 86.965,62 | 69.873,32 | 113.944,94 | 183.818,26 |
158 | 86.055,06 | 261,03 | 913,33 | 1.174,36 | 86.055,06 | 70.134,35 | 114.858,27 | 184.992,62 |
159 | 85.141,73 | 258,26 | 916,10 | 1.174,36 | 85.141,73 | 70.392,61 | 115.774,36 | 186.166,98 |
160 | 84.225,64 | 255,48 | 918,87 | 1.174,36 | 84.225,64 | 70.648,10 | 116.693,24 | 187.341,34 |
161 | 83.306,76 | 252,70 | 921,66 | 1.174,36 | 83.306,76 | 70.900,80 | 117.614,90 | 188.515,70 |
162 | 82.385,10 | 249,90 | 924,46 | 1.174,36 | 82.385,10 | 71.150,70 | 118.539,36 | 189.690,06 |
163 | 81.460,64 | 247,10 | 927,26 | 1.174,36 | 81.460,64 | 71.397,79 | 119.466,62 | 190.864,41 |
164 | 80.533,38 | 244,28 | 930,07 | 1.174,36 | 80.533,38 | 71.642,08 | 120.396,69 | 192.038,77 |
165 | 79.603,31 | 241,46 | 932,90 | 1.174,36 | 79.603,31 | 71.883,54 | 121.329,59 | 193.213,13 |
166 | 78.670,41 | 238,63 | 935,73 | 1.174,36 | 78.670,41 | 72.122,18 | 122.265,31 | 194.387,49 |
167 | 77.734,69 | 235,80 | 938,56 | 1.174,36 | 77.734,69 | 72.357,97 | 123.203,88 | 195.561,85 |
168 | 76.796,12 | 232,95 | 941,41 | 1.174,36 | 76.796,12 | 72.590,92 | 124.145,29 | 196.736,21 |
169 | 75.854,71 | 230,09 | 944,27 | 1.174,36 | 75.854,71 | 72.821,01 | 125.089,56 | 197.910,57 |
170 | 74.910,44 | 227,23 | 947,13 | 1.174,36 | 74.910,44 | 73.048,24 | 126.036,69 | 199.084,93 |
171 | 73.963,31 | 224,36 | 950,00 | 1.174,36 | 73.963,31 | 73.272,60 | 126.986,69 | 200.259,29 |
172 | 73.013,31 | 221,47 | 952,89 | 1.174,36 | 73.013,31 | 73.494,07 | 127.939,58 | 201.433,65 |
173 | 72.060,42 | 218,58 | 955,78 | 1.174,36 | 72.060,42 | 73.712,65 | 128.895,35 | 202.608,00 |
174 | 71.104,65 | 215,68 | 958,67 | 1.174,36 | 71.104,65 | 73.928,34 | 129.854,03 | 203.782,36 |
175 | 70.145,97 | 212,78 | 961,58 | 1.174,36 | 70.145,97 | 74.141,11 | 130.815,61 | 204.956,72 |
176 | 69.184,39 | 209,86 | 964,50 | 1.174,36 | 69.184,39 | 74.350,97 | 131.780,11 | 206.131,08 |
177 | 68.219,89 | 206,93 | 967,43 | 1.174,36 | 68.219,89 | 74.557,91 | 132.747,53 | 207.305,44 |
178 | 67.252,47 | 204,00 | 970,36 | 1.174,36 | 67.252,47 | 74.761,91 | 133.717,89 | 208.479,80 |
179 | 66.282,11 | 201,06 | 973,30 | 1.174,36 | 66.282,11 | 74.962,96 | 134.691,20 | 209.654,16 |
180 | 65.308,80 | 198,10 | 976,26 | 1.174,36 | 65.308,80 | 75.161,06 | 135.667,45 | 210.828,52 |
181 | 64.332,55 | 195,14 | 979,22 | 1.174,36 | 64.332,55 | 75.356,21 | 136.646,67 | 212.002,88 |
182 | 63.353,33 | 192,17 | 982,19 | 1.174,36 | 63.353,33 | 75.548,38 | 137.628,86 | 213.177,24 |
183 | 62.371,14 | 189,19 | 985,17 | 1.174,36 | 62.371,14 | 75.737,57 | 138.614,02 | 214.351,60 |
184 | 61.385,98 | 186,20 | 988,15 | 1.174,36 | 61.385,98 | 75.923,77 | 139.602,18 | 215.525,95 |
185 | 60.397,82 | 183,21 | 991,15 | 1.174,36 | 60.397,82 | 76.106,98 | 140.593,33 | 216.700,31 |
186 | 59.406,67 | 180,20 | 994,16 | 1.174,36 | 59.406,67 | 76.287,18 | 141.587,49 | 217.874,67 |
187 | 58.412,51 | 177,18 | 997,17 | 1.174,36 | 58.412,51 | 76.464,37 | 142.584,66 | 219.049,03 |
188 | 57.415,34 | 174,16 | 1.000,20 | 1.174,36 | 57.415,34 | 76.638,53 | 143.584,86 | 220.223,39 |
189 | 56.415,14 | 171,13 | 1.003,23 | 1.174,36 | 56.415,14 | 76.809,65 | 144.588,10 | 221.397,75 |
190 | 55.411,90 | 168,08 | 1.006,28 | 1.174,36 | 55.411,90 | 76.977,74 | 145.594,37 | 222.572,11 |
191 | 54.405,63 | 165,03 | 1.009,33 | 1.174,36 | 54.405,63 | 77.142,77 | 146.603,70 | 223.746,47 |
192 | 53.396,30 | 161,97 | 1.012,39 | 1.174,36 | 53.396,30 | 77.304,73 | 147.616,09 | 224.920,83 |
193 | 52.383,91 | 158,90 | 1.015,46 | 1.174,36 | 52.383,91 | 77.463,63 | 148.631,55 | 226.095,19 |
194 | 51.368,45 | 155,82 | 1.018,54 | 1.174,36 | 51.368,45 | 77.619,45 | 149.650,09 | 227.269,54 |
195 | 50.349,91 | 152,73 | 1.021,63 | 1.174,36 | 50.349,91 | 77.772,18 | 150.671,73 | 228.443,90 |
196 | 49.328,27 | 149,63 | 1.024,73 | 1.174,36 | 49.328,27 | 77.921,81 | 151.696,46 | 229.618,26 |
197 | 48.303,54 | 146,52 | 1.027,84 | 1.174,36 | 48.303,54 | 78.068,33 | 152.724,29 | 230.792,62 |
198 | 47.275,71 | 143,40 | 1.030,96 | 1.174,36 | 47.275,71 | 78.211,73 | 153.755,25 | 231.966,98 |
199 | 46.244,75 | 140,28 | 1.034,08 | 1.174,36 | 46.244,75 | 78.352,01 | 154.789,33 | 233.141,34 |
200 | 45.210,67 | 137,14 | 1.037,22 | 1.174,36 | 45.210,67 | 78.489,15 | 155.826,55 | 234.315,70 |
201 | 44.173,45 | 133,99 | 1.040,37 | 1.174,36 | 44.173,45 | 78.623,14 | 156.866,92 | 235.490,06 |
202 | 43.133,08 | 130,84 | 1.043,52 | 1.174,36 | 43.133,08 | 78.753,98 | 157.910,44 | 236.664,42 |
203 | 42.089,56 | 127,67 | 1.046,69 | 1.174,36 | 42.089,56 | 78.881,65 | 158.957,13 | 237.838,78 |
204 | 41.042,87 | 124,50 | 1.049,86 | 1.174,36 | 41.042,87 | 79.006,14 | 160.006,99 | 239.013,14 |
205 | 39.993,01 | 121,31 | 1.053,05 | 1.174,36 | 39.993,01 | 79.127,46 | 161.060,04 | 240.187,49 |
206 | 38.939,96 | 118,12 | 1.056,24 | 1.174,36 | 38.939,96 | 79.245,57 | 162.116,28 | 241.361,85 |
207 | 37.883,72 | 114,91 | 1.059,45 | 1.174,36 | 37.883,72 | 79.360,49 | 163.175,72 | 242.536,21 |
208 | 36.824,28 | 111,70 | 1.062,66 | 1.174,36 | 36.824,28 | 79.472,19 | 164.238,38 | 243.710,57 |
209 | 35.761,62 | 108,48 | 1.065,88 | 1.174,36 | 35.761,62 | 79.580,66 | 165.304,27 | 244.884,93 |
210 | 34.695,73 | 105,24 | 1.069,12 | 1.174,36 | 34.695,73 | 79.685,91 | 166.373,38 | 246.059,29 |
211 | 33.626,62 | 102,00 | 1.072,36 | 1.174,36 | 33.626,62 | 79.787,91 | 167.445,74 | 247.233,65 |
212 | 32.554,26 | 98,75 | 1.075,61 | 1.174,36 | 32.554,26 | 79.886,66 | 168.521,35 | 248.408,01 |
213 | 31.478,65 | 95,49 | 1.078,87 | 1.174,36 | 31.478,65 | 79.982,14 | 169.600,22 | 249.582,37 |
214 | 30.399,78 | 92,21 | 1.082,15 | 1.174,36 | 30.399,78 | 80.074,35 | 170.682,37 | 250.756,73 |
215 | 29.317,63 | 88,93 | 1.085,43 | 1.174,36 | 29.317,63 | 80.163,29 | 171.767,80 | 251.931,08 |
216 | 28.232,20 | 85,64 | 1.088,72 | 1.174,36 | 28.232,20 | 80.248,92 | 172.856,52 | 253.105,44 |
217 | 27.143,48 | 82,34 | 1.092,02 | 1.174,36 | 27.143,48 | 80.331,26 | 173.948,54 | 254.279,80 |
218 | 26.051,46 | 79,02 | 1.095,34 | 1.174,36 | 26.051,46 | 80.410,28 | 175.043,88 | 255.454,16 |
219 | 24.956,12 | 75,70 | 1.098,66 | 1.174,36 | 24.956,12 | 80.485,98 | 176.142,54 | 256.628,52 |
220 | 23.857,46 | 72,37 | 1.101,99 | 1.174,36 | 23.857,46 | 80.558,35 | 177.244,53 | 257.802,88 |
221 | 22.755,47 | 69,02 | 1.105,33 | 1.174,36 | 22.755,47 | 80.627,37 | 178.349,87 | 258.977,24 |
222 | 21.650,13 | 65,67 | 1.108,69 | 1.174,36 | 21.650,13 | 80.693,05 | 179.458,55 | 260.151,60 |
223 | 20.541,45 | 62,31 | 1.112,05 | 1.174,36 | 20.541,45 | 80.755,35 | 180.570,60 | 261.325,96 |
224 | 19.429,40 | 58,94 | 1.115,42 | 1.174,36 | 19.429,40 | 80.814,29 | 181.686,03 | 262.500,32 |
225 | 18.313,97 | 55,55 | 1.118,81 | 1.174,36 | 18.313,97 | 80.869,84 | 182.804,83 | 263.674,68 |
226 | 17.195,17 | 52,16 | 1.122,20 | 1.174,36 | 17.195,17 | 80.922,00 | 183.927,03 | 264.849,03 |
227 | 16.072,97 | 48,75 | 1.125,60 | 1.174,36 | 16.072,97 | 80.970,76 | 185.052,64 | 266.023,39 |
228 | 14.947,36 | 45,34 | 1.129,02 | 1.174,36 | 14.947,36 | 81.016,10 | 186.181,66 | 267.197,75 |
229 | 13.818,34 | 41,92 | 1.132,44 | 1.174,36 | 13.818,34 | 81.058,01 | 187.314,10 | 268.372,11 |
230 | 12.685,90 | 38,48 | 1.135,88 | 1.174,36 | 12.685,90 | 81.096,49 | 188.449,98 | 269.546,47 |
231 | 11.550,02 | 35,04 | 1.139,32 | 1.174,36 | 11.550,02 | 81.131,53 | 189.589,30 | 270.720,83 |
232 | 10.410,70 | 31,58 | 1.142,78 | 1.174,36 | 10.410,70 | 81.163,11 | 190.732,08 | 271.895,19 |
233 | 9.267,92 | 28,11 | 1.146,25 | 1.174,36 | 9.267,92 | 81.191,22 | 191.878,33 | 273.069,55 |
234 | 8.121,67 | 24,64 | 1.149,72 | 1.174,36 | 8.121,67 | 81.215,86 | 193.028,05 | 274.243,91 |
235 | 6.971,95 | 21,15 | 1.153,21 | 1.174,36 | 6.971,95 | 81.237,00 | 194.181,26 | 275.418,27 |
236 | 5.818,74 | 17,65 | 1.156,71 | 1.174,36 | 5.818,74 | 81.254,65 | 195.337,97 | 276.592,62 |
237 | 4.662,03 | 14,14 | 1.160,22 | 1.174,36 | 4.662,03 | 81.268,80 | 196.498,19 | 277.766,98 |
238 | 3.501,81 | 10,62 | 1.163,74 | 1.174,36 | 3.501,81 | 81.279,42 | 197.661,93 | 278.941,34 |
239 | 2.338,07 | 7,09 | 1.167,27 | 1.174,36 | 2.338,07 | 81.286,51 | 198.829,19 | 280.115,70 |
240 | 1.170,81 | 3,55 | 1.170,81 | 1.174,36 | 1.170,81 | 81.290,06 | 200.000,00 | 281.290,06 |
- 82.526,09€
- Zinsanteil
- 1.179,54€
- Monatsrate
- 3,69%
- Sollzins p.a.
- 3,76%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 615,00 | 564,54 | 1.179,54 | 199.435,46 | 615,00 | 564,54 | 1.179,54 |
2 | 199.435,46 | 613,26 | 566,28 | 1.179,54 | 199.435,46 | 664,51 | 1.130,82 | 1.795,33 |
3 | 198.869,18 | 611,52 | 568,02 | 1.179,54 | 198.869,18 | 1.276,04 | 1.698,84 | 2.974,87 |
4 | 198.301,16 | 609,78 | 569,76 | 1.179,54 | 198.301,16 | 1.885,81 | 2.268,60 | 4.154,41 |
5 | 197.731,40 | 608,02 | 571,52 | 1.179,54 | 197.731,40 | 2.493,84 | 2.840,12 | 5.333,96 |
6 | 197.159,88 | 606,27 | 573,27 | 1.179,54 | 197.159,88 | 3.100,10 | 3.413,39 | 6.513,50 |
7 | 196.586,61 | 604,50 | 575,04 | 1.179,54 | 196.586,61 | 3.704,61 | 3.988,43 | 7.693,04 |
8 | 196.011,57 | 602,74 | 576,81 | 1.179,54 | 196.011,57 | 4.307,34 | 4.565,24 | 8.872,58 |
9 | 195.434,76 | 600,96 | 578,58 | 1.179,54 | 195.434,76 | 4.908,30 | 5.143,81 | 10.052,12 |
10 | 194.856,19 | 599,18 | 580,36 | 1.179,54 | 194.856,19 | 5.507,49 | 5.724,17 | 11.231,66 |
11 | 194.275,83 | 597,40 | 582,14 | 1.179,54 | 194.275,83 | 6.104,89 | 6.306,32 | 12.411,20 |
12 | 193.693,68 | 595,61 | 583,93 | 1.179,54 | 193.693,68 | 6.700,49 | 6.890,25 | 13.590,74 |
13 | 193.109,75 | 593,81 | 585,73 | 1.179,54 | 193.109,75 | 7.294,31 | 7.475,98 | 14.770,28 |
14 | 192.524,02 | 592,01 | 587,53 | 1.179,54 | 192.524,02 | 7.886,32 | 8.063,51 | 15.949,82 |
15 | 191.936,49 | 590,20 | 589,34 | 1.179,54 | 191.936,49 | 8.476,52 | 8.652,84 | 17.129,37 |
16 | 191.347,16 | 588,39 | 591,15 | 1.179,54 | 191.347,16 | 9.064,91 | 9.243,99 | 18.308,91 |
17 | 190.756,01 | 586,57 | 592,97 | 1.179,54 | 190.756,01 | 9.651,49 | 9.836,96 | 19.488,45 |
18 | 190.163,04 | 584,75 | 594,79 | 1.179,54 | 190.163,04 | 10.236,24 | 10.431,75 | 20.667,99 |
19 | 189.568,25 | 582,92 | 596,62 | 1.179,54 | 189.568,25 | 10.819,16 | 11.028,37 | 21.847,53 |
20 | 188.971,63 | 581,09 | 598,45 | 1.179,54 | 188.971,63 | 11.400,25 | 11.626,82 | 23.027,07 |
21 | 188.373,18 | 579,25 | 600,29 | 1.179,54 | 188.373,18 | 11.979,50 | 12.227,11 | 24.206,61 |
22 | 187.772,89 | 577,40 | 602,14 | 1.179,54 | 187.772,89 | 12.556,90 | 12.829,25 | 25.386,15 |
23 | 187.170,75 | 575,55 | 603,99 | 1.179,54 | 187.170,75 | 13.132,45 | 13.433,24 | 26.565,69 |
24 | 186.566,76 | 573,69 | 605,85 | 1.179,54 | 186.566,76 | 13.706,14 | 14.039,09 | 27.745,23 |
25 | 185.960,91 | 571,83 | 607,71 | 1.179,54 | 185.960,91 | 14.277,97 | 14.646,80 | 28.924,78 |
26 | 185.353,20 | 569,96 | 609,58 | 1.179,54 | 185.353,20 | 14.847,93 | 15.256,38 | 30.104,32 |
27 | 184.743,62 | 568,09 | 611,45 | 1.179,54 | 184.743,62 | 15.416,02 | 15.867,84 | 31.283,86 |
28 | 184.132,16 | 566,21 | 613,33 | 1.179,54 | 184.132,16 | 15.982,23 | 16.481,17 | 32.463,40 |
29 | 183.518,83 | 564,32 | 615,22 | 1.179,54 | 183.518,83 | 16.546,55 | 17.096,39 | 33.642,94 |
30 | 182.903,61 | 562,43 | 617,11 | 1.179,54 | 182.903,61 | 17.108,98 | 17.713,50 | 34.822,48 |
31 | 182.286,50 | 560,53 | 619,01 | 1.179,54 | 182.286,50 | 17.669,51 | 18.332,51 | 36.002,02 |
32 | 181.667,49 | 558,63 | 620,91 | 1.179,54 | 181.667,49 | 18.228,13 | 18.953,43 | 37.181,56 |
33 | 181.046,57 | 556,72 | 622,82 | 1.179,54 | 181.046,57 | 18.784,85 | 19.576,25 | 38.361,10 |
34 | 180.423,75 | 554,80 | 624,74 | 1.179,54 | 180.423,75 | 19.339,66 | 20.200,99 | 39.540,64 |
35 | 179.799,01 | 552,88 | 626,66 | 1.179,54 | 179.799,01 | 19.892,54 | 20.827,65 | 40.720,19 |
36 | 179.172,35 | 550,95 | 628,59 | 1.179,54 | 179.172,35 | 20.443,49 | 21.456,23 | 41.899,73 |
37 | 178.543,77 | 549,02 | 630,52 | 1.179,54 | 178.543,77 | 20.992,51 | 22.086,75 | 43.079,27 |
38 | 177.913,25 | 547,08 | 632,46 | 1.179,54 | 177.913,25 | 21.539,60 | 22.719,21 | 44.258,81 |
39 | 177.280,79 | 545,14 | 634,40 | 1.179,54 | 177.280,79 | 22.084,74 | 23.353,61 | 45.438,35 |
40 | 176.646,39 | 543,19 | 636,35 | 1.179,54 | 176.646,39 | 22.627,92 | 23.989,97 | 46.617,89 |
41 | 176.010,03 | 541,23 | 638,31 | 1.179,54 | 176.010,03 | 23.169,16 | 24.628,28 | 47.797,43 |
42 | 175.371,72 | 539,27 | 640,27 | 1.179,54 | 175.371,72 | 23.708,42 | 25.268,55 | 48.976,97 |
43 | 174.731,45 | 537,30 | 642,24 | 1.179,54 | 174.731,45 | 24.245,72 | 25.910,79 | 50.156,51 |
44 | 174.089,21 | 535,32 | 644,22 | 1.179,54 | 174.089,21 | 24.781,05 | 26.555,01 | 51.336,05 |
45 | 173.444,99 | 533,34 | 646,20 | 1.179,54 | 173.444,99 | 25.314,39 | 27.201,21 | 52.515,60 |
46 | 172.798,79 | 531,36 | 648,18 | 1.179,54 | 172.798,79 | 25.845,75 | 27.849,39 | 53.695,14 |
47 | 172.150,61 | 529,36 | 650,18 | 1.179,54 | 172.150,61 | 26.375,11 | 28.499,57 | 54.874,68 |
48 | 171.500,43 | 527,36 | 652,18 | 1.179,54 | 171.500,43 | 26.902,47 | 29.151,74 | 56.054,22 |
49 | 170.848,26 | 525,36 | 654,18 | 1.179,54 | 170.848,26 | 27.427,83 | 29.805,93 | 57.233,76 |
50 | 170.194,07 | 523,35 | 656,19 | 1.179,54 | 170.194,07 | 27.951,18 | 30.462,12 | 58.413,30 |
51 | 169.537,88 | 521,33 | 658,21 | 1.179,54 | 169.537,88 | 28.472,51 | 31.120,33 | 59.592,84 |
52 | 168.879,67 | 519,30 | 660,24 | 1.179,54 | 168.879,67 | 28.991,81 | 31.780,57 | 60.772,38 |
53 | 168.219,43 | 517,27 | 662,27 | 1.179,54 | 168.219,43 | 29.509,09 | 32.442,84 | 61.951,92 |
54 | 167.557,16 | 515,24 | 664,30 | 1.179,54 | 167.557,16 | 30.024,33 | 33.107,14 | 63.131,46 |
55 | 166.892,86 | 513,20 | 666,35 | 1.179,54 | 166.892,86 | 30.537,52 | 33.773,48 | 64.311,01 |
56 | 166.226,52 | 511,15 | 668,39 | 1.179,54 | 166.226,52 | 31.048,67 | 34.441,88 | 65.490,55 |
57 | 165.558,12 | 509,09 | 670,45 | 1.179,54 | 165.558,12 | 31.557,76 | 35.112,33 | 66.670,09 |
58 | 164.887,67 | 507,03 | 672,51 | 1.179,54 | 164.887,67 | 32.064,79 | 35.784,84 | 67.849,63 |
59 | 164.215,16 | 504,96 | 674,58 | 1.179,54 | 164.215,16 | 32.569,75 | 36.459,42 | 69.029,17 |
60 | 163.540,58 | 502,89 | 676,65 | 1.179,54 | 163.540,58 | 33.072,64 | 37.136,07 | 70.208,71 |
61 | 162.863,93 | 500,81 | 678,73 | 1.179,54 | 162.863,93 | 33.573,44 | 37.814,81 | 71.388,25 |
62 | 162.185,19 | 498,72 | 680,82 | 1.179,54 | 162.185,19 | 34.072,16 | 38.495,63 | 72.567,79 |
63 | 161.504,37 | 496,63 | 682,92 | 1.179,54 | 161.504,37 | 34.568,79 | 39.178,54 | 73.747,33 |
64 | 160.821,46 | 494,53 | 685,02 | 1.179,54 | 160.821,46 | 35.063,32 | 39.863,56 | 74.926,87 |
65 | 160.136,44 | 492,42 | 687,12 | 1.179,54 | 160.136,44 | 35.555,73 | 40.550,68 | 76.106,42 |
66 | 159.449,32 | 490,31 | 689,23 | 1.179,54 | 159.449,32 | 36.046,04 | 41.239,91 | 77.285,96 |
67 | 158.760,09 | 488,19 | 691,35 | 1.179,54 | 158.760,09 | 36.534,23 | 41.931,27 | 78.465,50 |
68 | 158.068,73 | 486,06 | 693,48 | 1.179,54 | 158.068,73 | 37.020,29 | 42.624,75 | 79.645,04 |
69 | 157.375,25 | 483,93 | 695,61 | 1.179,54 | 157.375,25 | 37.504,22 | 43.320,36 | 80.824,58 |
70 | 156.679,64 | 481,79 | 697,75 | 1.179,54 | 156.679,64 | 37.986,01 | 44.018,11 | 82.004,12 |
71 | 155.981,89 | 479,64 | 699,90 | 1.179,54 | 155.981,89 | 38.465,65 | 44.718,01 | 83.183,66 |
72 | 155.281,99 | 477,49 | 702,05 | 1.179,54 | 155.281,99 | 38.943,15 | 45.420,06 | 84.363,20 |
73 | 154.579,94 | 475,33 | 704,21 | 1.179,54 | 154.579,94 | 39.418,48 | 46.124,26 | 85.542,74 |
74 | 153.875,74 | 473,17 | 706,37 | 1.179,54 | 153.875,74 | 39.891,65 | 46.830,64 | 86.722,28 |
75 | 153.169,36 | 471,00 | 708,55 | 1.179,54 | 153.169,36 | 40.362,64 | 47.539,18 | 87.901,83 |
76 | 152.460,82 | 468,82 | 710,72 | 1.179,54 | 152.460,82 | 40.831,46 | 48.249,91 | 89.081,37 |
77 | 151.750,09 | 466,63 | 712,91 | 1.179,54 | 151.750,09 | 41.298,09 | 48.962,82 | 90.260,91 |
78 | 151.037,18 | 464,44 | 715,10 | 1.179,54 | 151.037,18 | 41.762,53 | 49.677,92 | 91.440,45 |
79 | 150.322,08 | 462,24 | 717,30 | 1.179,54 | 150.322,08 | 42.224,77 | 50.395,22 | 92.619,99 |
80 | 149.604,78 | 460,03 | 719,51 | 1.179,54 | 149.604,78 | 42.684,81 | 51.114,72 | 93.799,53 |
81 | 148.885,28 | 457,82 | 721,72 | 1.179,54 | 148.885,28 | 43.142,63 | 51.836,44 | 94.979,07 |
82 | 148.163,56 | 455,60 | 723,94 | 1.179,54 | 148.163,56 | 43.598,23 | 52.560,38 | 96.158,61 |
83 | 147.439,62 | 453,38 | 726,16 | 1.179,54 | 147.439,62 | 44.051,61 | 53.286,55 | 97.338,15 |
84 | 146.713,45 | 451,14 | 728,40 | 1.179,54 | 146.713,45 | 44.502,75 | 54.014,94 | 98.517,69 |
85 | 145.985,06 | 448,90 | 730,64 | 1.179,54 | 145.985,06 | 44.951,66 | 54.745,58 | 99.697,24 |
86 | 145.254,42 | 446,66 | 732,88 | 1.179,54 | 145.254,42 | 45.398,31 | 55.478,46 | 100.876,78 |
87 | 144.521,54 | 444,40 | 735,14 | 1.179,54 | 144.521,54 | 45.842,72 | 56.213,60 | 102.056,32 |
88 | 143.786,40 | 442,14 | 737,40 | 1.179,54 | 143.786,40 | 46.284,86 | 56.951,00 | 103.235,86 |
89 | 143.049,00 | 439,88 | 739,67 | 1.179,54 | 143.049,00 | 46.724,73 | 57.690,66 | 104.415,40 |
90 | 142.309,34 | 437,60 | 741,94 | 1.179,54 | 142.309,34 | 47.162,34 | 58.432,60 | 105.594,94 |
91 | 141.567,40 | 435,32 | 744,22 | 1.179,54 | 141.567,40 | 47.597,66 | 59.176,83 | 106.774,48 |
92 | 140.823,17 | 433,03 | 746,51 | 1.179,54 | 140.823,17 | 48.030,69 | 59.923,33 | 107.954,02 |
93 | 140.076,67 | 430,74 | 748,81 | 1.179,54 | 140.076,67 | 48.461,42 | 60.672,14 | 109.133,56 |
94 | 139.327,86 | 428,43 | 751,11 | 1.179,54 | 139.327,86 | 48.889,86 | 61.423,25 | 110.313,10 |
95 | 138.576,75 | 426,12 | 753,42 | 1.179,54 | 138.576,75 | 49.315,98 | 62.176,67 | 111.492,65 |
96 | 137.823,33 | 423,81 | 755,73 | 1.179,54 | 137.823,33 | 49.739,79 | 62.932,40 | 112.672,19 |
97 | 137.067,60 | 421,48 | 758,06 | 1.179,54 | 137.067,60 | 50.161,27 | 63.690,46 | 113.851,73 |
98 | 136.309,54 | 419,15 | 760,39 | 1.179,54 | 136.309,54 | 50.580,42 | 64.450,85 | 115.031,27 |
99 | 135.549,15 | 416,81 | 762,73 | 1.179,54 | 135.549,15 | 50.997,23 | 65.213,57 | 116.210,81 |
100 | 134.786,43 | 414,47 | 765,07 | 1.179,54 | 134.786,43 | 51.411,70 | 65.978,65 | 117.390,35 |
101 | 134.021,35 | 412,12 | 767,43 | 1.179,54 | 134.021,35 | 51.823,82 | 66.746,07 | 118.569,89 |
102 | 133.253,93 | 409,76 | 769,79 | 1.179,54 | 133.253,93 | 52.233,57 | 67.515,86 | 119.749,43 |
103 | 132.484,14 | 407,39 | 772,15 | 1.179,54 | 132.484,14 | 52.640,96 | 68.288,01 | 120.928,97 |
104 | 131.711,99 | 405,01 | 774,53 | 1.179,54 | 131.711,99 | 53.045,98 | 69.062,54 | 122.108,51 |
105 | 130.937,46 | 402,63 | 776,91 | 1.179,54 | 130.937,46 | 53.448,61 | 69.839,44 | 123.288,06 |
106 | 130.160,56 | 400,24 | 779,30 | 1.179,54 | 130.160,56 | 53.848,85 | 70.618,74 | 124.467,60 |
107 | 129.381,26 | 397,85 | 781,69 | 1.179,54 | 129.381,26 | 54.246,70 | 71.400,44 | 125.647,14 |
108 | 128.599,56 | 395,44 | 784,10 | 1.179,54 | 128.599,56 | 54.642,14 | 72.184,53 | 126.826,68 |
109 | 127.815,47 | 393,03 | 786,51 | 1.179,54 | 127.815,47 | 55.035,18 | 72.971,04 | 128.006,22 |
110 | 127.028,96 | 390,61 | 788,93 | 1.179,54 | 127.028,96 | 55.425,79 | 73.759,97 | 129.185,76 |
111 | 126.240,03 | 388,19 | 791,35 | 1.179,54 | 126.240,03 | 55.813,98 | 74.551,32 | 130.365,30 |
112 | 125.448,68 | 385,75 | 793,79 | 1.179,54 | 125.448,68 | 56.199,73 | 75.345,11 | 131.544,84 |
113 | 124.654,89 | 383,31 | 796,23 | 1.179,54 | 124.654,89 | 56.583,05 | 76.141,34 | 132.724,38 |
114 | 123.858,66 | 380,87 | 798,68 | 1.179,54 | 123.858,66 | 56.963,91 | 76.940,01 | 133.903,92 |
115 | 123.059,99 | 378,41 | 801,13 | 1.179,54 | 123.059,99 | 57.342,32 | 77.741,14 | 135.083,47 |
116 | 122.258,86 | 375,95 | 803,60 | 1.179,54 | 122.258,86 | 57.718,27 | 78.544,74 | 136.263,01 |
117 | 121.455,26 | 373,47 | 806,07 | 1.179,54 | 121.455,26 | 58.091,74 | 79.350,80 | 137.442,55 |
118 | 120.649,20 | 371,00 | 808,54 | 1.179,54 | 120.649,20 | 58.462,74 | 80.159,35 | 138.622,09 |
119 | 119.840,65 | 368,51 | 811,03 | 1.179,54 | 119.840,65 | 58.831,25 | 80.970,38 | 139.801,63 |
120 | 119.029,62 | 366,02 | 813,52 | 1.179,54 | 119.029,62 | 59.197,27 | 81.783,90 | 140.981,17 |
121 | 118.216,10 | 363,51 | 816,03 | 1.179,54 | 118.216,10 | 59.560,78 | 82.599,93 | 142.160,71 |
122 | 117.400,07 | 361,01 | 818,54 | 1.179,54 | 117.400,07 | 59.921,79 | 83.418,47 | 143.340,25 |
123 | 116.581,53 | 358,49 | 821,05 | 1.179,54 | 116.581,53 | 60.280,27 | 84.239,52 | 144.519,79 |
124 | 115.760,48 | 355,96 | 823,58 | 1.179,54 | 115.760,48 | 60.636,24 | 85.063,10 | 145.699,33 |
125 | 114.936,90 | 353,43 | 826,11 | 1.179,54 | 114.936,90 | 60.989,67 | 85.889,21 | 146.878,88 |
126 | 114.110,79 | 350,89 | 828,65 | 1.179,54 | 114.110,79 | 61.340,56 | 86.717,86 | 148.058,42 |
127 | 113.282,14 | 348,34 | 831,20 | 1.179,54 | 113.282,14 | 61.688,90 | 87.549,06 | 149.237,96 |
128 | 112.450,94 | 345,79 | 833,75 | 1.179,54 | 112.450,94 | 62.034,69 | 88.382,81 | 150.417,50 |
129 | 111.617,19 | 343,22 | 836,32 | 1.179,54 | 111.617,19 | 62.377,91 | 89.219,13 | 151.597,04 |
130 | 110.780,87 | 340,65 | 838,89 | 1.179,54 | 110.780,87 | 62.718,56 | 90.058,02 | 152.776,58 |
131 | 109.941,98 | 338,07 | 841,47 | 1.179,54 | 109.941,98 | 63.056,63 | 90.899,49 | 153.956,12 |
132 | 109.100,51 | 335,48 | 844,06 | 1.179,54 | 109.100,51 | 63.392,12 | 91.743,54 | 155.135,66 |
133 | 108.256,46 | 332,89 | 846,65 | 1.179,54 | 108.256,46 | 63.725,01 | 92.590,20 | 156.315,20 |
134 | 107.409,80 | 330,29 | 849,26 | 1.179,54 | 107.409,80 | 64.055,29 | 93.439,45 | 157.494,74 |
135 | 106.560,55 | 327,67 | 851,87 | 1.179,54 | 106.560,55 | 64.382,97 | 94.291,32 | 158.674,29 |
136 | 105.708,68 | 325,05 | 854,49 | 1.179,54 | 105.708,68 | 64.708,02 | 95.145,81 | 159.853,83 |
137 | 104.854,19 | 322,43 | 857,11 | 1.179,54 | 104.854,19 | 65.030,45 | 96.002,92 | 161.033,37 |
138 | 103.997,08 | 319,79 | 859,75 | 1.179,54 | 103.997,08 | 65.350,24 | 96.862,67 | 162.212,91 |
139 | 103.137,33 | 317,15 | 862,39 | 1.179,54 | 103.137,33 | 65.667,38 | 97.725,06 | 163.392,45 |
140 | 102.274,94 | 314,50 | 865,05 | 1.179,54 | 102.274,94 | 65.981,88 | 98.590,11 | 164.571,99 |
141 | 101.409,89 | 311,84 | 867,71 | 1.179,54 | 101.409,89 | 66.293,72 | 99.457,82 | 165.751,53 |
142 | 100.542,18 | 309,17 | 870,37 | 1.179,54 | 100.542,18 | 66.602,88 | 100.328,19 | 166.931,07 |
143 | 99.671,81 | 306,49 | 873,05 | 1.179,54 | 99.671,81 | 66.909,37 | 101.201,24 | 168.110,61 |
144 | 98.798,76 | 303,81 | 875,73 | 1.179,54 | 98.798,76 | 67.213,18 | 102.076,97 | 169.290,15 |
145 | 97.923,03 | 301,11 | 878,43 | 1.179,54 | 97.923,03 | 67.514,29 | 102.955,40 | 170.469,70 |
146 | 97.044,60 | 298,41 | 881,13 | 1.179,54 | 97.044,60 | 67.812,71 | 103.836,53 | 171.649,24 |
147 | 96.163,47 | 295,70 | 883,84 | 1.179,54 | 96.163,47 | 68.108,41 | 104.720,37 | 172.828,78 |
148 | 95.279,63 | 292,98 | 886,56 | 1.179,54 | 95.279,63 | 68.401,39 | 105.606,93 | 174.008,32 |
149 | 94.393,07 | 290,26 | 889,28 | 1.179,54 | 94.393,07 | 68.691,65 | 106.496,21 | 175.187,86 |
150 | 93.503,79 | 287,52 | 892,02 | 1.179,54 | 93.503,79 | 68.979,18 | 107.388,22 | 176.367,40 |
151 | 92.611,78 | 284,78 | 894,76 | 1.179,54 | 92.611,78 | 69.263,96 | 108.282,98 | 177.546,94 |
152 | 91.717,02 | 282,03 | 897,51 | 1.179,54 | 91.717,02 | 69.545,99 | 109.180,50 | 178.726,48 |
153 | 90.819,50 | 279,27 | 900,27 | 1.179,54 | 90.819,50 | 69.825,26 | 110.080,77 | 179.906,02 |
154 | 89.919,23 | 276,50 | 903,04 | 1.179,54 | 89.919,23 | 70.101,76 | 110.983,81 | 181.085,56 |
155 | 89.016,19 | 273,72 | 905,82 | 1.179,54 | 89.016,19 | 70.375,48 | 111.889,62 | 182.265,11 |
156 | 88.110,38 | 270,94 | 908,60 | 1.179,54 | 88.110,38 | 70.646,42 | 112.798,22 | 183.444,65 |
157 | 87.201,78 | 268,15 | 911,40 | 1.179,54 | 87.201,78 | 70.914,57 | 113.709,62 | 184.624,19 |
158 | 86.290,38 | 265,34 | 914,20 | 1.179,54 | 86.290,38 | 71.179,91 | 114.623,82 | 185.803,73 |
159 | 85.376,18 | 262,53 | 917,01 | 1.179,54 | 85.376,18 | 71.442,44 | 115.540,83 | 186.983,27 |
160 | 84.459,17 | 259,71 | 919,83 | 1.179,54 | 84.459,17 | 71.702,15 | 116.460,66 | 188.162,81 |
161 | 83.539,34 | 256,88 | 922,66 | 1.179,54 | 83.539,34 | 71.959,04 | 117.383,31 | 189.342,35 |
162 | 82.616,69 | 254,05 | 925,49 | 1.179,54 | 82.616,69 | 72.213,08 | 118.308,81 | 190.521,89 |
163 | 81.691,19 | 251,20 | 928,34 | 1.179,54 | 81.691,19 | 72.464,29 | 119.237,15 | 191.701,43 |
164 | 80.762,85 | 248,35 | 931,20 | 1.179,54 | 80.762,85 | 72.712,63 | 120.168,34 | 192.880,97 |
165 | 79.831,66 | 245,48 | 934,06 | 1.179,54 | 79.831,66 | 72.958,11 | 121.102,40 | 194.060,52 |
166 | 78.897,60 | 242,61 | 936,93 | 1.179,54 | 78.897,60 | 73.200,72 | 122.039,33 | 195.240,06 |
167 | 77.960,67 | 239,73 | 939,81 | 1.179,54 | 77.960,67 | 73.440,45 | 122.979,14 | 196.419,60 |
168 | 77.020,86 | 236,84 | 942,70 | 1.179,54 | 77.020,86 | 73.677,29 | 123.921,85 | 197.599,14 |
169 | 76.078,15 | 233,94 | 945,60 | 1.179,54 | 76.078,15 | 73.911,23 | 124.867,45 | 198.778,68 |
170 | 75.132,55 | 231,03 | 948,51 | 1.179,54 | 75.132,55 | 74.142,26 | 125.815,96 | 199.958,22 |
171 | 74.184,04 | 228,12 | 951,43 | 1.179,54 | 74.184,04 | 74.370,38 | 126.767,38 | 201.137,76 |
172 | 73.232,62 | 225,19 | 954,35 | 1.179,54 | 73.232,62 | 74.595,57 | 127.721,73 | 202.317,30 |
173 | 72.278,27 | 222,26 | 957,29 | 1.179,54 | 72.278,27 | 74.817,83 | 128.679,02 | 203.496,84 |
174 | 71.320,98 | 219,31 | 960,23 | 1.179,54 | 71.320,98 | 75.037,14 | 129.639,25 | 204.676,38 |
175 | 70.360,75 | 216,36 | 963,18 | 1.179,54 | 70.360,75 | 75.253,50 | 130.602,43 | 205.855,93 |
176 | 69.397,57 | 213,40 | 966,14 | 1.179,54 | 69.397,57 | 75.466,90 | 131.568,57 | 207.035,47 |
177 | 68.431,43 | 210,43 | 969,11 | 1.179,54 | 68.431,43 | 75.677,32 | 132.537,69 | 208.215,01 |
178 | 67.462,31 | 207,45 | 972,09 | 1.179,54 | 67.462,31 | 75.884,77 | 133.509,78 | 209.394,55 |
179 | 66.490,22 | 204,46 | 975,08 | 1.179,54 | 66.490,22 | 76.089,23 | 134.484,86 | 210.574,09 |
180 | 65.515,14 | 201,46 | 978,08 | 1.179,54 | 65.515,14 | 76.290,68 | 135.462,95 | 211.753,63 |
181 | 64.537,05 | 198,45 | 981,09 | 1.179,54 | 64.537,05 | 76.489,14 | 136.444,03 | 212.933,17 |
182 | 63.555,97 | 195,43 | 984,11 | 1.179,54 | 63.555,97 | 76.684,57 | 137.428,14 | 214.112,71 |
183 | 62.571,86 | 192,41 | 987,13 | 1.179,54 | 62.571,86 | 76.876,98 | 138.415,27 | 215.292,25 |
184 | 61.584,73 | 189,37 | 990,17 | 1.179,54 | 61.584,73 | 77.066,35 | 139.405,44 | 216.471,79 |
185 | 60.594,56 | 186,33 | 993,21 | 1.179,54 | 60.594,56 | 77.252,68 | 140.398,65 | 217.651,34 |
186 | 59.601,35 | 183,27 | 996,27 | 1.179,54 | 59.601,35 | 77.435,95 | 141.394,92 | 218.830,88 |
187 | 58.605,08 | 180,21 | 999,33 | 1.179,54 | 58.605,08 | 77.616,17 | 142.394,25 | 220.010,42 |
188 | 57.605,75 | 177,14 | 1.002,40 | 1.179,54 | 57.605,75 | 77.793,30 | 143.396,66 | 221.189,96 |
189 | 56.603,34 | 174,06 | 1.005,49 | 1.179,54 | 56.603,34 | 77.967,36 | 144.402,14 | 222.369,50 |
190 | 55.597,86 | 170,96 | 1.008,58 | 1.179,54 | 55.597,86 | 78.138,32 | 145.410,72 | 223.549,04 |
191 | 54.589,28 | 167,86 | 1.011,68 | 1.179,54 | 54.589,28 | 78.306,18 | 146.422,40 | 224.728,58 |
192 | 53.577,60 | 164,75 | 1.014,79 | 1.179,54 | 53.577,60 | 78.470,93 | 147.437,19 | 225.908,12 |
193 | 52.562,81 | 161,63 | 1.017,91 | 1.179,54 | 52.562,81 | 78.632,57 | 148.455,10 | 227.087,66 |
194 | 51.544,90 | 158,50 | 1.021,04 | 1.179,54 | 51.544,90 | 78.791,07 | 149.476,14 | 228.267,20 |
195 | 50.523,86 | 155,36 | 1.024,18 | 1.179,54 | 50.523,86 | 78.946,43 | 150.500,32 | 229.446,75 |
196 | 49.499,68 | 152,21 | 1.027,33 | 1.179,54 | 49.499,68 | 79.098,64 | 151.527,65 | 230.626,29 |
197 | 48.472,35 | 149,05 | 1.030,49 | 1.179,54 | 48.472,35 | 79.247,69 | 152.558,14 | 231.805,83 |
198 | 47.441,86 | 145,88 | 1.033,66 | 1.179,54 | 47.441,86 | 79.393,57 | 153.591,79 | 232.985,37 |
199 | 46.408,21 | 142,71 | 1.036,84 | 1.179,54 | 46.408,21 | 79.536,28 | 154.628,63 | 234.164,91 |
200 | 45.371,37 | 139,52 | 1.040,02 | 1.179,54 | 45.371,37 | 79.675,80 | 155.668,65 | 235.344,45 |
201 | 44.331,35 | 136,32 | 1.043,22 | 1.179,54 | 44.331,35 | 79.812,12 | 156.711,88 | 236.523,99 |
202 | 43.288,12 | 133,11 | 1.046,43 | 1.179,54 | 43.288,12 | 79.945,23 | 157.758,31 | 237.703,53 |
203 | 42.241,69 | 129,89 | 1.049,65 | 1.179,54 | 42.241,69 | 80.075,12 | 158.807,95 | 238.883,07 |
204 | 41.192,05 | 126,67 | 1.052,88 | 1.179,54 | 41.192,05 | 80.201,79 | 159.860,83 | 240.062,61 |
205 | 40.139,17 | 123,43 | 1.056,11 | 1.179,54 | 40.139,17 | 80.325,21 | 160.916,94 | 241.242,16 |
206 | 39.083,06 | 120,18 | 1.059,36 | 1.179,54 | 39.083,06 | 80.445,39 | 161.976,30 | 242.421,70 |
207 | 38.023,70 | 116,92 | 1.062,62 | 1.179,54 | 38.023,70 | 80.562,32 | 163.038,92 | 243.601,24 |
208 | 36.961,08 | 113,66 | 1.065,89 | 1.179,54 | 36.961,08 | 80.675,97 | 164.104,81 | 244.780,78 |
209 | 35.895,19 | 110,38 | 1.069,16 | 1.179,54 | 35.895,19 | 80.786,35 | 165.173,97 | 245.960,32 |
210 | 34.826,03 | 107,09 | 1.072,45 | 1.179,54 | 34.826,03 | 80.893,44 | 166.246,42 | 247.139,86 |
211 | 33.753,58 | 103,79 | 1.075,75 | 1.179,54 | 33.753,58 | 80.997,23 | 167.322,17 | 248.319,40 |
212 | 32.677,83 | 100,48 | 1.079,06 | 1.179,54 | 32.677,83 | 81.097,72 | 168.401,23 | 249.498,94 |
213 | 31.598,77 | 97,17 | 1.082,37 | 1.179,54 | 31.598,77 | 81.194,88 | 169.483,60 | 250.678,48 |
214 | 30.516,40 | 93,84 | 1.085,70 | 1.179,54 | 30.516,40 | 81.288,72 | 170.569,30 | 251.858,02 |
215 | 29.430,70 | 90,50 | 1.089,04 | 1.179,54 | 29.430,70 | 81.379,22 | 171.658,35 | 253.037,57 |
216 | 28.341,65 | 87,15 | 1.092,39 | 1.179,54 | 28.341,65 | 81.466,37 | 172.750,74 | 254.217,11 |
217 | 27.249,26 | 83,79 | 1.095,75 | 1.179,54 | 27.249,26 | 81.550,16 | 173.846,49 | 255.396,65 |
218 | 26.153,51 | 80,42 | 1.099,12 | 1.179,54 | 26.153,51 | 81.630,58 | 174.945,60 | 256.576,19 |
219 | 25.054,40 | 77,04 | 1.102,50 | 1.179,54 | 25.054,40 | 81.707,63 | 176.048,10 | 257.755,73 |
220 | 23.951,90 | 73,65 | 1.105,89 | 1.179,54 | 23.951,90 | 81.781,28 | 177.153,99 | 258.935,27 |
221 | 22.846,01 | 70,25 | 1.109,29 | 1.179,54 | 22.846,01 | 81.851,53 | 178.263,28 | 260.114,81 |
222 | 21.736,72 | 66,84 | 1.112,70 | 1.179,54 | 21.736,72 | 81.918,37 | 179.375,98 | 261.294,35 |
223 | 20.624,02 | 63,42 | 1.116,12 | 1.179,54 | 20.624,02 | 81.981,79 | 180.492,10 | 262.473,89 |
224 | 19.507,90 | 59,99 | 1.119,55 | 1.179,54 | 19.507,90 | 82.041,78 | 181.611,66 | 263.653,43 |
225 | 18.388,34 | 56,54 | 1.123,00 | 1.179,54 | 18.388,34 | 82.098,32 | 182.734,66 | 264.832,98 |
226 | 17.265,34 | 53,09 | 1.126,45 | 1.179,54 | 17.265,34 | 82.151,41 | 183.861,11 | 266.012,52 |
227 | 16.138,89 | 49,63 | 1.129,91 | 1.179,54 | 16.138,89 | 82.201,04 | 184.991,02 | 267.192,06 |
228 | 15.008,98 | 46,15 | 1.133,39 | 1.179,54 | 15.008,98 | 82.247,19 | 186.124,41 | 268.371,60 |
229 | 13.875,59 | 42,67 | 1.136,87 | 1.179,54 | 13.875,59 | 82.289,86 | 187.261,28 | 269.551,14 |
230 | 12.738,72 | 39,17 | 1.140,37 | 1.179,54 | 12.738,72 | 82.329,03 | 188.401,65 | 270.730,68 |
231 | 11.598,35 | 35,66 | 1.143,88 | 1.179,54 | 11.598,35 | 82.364,69 | 189.545,53 | 271.910,22 |
232 | 10.454,47 | 32,15 | 1.147,39 | 1.179,54 | 10.454,47 | 82.396,84 | 190.692,92 | 273.089,76 |
233 | 9.307,08 | 28,62 | 1.150,92 | 1.179,54 | 9.307,08 | 82.425,46 | 191.843,84 | 274.269,30 |
234 | 8.156,16 | 25,08 | 1.154,46 | 1.179,54 | 8.156,16 | 82.450,54 | 192.998,30 | 275.448,84 |
235 | 7.001,70 | 21,53 | 1.158,01 | 1.179,54 | 7.001,70 | 82.472,07 | 194.156,31 | 276.628,39 |
236 | 5.843,69 | 17,97 | 1.161,57 | 1.179,54 | 5.843,69 | 82.490,04 | 195.317,89 | 277.807,93 |
237 | 4.682,11 | 14,40 | 1.165,14 | 1.179,54 | 4.682,11 | 82.504,44 | 196.483,03 | 278.987,47 |
238 | 3.516,97 | 10,81 | 1.168,73 | 1.179,54 | 3.516,97 | 82.515,25 | 197.651,75 | 280.167,01 |
239 | 2.348,25 | 7,22 | 1.172,32 | 1.179,54 | 2.348,25 | 82.522,47 | 198.824,07 | 281.346,55 |
240 | 1.175,93 | 3,62 | 1.175,93 | 1.179,54 | 1.175,93 | 82.526,09 | 200.000,00 | 282.526,09 |
- 86.253,02€
- Zinsanteil
- 1.195,17€
- Monatsrate
- 3,84%
- Sollzins p.a.
- 3,93%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 640,00 | 555,17 | 1.195,17 | 199.444,83 | 640,00 | 555,17 | 1.195,17 |
2 | 199.444,83 | 638,22 | 556,94 | 1.195,17 | 199.444,83 | 691,56 | 1.112,11 | 1.803,66 |
3 | 198.887,89 | 636,44 | 558,72 | 1.195,17 | 198.887,89 | 1.328,00 | 1.670,83 | 2.998,83 |
4 | 198.329,17 | 634,65 | 560,51 | 1.195,17 | 198.329,17 | 1.962,65 | 2.231,34 | 4.193,99 |
5 | 197.768,66 | 632,86 | 562,31 | 1.195,17 | 197.768,66 | 2.595,51 | 2.793,65 | 5.389,16 |
6 | 197.206,35 | 631,06 | 564,11 | 1.195,17 | 197.206,35 | 3.226,57 | 3.357,75 | 6.584,33 |
7 | 196.642,25 | 629,26 | 565,91 | 1.195,17 | 196.642,25 | 3.855,83 | 3.923,66 | 7.779,49 |
8 | 196.076,34 | 627,44 | 567,72 | 1.195,17 | 196.076,34 | 4.483,27 | 4.491,39 | 8.974,66 |
9 | 195.508,61 | 625,63 | 569,54 | 1.195,17 | 195.508,61 | 5.108,90 | 5.060,92 | 10.169,82 |
10 | 194.939,08 | 623,81 | 571,36 | 1.195,17 | 194.939,08 | 5.732,70 | 5.632,28 | 11.364,99 |
11 | 194.367,72 | 621,98 | 573,19 | 1.195,17 | 194.367,72 | 6.354,68 | 6.205,47 | 12.560,15 |
12 | 193.794,53 | 620,14 | 575,02 | 1.195,17 | 193.794,53 | 6.974,82 | 6.780,49 | 13.755,32 |
13 | 193.219,51 | 618,30 | 576,86 | 1.195,17 | 193.219,51 | 7.593,13 | 7.357,36 | 14.950,48 |
14 | 192.642,64 | 616,46 | 578,71 | 1.195,17 | 192.642,64 | 8.209,58 | 7.936,07 | 16.145,65 |
15 | 192.063,93 | 614,60 | 580,56 | 1.195,17 | 192.063,93 | 8.824,19 | 8.516,63 | 17.340,81 |
16 | 191.483,37 | 612,75 | 582,42 | 1.195,17 | 191.483,37 | 9.436,93 | 9.099,05 | 18.535,98 |
17 | 190.900,95 | 610,88 | 584,28 | 1.195,17 | 190.900,95 | 10.047,82 | 9.683,33 | 19.731,14 |
18 | 190.316,67 | 609,01 | 586,15 | 1.195,17 | 190.316,67 | 10.656,83 | 10.269,48 | 20.926,31 |
19 | 189.730,52 | 607,14 | 588,03 | 1.195,17 | 189.730,52 | 11.263,97 | 10.857,51 | 22.121,48 |
20 | 189.142,49 | 605,26 | 589,91 | 1.195,17 | 189.142,49 | 11.869,22 | 11.447,42 | 23.316,64 |
21 | 188.552,58 | 603,37 | 591,80 | 1.195,17 | 188.552,58 | 12.472,59 | 12.039,21 | 24.511,81 |
22 | 187.960,79 | 601,47 | 593,69 | 1.195,17 | 187.960,79 | 13.074,07 | 12.632,91 | 25.706,97 |
23 | 187.367,09 | 599,57 | 595,59 | 1.195,17 | 187.367,09 | 13.673,64 | 13.228,50 | 26.902,14 |
24 | 186.771,50 | 597,67 | 597,50 | 1.195,17 | 186.771,50 | 14.271,31 | 13.825,99 | 28.097,30 |
25 | 186.174,01 | 595,76 | 599,41 | 1.195,17 | 186.174,01 | 14.867,07 | 14.425,40 | 29.292,47 |
26 | 185.574,60 | 593,84 | 601,33 | 1.195,17 | 185.574,60 | 15.460,90 | 15.026,73 | 30.487,63 |
27 | 184.973,27 | 591,91 | 603,25 | 1.195,17 | 184.973,27 | 16.052,82 | 15.629,98 | 31.682,80 |
28 | 184.370,02 | 589,98 | 605,18 | 1.195,17 | 184.370,02 | 16.642,80 | 16.235,16 | 32.877,96 |
29 | 183.764,84 | 588,05 | 607,12 | 1.195,17 | 183.764,84 | 17.230,85 | 16.842,28 | 34.073,13 |
30 | 183.157,72 | 586,10 | 609,06 | 1.195,17 | 183.157,72 | 17.816,96 | 17.451,34 | 35.268,29 |
31 | 182.548,66 | 584,16 | 611,01 | 1.195,17 | 182.548,66 | 18.401,11 | 18.062,35 | 36.463,46 |
32 | 181.937,65 | 582,20 | 612,96 | 1.195,17 | 181.937,65 | 18.983,31 | 18.675,31 | 37.658,62 |
33 | 181.324,69 | 580,24 | 614,93 | 1.195,17 | 181.324,69 | 19.563,55 | 19.290,24 | 38.853,79 |
34 | 180.709,76 | 578,27 | 616,89 | 1.195,17 | 180.709,76 | 20.141,82 | 19.907,13 | 40.048,96 |
35 | 180.092,87 | 576,30 | 618,87 | 1.195,17 | 180.092,87 | 20.718,12 | 20.526,00 | 41.244,12 |
36 | 179.474,00 | 574,32 | 620,85 | 1.195,17 | 179.474,00 | 21.292,44 | 21.146,85 | 42.439,29 |
37 | 178.853,15 | 572,33 | 622,84 | 1.195,17 | 178.853,15 | 21.864,77 | 21.769,69 | 43.634,45 |
38 | 178.230,31 | 570,34 | 624,83 | 1.195,17 | 178.230,31 | 22.435,10 | 22.394,51 | 44.829,62 |
39 | 177.605,49 | 568,34 | 626,83 | 1.195,17 | 177.605,49 | 23.003,44 | 23.021,34 | 46.024,78 |
40 | 176.978,66 | 566,33 | 628,83 | 1.195,17 | 176.978,66 | 23.569,77 | 23.650,18 | 47.219,95 |
41 | 176.349,82 | 564,32 | 630,85 | 1.195,17 | 176.349,82 | 24.134,09 | 24.281,02 | 48.415,11 |
42 | 175.718,98 | 562,30 | 632,86 | 1.195,17 | 175.718,98 | 24.696,39 | 24.913,89 | 49.610,28 |
43 | 175.086,11 | 560,28 | 634,89 | 1.195,17 | 175.086,11 | 25.256,67 | 25.548,78 | 50.805,44 |
44 | 174.451,22 | 558,24 | 636,92 | 1.195,17 | 174.451,22 | 25.814,91 | 26.185,70 | 52.000,61 |
45 | 173.814,30 | 556,21 | 638,96 | 1.195,17 | 173.814,30 | 26.371,12 | 26.824,66 | 53.195,77 |
46 | 173.175,34 | 554,16 | 641,00 | 1.195,17 | 173.175,34 | 26.925,28 | 27.465,66 | 54.390,94 |
47 | 172.534,34 | 552,11 | 643,06 | 1.195,17 | 172.534,34 | 27.477,39 | 28.108,72 | 55.586,11 |
48 | 171.891,28 | 550,05 | 645,11 | 1.195,17 | 171.891,28 | 28.027,44 | 28.753,83 | 56.781,27 |
49 | 171.246,17 | 547,99 | 647,18 | 1.195,17 | 171.246,17 | 28.575,43 | 29.401,01 | 57.976,44 |
50 | 170.598,99 | 545,92 | 649,25 | 1.195,17 | 170.598,99 | 29.121,35 | 30.050,26 | 59.171,60 |
51 | 169.949,74 | 543,84 | 651,33 | 1.195,17 | 169.949,74 | 29.665,18 | 30.701,58 | 60.366,77 |
52 | 169.298,42 | 541,75 | 653,41 | 1.195,17 | 169.298,42 | 30.206,94 | 31.354,99 | 61.561,93 |
53 | 168.645,01 | 539,66 | 655,50 | 1.195,17 | 168.645,01 | 30.746,60 | 32.010,49 | 62.757,10 |
54 | 167.989,51 | 537,57 | 657,60 | 1.195,17 | 167.989,51 | 31.284,17 | 32.668,09 | 63.952,26 |
55 | 167.331,91 | 535,46 | 659,70 | 1.195,17 | 167.331,91 | 31.819,63 | 33.327,80 | 65.147,43 |
56 | 166.672,20 | 533,35 | 661,81 | 1.195,17 | 166.672,20 | 32.352,98 | 33.989,61 | 66.342,59 |
57 | 166.010,39 | 531,23 | 663,93 | 1.195,17 | 166.010,39 | 32.884,22 | 34.653,54 | 67.537,76 |
58 | 165.346,46 | 529,11 | 666,06 | 1.195,17 | 165.346,46 | 33.413,32 | 35.319,60 | 68.732,92 |
59 | 164.680,40 | 526,98 | 668,19 | 1.195,17 | 164.680,40 | 33.940,30 | 35.987,79 | 69.928,09 |
60 | 164.012,21 | 524,84 | 670,33 | 1.195,17 | 164.012,21 | 34.465,14 | 36.658,11 | 71.123,25 |
61 | 163.341,89 | 522,69 | 672,47 | 1.195,17 | 163.341,89 | 34.987,84 | 37.330,59 | 72.318,42 |
62 | 162.669,41 | 520,54 | 674,62 | 1.195,17 | 162.669,41 | 35.508,38 | 38.005,21 | 73.513,59 |
63 | 161.994,79 | 518,38 | 676,78 | 1.195,17 | 161.994,79 | 36.026,76 | 38.681,99 | 74.708,75 |
64 | 161.318,01 | 516,22 | 678,95 | 1.195,17 | 161.318,01 | 36.542,98 | 39.360,94 | 75.903,92 |
65 | 160.639,06 | 514,04 | 681,12 | 1.195,17 | 160.639,06 | 37.057,02 | 40.042,06 | 77.099,08 |
66 | 159.957,94 | 511,87 | 683,30 | 1.195,17 | 159.957,94 | 37.568,89 | 40.725,36 | 78.294,25 |
67 | 159.274,64 | 509,68 | 685,49 | 1.195,17 | 159.274,64 | 38.078,57 | 41.410,84 | 79.489,41 |
68 | 158.589,16 | 507,49 | 687,68 | 1.195,17 | 158.589,16 | 38.586,05 | 42.098,52 | 80.684,58 |
69 | 157.901,48 | 505,28 | 689,88 | 1.195,17 | 157.901,48 | 39.091,34 | 42.788,41 | 81.879,74 |
70 | 157.211,59 | 503,08 | 692,09 | 1.195,17 | 157.211,59 | 39.594,41 | 43.480,49 | 83.074,91 |
71 | 156.519,51 | 500,86 | 694,30 | 1.195,17 | 156.519,51 | 40.095,28 | 44.174,80 | 84.270,07 |
72 | 155.825,20 | 498,64 | 696,52 | 1.195,17 | 155.825,20 | 40.593,92 | 44.871,32 | 85.465,24 |
73 | 155.128,68 | 496,41 | 698,75 | 1.195,17 | 155.128,68 | 41.090,33 | 45.570,08 | 86.660,40 |
74 | 154.429,92 | 494,18 | 700,99 | 1.195,17 | 154.429,92 | 41.584,51 | 46.271,06 | 87.855,57 |
75 | 153.728,94 | 491,93 | 703,23 | 1.195,17 | 153.728,94 | 42.076,44 | 46.974,30 | 89.050,74 |
76 | 153.025,70 | 489,68 | 705,48 | 1.195,17 | 153.025,70 | 42.566,12 | 47.679,78 | 90.245,90 |
77 | 152.320,22 | 487,42 | 707,74 | 1.195,17 | 152.320,22 | 43.053,54 | 48.387,52 | 91.441,07 |
78 | 151.612,48 | 485,16 | 710,01 | 1.195,17 | 151.612,48 | 43.538,70 | 49.097,53 | 92.636,23 |
79 | 150.902,47 | 482,89 | 712,28 | 1.195,17 | 150.902,47 | 44.021,59 | 49.809,80 | 93.831,40 |
80 | 150.190,20 | 480,61 | 714,56 | 1.195,17 | 150.190,20 | 44.502,20 | 50.524,36 | 95.026,56 |
81 | 149.475,64 | 478,32 | 716,84 | 1.195,17 | 149.475,64 | 44.980,52 | 51.241,20 | 96.221,73 |
82 | 148.758,80 | 476,03 | 719,14 | 1.195,17 | 148.758,80 | 45.456,55 | 51.960,34 | 97.416,89 |
83 | 148.039,66 | 473,73 | 721,44 | 1.195,17 | 148.039,66 | 45.930,28 | 52.681,78 | 98.612,06 |
84 | 147.318,22 | 471,42 | 723,75 | 1.195,17 | 147.318,22 | 46.401,70 | 53.405,53 | 99.807,22 |
85 | 146.594,47 | 469,10 | 726,06 | 1.195,17 | 146.594,47 | 46.870,80 | 54.131,59 | 101.002,39 |
86 | 145.868,41 | 466,78 | 728,39 | 1.195,17 | 145.868,41 | 47.337,58 | 54.859,98 | 102.197,55 |
87 | 145.140,02 | 464,45 | 730,72 | 1.195,17 | 145.140,02 | 47.802,03 | 55.590,69 | 103.392,72 |
88 | 144.409,31 | 462,11 | 733,06 | 1.195,17 | 144.409,31 | 48.264,14 | 56.323,75 | 104.587,89 |
89 | 143.676,25 | 459,76 | 735,40 | 1.195,17 | 143.676,25 | 48.723,90 | 57.059,15 | 105.783,05 |
90 | 142.940,85 | 457,41 | 737,75 | 1.195,17 | 142.940,85 | 49.181,31 | 57.796,91 | 106.978,22 |
91 | 142.203,09 | 455,05 | 740,12 | 1.195,17 | 142.203,09 | 49.636,36 | 58.537,02 | 108.173,38 |
92 | 141.462,98 | 452,68 | 742,48 | 1.195,17 | 141.462,98 | 50.089,04 | 59.279,50 | 109.368,55 |
93 | 140.720,50 | 450,31 | 744,86 | 1.195,17 | 140.720,50 | 50.539,35 | 60.024,36 | 110.563,71 |
94 | 139.975,64 | 447,92 | 747,24 | 1.195,17 | 139.975,64 | 50.987,27 | 60.771,61 | 111.758,88 |
95 | 139.228,39 | 445,53 | 749,63 | 1.195,17 | 139.228,39 | 51.432,80 | 61.521,24 | 112.954,04 |
96 | 138.478,76 | 443,13 | 752,03 | 1.195,17 | 138.478,76 | 51.875,93 | 62.273,28 | 114.149,21 |
97 | 137.726,72 | 440,73 | 754,44 | 1.195,17 | 137.726,72 | 52.316,66 | 63.027,72 | 115.344,37 |
98 | 136.972,28 | 438,31 | 756,85 | 1.195,17 | 136.972,28 | 52.754,97 | 63.784,57 | 116.539,54 |
99 | 136.215,43 | 435,89 | 759,28 | 1.195,17 | 136.215,43 | 53.190,86 | 64.543,85 | 117.734,70 |
100 | 135.456,15 | 433,46 | 761,71 | 1.195,17 | 135.456,15 | 53.624,32 | 65.305,55 | 118.929,87 |
101 | 134.694,45 | 431,02 | 764,14 | 1.195,17 | 134.694,45 | 54.055,34 | 66.069,69 | 120.125,03 |
102 | 133.930,31 | 428,58 | 766,59 | 1.195,17 | 133.930,31 | 54.483,92 | 66.836,28 | 121.320,20 |
103 | 133.163,72 | 426,12 | 769,04 | 1.195,17 | 133.163,72 | 54.910,04 | 67.605,32 | 122.515,37 |
104 | 132.394,68 | 423,66 | 771,50 | 1.195,17 | 132.394,68 | 55.333,70 | 68.376,83 | 123.710,53 |
105 | 131.623,17 | 421,19 | 773,97 | 1.195,17 | 131.623,17 | 55.754,90 | 69.150,80 | 124.905,70 |
106 | 130.849,20 | 418,72 | 776,45 | 1.195,17 | 130.849,20 | 56.173,62 | 69.927,25 | 126.100,86 |
107 | 130.072,75 | 416,23 | 778,93 | 1.195,17 | 130.072,75 | 56.589,85 | 70.706,18 | 127.296,03 |
108 | 129.293,82 | 413,74 | 781,43 | 1.195,17 | 129.293,82 | 57.003,59 | 71.487,60 | 128.491,19 |
109 | 128.512,40 | 411,24 | 783,93 | 1.195,17 | 128.512,40 | 57.414,83 | 72.271,53 | 129.686,36 |
110 | 127.728,47 | 408,73 | 786,43 | 1.195,17 | 127.728,47 | 57.823,56 | 73.057,96 | 130.881,52 |
111 | 126.942,04 | 406,21 | 788,95 | 1.195,17 | 126.942,04 | 58.229,77 | 73.846,91 | 132.076,69 |
112 | 126.153,09 | 403,69 | 791,48 | 1.195,17 | 126.153,09 | 58.633,46 | 74.638,39 | 133.271,85 |
113 | 125.361,61 | 401,16 | 794,01 | 1.195,17 | 125.361,61 | 59.034,62 | 75.432,40 | 134.467,02 |
114 | 124.567,60 | 398,62 | 796,55 | 1.195,17 | 124.567,60 | 59.433,24 | 76.228,95 | 135.662,18 |
115 | 123.771,05 | 396,07 | 799,10 | 1.195,17 | 123.771,05 | 59.829,31 | 77.028,04 | 136.857,35 |
116 | 122.971,96 | 393,51 | 801,66 | 1.195,17 | 122.971,96 | 60.222,82 | 77.829,70 | 138.052,52 |
117 | 122.170,30 | 390,94 | 804,22 | 1.195,17 | 122.170,30 | 60.613,76 | 78.633,92 | 139.247,68 |
118 | 121.366,08 | 388,37 | 806,79 | 1.195,17 | 121.366,08 | 61.002,13 | 79.440,71 | 140.442,85 |
119 | 120.559,29 | 385,79 | 809,38 | 1.195,17 | 120.559,29 | 61.387,92 | 80.250,09 | 141.638,01 |
120 | 119.749,91 | 383,20 | 811,97 | 1.195,17 | 119.749,91 | 61.771,12 | 81.062,06 | 142.833,18 |
121 | 118.937,94 | 380,60 | 814,56 | 1.195,17 | 118.937,94 | 62.151,72 | 81.876,62 | 144.028,34 |
122 | 118.123,38 | 377,99 | 817,17 | 1.195,17 | 118.123,38 | 62.529,72 | 82.693,79 | 145.223,51 |
123 | 117.306,21 | 375,38 | 819,79 | 1.195,17 | 117.306,21 | 62.905,10 | 83.513,58 | 146.418,67 |
124 | 116.486,42 | 372,76 | 822,41 | 1.195,17 | 116.486,42 | 63.277,85 | 84.335,98 | 147.613,84 |
125 | 115.664,02 | 370,12 | 825,04 | 1.195,17 | 115.664,02 | 63.647,98 | 85.161,02 | 148.809,00 |
126 | 114.838,98 | 367,48 | 827,68 | 1.195,17 | 114.838,98 | 64.015,46 | 85.988,71 | 150.004,17 |
127 | 114.011,29 | 364,84 | 830,33 | 1.195,17 | 114.011,29 | 64.380,30 | 86.819,03 | 151.199,33 |
128 | 113.180,97 | 362,18 | 832,99 | 1.195,17 | 113.180,97 | 64.742,48 | 87.652,02 | 152.394,50 |
129 | 112.347,98 | 359,51 | 835,65 | 1.195,17 | 112.347,98 | 65.101,99 | 88.487,67 | 153.589,66 |
130 | 111.512,33 | 356,84 | 838,33 | 1.195,17 | 111.512,33 | 65.458,83 | 89.326,00 | 154.784,83 |
131 | 110.674,00 | 354,16 | 841,01 | 1.195,17 | 110.674,00 | 65.812,99 | 90.167,01 | 155.980,00 |
132 | 109.832,99 | 351,47 | 843,70 | 1.195,17 | 109.832,99 | 66.164,45 | 91.010,71 | 157.175,16 |
133 | 108.989,29 | 348,77 | 846,40 | 1.195,17 | 108.989,29 | 66.513,22 | 91.857,11 | 158.370,33 |
134 | 108.142,89 | 346,06 | 849,11 | 1.195,17 | 108.142,89 | 66.859,28 | 92.706,21 | 159.565,49 |
135 | 107.293,79 | 343,34 | 851,83 | 1.195,17 | 107.293,79 | 67.202,62 | 93.558,04 | 160.760,66 |
136 | 106.441,96 | 340,61 | 854,55 | 1.195,17 | 106.441,96 | 67.543,23 | 94.412,59 | 161.955,82 |
137 | 105.587,41 | 337,88 | 857,29 | 1.195,17 | 105.587,41 | 67.881,11 | 95.269,88 | 163.150,99 |
138 | 104.730,12 | 335,14 | 860,03 | 1.195,17 | 104.730,12 | 68.216,25 | 96.129,91 | 164.346,15 |
139 | 103.870,09 | 332,38 | 862,78 | 1.195,17 | 103.870,09 | 68.548,63 | 96.992,69 | 165.541,32 |
140 | 103.007,31 | 329,62 | 865,54 | 1.195,17 | 103.007,31 | 68.878,26 | 97.858,23 | 166.736,48 |
141 | 102.141,77 | 326,85 | 868,31 | 1.195,17 | 102.141,77 | 69.205,11 | 98.726,54 | 167.931,65 |
142 | 101.273,46 | 324,08 | 871,09 | 1.195,17 | 101.273,46 | 69.529,18 | 99.597,63 | 169.126,81 |
143 | 100.402,37 | 321,29 | 873,88 | 1.195,17 | 100.402,37 | 69.850,47 | 100.471,51 | 170.321,98 |
144 | 99.528,49 | 318,49 | 876,67 | 1.195,17 | 99.528,49 | 70.168,96 | 101.348,18 | 171.517,15 |
145 | 98.651,82 | 315,69 | 879,48 | 1.195,17 | 98.651,82 | 70.484,65 | 102.227,66 | 172.712,31 |
146 | 97.772,34 | 312,87 | 882,29 | 1.195,17 | 97.772,34 | 70.797,52 | 103.109,96 | 173.907,48 |
147 | 96.890,04 | 310,05 | 885,12 | 1.195,17 | 96.890,04 | 71.107,57 | 103.995,07 | 175.102,64 |
148 | 96.004,93 | 307,22 | 887,95 | 1.195,17 | 96.004,93 | 71.414,78 | 104.883,02 | 176.297,81 |
149 | 95.116,98 | 304,37 | 890,79 | 1.195,17 | 95.116,98 | 71.719,16 | 105.773,81 | 177.492,97 |
150 | 94.226,19 | 301,52 | 893,64 | 1.195,17 | 94.226,19 | 72.020,68 | 106.667,46 | 178.688,14 |
151 | 93.332,54 | 298,66 | 896,50 | 1.195,17 | 93.332,54 | 72.319,35 | 107.563,96 | 179.883,30 |
152 | 92.436,04 | 295,80 | 899,37 | 1.195,17 | 92.436,04 | 72.615,14 | 108.463,33 | 181.078,47 |
153 | 91.536,67 | 292,92 | 902,25 | 1.195,17 | 91.536,67 | 72.908,06 | 109.365,57 | 182.273,63 |
154 | 90.634,43 | 290,03 | 905,14 | 1.195,17 | 90.634,43 | 73.198,09 | 110.270,71 | 183.468,80 |
155 | 89.729,29 | 287,13 | 908,03 | 1.195,17 | 89.729,29 | 73.485,22 | 111.178,74 | 184.663,96 |
156 | 88.821,26 | 284,23 | 910,94 | 1.195,17 | 88.821,26 | 73.769,45 | 112.089,68 | 185.859,13 |
157 | 87.910,32 | 281,31 | 913,85 | 1.195,17 | 87.910,32 | 74.050,76 | 113.003,53 | 187.054,29 |
158 | 86.996,47 | 278,39 | 916,78 | 1.195,17 | 86.996,47 | 74.329,15 | 113.920,31 | 188.249,46 |
159 | 86.079,69 | 275,46 | 919,71 | 1.195,17 | 86.079,69 | 74.604,61 | 114.840,02 | 189.444,63 |
160 | 85.159,98 | 272,51 | 922,65 | 1.195,17 | 85.159,98 | 74.877,12 | 115.762,67 | 190.639,79 |
161 | 84.237,33 | 269,56 | 925,61 | 1.195,17 | 84.237,33 | 75.146,68 | 116.688,28 | 191.834,96 |
162 | 83.311,72 | 266,60 | 928,57 | 1.195,17 | 83.311,72 | 75.413,28 | 117.616,85 | 193.030,12 |
163 | 82.383,15 | 263,63 | 931,54 | 1.195,17 | 82.383,15 | 75.676,90 | 118.548,38 | 194.225,29 |
164 | 81.451,62 | 260,65 | 934,52 | 1.195,17 | 81.451,62 | 75.937,55 | 119.482,90 | 195.420,45 |
165 | 80.517,10 | 257,65 | 937,51 | 1.195,17 | 80.517,10 | 76.195,20 | 120.420,42 | 196.615,62 |
166 | 79.579,58 | 254,65 | 940,51 | 1.195,17 | 79.579,58 | 76.449,86 | 121.360,93 | 197.810,78 |
167 | 78.639,07 | 251,65 | 943,52 | 1.195,17 | 78.639,07 | 76.701,50 | 122.304,45 | 199.005,95 |
168 | 77.695,55 | 248,63 | 946,54 | 1.195,17 | 77.695,55 | 76.950,13 | 123.250,99 | 200.201,11 |
169 | 76.749,01 | 245,60 | 949,57 | 1.195,17 | 76.749,01 | 77.195,72 | 124.200,55 | 201.396,28 |
170 | 75.799,45 | 242,56 | 952,61 | 1.195,17 | 75.799,45 | 77.438,28 | 125.153,16 | 202.591,44 |
171 | 74.846,84 | 239,51 | 955,66 | 1.195,17 | 74.846,84 | 77.677,79 | 126.108,82 | 203.786,61 |
172 | 73.891,18 | 236,45 | 958,71 | 1.195,17 | 73.891,18 | 77.914,24 | 127.067,53 | 204.981,78 |
173 | 72.932,47 | 233,38 | 961,78 | 1.195,17 | 72.932,47 | 78.147,63 | 128.029,31 | 206.176,94 |
174 | 71.970,69 | 230,31 | 964,86 | 1.195,17 | 71.970,69 | 78.377,93 | 128.994,17 | 207.372,11 |
175 | 71.005,83 | 227,22 | 967,95 | 1.195,17 | 71.005,83 | 78.605,15 | 129.962,12 | 208.567,27 |
176 | 70.037,88 | 224,12 | 971,04 | 1.195,17 | 70.037,88 | 78.829,27 | 130.933,16 | 209.762,44 |
177 | 69.066,84 | 221,01 | 974,15 | 1.195,17 | 69.066,84 | 79.050,29 | 131.907,31 | 210.957,60 |
178 | 68.092,69 | 217,90 | 977,27 | 1.195,17 | 68.092,69 | 79.268,19 | 132.884,58 | 212.152,77 |
179 | 67.115,42 | 214,77 | 980,40 | 1.195,17 | 67.115,42 | 79.482,95 | 133.864,98 | 213.347,93 |
180 | 66.135,02 | 211,63 | 983,53 | 1.195,17 | 66.135,02 | 79.694,59 | 134.848,51 | 214.543,10 |
181 | 65.151,49 | 208,48 | 986,68 | 1.195,17 | 65.151,49 | 79.903,07 | 135.835,19 | 215.738,26 |
182 | 64.164,81 | 205,33 | 989,84 | 1.195,17 | 64.164,81 | 80.108,40 | 136.825,03 | 216.933,43 |
183 | 63.174,97 | 202,16 | 993,01 | 1.195,17 | 63.174,97 | 80.310,56 | 137.818,04 | 218.128,59 |
184 | 62.181,96 | 198,98 | 996,18 | 1.195,17 | 62.181,96 | 80.509,54 | 138.814,22 | 219.323,76 |
185 | 61.185,78 | 195,79 | 999,37 | 1.195,17 | 61.185,78 | 80.705,34 | 139.813,59 | 220.518,93 |
186 | 60.186,41 | 192,60 | 1.002,57 | 1.195,17 | 60.186,41 | 80.897,93 | 140.816,16 | 221.714,09 |
187 | 59.183,84 | 189,39 | 1.005,78 | 1.195,17 | 59.183,84 | 81.087,32 | 141.821,94 | 222.909,26 |
188 | 58.178,06 | 186,17 | 1.009,00 | 1.195,17 | 58.178,06 | 81.273,49 | 142.830,93 | 224.104,42 |
189 | 57.169,07 | 182,94 | 1.012,22 | 1.195,17 | 57.169,07 | 81.456,43 | 143.843,16 | 225.299,59 |
190 | 56.156,84 | 179,70 | 1.015,46 | 1.195,17 | 56.156,84 | 81.636,13 | 144.858,62 | 226.494,75 |
191 | 55.141,38 | 176,45 | 1.018,71 | 1.195,17 | 55.141,38 | 81.812,59 | 145.877,33 | 227.689,92 |
192 | 54.122,67 | 173,19 | 1.021,97 | 1.195,17 | 54.122,67 | 81.985,78 | 146.899,30 | 228.885,08 |
193 | 53.100,70 | 169,92 | 1.025,24 | 1.195,17 | 53.100,70 | 82.155,70 | 147.924,55 | 230.080,25 |
194 | 52.075,45 | 166,64 | 1.028,52 | 1.195,17 | 52.075,45 | 82.322,34 | 148.953,07 | 231.275,41 |
195 | 51.046,93 | 163,35 | 1.031,82 | 1.195,17 | 51.046,93 | 82.485,69 | 149.984,89 | 232.470,58 |
196 | 50.015,11 | 160,05 | 1.035,12 | 1.195,17 | 50.015,11 | 82.645,74 | 151.020,00 | 233.665,74 |
197 | 48.980,00 | 156,74 | 1.038,43 | 1.195,17 | 48.980,00 | 82.802,48 | 152.058,43 | 234.860,91 |
198 | 47.941,57 | 153,41 | 1.041,75 | 1.195,17 | 47.941,57 | 82.955,89 | 153.100,19 | 236.056,07 |
199 | 46.899,81 | 150,08 | 1.045,09 | 1.195,17 | 46.899,81 | 83.105,97 | 154.145,27 | 237.251,24 |
200 | 45.854,73 | 146,74 | 1.048,43 | 1.195,17 | 45.854,73 | 83.252,70 | 155.193,70 | 238.446,41 |
201 | 44.806,30 | 143,38 | 1.051,79 | 1.195,17 | 44.806,30 | 83.396,08 | 156.245,49 | 239.641,57 |
202 | 43.754,51 | 140,01 | 1.055,15 | 1.195,17 | 43.754,51 | 83.536,10 | 157.300,64 | 240.836,74 |
203 | 42.699,36 | 136,64 | 1.058,53 | 1.195,17 | 42.699,36 | 83.672,74 | 158.359,17 | 242.031,90 |
204 | 41.640,83 | 133,25 | 1.061,91 | 1.195,17 | 41.640,83 | 83.805,99 | 159.421,08 | 243.227,07 |
205 | 40.578,92 | 129,85 | 1.065,31 | 1.195,17 | 40.578,92 | 83.935,84 | 160.486,39 | 244.422,23 |
206 | 39.513,61 | 126,44 | 1.068,72 | 1.195,17 | 39.513,61 | 84.062,28 | 161.555,11 | 245.617,40 |
207 | 38.444,89 | 123,02 | 1.072,14 | 1.195,17 | 38.444,89 | 84.185,31 | 162.627,26 | 246.812,56 |
208 | 37.372,74 | 119,59 | 1.075,57 | 1.195,17 | 37.372,74 | 84.304,90 | 163.702,83 | 248.007,73 |
209 | 36.297,17 | 116,15 | 1.079,01 | 1.195,17 | 36.297,17 | 84.421,05 | 164.781,84 | 249.202,89 |
210 | 35.218,16 | 112,70 | 1.082,47 | 1.195,17 | 35.218,16 | 84.533,75 | 165.864,31 | 250.398,06 |
211 | 34.135,69 | 109,23 | 1.085,93 | 1.195,17 | 34.135,69 | 84.642,98 | 166.950,24 | 251.593,22 |
212 | 33.049,76 | 105,76 | 1.089,41 | 1.195,17 | 33.049,76 | 84.748,74 | 168.039,65 | 252.788,39 |
213 | 31.960,35 | 102,27 | 1.092,89 | 1.195,17 | 31.960,35 | 84.851,02 | 169.132,54 | 253.983,56 |
214 | 30.867,46 | 98,78 | 1.096,39 | 1.195,17 | 30.867,46 | 84.949,79 | 170.228,93 | 255.178,72 |
215 | 29.771,07 | 95,27 | 1.099,90 | 1.195,17 | 29.771,07 | 85.045,06 | 171.328,83 | 256.373,89 |
216 | 28.671,17 | 91,75 | 1.103,42 | 1.195,17 | 28.671,17 | 85.136,81 | 172.432,25 | 257.569,05 |
217 | 27.567,75 | 88,22 | 1.106,95 | 1.195,17 | 27.567,75 | 85.225,02 | 173.539,19 | 258.764,22 |
218 | 26.460,81 | 84,67 | 1.110,49 | 1.195,17 | 26.460,81 | 85.309,70 | 174.649,68 | 259.959,38 |
219 | 25.350,32 | 81,12 | 1.114,04 | 1.195,17 | 25.350,32 | 85.390,82 | 175.763,73 | 261.154,55 |
220 | 24.236,27 | 77,56 | 1.117,61 | 1.195,17 | 24.236,27 | 85.468,37 | 176.881,34 | 262.349,71 |
221 | 23.118,66 | 73,98 | 1.121,19 | 1.195,17 | 23.118,66 | 85.542,35 | 178.002,52 | 263.544,88 |
222 | 21.997,48 | 70,39 | 1.124,77 | 1.195,17 | 21.997,48 | 85.612,75 | 179.127,30 | 264.740,04 |
223 | 20.872,70 | 66,79 | 1.128,37 | 1.195,17 | 20.872,70 | 85.679,54 | 180.255,67 | 265.935,21 |
224 | 19.744,33 | 63,18 | 1.131,98 | 1.195,17 | 19.744,33 | 85.742,72 | 181.387,65 | 267.130,37 |
225 | 18.612,35 | 59,56 | 1.135,61 | 1.195,17 | 18.612,35 | 85.802,28 | 182.523,26 | 268.325,54 |
226 | 17.476,74 | 55,93 | 1.139,24 | 1.195,17 | 17.476,74 | 85.858,21 | 183.662,50 | 269.520,70 |
227 | 16.337,50 | 52,28 | 1.142,89 | 1.195,17 | 16.337,50 | 85.910,49 | 184.805,38 | 270.715,87 |
228 | 15.194,62 | 48,62 | 1.146,54 | 1.195,17 | 15.194,62 | 85.959,11 | 185.951,93 | 271.911,04 |
229 | 14.048,07 | 44,95 | 1.150,21 | 1.195,17 | 14.048,07 | 86.004,06 | 187.102,14 | 273.106,20 |
230 | 12.897,86 | 41,27 | 1.153,89 | 1.195,17 | 12.897,86 | 86.045,34 | 188.256,03 | 274.301,37 |
231 | 11.743,97 | 37,58 | 1.157,58 | 1.195,17 | 11.743,97 | 86.082,92 | 189.413,62 | 275.496,53 |
232 | 10.586,38 | 33,88 | 1.161,29 | 1.195,17 | 10.586,38 | 86.116,79 | 190.574,90 | 276.691,70 |
233 | 9.425,10 | 30,16 | 1.165,01 | 1.195,17 | 9.425,10 | 86.146,95 | 191.739,91 | 277.886,86 |
234 | 8.260,09 | 26,43 | 1.168,73 | 1.195,17 | 8.260,09 | 86.173,39 | 192.908,64 | 279.082,03 |
235 | 7.091,36 | 22,69 | 1.172,47 | 1.195,17 | 7.091,36 | 86.196,08 | 194.081,12 | 280.277,19 |
236 | 5.918,88 | 18,94 | 1.176,22 | 1.195,17 | 5.918,88 | 86.215,02 | 195.257,34 | 281.472,36 |
237 | 4.742,66 | 15,18 | 1.179,99 | 1.195,17 | 4.742,66 | 86.230,19 | 196.437,33 | 282.667,52 |
238 | 3.562,67 | 11,40 | 1.183,76 | 1.195,17 | 3.562,67 | 86.241,60 | 197.621,09 | 283.862,69 |
239 | 2.378,91 | 7,61 | 1.187,55 | 1.195,17 | 2.378,91 | 86.249,21 | 198.808,65 | 285.057,85 |
240 | 1.191,35 | 3,81 | 1.191,35 | 1.195,17 | 1.191,35 | 86.253,02 | 200.000,00 | 286.253,02 |
Stand der Daten: 19.05.2025