Das Volltilgerdarlehen
Bei einer Hypothekenfinanzierung denken fast alle von uns an ein klassisches Annuitätendarlehen mit einer gleichbleibenden Rate während der Zinsfestschreibung. Der Zinsanteil innerhalb der Rate nimmt ab, umgekehrt proportional steigt der Tilgungsanteil.
Es gibt aber auch Alternativen. Eine davon ist das Volltilgerdarlehen. Wie das funktioniert und welche Vor- und Nachteile gegenüber einem Hypothekendarlehen es aufweist, wird hier erläutert.
Was ist ein Volltilgerdarlehen?
Das Volltilgerdarlehen funktioniert fast genauso wie ein Annuitätendarlehen läuft allerdings nicht über ein oder zwei Zinsprolongationen, sondern setzt darauf, dass durch einen deutlich höheren Tilgungssatz die Finanzierung idealerweise nach 10 oder 15 Jahren getilgt ist. Das klassische Beispiel für ein Volltilgerdarlehen ist eine Bausparfinanzierung ohne die Ansparphase für den Bausparvertrag.
Das Volltilgerdarlehen gibt dem Kreditnehmer eine 100 prozentige Zinssicherheit, da er sich gegen steigende Zinsen durch die einmalige Zinsfestschreibung absichert. Bei seitlich tendierenden Zinsen gibt es keinen Unterschied zwischen Annuitäten- und Volltilgerdarlehen. Volltilgerdarlehen sind besonders bei niedrigen Zinsen für alle diejenigen attraktiv, die sich eine größtmögliche Zinssicherheit wünschen.
Bewegen sich die Zinsen allerdings nach unten, stellt sich der Volltilger schlechter. Einzige Option ist in diesem Fall der Paragraf 489 des BGB. Dieser erlaubt es dem Darlehensnehmer bei einer Darlehensdauer von mehr als zehn Jahren mit einer Frist von sechs Monaten zum Ende des zehnten Jahres, das Darlehen zu kündigen. Die Bank hat diese Möglichkeit, beispielsweise bei steigenden Zinsen, nicht.
Das Annuitätendarlehen und das Volltigerdarlehen im direkten Vergleich
Am deutlichsten lassen sich die Unterschiede der beiden Varianten aufzeigen, wenn sie direkt gegenüberstehen.
Für wen eignet sich welches Darlehen?
| Die Finanzierung kann mit niedrigen Raten realisiert werden. | Kein Zinsrisiko, da die Ratenhöhe bis zum Ende festgeschrieben ist. |
| Die Zinsbindung ist frei wählbar. | Es gibt nur eine Finanzierungsrunde und keine Restschuld. |
| Vertraglich vereinbarte Sondertilgungen sind möglich. | Sondertilgungen sind nicht vorgesehen. |
| Die Auswahl der Anbieter ist deutlich größer, da Volltilgerdarlehen nicht von jedem Baufinanzierer angeboten werden. |
Volltilgerdarlehen unflexibler
| Klassisches Annuitätendarlehen | Volltilgerdarlehen |
|---|---|
| Kreditnehmer können Sondertilgungen vertraglich vereinbaren. | Sondertilgungen sind nicht möglich. |
| Bei einem finanziellen Engpass sind Ratenpausen durchaus möglich. | Volltilgerdarlehen sehen keine Ratenpausen vor. |
| Läuft die Zinsbindung kürzer als die Finanzierungsdauer, trägt der Darlehensnehmer das Zinsänderungsrisiko. | Das Volltilgerdarlehen setzt von Anfang an einen höheren Tilgungssatz voraus, der die Rate im Vergleich deutlich in die Höhe schraubt. |
Die jeweiligen Besonderheiten bei Annuitäten- und Volltilgerdarlehen im Vergleich
Beide Darlehen, das wurde bereits deutlich, warten mit gewissen Eigenheiten auf. Hier stellen wir weitere Besonderheiten gegenüber.
| Klassisches Annuitätendarlehen | Volltilgerdarlehen |
|---|---|
| Die niedrigere Tilgung führt zu niedrigeren Rückführungsanteilen innerhalb der Rate, was wiederum eine längere Darlehensdauer bedeutet. | Die hohe Anfangstilgung belastet zwar kurzfristig das Haushaltsbudget, verkürzt aber die Laufzeit. Dies führt zu signifikanten Zinseinsparungen. |
| Zinsrabatte sichern! Bei einem Volltilgerdarlehen spart ein Zehnte weniger Zinsen tausende Euro. | |
| Der Kreditnehmer muss sich in jedem Fall um eine Anschlussfinanzierung kümmern, unter Umständen bei steigenden Zinsen eine Forwardprämie in Kauf nehmen. | |
| Sondertilgungsklauseln erlauben teilweise vorzeitige Rückführungen ohne Vorfälligkeitsentschädigung. Dies bedeutet ebenfalls eine schnellere Darlehenstilgung. |
Die aktuell historisch niedrigen Zinsen ermöglichen zur Zeit deutlich mehr Darlehensnehmern, ein Volltilgerdarlehen zu nutzen, als ein Zinssatz auf dem Niveau von fünf Prozent pro Jahr oder mehr. Der Zinssatz kann bei einem Volltilgerdarlehen durchaus identisch mit dem Zinssatz sein, den die Bank bei gleicher Laufzeit für ein klassisches Annuitätendarlehen berechnet. Allerdings honorieren einige Kreditinstitute die langfristige, einmalige Bindung an die Bank mit einem Rabatt auf den Zinssatz.
Wer bei den Baufinanzierungszinsen die Nase vorne hat, sehen Sie tagesaktuell in unserem großen Vergleichsrechner.
Um die Unterschiede eines Annuitätendarlehens und eines Volltilgerdarlehens aber auch griffig zu machen, haben wir für Sie eine Beispielrechnung erstellt. Die Darlehenshöhe beträgt 200.000 Euro, die Zinsbindung 15 Jahre und der effektive Jahreszins drei Prozent.
| Eckdaten | Anfängl. Tilgung 2% | Anfängl. Tilgung 4% | Anfängl. Tilgung 6%> |
|---|---|---|---|
| Monatliche Rate | 833,33 Euro | 1.166,67 Euro | 1.500 Euro |
| Restschuld | 124.342,44 Euro | 48.684,87 Euro | 582,03 Euro |
| Gesamtlaufzeit | 30,58 Jahre | 18,68 Jahre | 13,5 Jahre |
| Summe Zinsen gesamt | 105.811,90 Euro | 61.480,50 Euro | 43.583,48 Euro |
Fazit
Wer als Kreditnehmer in der Lage ist, etwas weniger als die doppelte monatliche Belastung gegenüber einem klassischen Annuitätendarlehen mit zwei Prozent Tilgung zu tragen, spart am Ende über 60.000 Euro. Aber auch eine Verdoppelung der anfänglichen Tilgung bringt bereits eine solide Einsparung bei deutlich kürzerer Laufzeit. Dazu kommt die größtmögliche Zinssicherheit bei niedrigen Zinsen.
FAQs zum Volltilgerdarlehen
Welche Laufzeiten sollte man für ein Volltilgerdarlehen wählen?
Zunächst einmal sollte die Laufzeit natürlich dem monatlich finanziell Machbaren entsprechen. Wir empfehlen Laufzeiten zwischen 5 Jahren und 25 Jahren.
Warum kann ich keine Sondertilgungen leisten?
Bei einem Volltilgerdarlehen geht die Bank davon aus, dass für einen festen Zeitraum ein regelmäßiger Betrag fließt und das Darlehen am Ende getilgt ist. Das klassische Annuitätendarlehen sieht in der Regel Prolongationen vor.
Was ist besser – Kreditvermittler oder Bank?
Volltilgerdarlehen werden nicht von allen Banken angeboten. Sie können sich natürlich die Mühe machen, und selbst auf die Suche gehen. Ein Kreditvermittler weiß von vorneherein, wer als Ansprechpartner infrage kommt. Darüber hinaus reservieren Kreditvermittler häufig siebenstellige Darlehensvolumen, auf die der Endverbraucher dann einen günstigeren Zinssatz für sein Darlehen erhält.
Warum nicht gleich eine Bausparfinanzierung?
Eine Bausparfinanzierung setzt voraus, dass entweder die Ansparphase abgeschlossen ist, oder parallel zur Besparung des Vertrages noch eine Zwischenfinanzierung über die Kreditsumme anfällt. Wer nicht viele Jahre im Voraus plante, läuft in eine hohe finanzielle Belastung.
Welche kostenpflichtigen Zusatzoptionen kann ich mir sichern?
An erster Stelle steht natürlich die eigentlich nicht vorgesehene Sondertilgung. Ein weiterer Punkt ist die bereitstellungszinsenfreie Zeit, die bis zu zwölf Monaten betragen kann. Die Einbindung eines KfW-Darlehens sollte allerdings ohne Aufpreis möglich sein. Eine Vorfälligkeitsfreiheit kann für den Eintritt eines Härtefalles vereinbart werden.
Volltilgungsrechner 08/2018
DTW Baufinanzierung
- 1,61%
- gebundener Sollzins*
- 1,62%
- effektiver Jahreszins*
- 975,24€
- Monatsrate
- Gesamtzahlung :233.812,10 EUR
- Tilgungsanteil :200.000,00 EUR
- Zinsanteil :33.812,10 EUR
- Restschuld :0,00 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 100.000,00 EUR;
Kreditrate: 369,17 EUR;
Gesamtbetrag: 44.300,00 EUR;
Anzahl Kreditraten: 120;
Laufzeit: 120 Monate; Effektiver Jahreszins: 2,44 %;
Gebundener Sollzins: 2,43 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist DTW GmbH Quadrat Q 5, 14 - 22
68161 Mannheim
68161 Mannheim
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 200.000,00 | 268,33 | 706,91 | 975,24 | 199.293,09 | 268,33 | 706,91 | 975,24 |
| 2 | 199.293,09 | 267,38 | 707,86 | 975,24 | 199.293,09 | 289,75 | 1.414,77 | 1.704,51 |
| 3 | 198.585,23 | 266,44 | 708,81 | 975,24 | 198.585,23 | 556,18 | 2.123,57 | 2.679,75 |
| 4 | 197.876,43 | 265,48 | 709,76 | 975,24 | 197.876,43 | 821,67 | 2.833,33 | 3.655,00 |
| 5 | 197.166,67 | 264,53 | 710,71 | 975,24 | 197.166,67 | 1.086,20 | 3.544,04 | 4.630,24 |
| 6 | 196.455,96 | 263,58 | 711,66 | 975,24 | 196.455,96 | 1.349,78 | 4.255,70 | 5.605,48 |
| 7 | 195.744,30 | 262,62 | 712,62 | 975,24 | 195.744,30 | 1.612,40 | 4.968,32 | 6.580,72 |
| 8 | 195.031,68 | 261,67 | 713,57 | 975,24 | 195.031,68 | 1.874,07 | 5.681,90 | 7.555,96 |
| 9 | 194.318,10 | 260,71 | 714,53 | 975,24 | 194.318,10 | 2.134,78 | 6.396,43 | 8.531,21 |
| 10 | 193.603,57 | 259,75 | 715,49 | 975,24 | 193.603,57 | 2.394,53 | 7.111,92 | 9.506,45 |
| 11 | 192.888,08 | 258,79 | 716,45 | 975,24 | 192.888,08 | 2.653,32 | 7.828,37 | 10.481,69 |
| 12 | 192.171,63 | 257,83 | 717,41 | 975,24 | 192.171,63 | 2.911,15 | 8.545,78 | 11.456,93 |
| 13 | 191.454,22 | 256,87 | 718,37 | 975,24 | 191.454,22 | 3.168,02 | 9.264,16 | 12.432,17 |
| 14 | 190.735,84 | 255,90 | 719,34 | 975,24 | 190.735,84 | 3.423,92 | 9.983,49 | 13.407,42 |
| 15 | 190.016,51 | 254,94 | 720,30 | 975,24 | 190.016,51 | 3.678,86 | 10.703,80 | 14.382,66 |
| 16 | 189.296,20 | 253,97 | 721,27 | 975,24 | 189.296,20 | 3.932,83 | 11.425,07 | 15.357,90 |
| 17 | 188.574,93 | 253,00 | 722,24 | 975,24 | 188.574,93 | 4.185,84 | 12.147,30 | 16.333,14 |
| 18 | 187.852,70 | 252,04 | 723,21 | 975,24 | 187.852,70 | 4.437,87 | 12.870,51 | 17.308,38 |
| 19 | 187.129,49 | 251,07 | 724,18 | 975,24 | 187.129,49 | 4.688,94 | 13.594,69 | 18.283,63 |
| 20 | 186.405,31 | 250,09 | 725,15 | 975,24 | 186.405,31 | 4.939,03 | 14.319,83 | 19.258,87 |
| 21 | 185.680,17 | 249,12 | 726,12 | 975,24 | 185.680,17 | 5.188,15 | 15.045,96 | 20.234,11 |
| 22 | 184.954,04 | 248,15 | 727,10 | 975,24 | 184.954,04 | 5.436,30 | 15.773,05 | 21.209,35 |
| 23 | 184.226,95 | 247,17 | 728,07 | 975,24 | 184.226,95 | 5.683,47 | 16.501,12 | 22.184,59 |
| 24 | 183.498,88 | 246,19 | 729,05 | 975,24 | 183.498,88 | 5.929,67 | 17.230,17 | 23.159,84 |
| 25 | 182.769,83 | 245,22 | 730,03 | 975,24 | 182.769,83 | 6.174,88 | 17.960,20 | 24.135,08 |
| 26 | 182.039,80 | 244,24 | 731,01 | 975,24 | 182.039,80 | 6.419,12 | 18.691,20 | 25.110,32 |
| 27 | 181.308,80 | 243,26 | 731,99 | 975,24 | 181.308,80 | 6.662,37 | 19.423,19 | 26.085,56 |
| 28 | 180.576,81 | 242,27 | 732,97 | 975,24 | 180.576,81 | 6.904,65 | 20.156,15 | 27.060,80 |
| 29 | 179.843,85 | 241,29 | 733,95 | 975,24 | 179.843,85 | 7.145,94 | 20.890,11 | 28.036,04 |
| 30 | 179.109,89 | 240,31 | 734,94 | 975,24 | 179.109,89 | 7.386,24 | 21.625,04 | 29.011,29 |
| 31 | 178.374,96 | 239,32 | 735,92 | 975,24 | 178.374,96 | 7.625,56 | 22.360,96 | 29.986,53 |
| 32 | 177.639,04 | 238,33 | 736,91 | 975,24 | 177.639,04 | 7.863,90 | 23.097,87 | 30.961,77 |
| 33 | 176.902,13 | 237,34 | 737,90 | 975,24 | 176.902,13 | 8.101,24 | 23.835,77 | 31.937,01 |
| 34 | 176.164,23 | 236,35 | 738,89 | 975,24 | 176.164,23 | 8.337,59 | 24.574,66 | 32.912,25 |
| 35 | 175.425,34 | 235,36 | 739,88 | 975,24 | 175.425,34 | 8.572,96 | 25.314,54 | 33.887,50 |
| 36 | 174.685,46 | 234,37 | 740,87 | 975,24 | 174.685,46 | 8.807,33 | 26.055,41 | 34.862,74 |
| 37 | 173.944,59 | 233,38 | 741,87 | 975,24 | 173.944,59 | 9.040,70 | 26.797,28 | 35.837,98 |
| 38 | 173.202,72 | 232,38 | 742,86 | 975,24 | 173.202,72 | 9.273,08 | 27.540,14 | 36.813,22 |
| 39 | 172.459,86 | 231,38 | 743,86 | 975,24 | 172.459,86 | 9.504,47 | 28.284,00 | 37.788,46 |
| 40 | 171.716,00 | 230,39 | 744,86 | 975,24 | 171.716,00 | 9.734,85 | 29.028,85 | 38.763,71 |
| 41 | 170.971,15 | 229,39 | 745,86 | 975,24 | 170.971,15 | 9.964,24 | 29.774,71 | 39.738,95 |
| 42 | 170.225,29 | 228,39 | 746,86 | 975,24 | 170.225,29 | 10.192,62 | 30.521,57 | 40.714,19 |
| 43 | 169.478,43 | 227,38 | 747,86 | 975,24 | 169.478,43 | 10.420,01 | 31.269,43 | 41.689,43 |
| 44 | 168.730,57 | 226,38 | 748,86 | 975,24 | 168.730,57 | 10.646,39 | 32.018,29 | 42.664,67 |
| 45 | 167.981,71 | 225,38 | 749,87 | 975,24 | 167.981,71 | 10.871,76 | 32.768,15 | 43.639,92 |
| 46 | 167.231,85 | 224,37 | 750,87 | 975,24 | 167.231,85 | 11.096,13 | 33.519,03 | 44.615,16 |
| 47 | 166.480,97 | 223,36 | 751,88 | 975,24 | 166.480,97 | 11.319,49 | 34.270,91 | 45.590,40 |
| 48 | 165.729,09 | 222,35 | 752,89 | 975,24 | 165.729,09 | 11.541,85 | 35.023,80 | 46.565,64 |
| 49 | 164.976,20 | 221,34 | 753,90 | 975,24 | 164.976,20 | 11.763,19 | 35.777,69 | 47.540,88 |
| 50 | 164.222,31 | 220,33 | 754,91 | 975,24 | 164.222,31 | 11.983,52 | 36.532,60 | 48.516,13 |
| 51 | 163.467,40 | 219,32 | 755,92 | 975,24 | 163.467,40 | 12.202,84 | 37.288,53 | 49.491,37 |
| 52 | 162.711,47 | 218,30 | 756,94 | 975,24 | 162.711,47 | 12.421,15 | 38.045,46 | 50.466,61 |
| 53 | 161.954,54 | 217,29 | 757,95 | 975,24 | 161.954,54 | 12.638,43 | 38.803,42 | 51.441,85 |
| 54 | 161.196,58 | 216,27 | 758,97 | 975,24 | 161.196,58 | 12.854,71 | 39.562,39 | 52.417,09 |
| 55 | 160.437,61 | 215,25 | 759,99 | 975,24 | 160.437,61 | 13.069,96 | 40.322,38 | 53.392,34 |
| 56 | 159.677,62 | 214,23 | 761,01 | 975,24 | 159.677,62 | 13.284,19 | 41.083,38 | 54.367,58 |
| 57 | 158.916,62 | 213,21 | 762,03 | 975,24 | 158.916,62 | 13.497,41 | 41.845,41 | 55.342,82 |
| 58 | 158.154,59 | 212,19 | 763,05 | 975,24 | 158.154,59 | 13.709,60 | 42.608,46 | 56.318,06 |
| 59 | 157.391,54 | 211,17 | 764,07 | 975,24 | 157.391,54 | 13.920,77 | 43.372,54 | 57.293,30 |
| 60 | 156.627,46 | 210,14 | 765,10 | 975,24 | 156.627,46 | 14.130,91 | 44.137,64 | 58.268,55 |
| 61 | 155.862,36 | 209,12 | 766,13 | 975,24 | 155.862,36 | 14.340,02 | 44.903,77 | 59.243,79 |
| 62 | 155.096,23 | 208,09 | 767,15 | 975,24 | 155.096,23 | 14.548,11 | 45.670,92 | 60.219,03 |
| 63 | 154.329,08 | 207,06 | 768,18 | 975,24 | 154.329,08 | 14.755,17 | 46.439,10 | 61.194,27 |
| 64 | 153.560,90 | 206,03 | 769,21 | 975,24 | 153.560,90 | 14.961,20 | 47.208,32 | 62.169,51 |
| 65 | 152.791,68 | 205,00 | 770,25 | 975,24 | 152.791,68 | 15.166,19 | 47.978,56 | 63.144,76 |
| 66 | 152.021,44 | 203,96 | 771,28 | 975,24 | 152.021,44 | 15.370,15 | 48.749,84 | 64.120,00 |
| 67 | 151.250,16 | 202,93 | 772,31 | 975,24 | 151.250,16 | 15.573,08 | 49.522,16 | 65.095,24 |
| 68 | 150.477,84 | 201,89 | 773,35 | 975,24 | 150.477,84 | 15.774,97 | 50.295,51 | 66.070,48 |
| 69 | 149.704,49 | 200,85 | 774,39 | 975,24 | 149.704,49 | 15.975,82 | 51.069,90 | 67.045,72 |
| 70 | 148.930,10 | 199,81 | 775,43 | 975,24 | 148.930,10 | 16.175,64 | 51.845,33 | 68.020,97 |
| 71 | 148.154,67 | 198,77 | 776,47 | 975,24 | 148.154,67 | 16.374,41 | 52.621,79 | 68.996,21 |
| 72 | 147.378,21 | 197,73 | 777,51 | 975,24 | 147.378,21 | 16.572,15 | 53.399,30 | 69.971,45 |
| 73 | 146.600,70 | 196,69 | 778,55 | 975,24 | 146.600,70 | 16.768,84 | 54.177,86 | 70.946,69 |
| 74 | 145.822,14 | 195,64 | 779,60 | 975,24 | 145.822,14 | 16.964,48 | 54.957,45 | 71.921,93 |
| 75 | 145.042,55 | 194,60 | 780,64 | 975,24 | 145.042,55 | 17.159,08 | 55.738,10 | 72.897,18 |
| 76 | 144.261,90 | 193,55 | 781,69 | 975,24 | 144.261,90 | 17.352,63 | 56.519,79 | 73.872,42 |
| 77 | 143.480,21 | 192,50 | 782,74 | 975,24 | 143.480,21 | 17.545,13 | 57.302,53 | 74.847,66 |
| 78 | 142.697,47 | 191,45 | 783,79 | 975,24 | 142.697,47 | 17.736,59 | 58.086,32 | 75.822,90 |
| 79 | 141.913,68 | 190,40 | 784,84 | 975,24 | 141.913,68 | 17.926,99 | 58.871,16 | 76.798,14 |
| 80 | 141.128,84 | 189,35 | 785,89 | 975,24 | 141.128,84 | 18.116,33 | 59.657,05 | 77.773,39 |
| 81 | 140.342,95 | 188,29 | 786,95 | 975,24 | 140.342,95 | 18.304,63 | 60.444,00 | 78.748,63 |
| 82 | 139.556,00 | 187,24 | 788,00 | 975,24 | 139.556,00 | 18.491,87 | 61.232,00 | 79.723,87 |
| 83 | 138.768,00 | 186,18 | 789,06 | 975,24 | 138.768,00 | 18.678,05 | 62.021,07 | 80.699,11 |
| 84 | 137.978,93 | 185,12 | 790,12 | 975,24 | 137.978,93 | 18.863,17 | 62.811,19 | 81.674,35 |
| 85 | 137.188,81 | 184,06 | 791,18 | 975,24 | 137.188,81 | 19.047,23 | 63.602,37 | 82.649,60 |
| 86 | 136.397,63 | 183,00 | 792,24 | 975,24 | 136.397,63 | 19.230,23 | 64.394,61 | 83.624,84 |
| 87 | 135.605,39 | 181,94 | 793,30 | 975,24 | 135.605,39 | 19.412,17 | 65.187,91 | 84.600,08 |
| 88 | 134.812,09 | 180,87 | 794,37 | 975,24 | 134.812,09 | 19.593,04 | 65.982,28 | 85.575,32 |
| 89 | 134.017,72 | 179,81 | 795,43 | 975,24 | 134.017,72 | 19.772,85 | 66.777,72 | 86.550,56 |
| 90 | 133.222,28 | 178,74 | 796,50 | 975,24 | 133.222,28 | 19.951,59 | 67.574,22 | 87.525,80 |
| 91 | 132.425,78 | 177,67 | 797,57 | 975,24 | 132.425,78 | 20.129,26 | 68.371,79 | 88.501,05 |
| 92 | 131.628,21 | 176,60 | 798,64 | 975,24 | 131.628,21 | 20.305,86 | 69.170,43 | 89.476,29 |
| 93 | 130.829,57 | 175,53 | 799,71 | 975,24 | 130.829,57 | 20.481,39 | 69.970,14 | 90.451,53 |
| 94 | 130.029,86 | 174,46 | 800,79 | 975,24 | 130.029,86 | 20.655,84 | 70.770,93 | 91.426,77 |
| 95 | 129.229,07 | 173,38 | 801,86 | 975,24 | 129.229,07 | 20.829,23 | 71.572,79 | 92.402,01 |
| 96 | 128.427,21 | 172,31 | 802,94 | 975,24 | 128.427,21 | 21.001,53 | 72.375,72 | 93.377,26 |
| 97 | 127.624,28 | 171,23 | 804,01 | 975,24 | 127.624,28 | 21.172,76 | 73.179,74 | 94.352,50 |
| 98 | 126.820,26 | 170,15 | 805,09 | 975,24 | 126.820,26 | 21.342,91 | 73.984,83 | 95.327,74 |
| 99 | 126.015,17 | 169,07 | 806,17 | 975,24 | 126.015,17 | 21.511,98 | 74.791,00 | 96.302,98 |
| 100 | 125.209,00 | 167,99 | 807,25 | 975,24 | 125.209,00 | 21.679,97 | 75.598,25 | 97.278,22 |
| 101 | 124.401,75 | 166,91 | 808,34 | 975,24 | 124.401,75 | 21.846,88 | 76.406,59 | 98.253,47 |
| 102 | 123.593,41 | 165,82 | 809,42 | 975,24 | 123.593,41 | 22.012,70 | 77.216,01 | 99.228,71 |
| 103 | 122.783,99 | 164,74 | 810,51 | 975,24 | 122.783,99 | 22.177,43 | 78.026,52 | 100.203,95 |
| 104 | 121.973,48 | 163,65 | 811,59 | 975,24 | 121.973,48 | 22.341,08 | 78.838,11 | 101.179,19 |
| 105 | 121.161,89 | 162,56 | 812,68 | 975,24 | 121.161,89 | 22.503,64 | 79.650,79 | 102.154,43 |
| 106 | 120.349,21 | 161,47 | 813,77 | 975,24 | 120.349,21 | 22.665,11 | 80.464,57 | 103.129,68 |
| 107 | 119.535,43 | 160,38 | 814,87 | 975,24 | 119.535,43 | 22.825,49 | 81.279,43 | 104.104,92 |
| 108 | 118.720,57 | 159,28 | 815,96 | 975,24 | 118.720,57 | 22.984,77 | 82.095,39 | 105.080,16 |
| 109 | 117.904,61 | 158,19 | 817,05 | 975,24 | 117.904,61 | 23.142,96 | 82.912,44 | 106.055,40 |
| 110 | 117.087,56 | 157,09 | 818,15 | 975,24 | 117.087,56 | 23.300,05 | 83.730,59 | 107.030,64 |
| 111 | 116.269,41 | 155,99 | 819,25 | 975,24 | 116.269,41 | 23.456,05 | 84.549,84 | 108.005,89 |
| 112 | 115.450,16 | 154,90 | 820,35 | 975,24 | 115.450,16 | 23.610,94 | 85.370,19 | 108.981,13 |
| 113 | 114.629,81 | 153,79 | 821,45 | 975,24 | 114.629,81 | 23.764,74 | 86.191,63 | 109.956,37 |
| 114 | 113.808,37 | 152,69 | 822,55 | 975,24 | 113.808,37 | 23.917,43 | 87.014,18 | 110.931,61 |
| 115 | 112.985,82 | 151,59 | 823,65 | 975,24 | 112.985,82 | 24.069,02 | 87.837,84 | 111.906,85 |
| 116 | 112.162,16 | 150,48 | 824,76 | 975,24 | 112.162,16 | 24.219,50 | 88.662,59 | 112.882,10 |
| 117 | 111.337,41 | 149,38 | 825,86 | 975,24 | 111.337,41 | 24.368,88 | 89.488,46 | 113.857,34 |
| 118 | 110.511,54 | 148,27 | 826,97 | 975,24 | 110.511,54 | 24.517,15 | 90.315,43 | 114.832,58 |
| 119 | 109.684,57 | 147,16 | 828,08 | 975,24 | 109.684,57 | 24.664,31 | 91.143,51 | 115.807,82 |
| 120 | 108.856,49 | 146,05 | 829,19 | 975,24 | 108.856,49 | 24.810,36 | 91.972,70 | 116.783,06 |
| 121 | 108.027,30 | 144,94 | 830,31 | 975,24 | 108.027,30 | 24.955,30 | 92.803,01 | 117.758,31 |
| 122 | 107.196,99 | 143,82 | 831,42 | 975,24 | 107.196,99 | 25.099,12 | 93.634,43 | 118.733,55 |
| 123 | 106.365,57 | 142,71 | 832,53 | 975,24 | 106.365,57 | 25.241,83 | 94.466,96 | 119.708,79 |
| 124 | 105.533,04 | 141,59 | 833,65 | 975,24 | 105.533,04 | 25.383,42 | 95.300,62 | 120.684,03 |
| 125 | 104.699,38 | 140,47 | 834,77 | 975,24 | 104.699,38 | 25.523,89 | 96.135,39 | 121.659,27 |
| 126 | 103.864,61 | 139,35 | 835,89 | 975,24 | 103.864,61 | 25.663,24 | 96.971,28 | 122.634,52 |
| 127 | 103.028,72 | 138,23 | 837,01 | 975,24 | 103.028,72 | 25.801,47 | 97.808,29 | 123.609,76 |
| 128 | 102.191,71 | 137,11 | 838,13 | 975,24 | 102.191,71 | 25.938,58 | 98.646,42 | 124.585,00 |
| 129 | 101.353,58 | 135,98 | 839,26 | 975,24 | 101.353,58 | 26.074,56 | 99.485,68 | 125.560,24 |
| 130 | 100.514,32 | 134,86 | 840,39 | 975,24 | 100.514,32 | 26.209,42 | 100.326,07 | 126.535,48 |
| 131 | 99.673,93 | 133,73 | 841,51 | 975,24 | 99.673,93 | 26.343,15 | 101.167,58 | 127.510,73 |
| 132 | 98.832,42 | 132,60 | 842,64 | 975,24 | 98.832,42 | 26.475,75 | 102.010,22 | 128.485,97 |
| 133 | 97.989,78 | 131,47 | 843,77 | 975,24 | 97.989,78 | 26.607,22 | 102.853,99 | 129.461,21 |
| 134 | 97.146,01 | 130,34 | 844,90 | 975,24 | 97.146,01 | 26.737,55 | 103.698,90 | 130.436,45 |
| 135 | 96.301,10 | 129,20 | 846,04 | 975,24 | 96.301,10 | 26.866,76 | 104.544,94 | 131.411,69 |
| 136 | 95.455,06 | 128,07 | 847,17 | 975,24 | 95.455,06 | 26.994,83 | 105.392,11 | 132.386,94 |
| 137 | 94.607,89 | 126,93 | 848,31 | 975,24 | 94.607,89 | 27.121,76 | 106.240,42 | 133.362,18 |
| 138 | 93.759,58 | 125,79 | 849,45 | 975,24 | 93.759,58 | 27.247,55 | 107.089,87 | 134.337,42 |
| 139 | 92.910,13 | 124,65 | 850,59 | 975,24 | 92.910,13 | 27.372,21 | 107.940,45 | 135.312,66 |
| 140 | 92.059,55 | 123,51 | 851,73 | 975,24 | 92.059,55 | 27.495,72 | 108.792,18 | 136.287,90 |
| 141 | 91.207,82 | 122,37 | 852,87 | 975,24 | 91.207,82 | 27.618,09 | 109.645,05 | 137.263,15 |
| 142 | 90.354,95 | 121,23 | 854,02 | 975,24 | 90.354,95 | 27.739,32 | 110.499,07 | 138.238,39 |
| 143 | 89.500,93 | 120,08 | 855,16 | 975,24 | 89.500,93 | 27.859,40 | 111.354,23 | 139.213,63 |
| 144 | 88.645,77 | 118,93 | 856,31 | 975,24 | 88.645,77 | 27.978,33 | 112.210,54 | 140.188,87 |
| 145 | 87.789,46 | 117,78 | 857,46 | 975,24 | 87.789,46 | 28.096,11 | 113.068,00 | 141.164,11 |
| 146 | 86.932,00 | 116,63 | 858,61 | 975,24 | 86.932,00 | 28.212,75 | 113.926,61 | 142.139,36 |
| 147 | 86.073,39 | 115,48 | 859,76 | 975,24 | 86.073,39 | 28.328,23 | 114.786,37 | 143.114,60 |
| 148 | 85.213,63 | 114,33 | 860,91 | 975,24 | 85.213,63 | 28.442,56 | 115.647,28 | 144.089,84 |
| 149 | 84.352,72 | 113,17 | 862,07 | 975,24 | 84.352,72 | 28.555,73 | 116.509,35 | 145.065,08 |
| 150 | 83.490,65 | 112,02 | 863,23 | 975,24 | 83.490,65 | 28.667,75 | 117.372,58 | 146.040,32 |
| 151 | 82.627,42 | 110,86 | 864,38 | 975,24 | 82.627,42 | 28.778,61 | 118.236,96 | 147.015,56 |
| 152 | 81.763,04 | 109,70 | 865,54 | 975,24 | 81.763,04 | 28.888,31 | 119.102,50 | 147.990,81 |
| 153 | 80.897,50 | 108,54 | 866,70 | 975,24 | 80.897,50 | 28.996,84 | 119.969,21 | 148.966,05 |
| 154 | 80.030,79 | 107,37 | 867,87 | 975,24 | 80.030,79 | 29.104,22 | 120.837,07 | 149.941,29 |
| 155 | 79.162,93 | 106,21 | 869,03 | 975,24 | 79.162,93 | 29.210,43 | 121.706,11 | 150.916,53 |
| 156 | 78.293,89 | 105,04 | 870,20 | 975,24 | 78.293,89 | 29.315,47 | 122.576,30 | 151.891,77 |
| 157 | 77.423,70 | 103,88 | 871,37 | 975,24 | 77.423,70 | 29.419,35 | 123.447,67 | 152.867,02 |
| 158 | 76.552,33 | 102,71 | 872,53 | 975,24 | 76.552,33 | 29.522,06 | 124.320,20 | 153.842,26 |
| 159 | 75.679,80 | 101,54 | 873,70 | 975,24 | 75.679,80 | 29.623,59 | 125.193,91 | 154.817,50 |
| 160 | 74.806,09 | 100,36 | 874,88 | 975,24 | 74.806,09 | 29.723,96 | 126.068,78 | 155.792,74 |
| 161 | 73.931,22 | 99,19 | 876,05 | 975,24 | 73.931,22 | 29.823,15 | 126.944,84 | 156.767,98 |
| 162 | 73.055,16 | 98,02 | 877,23 | 975,24 | 73.055,16 | 29.921,16 | 127.822,06 | 157.743,23 |
| 163 | 72.177,94 | 96,84 | 878,40 | 975,24 | 72.177,94 | 30.018,00 | 128.700,46 | 158.718,47 |
| 164 | 71.299,54 | 95,66 | 879,58 | 975,24 | 71.299,54 | 30.113,66 | 129.580,05 | 159.693,71 |
| 165 | 70.419,95 | 94,48 | 880,76 | 975,24 | 70.419,95 | 30.208,14 | 130.460,81 | 160.668,95 |
| 166 | 69.539,19 | 93,30 | 881,94 | 975,24 | 69.539,19 | 30.301,44 | 131.342,75 | 161.644,19 |
| 167 | 68.657,25 | 92,12 | 883,13 | 975,24 | 68.657,25 | 30.393,56 | 132.225,88 | 162.619,44 |
| 168 | 67.774,12 | 90,93 | 884,31 | 975,24 | 67.774,12 | 30.484,49 | 133.110,19 | 163.594,68 |
| 169 | 66.889,81 | 89,74 | 885,50 | 975,24 | 66.889,81 | 30.574,23 | 133.995,69 | 164.569,92 |
| 170 | 66.004,31 | 88,56 | 886,69 | 975,24 | 66.004,31 | 30.662,79 | 134.882,37 | 165.545,16 |
| 171 | 65.117,63 | 87,37 | 887,88 | 975,24 | 65.117,63 | 30.750,15 | 135.770,25 | 166.520,40 |
| 172 | 64.229,75 | 86,17 | 889,07 | 975,24 | 64.229,75 | 30.836,33 | 136.659,32 | 167.495,65 |
| 173 | 63.340,68 | 84,98 | 890,26 | 975,24 | 63.340,68 | 30.921,31 | 137.549,58 | 168.470,89 |
| 174 | 62.450,42 | 83,79 | 891,45 | 975,24 | 62.450,42 | 31.005,10 | 138.441,03 | 169.446,13 |
| 175 | 61.558,97 | 82,59 | 892,65 | 975,24 | 61.558,97 | 31.087,69 | 139.333,68 | 170.421,37 |
| 176 | 60.666,32 | 81,39 | 893,85 | 975,24 | 60.666,32 | 31.169,08 | 140.227,53 | 171.396,61 |
| 177 | 59.772,47 | 80,19 | 895,05 | 975,24 | 59.772,47 | 31.249,28 | 141.122,58 | 172.371,86 |
| 178 | 58.877,42 | 78,99 | 896,25 | 975,24 | 58.877,42 | 31.328,27 | 142.018,83 | 173.347,10 |
| 179 | 57.981,17 | 77,79 | 897,45 | 975,24 | 57.981,17 | 31.406,06 | 142.916,28 | 174.322,34 |
| 180 | 57.083,72 | 76,59 | 898,65 | 975,24 | 57.083,72 | 31.482,65 | 143.814,93 | 175.297,58 |
| 181 | 56.185,07 | 75,38 | 899,86 | 975,24 | 56.185,07 | 31.558,03 | 144.714,79 | 176.272,82 |
| 182 | 55.285,21 | 74,17 | 901,07 | 975,24 | 55.285,21 | 31.632,21 | 145.615,86 | 177.248,07 |
| 183 | 54.384,14 | 72,97 | 902,28 | 975,24 | 54.384,14 | 31.705,17 | 146.518,14 | 178.223,31 |
| 184 | 53.481,86 | 71,75 | 903,49 | 975,24 | 53.481,86 | 31.776,93 | 147.421,62 | 179.198,55 |
| 185 | 52.578,38 | 70,54 | 904,70 | 975,24 | 52.578,38 | 31.847,47 | 148.326,32 | 180.173,79 |
| 186 | 51.673,68 | 69,33 | 905,91 | 975,24 | 51.673,68 | 31.916,80 | 149.232,23 | 181.149,03 |
| 187 | 50.767,77 | 68,11 | 907,13 | 975,24 | 50.767,77 | 31.984,91 | 150.139,36 | 182.124,28 |
| 188 | 49.860,64 | 66,90 | 908,35 | 975,24 | 49.860,64 | 32.051,81 | 151.047,71 | 183.099,52 |
| 189 | 48.952,29 | 65,68 | 909,56 | 975,24 | 48.952,29 | 32.117,49 | 151.957,27 | 184.074,76 |
| 190 | 48.042,73 | 64,46 | 910,78 | 975,24 | 48.042,73 | 32.181,94 | 152.868,06 | 185.050,00 |
| 191 | 47.131,94 | 63,24 | 912,01 | 975,24 | 47.131,94 | 32.245,18 | 153.780,06 | 186.025,24 |
| 192 | 46.219,94 | 62,01 | 913,23 | 975,24 | 46.219,94 | 32.307,19 | 154.693,29 | 187.000,49 |
| 193 | 45.306,71 | 60,79 | 914,46 | 975,24 | 45.306,71 | 32.367,98 | 155.607,75 | 187.975,73 |
| 194 | 44.392,25 | 59,56 | 915,68 | 975,24 | 44.392,25 | 32.427,54 | 156.523,43 | 188.950,97 |
| 195 | 43.476,57 | 58,33 | 916,91 | 975,24 | 43.476,57 | 32.485,87 | 157.440,34 | 189.926,21 |
| 196 | 42.559,66 | 57,10 | 918,14 | 975,24 | 42.559,66 | 32.542,97 | 158.358,48 | 190.901,45 |
| 197 | 41.641,52 | 55,87 | 919,37 | 975,24 | 41.641,52 | 32.598,84 | 159.277,86 | 191.876,70 |
| 198 | 40.722,14 | 54,64 | 920,61 | 975,24 | 40.722,14 | 32.653,47 | 160.198,46 | 192.851,94 |
| 199 | 39.801,54 | 53,40 | 921,84 | 975,24 | 39.801,54 | 32.706,87 | 161.120,31 | 193.827,18 |
| 200 | 38.879,69 | 52,16 | 923,08 | 975,24 | 38.879,69 | 32.759,04 | 162.043,38 | 194.802,42 |
| 201 | 37.956,62 | 50,93 | 924,32 | 975,24 | 37.956,62 | 32.809,96 | 162.967,70 | 195.777,66 |
| 202 | 37.032,30 | 49,69 | 925,56 | 975,24 | 37.032,30 | 32.859,65 | 163.893,26 | 196.752,91 |
| 203 | 36.106,74 | 48,44 | 926,80 | 975,24 | 36.106,74 | 32.908,09 | 164.820,06 | 197.728,15 |
| 204 | 35.179,94 | 47,20 | 928,04 | 975,24 | 35.179,94 | 32.955,29 | 165.748,10 | 198.703,39 |
| 205 | 34.251,90 | 45,95 | 929,29 | 975,24 | 34.251,90 | 33.001,24 | 166.677,39 | 199.678,63 |
| 206 | 33.322,61 | 44,71 | 930,53 | 975,24 | 33.322,61 | 33.045,95 | 167.607,92 | 200.653,87 |
| 207 | 32.392,08 | 43,46 | 931,78 | 975,24 | 32.392,08 | 33.089,41 | 168.539,70 | 201.629,12 |
| 208 | 31.460,30 | 42,21 | 933,03 | 975,24 | 31.460,30 | 33.131,62 | 169.472,74 | 202.604,36 |
| 209 | 30.527,26 | 40,96 | 934,28 | 975,24 | 30.527,26 | 33.172,58 | 170.407,02 | 203.579,60 |
| 210 | 29.592,98 | 39,70 | 935,54 | 975,24 | 29.592,98 | 33.212,28 | 171.342,56 | 204.554,84 |
| 211 | 28.657,44 | 38,45 | 936,79 | 975,24 | 28.657,44 | 33.250,73 | 172.279,35 | 205.530,08 |
| 212 | 27.720,65 | 37,19 | 938,05 | 975,24 | 27.720,65 | 33.287,92 | 173.217,40 | 206.505,32 |
| 213 | 26.782,60 | 35,93 | 939,31 | 975,24 | 26.782,60 | 33.323,86 | 174.156,71 | 207.480,57 |
| 214 | 25.843,29 | 34,67 | 940,57 | 975,24 | 25.843,29 | 33.358,53 | 175.097,28 | 208.455,81 |
| 215 | 24.902,72 | 33,41 | 941,83 | 975,24 | 24.902,72 | 33.391,94 | 176.039,11 | 209.431,05 |
| 216 | 23.960,89 | 32,15 | 943,09 | 975,24 | 23.960,89 | 33.424,09 | 176.982,20 | 210.406,29 |
| 217 | 23.017,80 | 30,88 | 944,36 | 975,24 | 23.017,80 | 33.454,97 | 177.926,56 | 211.381,53 |
| 218 | 22.073,44 | 29,62 | 945,63 | 975,24 | 22.073,44 | 33.484,59 | 178.872,19 | 212.356,78 |
| 219 | 21.127,81 | 28,35 | 946,90 | 975,24 | 21.127,81 | 33.512,93 | 179.819,09 | 213.332,02 |
| 220 | 20.180,91 | 27,08 | 948,17 | 975,24 | 20.180,91 | 33.540,01 | 180.767,25 | 214.307,26 |
| 221 | 19.232,75 | 25,80 | 949,44 | 975,24 | 19.232,75 | 33.565,81 | 181.716,69 | 215.282,50 |
| 222 | 18.283,31 | 24,53 | 950,71 | 975,24 | 18.283,31 | 33.590,34 | 182.667,40 | 216.257,74 |
| 223 | 17.332,60 | 23,25 | 951,99 | 975,24 | 17.332,60 | 33.613,60 | 183.619,39 | 217.232,99 |
| 224 | 16.380,61 | 21,98 | 953,26 | 975,24 | 16.380,61 | 33.635,57 | 184.572,65 | 218.208,23 |
| 225 | 15.427,35 | 20,70 | 954,54 | 975,24 | 15.427,35 | 33.656,27 | 185.527,20 | 219.183,47 |
| 226 | 14.472,80 | 19,42 | 955,82 | 975,24 | 14.472,80 | 33.675,69 | 186.483,02 | 220.158,71 |
| 227 | 13.516,98 | 18,14 | 957,11 | 975,24 | 13.516,98 | 33.693,83 | 187.440,13 | 221.133,95 |
| 228 | 12.559,87 | 16,85 | 958,39 | 975,24 | 12.559,87 | 33.710,68 | 188.398,52 | 222.109,20 |
| 229 | 11.601,48 | 15,57 | 959,68 | 975,24 | 11.601,48 | 33.726,24 | 189.358,20 | 223.084,44 |
| 230 | 10.641,80 | 14,28 | 960,96 | 975,24 | 10.641,80 | 33.740,52 | 190.319,16 | 224.059,68 |
| 231 | 9.680,84 | 12,99 | 962,25 | 975,24 | 9.680,84 | 33.753,51 | 191.281,41 | 225.034,92 |
| 232 | 8.718,59 | 11,70 | 963,54 | 975,24 | 8.718,59 | 33.765,21 | 192.244,96 | 226.010,16 |
| 233 | 7.755,04 | 10,40 | 964,84 | 975,24 | 7.755,04 | 33.775,61 | 193.209,80 | 226.985,41 |
| 234 | 6.790,20 | 9,11 | 966,13 | 975,24 | 6.790,20 | 33.784,72 | 194.175,93 | 227.960,65 |
| 235 | 5.824,07 | 7,81 | 967,43 | 975,24 | 5.824,07 | 33.792,53 | 195.143,36 | 228.935,89 |
| 236 | 4.856,64 | 6,52 | 968,73 | 975,24 | 4.856,64 | 33.799,05 | 196.112,08 | 229.911,13 |
| 237 | 3.887,92 | 5,22 | 970,03 | 975,24 | 3.887,92 | 33.804,27 | 197.082,11 | 230.886,37 |
| 238 | 2.917,89 | 3,91 | 971,33 | 975,24 | 2.917,89 | 33.808,18 | 198.053,43 | 231.861,62 |
| 239 | 1.946,57 | 2,61 | 972,63 | 975,24 | 1.946,57 | 33.810,79 | 199.026,06 | 232.836,86 |
| 240 | 973,94 | 1,31 | 973,94 | 975,24 | 973,94 | 33.812,10 | 200.000,00 | 233.812,10 |
HypoVereinsbank Immobilienfinanzierung
- 1,67%
- gebundener Sollzins*
- 1,68%
- effektiver Jahreszins*
- 980,81€
- Monatsrate
- Gesamtzahlung :235.138,53 EUR
- Tilgungsanteil :200.000,00 EUR
- Zinsanteil :35.138,53 EUR
- Restschuld :0,00 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 200.000,00 EUR;
Kreditrate: 566,67 EUR;
Gesamtbetrag: 102.000,00 EUR;
Anzahl Kreditraten: 180;
Laufzeit: 180 Monate; Effektiver Jahreszins: 1,41 %;
Gebundener Sollzins: 1,40 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist UniCredit Bank AG Arabellastraße 12
81925 München
81925 München
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 200.000,00 | 278,33 | 702,47 | 980,81 | 199.297,53 | 278,33 | 702,47 | 980,81 |
| 2 | 199.297,53 | 277,36 | 703,45 | 980,81 | 199.297,53 | 300,55 | 1.405,92 | 1.706,48 |
| 3 | 198.594,08 | 276,38 | 704,43 | 980,81 | 198.594,08 | 576,93 | 2.110,36 | 2.687,28 |
| 4 | 197.889,64 | 275,40 | 705,41 | 980,81 | 197.889,64 | 852,32 | 2.815,77 | 3.668,09 |
| 5 | 197.184,23 | 274,41 | 706,39 | 980,81 | 197.184,23 | 1.126,74 | 3.522,16 | 4.648,90 |
| 6 | 196.477,84 | 273,43 | 707,38 | 980,81 | 196.477,84 | 1.400,17 | 4.229,53 | 5.629,70 |
| 7 | 195.770,47 | 272,45 | 708,36 | 980,81 | 195.770,47 | 1.672,62 | 4.937,89 | 6.610,51 |
| 8 | 195.062,11 | 271,46 | 709,35 | 980,81 | 195.062,11 | 1.944,08 | 5.647,24 | 7.591,32 |
| 9 | 194.352,76 | 270,47 | 710,33 | 980,81 | 194.352,76 | 2.214,55 | 6.357,57 | 8.572,12 |
| 10 | 193.642,43 | 269,49 | 711,32 | 980,81 | 193.642,43 | 2.484,04 | 7.068,89 | 9.552,93 |
| 11 | 192.931,11 | 268,50 | 712,31 | 980,81 | 192.931,11 | 2.752,53 | 7.781,20 | 10.533,74 |
| 12 | 192.218,80 | 267,50 | 713,30 | 980,81 | 192.218,80 | 3.020,04 | 8.494,51 | 11.514,54 |
| 13 | 191.505,49 | 266,51 | 714,30 | 980,81 | 191.505,49 | 3.286,55 | 9.208,80 | 12.495,35 |
| 14 | 190.791,20 | 265,52 | 715,29 | 980,81 | 190.791,20 | 3.552,07 | 9.924,09 | 13.476,16 |
| 15 | 190.075,91 | 264,52 | 716,28 | 980,81 | 190.075,91 | 3.816,59 | 10.640,37 | 14.456,97 |
| 16 | 189.359,63 | 263,53 | 717,28 | 980,81 | 189.359,63 | 4.080,12 | 11.357,66 | 15.437,77 |
| 17 | 188.642,34 | 262,53 | 718,28 | 980,81 | 188.642,34 | 4.342,64 | 12.075,94 | 16.418,58 |
| 18 | 187.924,06 | 261,53 | 719,28 | 980,81 | 187.924,06 | 4.604,17 | 12.795,22 | 17.399,39 |
| 19 | 187.204,78 | 260,53 | 720,28 | 980,81 | 187.204,78 | 4.864,70 | 13.515,50 | 18.380,19 |
| 20 | 186.484,50 | 259,52 | 721,28 | 980,81 | 186.484,50 | 5.124,22 | 14.236,78 | 19.361,00 |
| 21 | 185.763,22 | 258,52 | 722,29 | 980,81 | 185.763,22 | 5.382,74 | 14.959,06 | 20.341,81 |
| 22 | 185.040,94 | 257,52 | 723,29 | 980,81 | 185.040,94 | 5.640,26 | 15.682,36 | 21.322,61 |
| 23 | 184.317,64 | 256,51 | 724,30 | 980,81 | 184.317,64 | 5.896,77 | 16.406,65 | 22.303,42 |
| 24 | 183.593,35 | 255,50 | 725,31 | 980,81 | 183.593,35 | 6.152,27 | 17.131,96 | 23.284,23 |
| 25 | 182.868,04 | 254,49 | 726,32 | 980,81 | 182.868,04 | 6.406,76 | 17.858,28 | 24.265,03 |
| 26 | 182.141,72 | 253,48 | 727,33 | 980,81 | 182.141,72 | 6.660,24 | 18.585,60 | 25.245,84 |
| 27 | 181.414,40 | 252,47 | 728,34 | 980,81 | 181.414,40 | 6.912,71 | 19.313,94 | 26.226,65 |
| 28 | 180.686,06 | 251,45 | 729,35 | 980,81 | 180.686,06 | 7.164,16 | 20.043,29 | 27.207,46 |
| 29 | 179.956,71 | 250,44 | 730,37 | 980,81 | 179.956,71 | 7.414,60 | 20.773,66 | 28.188,26 |
| 30 | 179.226,34 | 249,42 | 731,38 | 980,81 | 179.226,34 | 7.664,03 | 21.505,04 | 29.169,07 |
| 31 | 178.494,96 | 248,41 | 732,40 | 980,81 | 178.494,96 | 7.912,43 | 22.237,45 | 30.149,88 |
| 32 | 177.762,55 | 247,39 | 733,42 | 980,81 | 177.762,55 | 8.159,82 | 22.970,87 | 31.130,68 |
| 33 | 177.029,13 | 246,37 | 734,44 | 980,81 | 177.029,13 | 8.406,18 | 23.705,31 | 32.111,49 |
| 34 | 176.294,69 | 245,34 | 735,46 | 980,81 | 176.294,69 | 8.651,53 | 24.440,77 | 33.092,30 |
| 35 | 175.559,23 | 244,32 | 736,49 | 980,81 | 175.559,23 | 8.895,85 | 25.177,26 | 34.073,10 |
| 36 | 174.822,74 | 243,29 | 737,51 | 980,81 | 174.822,74 | 9.139,14 | 25.914,77 | 35.053,91 |
| 37 | 174.085,23 | 242,27 | 738,54 | 980,81 | 174.085,23 | 9.381,41 | 26.653,31 | 36.034,72 |
| 38 | 173.346,69 | 241,24 | 739,57 | 980,81 | 173.346,69 | 9.622,65 | 27.392,87 | 37.015,53 |
| 39 | 172.607,13 | 240,21 | 740,60 | 980,81 | 172.607,13 | 9.862,86 | 28.133,47 | 37.996,33 |
| 40 | 171.866,53 | 239,18 | 741,63 | 980,81 | 171.866,53 | 10.102,04 | 28.875,10 | 38.977,14 |
| 41 | 171.124,90 | 238,15 | 742,66 | 980,81 | 171.124,90 | 10.340,19 | 29.617,75 | 39.957,95 |
| 42 | 170.382,25 | 237,12 | 743,69 | 980,81 | 170.382,25 | 10.577,31 | 30.361,45 | 40.938,75 |
| 43 | 169.638,55 | 236,08 | 744,73 | 980,81 | 169.638,55 | 10.813,39 | 31.106,17 | 41.919,56 |
| 44 | 168.893,83 | 235,04 | 745,76 | 980,81 | 168.893,83 | 11.048,43 | 31.851,94 | 42.900,37 |
| 45 | 168.148,06 | 234,01 | 746,80 | 980,81 | 168.148,06 | 11.282,44 | 32.598,74 | 43.881,17 |
| 46 | 167.401,26 | 232,97 | 747,84 | 980,81 | 167.401,26 | 11.515,40 | 33.346,58 | 44.861,98 |
| 47 | 166.653,42 | 231,93 | 748,88 | 980,81 | 166.653,42 | 11.747,33 | 34.095,46 | 45.842,79 |
| 48 | 165.904,54 | 230,88 | 749,92 | 980,81 | 165.904,54 | 11.978,21 | 34.845,38 | 46.823,59 |
| 49 | 165.154,62 | 229,84 | 750,97 | 980,81 | 165.154,62 | 12.208,05 | 35.596,35 | 47.804,40 |
| 50 | 164.403,65 | 228,80 | 752,01 | 980,81 | 164.403,65 | 12.436,85 | 36.348,36 | 48.785,21 |
| 51 | 163.651,64 | 227,75 | 753,06 | 980,81 | 163.651,64 | 12.664,60 | 37.101,42 | 49.766,02 |
| 52 | 162.898,58 | 226,70 | 754,11 | 980,81 | 162.898,58 | 12.891,30 | 37.855,52 | 50.746,82 |
| 53 | 162.144,48 | 225,65 | 755,16 | 980,81 | 162.144,48 | 13.116,95 | 38.610,68 | 51.727,63 |
| 54 | 161.389,32 | 224,60 | 756,21 | 980,81 | 161.389,32 | 13.341,55 | 39.366,89 | 52.708,44 |
| 55 | 160.633,11 | 223,55 | 757,26 | 980,81 | 160.633,11 | 13.565,10 | 40.124,15 | 53.689,24 |
| 56 | 159.875,85 | 222,49 | 758,31 | 980,81 | 159.875,85 | 13.787,59 | 40.882,46 | 54.670,05 |
| 57 | 159.117,54 | 221,44 | 759,37 | 980,81 | 159.117,54 | 14.009,03 | 41.641,83 | 55.650,86 |
| 58 | 158.358,17 | 220,38 | 760,43 | 980,81 | 158.358,17 | 14.229,41 | 42.402,25 | 56.631,66 |
| 59 | 157.597,75 | 219,32 | 761,48 | 980,81 | 157.597,75 | 14.448,73 | 43.163,74 | 57.612,47 |
| 60 | 156.836,26 | 218,26 | 762,54 | 980,81 | 156.836,26 | 14.667,00 | 43.926,28 | 58.593,28 |
| 61 | 156.073,72 | 217,20 | 763,60 | 980,81 | 156.073,72 | 14.884,20 | 44.689,88 | 59.574,09 |
| 62 | 155.310,12 | 216,14 | 764,67 | 980,81 | 155.310,12 | 15.100,34 | 45.454,55 | 60.554,89 |
| 63 | 154.545,45 | 215,08 | 765,73 | 980,81 | 154.545,45 | 15.315,42 | 46.220,28 | 61.535,70 |
| 64 | 153.779,72 | 214,01 | 766,80 | 980,81 | 153.779,72 | 15.529,43 | 46.987,08 | 62.516,51 |
| 65 | 153.012,92 | 212,94 | 767,86 | 980,81 | 153.012,92 | 15.742,37 | 47.754,94 | 63.497,31 |
| 66 | 152.245,06 | 211,87 | 768,93 | 980,81 | 152.245,06 | 15.954,24 | 48.523,88 | 64.478,12 |
| 67 | 151.476,12 | 210,80 | 770,00 | 980,81 | 151.476,12 | 16.165,05 | 49.293,88 | 65.458,93 |
| 68 | 150.706,12 | 209,73 | 771,07 | 980,81 | 150.706,12 | 16.374,78 | 50.064,95 | 66.439,73 |
| 69 | 149.935,05 | 208,66 | 772,15 | 980,81 | 149.935,05 | 16.583,44 | 50.837,10 | 67.420,54 |
| 70 | 149.162,90 | 207,59 | 773,22 | 980,81 | 149.162,90 | 16.791,03 | 51.610,32 | 68.401,35 |
| 71 | 148.389,68 | 206,51 | 774,30 | 980,81 | 148.389,68 | 16.997,53 | 52.384,62 | 69.382,15 |
| 72 | 147.615,38 | 205,43 | 775,38 | 980,81 | 147.615,38 | 17.202,97 | 53.160,00 | 70.362,96 |
| 73 | 146.840,00 | 204,35 | 776,45 | 980,81 | 146.840,00 | 17.407,32 | 53.936,45 | 71.343,77 |
| 74 | 146.063,55 | 203,27 | 777,54 | 980,81 | 146.063,55 | 17.610,59 | 54.713,98 | 72.324,58 |
| 75 | 145.286,02 | 202,19 | 778,62 | 980,81 | 145.286,02 | 17.812,78 | 55.492,60 | 73.305,38 |
| 76 | 144.507,40 | 201,11 | 779,70 | 980,81 | 144.507,40 | 18.013,89 | 56.272,30 | 74.286,19 |
| 77 | 143.727,70 | 200,02 | 780,79 | 980,81 | 143.727,70 | 18.213,91 | 57.053,09 | 75.267,00 |
| 78 | 142.946,91 | 198,93 | 781,87 | 980,81 | 142.946,91 | 18.412,84 | 57.834,96 | 76.247,80 |
| 79 | 142.165,04 | 197,85 | 782,96 | 980,81 | 142.165,04 | 18.610,69 | 58.617,92 | 77.228,61 |
| 80 | 141.382,08 | 196,76 | 784,05 | 980,81 | 141.382,08 | 18.807,44 | 59.401,97 | 78.209,42 |
| 81 | 140.598,03 | 195,67 | 785,14 | 980,81 | 140.598,03 | 19.003,11 | 60.187,11 | 79.190,22 |
| 82 | 139.812,89 | 194,57 | 786,23 | 980,81 | 139.812,89 | 19.197,68 | 60.973,35 | 80.171,03 |
| 83 | 139.026,65 | 193,48 | 787,33 | 980,81 | 139.026,65 | 19.391,16 | 61.760,68 | 81.151,84 |
| 84 | 138.239,32 | 192,38 | 788,42 | 980,81 | 138.239,32 | 19.583,55 | 62.549,10 | 82.132,64 |
| 85 | 137.450,90 | 191,29 | 789,52 | 980,81 | 137.450,90 | 19.774,83 | 63.338,62 | 83.113,45 |
| 86 | 136.661,38 | 190,19 | 790,62 | 980,81 | 136.661,38 | 19.965,02 | 64.129,24 | 84.094,26 |
| 87 | 135.870,76 | 189,09 | 791,72 | 980,81 | 135.870,76 | 20.154,10 | 64.920,96 | 85.075,07 |
| 88 | 135.079,04 | 187,98 | 792,82 | 980,81 | 135.079,04 | 20.342,09 | 65.713,78 | 86.055,87 |
| 89 | 134.286,22 | 186,88 | 793,93 | 980,81 | 134.286,22 | 20.528,97 | 66.507,71 | 87.036,68 |
| 90 | 133.492,29 | 185,78 | 795,03 | 980,81 | 133.492,29 | 20.714,75 | 67.302,74 | 88.017,49 |
| 91 | 132.697,26 | 184,67 | 796,14 | 980,81 | 132.697,26 | 20.899,42 | 68.098,87 | 88.998,29 |
| 92 | 131.901,13 | 183,56 | 797,24 | 980,81 | 131.901,13 | 21.082,98 | 68.896,12 | 89.979,10 |
| 93 | 131.103,88 | 182,45 | 798,35 | 980,81 | 131.103,88 | 21.265,43 | 69.694,47 | 90.959,91 |
| 94 | 130.305,53 | 181,34 | 799,47 | 980,81 | 130.305,53 | 21.446,78 | 70.493,94 | 91.940,71 |
| 95 | 129.506,06 | 180,23 | 800,58 | 980,81 | 129.506,06 | 21.627,01 | 71.294,52 | 92.921,52 |
| 96 | 128.705,48 | 179,12 | 801,69 | 980,81 | 128.705,48 | 21.806,12 | 72.096,21 | 93.902,33 |
| 97 | 127.903,79 | 178,00 | 802,81 | 980,81 | 127.903,79 | 21.984,12 | 72.899,02 | 94.883,14 |
| 98 | 127.100,98 | 176,88 | 803,92 | 980,81 | 127.100,98 | 22.161,00 | 73.702,94 | 95.863,94 |
| 99 | 126.297,06 | 175,76 | 805,04 | 980,81 | 126.297,06 | 22.336,77 | 74.507,98 | 96.844,75 |
| 100 | 125.492,02 | 174,64 | 806,16 | 980,81 | 125.492,02 | 22.511,41 | 75.314,15 | 97.825,56 |
| 101 | 124.685,85 | 173,52 | 807,29 | 980,81 | 124.685,85 | 22.684,93 | 76.121,43 | 98.806,36 |
| 102 | 123.878,57 | 172,40 | 808,41 | 980,81 | 123.878,57 | 22.857,33 | 76.929,84 | 99.787,17 |
| 103 | 123.070,16 | 171,27 | 809,53 | 980,81 | 123.070,16 | 23.028,60 | 77.739,38 | 100.767,98 |
| 104 | 122.260,62 | 170,15 | 810,66 | 980,81 | 122.260,62 | 23.198,75 | 78.550,04 | 101.748,78 |
| 105 | 121.449,96 | 169,02 | 811,79 | 980,81 | 121.449,96 | 23.367,76 | 79.361,83 | 102.729,59 |
| 106 | 120.638,17 | 167,89 | 812,92 | 980,81 | 120.638,17 | 23.535,65 | 80.174,75 | 103.710,40 |
| 107 | 119.825,25 | 166,76 | 814,05 | 980,81 | 119.825,25 | 23.702,41 | 80.988,80 | 104.691,20 |
| 108 | 119.011,20 | 165,62 | 815,18 | 980,81 | 119.011,20 | 23.868,03 | 81.803,98 | 105.672,01 |
| 109 | 118.196,02 | 164,49 | 816,32 | 980,81 | 118.196,02 | 24.032,52 | 82.620,30 | 106.652,82 |
| 110 | 117.379,70 | 163,35 | 817,45 | 980,81 | 117.379,70 | 24.195,88 | 83.437,75 | 107.633,63 |
| 111 | 116.562,25 | 162,22 | 818,59 | 980,81 | 116.562,25 | 24.358,09 | 84.256,34 | 108.614,43 |
| 112 | 115.743,66 | 161,08 | 819,73 | 980,81 | 115.743,66 | 24.519,17 | 85.076,07 | 109.595,24 |
| 113 | 114.923,93 | 159,94 | 820,87 | 980,81 | 114.923,93 | 24.679,10 | 85.896,94 | 110.576,05 |
| 114 | 114.103,06 | 158,79 | 822,01 | 980,81 | 114.103,06 | 24.837,90 | 86.718,96 | 111.556,85 |
| 115 | 113.281,04 | 157,65 | 823,16 | 980,81 | 113.281,04 | 24.995,55 | 87.542,11 | 112.537,66 |
| 116 | 112.457,89 | 156,50 | 824,30 | 980,81 | 112.457,89 | 25.152,05 | 88.366,42 | 113.518,47 |
| 117 | 111.633,58 | 155,36 | 825,45 | 980,81 | 111.633,58 | 25.307,41 | 89.191,87 | 114.499,27 |
| 118 | 110.808,13 | 154,21 | 826,60 | 980,81 | 110.808,13 | 25.461,62 | 90.018,47 | 115.480,08 |
| 119 | 109.981,53 | 153,06 | 827,75 | 980,81 | 109.981,53 | 25.614,67 | 90.846,22 | 116.460,89 |
| 120 | 109.153,78 | 151,91 | 828,90 | 980,81 | 109.153,78 | 25.766,58 | 91.675,12 | 117.441,70 |
| 121 | 108.324,88 | 150,75 | 830,05 | 980,81 | 108.324,88 | 25.917,33 | 92.505,17 | 118.422,50 |
| 122 | 107.494,83 | 149,60 | 831,21 | 980,81 | 107.494,83 | 26.066,93 | 93.336,38 | 119.403,31 |
| 123 | 106.663,62 | 148,44 | 832,37 | 980,81 | 106.663,62 | 26.215,37 | 94.168,75 | 120.384,12 |
| 124 | 105.831,25 | 147,28 | 833,53 | 980,81 | 105.831,25 | 26.362,65 | 95.002,27 | 121.364,92 |
| 125 | 104.997,73 | 146,12 | 834,69 | 980,81 | 104.997,73 | 26.508,77 | 95.836,96 | 122.345,73 |
| 126 | 104.163,04 | 144,96 | 835,85 | 980,81 | 104.163,04 | 26.653,73 | 96.672,81 | 123.326,54 |
| 127 | 103.327,19 | 143,80 | 837,01 | 980,81 | 103.327,19 | 26.797,53 | 97.509,82 | 124.307,34 |
| 128 | 102.490,18 | 142,63 | 838,17 | 980,81 | 102.490,18 | 26.940,16 | 98.347,99 | 125.288,15 |
| 129 | 101.652,01 | 141,47 | 839,34 | 980,81 | 101.652,01 | 27.081,63 | 99.187,33 | 126.268,96 |
| 130 | 100.812,67 | 140,30 | 840,51 | 980,81 | 100.812,67 | 27.221,92 | 100.027,84 | 127.249,76 |
| 131 | 99.972,16 | 139,13 | 841,68 | 980,81 | 99.972,16 | 27.361,05 | 100.869,52 | 128.230,57 |
| 132 | 99.130,48 | 137,96 | 842,85 | 980,81 | 99.130,48 | 27.499,01 | 101.712,37 | 129.211,38 |
| 133 | 98.287,63 | 136,78 | 844,02 | 980,81 | 98.287,63 | 27.635,79 | 102.556,39 | 130.192,19 |
| 134 | 97.443,61 | 135,61 | 845,20 | 980,81 | 97.443,61 | 27.771,40 | 103.401,59 | 131.172,99 |
| 135 | 96.598,41 | 134,43 | 846,37 | 980,81 | 96.598,41 | 27.905,83 | 104.247,97 | 132.153,80 |
| 136 | 95.752,03 | 133,25 | 847,55 | 980,81 | 95.752,03 | 28.039,09 | 105.095,52 | 133.134,61 |
| 137 | 94.904,48 | 132,08 | 848,73 | 980,81 | 94.904,48 | 28.171,16 | 105.944,25 | 134.115,41 |
| 138 | 94.055,75 | 130,89 | 849,91 | 980,81 | 94.055,75 | 28.302,06 | 106.794,16 | 135.096,22 |
| 139 | 93.205,84 | 129,71 | 851,10 | 980,81 | 93.205,84 | 28.431,77 | 107.645,26 | 136.077,03 |
| 140 | 92.354,74 | 128,53 | 852,28 | 980,81 | 92.354,74 | 28.560,30 | 108.497,54 | 137.057,83 |
| 141 | 91.502,46 | 127,34 | 853,47 | 980,81 | 91.502,46 | 28.687,64 | 109.351,00 | 138.038,64 |
| 142 | 90.649,00 | 126,15 | 854,65 | 980,81 | 90.649,00 | 28.813,79 | 110.205,66 | 139.019,45 |
| 143 | 89.794,34 | 124,96 | 855,84 | 980,81 | 89.794,34 | 28.938,76 | 111.061,50 | 140.000,25 |
| 144 | 88.938,50 | 123,77 | 857,03 | 980,81 | 88.938,50 | 29.062,53 | 111.918,53 | 140.981,06 |
| 145 | 88.081,47 | 122,58 | 858,23 | 980,81 | 88.081,47 | 29.185,11 | 112.776,76 | 141.961,87 |
| 146 | 87.223,24 | 121,39 | 859,42 | 980,81 | 87.223,24 | 29.306,49 | 113.636,18 | 142.942,68 |
| 147 | 86.363,82 | 120,19 | 860,62 | 980,81 | 86.363,82 | 29.426,68 | 114.496,80 | 143.923,48 |
| 148 | 85.503,20 | 118,99 | 861,81 | 980,81 | 85.503,20 | 29.545,68 | 115.358,61 | 144.904,29 |
| 149 | 84.641,39 | 117,79 | 863,01 | 980,81 | 84.641,39 | 29.663,47 | 116.221,63 | 145.885,10 |
| 150 | 83.778,37 | 116,59 | 864,22 | 980,81 | 83.778,37 | 29.780,06 | 117.085,84 | 146.865,90 |
| 151 | 82.914,16 | 115,39 | 865,42 | 980,81 | 82.914,16 | 29.895,45 | 117.951,26 | 147.846,71 |
| 152 | 82.048,74 | 114,18 | 866,62 | 980,81 | 82.048,74 | 30.009,63 | 118.817,88 | 148.827,52 |
| 153 | 81.182,12 | 112,98 | 867,83 | 980,81 | 81.182,12 | 30.122,61 | 119.685,71 | 149.808,32 |
| 154 | 80.314,29 | 111,77 | 869,04 | 980,81 | 80.314,29 | 30.234,38 | 120.554,75 | 150.789,13 |
| 155 | 79.445,25 | 110,56 | 870,25 | 980,81 | 79.445,25 | 30.344,94 | 121.425,00 | 151.769,94 |
| 156 | 78.575,00 | 109,35 | 871,46 | 980,81 | 78.575,00 | 30.454,29 | 122.296,45 | 152.750,75 |
| 157 | 77.703,55 | 108,14 | 872,67 | 980,81 | 77.703,55 | 30.562,43 | 123.169,12 | 153.731,55 |
| 158 | 76.830,88 | 106,92 | 873,88 | 980,81 | 76.830,88 | 30.669,35 | 124.043,01 | 154.712,36 |
| 159 | 75.956,99 | 105,71 | 875,10 | 980,81 | 75.956,99 | 30.775,06 | 124.918,11 | 155.693,17 |
| 160 | 75.081,89 | 104,49 | 876,32 | 980,81 | 75.081,89 | 30.879,55 | 125.794,42 | 156.673,97 |
| 161 | 74.205,58 | 103,27 | 877,54 | 980,81 | 74.205,58 | 30.982,82 | 126.671,96 | 157.654,78 |
| 162 | 73.328,04 | 102,05 | 878,76 | 980,81 | 73.328,04 | 31.084,87 | 127.550,72 | 158.635,59 |
| 163 | 72.449,28 | 100,83 | 879,98 | 980,81 | 72.449,28 | 31.185,69 | 128.430,70 | 159.616,39 |
| 164 | 71.569,30 | 99,60 | 881,21 | 980,81 | 71.569,30 | 31.285,29 | 129.311,91 | 160.597,20 |
| 165 | 70.688,09 | 98,37 | 882,43 | 980,81 | 70.688,09 | 31.383,67 | 130.194,34 | 161.578,01 |
| 166 | 69.805,66 | 97,15 | 883,66 | 980,81 | 69.805,66 | 31.480,81 | 131.078,00 | 162.558,81 |
| 167 | 68.922,00 | 95,92 | 884,89 | 980,81 | 68.922,00 | 31.576,73 | 131.962,89 | 163.539,62 |
| 168 | 68.037,11 | 94,68 | 886,12 | 980,81 | 68.037,11 | 31.671,41 | 132.849,01 | 164.520,43 |
| 169 | 67.150,99 | 93,45 | 887,36 | 980,81 | 67.150,99 | 31.764,87 | 133.736,37 | 165.501,24 |
| 170 | 66.263,63 | 92,22 | 888,59 | 980,81 | 66.263,63 | 31.857,08 | 134.624,96 | 166.482,04 |
| 171 | 65.375,04 | 90,98 | 889,83 | 980,81 | 65.375,04 | 31.948,06 | 135.514,79 | 167.462,85 |
| 172 | 64.485,21 | 89,74 | 891,07 | 980,81 | 64.485,21 | 32.037,81 | 136.405,85 | 168.443,66 |
| 173 | 63.594,15 | 88,50 | 892,31 | 980,81 | 63.594,15 | 32.126,31 | 137.298,16 | 169.424,46 |
| 174 | 62.701,84 | 87,26 | 893,55 | 980,81 | 62.701,84 | 32.213,57 | 138.191,70 | 170.405,27 |
| 175 | 61.808,30 | 86,02 | 894,79 | 980,81 | 61.808,30 | 32.299,58 | 139.086,49 | 171.386,08 |
| 176 | 60.913,51 | 84,77 | 896,04 | 980,81 | 60.913,51 | 32.384,36 | 139.982,53 | 172.366,88 |
| 177 | 60.017,47 | 83,52 | 897,28 | 980,81 | 60.017,47 | 32.467,88 | 140.879,81 | 173.347,69 |
| 178 | 59.120,19 | 82,28 | 898,53 | 980,81 | 59.120,19 | 32.550,16 | 141.778,34 | 174.328,50 |
| 179 | 58.221,66 | 81,03 | 899,78 | 980,81 | 58.221,66 | 32.631,18 | 142.678,12 | 175.309,31 |
| 180 | 57.321,88 | 79,77 | 901,03 | 980,81 | 57.321,88 | 32.710,95 | 143.579,16 | 176.290,11 |
| 181 | 56.420,84 | 78,52 | 902,29 | 980,81 | 56.420,84 | 32.789,47 | 144.481,45 | 177.270,92 |
| 182 | 55.518,55 | 77,26 | 903,54 | 980,81 | 55.518,55 | 32.866,74 | 145.384,99 | 178.251,73 |
| 183 | 54.615,01 | 76,01 | 904,80 | 980,81 | 54.615,01 | 32.942,74 | 146.289,79 | 179.232,53 |
| 184 | 53.710,21 | 74,75 | 906,06 | 980,81 | 53.710,21 | 33.017,49 | 147.195,85 | 180.213,34 |
| 185 | 52.804,15 | 73,49 | 907,32 | 980,81 | 52.804,15 | 33.090,97 | 148.103,17 | 181.194,15 |
| 186 | 51.896,83 | 72,22 | 908,58 | 980,81 | 51.896,83 | 33.163,20 | 149.011,76 | 182.174,95 |
| 187 | 50.988,24 | 70,96 | 909,85 | 980,81 | 50.988,24 | 33.234,16 | 149.921,60 | 183.155,76 |
| 188 | 50.078,40 | 69,69 | 911,11 | 980,81 | 50.078,40 | 33.303,85 | 150.832,72 | 184.136,57 |
| 189 | 49.167,28 | 68,42 | 912,38 | 980,81 | 49.167,28 | 33.372,27 | 151.745,10 | 185.117,37 |
| 190 | 48.254,90 | 67,15 | 913,65 | 980,81 | 48.254,90 | 33.439,43 | 152.658,75 | 186.098,18 |
| 191 | 47.341,25 | 65,88 | 914,92 | 980,81 | 47.341,25 | 33.505,31 | 153.573,68 | 187.078,99 |
| 192 | 46.426,32 | 64,61 | 916,20 | 980,81 | 46.426,32 | 33.569,92 | 154.489,87 | 188.059,80 |
| 193 | 45.510,13 | 63,33 | 917,47 | 980,81 | 45.510,13 | 33.633,26 | 155.407,35 | 189.040,60 |
| 194 | 44.592,65 | 62,06 | 918,75 | 980,81 | 44.592,65 | 33.695,31 | 156.326,10 | 190.021,41 |
| 195 | 43.673,90 | 60,78 | 920,03 | 980,81 | 43.673,90 | 33.756,09 | 157.246,12 | 191.002,22 |
| 196 | 42.753,88 | 59,50 | 921,31 | 980,81 | 42.753,88 | 33.815,59 | 158.167,43 | 191.983,02 |
| 197 | 41.832,57 | 58,22 | 922,59 | 980,81 | 41.832,57 | 33.873,81 | 159.090,02 | 192.963,83 |
| 198 | 40.909,98 | 56,93 | 923,87 | 980,81 | 40.909,98 | 33.930,74 | 160.013,89 | 193.944,64 |
| 199 | 39.986,11 | 55,65 | 925,16 | 980,81 | 39.986,11 | 33.986,39 | 160.939,05 | 194.925,44 |
| 200 | 39.060,95 | 54,36 | 926,45 | 980,81 | 39.060,95 | 34.040,75 | 161.865,50 | 195.906,25 |
| 201 | 38.134,50 | 53,07 | 927,74 | 980,81 | 38.134,50 | 34.093,82 | 162.793,24 | 196.887,06 |
| 202 | 37.206,76 | 51,78 | 929,03 | 980,81 | 37.206,76 | 34.145,60 | 163.722,27 | 197.867,87 |
| 203 | 36.277,73 | 50,49 | 930,32 | 980,81 | 36.277,73 | 34.196,09 | 164.652,59 | 198.848,67 |
| 204 | 35.347,41 | 49,19 | 931,62 | 980,81 | 35.347,41 | 34.245,28 | 165.584,20 | 199.829,48 |
| 205 | 34.415,80 | 47,90 | 932,91 | 980,81 | 34.415,80 | 34.293,17 | 166.517,11 | 200.810,29 |
| 206 | 33.482,89 | 46,60 | 934,21 | 980,81 | 33.482,89 | 34.339,77 | 167.451,32 | 201.791,09 |
| 207 | 32.548,68 | 45,30 | 935,51 | 980,81 | 32.548,68 | 34.385,07 | 168.386,83 | 202.771,90 |
| 208 | 31.613,17 | 43,99 | 936,81 | 980,81 | 31.613,17 | 34.429,06 | 169.323,64 | 203.752,71 |
| 209 | 30.676,36 | 42,69 | 938,12 | 980,81 | 30.676,36 | 34.471,75 | 170.261,76 | 204.733,51 |
| 210 | 29.738,24 | 41,39 | 939,42 | 980,81 | 29.738,24 | 34.513,14 | 171.201,18 | 205.714,32 |
| 211 | 28.798,82 | 40,08 | 940,73 | 980,81 | 28.798,82 | 34.553,22 | 172.141,91 | 206.695,13 |
| 212 | 27.858,09 | 38,77 | 942,04 | 980,81 | 27.858,09 | 34.591,99 | 173.083,95 | 207.675,93 |
| 213 | 26.916,05 | 37,46 | 943,35 | 980,81 | 26.916,05 | 34.629,44 | 174.027,30 | 208.656,74 |
| 214 | 25.972,70 | 36,15 | 944,66 | 980,81 | 25.972,70 | 34.665,59 | 174.971,96 | 209.637,55 |
| 215 | 25.028,04 | 34,83 | 945,98 | 980,81 | 25.028,04 | 34.700,42 | 175.917,93 | 210.618,36 |
| 216 | 24.082,07 | 33,51 | 947,29 | 980,81 | 24.082,07 | 34.733,94 | 176.865,23 | 211.599,16 |
| 217 | 23.134,77 | 32,20 | 948,61 | 980,81 | 23.134,77 | 34.766,13 | 177.813,84 | 212.579,97 |
| 218 | 22.186,16 | 30,88 | 949,93 | 980,81 | 22.186,16 | 34.797,01 | 178.763,77 | 213.560,78 |
| 219 | 21.236,23 | 29,55 | 951,25 | 980,81 | 21.236,23 | 34.826,56 | 179.715,02 | 214.541,58 |
| 220 | 20.284,98 | 28,23 | 952,58 | 980,81 | 20.284,98 | 34.854,79 | 180.667,60 | 215.522,39 |
| 221 | 19.332,40 | 26,90 | 953,90 | 980,81 | 19.332,40 | 34.881,69 | 181.621,50 | 216.503,20 |
| 222 | 18.378,50 | 25,58 | 955,23 | 980,81 | 18.378,50 | 34.907,27 | 182.576,73 | 217.484,00 |
| 223 | 17.423,27 | 24,25 | 956,56 | 980,81 | 17.423,27 | 34.931,52 | 183.533,29 | 218.464,81 |
| 224 | 16.466,71 | 22,92 | 957,89 | 980,81 | 16.466,71 | 34.954,43 | 184.491,18 | 219.445,62 |
| 225 | 15.508,82 | 21,58 | 959,22 | 980,81 | 15.508,82 | 34.976,02 | 185.450,41 | 220.426,42 |
| 226 | 14.549,59 | 20,25 | 960,56 | 980,81 | 14.549,59 | 34.996,27 | 186.410,97 | 221.407,23 |
| 227 | 13.589,03 | 18,91 | 961,90 | 980,81 | 13.589,03 | 35.015,18 | 187.372,86 | 222.388,04 |
| 228 | 12.627,14 | 17,57 | 963,23 | 980,81 | 12.627,14 | 35.032,75 | 188.336,10 | 223.368,85 |
| 229 | 11.663,90 | 16,23 | 964,57 | 980,81 | 11.663,90 | 35.048,98 | 189.300,67 | 224.349,65 |
| 230 | 10.699,33 | 14,89 | 965,92 | 980,81 | 10.699,33 | 35.063,87 | 190.266,59 | 225.330,46 |
| 231 | 9.733,41 | 13,55 | 967,26 | 980,81 | 9.733,41 | 35.077,42 | 191.233,85 | 226.311,27 |
| 232 | 8.766,15 | 12,20 | 968,61 | 980,81 | 8.766,15 | 35.089,62 | 192.202,46 | 227.292,07 |
| 233 | 7.797,54 | 10,85 | 969,96 | 980,81 | 7.797,54 | 35.100,47 | 193.172,41 | 228.272,88 |
| 234 | 6.827,59 | 9,50 | 971,31 | 980,81 | 6.827,59 | 35.109,97 | 194.143,72 | 229.253,69 |
| 235 | 5.856,28 | 8,15 | 972,66 | 980,81 | 5.856,28 | 35.118,12 | 195.116,37 | 230.234,49 |
| 236 | 4.883,63 | 6,80 | 974,01 | 980,81 | 4.883,63 | 35.124,92 | 196.090,38 | 231.215,30 |
| 237 | 3.909,62 | 5,44 | 975,37 | 980,81 | 3.909,62 | 35.130,36 | 197.065,75 | 232.196,11 |
| 238 | 2.934,25 | 4,08 | 976,72 | 980,81 | 2.934,25 | 35.134,44 | 198.042,47 | 233.176,92 |
| 239 | 1.957,53 | 2,72 | 978,08 | 980,81 | 1.957,53 | 35.137,17 | 199.020,56 | 234.157,72 |
| 240 | 979,44 | 1,36 | 979,44 | 980,81 | 979,44 | 35.138,53 | 200.000,00 | 235.138,53 |
comdirect Baufinanzierung PLUS
- 1,73%
- gebundener Sollzins*
- 1,74%
- effektiver Jahreszins*
- 986,39€
- Monatsrate
- Gesamtzahlung :236.469,70 EUR
- Tilgungsanteil :200.000,00 EUR
- Zinsanteil :36.469,70 EUR
- Restschuld :0,00 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 100.000,00 EUR;
Kreditrate: 279,17 EUR;
Gesamtbetrag: 33.500,00 EUR;
Anzahl Kreditraten: 120;
Laufzeit: 120 Monate; Effektiver Jahreszins: 1,36 %;
Gebundener Sollzins: 1,35 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist comdirect bank AG Pascalkehre 15
25451 Quickborn
25451 Quickborn
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 200.000,00 | 288,33 | 698,06 | 986,39 | 199.301,94 | 288,33 | 698,06 | 986,39 |
| 2 | 199.301,94 | 287,33 | 699,06 | 986,39 | 199.301,94 | 311,35 | 1.397,12 | 1.708,48 |
| 3 | 198.602,88 | 286,32 | 700,07 | 986,39 | 198.602,88 | 597,67 | 2.097,20 | 2.694,87 |
| 4 | 197.902,80 | 285,31 | 701,08 | 986,39 | 197.902,80 | 882,98 | 2.798,28 | 3.681,26 |
| 5 | 197.201,72 | 284,30 | 702,09 | 986,39 | 197.201,72 | 1.167,28 | 3.500,37 | 4.667,65 |
| 6 | 196.499,63 | 283,29 | 703,10 | 986,39 | 196.499,63 | 1.450,57 | 4.203,47 | 5.654,04 |
| 7 | 195.796,53 | 282,27 | 704,12 | 986,39 | 195.796,53 | 1.732,84 | 4.907,59 | 6.640,44 |
| 8 | 195.092,41 | 281,26 | 705,13 | 986,39 | 195.092,41 | 2.014,10 | 5.612,73 | 7.626,83 |
| 9 | 194.387,27 | 280,24 | 706,15 | 986,39 | 194.387,27 | 2.294,34 | 6.318,88 | 8.613,22 |
| 10 | 193.681,12 | 279,22 | 707,17 | 986,39 | 193.681,12 | 2.573,57 | 7.026,04 | 9.599,61 |
| 11 | 192.973,96 | 278,20 | 708,19 | 986,39 | 192.973,96 | 2.851,77 | 7.734,23 | 10.586,00 |
| 12 | 192.265,77 | 277,18 | 709,21 | 986,39 | 192.265,77 | 3.128,95 | 8.443,44 | 11.572,39 |
| 13 | 191.556,56 | 276,16 | 710,23 | 986,39 | 191.556,56 | 3.405,11 | 9.153,67 | 12.558,79 |
| 14 | 190.846,33 | 275,14 | 711,25 | 986,39 | 190.846,33 | 3.680,25 | 9.864,93 | 13.545,18 |
| 15 | 190.135,07 | 274,11 | 712,28 | 986,39 | 190.135,07 | 3.954,36 | 10.577,21 | 14.531,57 |
| 16 | 189.422,79 | 273,08 | 713,31 | 986,39 | 189.422,79 | 4.227,45 | 11.290,51 | 15.517,96 |
| 17 | 188.709,49 | 272,06 | 714,34 | 986,39 | 188.709,49 | 4.499,50 | 12.004,85 | 16.504,35 |
| 18 | 187.995,15 | 271,03 | 715,37 | 986,39 | 187.995,15 | 4.770,53 | 12.720,21 | 17.490,74 |
| 19 | 187.279,79 | 270,00 | 716,40 | 986,39 | 187.279,79 | 5.040,52 | 13.436,61 | 18.477,14 |
| 20 | 186.563,39 | 268,96 | 717,43 | 986,39 | 186.563,39 | 5.309,49 | 14.154,04 | 19.463,53 |
| 21 | 185.845,96 | 267,93 | 718,46 | 986,39 | 185.845,96 | 5.577,42 | 14.872,50 | 20.449,92 |
| 22 | 185.127,50 | 266,89 | 719,50 | 986,39 | 185.127,50 | 5.844,31 | 15.592,00 | 21.436,31 |
| 23 | 184.408,00 | 265,85 | 720,54 | 986,39 | 184.408,00 | 6.110,16 | 16.312,54 | 22.422,70 |
| 24 | 183.687,46 | 264,82 | 721,58 | 986,39 | 183.687,46 | 6.374,98 | 17.034,12 | 23.409,09 |
| 25 | 182.965,88 | 263,78 | 722,62 | 986,39 | 182.965,88 | 6.638,75 | 17.756,73 | 24.395,49 |
| 26 | 182.243,27 | 262,73 | 723,66 | 986,39 | 182.243,27 | 6.901,49 | 18.480,39 | 25.381,88 |
| 27 | 181.519,61 | 261,69 | 724,70 | 986,39 | 181.519,61 | 7.163,18 | 19.205,09 | 26.368,27 |
| 28 | 180.794,91 | 260,65 | 725,75 | 986,39 | 180.794,91 | 7.423,82 | 19.930,84 | 27.354,66 |
| 29 | 180.069,16 | 259,60 | 726,79 | 986,39 | 180.069,16 | 7.683,42 | 20.657,63 | 28.341,05 |
| 30 | 179.342,37 | 258,55 | 727,84 | 986,39 | 179.342,37 | 7.941,98 | 21.385,47 | 29.327,44 |
| 31 | 178.614,53 | 257,50 | 728,89 | 986,39 | 178.614,53 | 8.199,48 | 22.114,36 | 30.313,84 |
| 32 | 177.885,64 | 256,45 | 729,94 | 986,39 | 177.885,64 | 8.455,93 | 22.844,30 | 31.300,23 |
| 33 | 177.155,70 | 255,40 | 730,99 | 986,39 | 177.155,70 | 8.711,33 | 23.575,29 | 32.286,62 |
| 34 | 176.424,71 | 254,35 | 732,05 | 986,39 | 176.424,71 | 8.965,68 | 24.307,34 | 33.273,01 |
| 35 | 175.692,66 | 253,29 | 733,10 | 986,39 | 175.692,66 | 9.218,97 | 25.040,44 | 34.259,40 |
| 36 | 174.959,56 | 252,23 | 734,16 | 986,39 | 174.959,56 | 9.471,20 | 25.774,59 | 35.245,79 |
| 37 | 174.225,41 | 251,17 | 735,22 | 986,39 | 174.225,41 | 9.722,37 | 26.509,81 | 36.232,19 |
| 38 | 173.490,19 | 250,12 | 736,28 | 986,39 | 173.490,19 | 9.972,49 | 27.246,09 | 37.218,58 |
| 39 | 172.753,91 | 249,05 | 737,34 | 986,39 | 172.753,91 | 10.221,54 | 27.983,43 | 38.204,97 |
| 40 | 172.016,57 | 247,99 | 738,40 | 986,39 | 172.016,57 | 10.469,53 | 28.721,83 | 39.191,36 |
| 41 | 171.278,17 | 246,93 | 739,47 | 986,39 | 171.278,17 | 10.716,46 | 29.461,29 | 40.177,75 |
| 42 | 170.538,71 | 245,86 | 740,53 | 986,39 | 170.538,71 | 10.962,32 | 30.201,82 | 41.164,14 |
| 43 | 169.798,18 | 244,79 | 741,60 | 986,39 | 169.798,18 | 11.207,11 | 30.943,42 | 42.150,54 |
| 44 | 169.056,58 | 243,72 | 742,67 | 986,39 | 169.056,58 | 11.450,84 | 31.686,09 | 43.136,93 |
| 45 | 168.313,91 | 242,65 | 743,74 | 986,39 | 168.313,91 | 11.693,49 | 32.429,83 | 44.123,32 |
| 46 | 167.570,17 | 241,58 | 744,81 | 986,39 | 167.570,17 | 11.935,07 | 33.174,64 | 45.109,71 |
| 47 | 166.825,36 | 240,51 | 745,89 | 986,39 | 166.825,36 | 12.175,57 | 33.920,53 | 46.096,10 |
| 48 | 166.079,47 | 239,43 | 746,96 | 986,39 | 166.079,47 | 12.415,01 | 34.667,49 | 47.082,49 |
| 49 | 165.332,51 | 238,35 | 748,04 | 986,39 | 165.332,51 | 12.653,36 | 35.415,53 | 48.068,89 |
| 50 | 164.584,47 | 237,28 | 749,12 | 986,39 | 164.584,47 | 12.890,64 | 36.164,64 | 49.055,28 |
| 51 | 163.835,36 | 236,20 | 750,20 | 986,39 | 163.835,36 | 13.126,83 | 36.914,84 | 50.041,67 |
| 52 | 163.085,16 | 235,11 | 751,28 | 986,39 | 163.085,16 | 13.361,95 | 37.666,11 | 51.028,06 |
| 53 | 162.333,89 | 234,03 | 752,36 | 986,39 | 162.333,89 | 13.595,98 | 38.418,47 | 52.014,45 |
| 54 | 161.581,53 | 232,95 | 753,44 | 986,39 | 161.581,53 | 13.828,92 | 39.171,92 | 53.000,84 |
| 55 | 160.828,08 | 231,86 | 754,53 | 986,39 | 160.828,08 | 14.060,79 | 39.926,45 | 53.987,24 |
| 56 | 160.073,55 | 230,77 | 755,62 | 986,39 | 160.073,55 | 14.291,56 | 40.682,07 | 54.973,63 |
| 57 | 159.317,93 | 229,68 | 756,71 | 986,39 | 159.317,93 | 14.521,24 | 41.438,78 | 55.960,02 |
| 58 | 158.561,22 | 228,59 | 757,80 | 986,39 | 158.561,22 | 14.749,83 | 42.196,58 | 56.946,41 |
| 59 | 157.803,42 | 227,50 | 758,89 | 986,39 | 157.803,42 | 14.977,33 | 42.955,47 | 57.932,80 |
| 60 | 157.044,53 | 226,41 | 759,99 | 986,39 | 157.044,53 | 15.203,74 | 43.715,46 | 58.919,19 |
| 61 | 156.284,54 | 225,31 | 761,08 | 986,39 | 156.284,54 | 15.429,05 | 44.476,54 | 59.905,59 |
| 62 | 155.523,46 | 224,21 | 762,18 | 986,39 | 155.523,46 | 15.653,26 | 45.238,72 | 60.891,98 |
| 63 | 154.761,28 | 223,11 | 763,28 | 986,39 | 154.761,28 | 15.876,38 | 46.001,99 | 61.878,37 |
| 64 | 153.998,01 | 222,01 | 764,38 | 986,39 | 153.998,01 | 16.098,39 | 46.766,37 | 62.864,76 |
| 65 | 153.233,63 | 220,91 | 765,48 | 986,39 | 153.233,63 | 16.319,30 | 47.531,85 | 63.851,15 |
| 66 | 152.468,15 | 219,81 | 766,58 | 986,39 | 152.468,15 | 16.539,11 | 48.298,43 | 64.837,54 |
| 67 | 151.701,57 | 218,70 | 767,69 | 986,39 | 151.701,57 | 16.757,81 | 49.066,12 | 65.823,94 |
| 68 | 150.933,88 | 217,60 | 768,80 | 986,39 | 150.933,88 | 16.975,41 | 49.834,92 | 66.810,33 |
| 69 | 150.165,08 | 216,49 | 769,90 | 986,39 | 150.165,08 | 17.191,90 | 50.604,82 | 67.796,72 |
| 70 | 149.395,18 | 215,38 | 771,01 | 986,39 | 149.395,18 | 17.407,28 | 51.375,84 | 68.783,11 |
| 71 | 148.624,16 | 214,27 | 772,13 | 986,39 | 148.624,16 | 17.621,54 | 52.147,96 | 69.769,50 |
| 72 | 147.852,04 | 213,15 | 773,24 | 986,39 | 147.852,04 | 17.834,70 | 52.921,20 | 70.755,89 |
| 73 | 147.078,80 | 212,04 | 774,35 | 986,39 | 147.078,80 | 18.046,73 | 53.695,55 | 71.742,29 |
| 74 | 146.304,45 | 210,92 | 775,47 | 986,39 | 146.304,45 | 18.257,66 | 54.471,02 | 72.728,68 |
| 75 | 145.528,98 | 209,80 | 776,59 | 986,39 | 145.528,98 | 18.467,46 | 55.247,61 | 73.715,07 |
| 76 | 144.752,39 | 208,68 | 777,71 | 986,39 | 144.752,39 | 18.676,15 | 56.025,32 | 74.701,46 |
| 77 | 143.974,68 | 207,56 | 778,83 | 986,39 | 143.974,68 | 18.883,71 | 56.804,14 | 75.687,85 |
| 78 | 143.195,86 | 206,44 | 779,95 | 986,39 | 143.195,86 | 19.090,15 | 57.584,09 | 76.674,24 |
| 79 | 142.415,91 | 205,32 | 781,08 | 986,39 | 142.415,91 | 19.295,47 | 58.365,17 | 77.660,64 |
| 80 | 141.634,83 | 204,19 | 782,20 | 986,39 | 141.634,83 | 19.499,66 | 59.147,37 | 78.647,03 |
| 81 | 140.852,63 | 203,06 | 783,33 | 986,39 | 140.852,63 | 19.702,72 | 59.930,70 | 79.633,42 |
| 82 | 140.069,30 | 201,93 | 784,46 | 986,39 | 140.069,30 | 19.904,65 | 60.715,16 | 80.619,81 |
| 83 | 139.284,84 | 200,80 | 785,59 | 986,39 | 139.284,84 | 20.105,45 | 61.500,75 | 81.606,20 |
| 84 | 138.499,25 | 199,67 | 786,72 | 986,39 | 138.499,25 | 20.305,12 | 62.287,47 | 82.592,59 |
| 85 | 137.712,53 | 198,54 | 787,86 | 986,39 | 137.712,53 | 20.503,66 | 63.075,33 | 83.578,99 |
| 86 | 136.924,67 | 197,40 | 788,99 | 986,39 | 136.924,67 | 20.701,06 | 63.864,32 | 84.565,38 |
| 87 | 136.135,68 | 196,26 | 790,13 | 986,39 | 136.135,68 | 20.897,32 | 64.654,45 | 85.551,77 |
| 88 | 135.345,55 | 195,12 | 791,27 | 986,39 | 135.345,55 | 21.092,45 | 65.445,72 | 86.538,16 |
| 89 | 134.554,28 | 193,98 | 792,41 | 986,39 | 134.554,28 | 21.286,43 | 66.238,13 | 87.524,55 |
| 90 | 133.761,87 | 192,84 | 793,55 | 986,39 | 133.761,87 | 21.479,27 | 67.031,68 | 88.510,94 |
| 91 | 132.968,32 | 191,70 | 794,70 | 986,39 | 132.968,32 | 21.670,96 | 67.826,37 | 89.497,34 |
| 92 | 132.173,63 | 190,55 | 795,84 | 986,39 | 132.173,63 | 21.861,51 | 68.622,21 | 90.483,73 |
| 93 | 131.377,79 | 189,40 | 796,99 | 986,39 | 131.377,79 | 22.050,92 | 69.419,20 | 91.470,12 |
| 94 | 130.580,80 | 188,25 | 798,14 | 986,39 | 130.580,80 | 22.239,17 | 70.217,34 | 92.456,51 |
| 95 | 129.782,66 | 187,10 | 799,29 | 986,39 | 129.782,66 | 22.426,27 | 71.016,63 | 93.442,90 |
| 96 | 128.983,37 | 185,95 | 800,44 | 986,39 | 128.983,37 | 22.612,23 | 71.817,07 | 94.429,29 |
| 97 | 128.182,93 | 184,80 | 801,59 | 986,39 | 128.182,93 | 22.797,02 | 72.618,66 | 95.415,69 |
| 98 | 127.381,34 | 183,64 | 802,75 | 986,39 | 127.381,34 | 22.980,66 | 73.421,41 | 96.402,08 |
| 99 | 126.578,59 | 182,48 | 803,91 | 986,39 | 126.578,59 | 23.163,15 | 74.225,32 | 97.388,47 |
| 100 | 125.774,68 | 181,33 | 805,07 | 986,39 | 125.774,68 | 23.344,47 | 75.030,39 | 98.374,86 |
| 101 | 124.969,61 | 180,16 | 806,23 | 986,39 | 124.969,61 | 23.524,64 | 75.836,62 | 99.361,25 |
| 102 | 124.163,38 | 179,00 | 807,39 | 986,39 | 124.163,38 | 23.703,64 | 76.644,00 | 100.347,64 |
| 103 | 123.356,00 | 177,84 | 808,55 | 986,39 | 123.356,00 | 23.881,48 | 77.452,56 | 101.334,04 |
| 104 | 122.547,44 | 176,67 | 809,72 | 986,39 | 122.547,44 | 24.058,15 | 78.262,28 | 102.320,43 |
| 105 | 121.737,72 | 175,51 | 810,89 | 986,39 | 121.737,72 | 24.233,66 | 79.073,16 | 103.306,82 |
| 106 | 120.926,84 | 174,34 | 812,06 | 986,39 | 120.926,84 | 24.407,99 | 79.885,22 | 104.293,21 |
| 107 | 120.114,78 | 173,17 | 813,23 | 986,39 | 120.114,78 | 24.581,16 | 80.698,45 | 105.279,60 |
| 108 | 119.301,55 | 171,99 | 814,40 | 986,39 | 119.301,55 | 24.753,15 | 81.512,84 | 106.265,99 |
| 109 | 118.487,16 | 170,82 | 815,57 | 986,39 | 118.487,16 | 24.923,97 | 82.328,42 | 107.252,39 |
| 110 | 117.671,58 | 169,64 | 816,75 | 986,39 | 117.671,58 | 25.093,61 | 83.145,17 | 108.238,78 |
| 111 | 116.854,83 | 168,47 | 817,93 | 986,39 | 116.854,83 | 25.262,08 | 83.963,09 | 109.225,17 |
| 112 | 116.036,91 | 167,29 | 819,11 | 986,39 | 116.036,91 | 25.429,36 | 84.782,20 | 110.211,56 |
| 113 | 115.217,80 | 166,11 | 820,29 | 986,39 | 115.217,80 | 25.595,47 | 85.602,48 | 111.197,95 |
| 114 | 114.397,52 | 164,92 | 821,47 | 986,39 | 114.397,52 | 25.760,39 | 86.423,95 | 112.184,34 |
| 115 | 113.576,05 | 163,74 | 822,65 | 986,39 | 113.576,05 | 25.924,13 | 87.246,60 | 113.170,74 |
| 116 | 112.753,40 | 162,55 | 823,84 | 986,39 | 112.753,40 | 26.086,69 | 88.070,44 | 114.157,13 |
| 117 | 111.929,56 | 161,37 | 825,03 | 986,39 | 111.929,56 | 26.248,05 | 88.895,47 | 115.143,52 |
| 118 | 111.104,53 | 160,18 | 826,22 | 986,39 | 111.104,53 | 26.408,23 | 89.721,69 | 116.129,91 |
| 119 | 110.278,31 | 158,98 | 827,41 | 986,39 | 110.278,31 | 26.567,21 | 90.549,09 | 117.116,30 |
| 120 | 109.450,91 | 157,79 | 828,60 | 986,39 | 109.450,91 | 26.725,00 | 91.377,69 | 118.102,69 |
| 121 | 108.622,31 | 156,60 | 829,79 | 986,39 | 108.622,31 | 26.881,60 | 92.207,49 | 119.089,09 |
| 122 | 107.792,51 | 155,40 | 830,99 | 986,39 | 107.792,51 | 27.037,00 | 93.038,48 | 120.075,48 |
| 123 | 106.961,52 | 154,20 | 832,19 | 986,39 | 106.961,52 | 27.191,20 | 93.870,67 | 121.061,87 |
| 124 | 106.129,33 | 153,00 | 833,39 | 986,39 | 106.129,33 | 27.344,21 | 94.704,05 | 122.048,26 |
| 125 | 105.295,95 | 151,80 | 834,59 | 986,39 | 105.295,95 | 27.496,01 | 95.538,65 | 123.034,65 |
| 126 | 104.461,35 | 150,60 | 835,79 | 986,39 | 104.461,35 | 27.646,61 | 96.374,44 | 124.021,04 |
| 127 | 103.625,56 | 149,39 | 837,00 | 986,39 | 103.625,56 | 27.796,00 | 97.211,44 | 125.007,44 |
| 128 | 102.788,56 | 148,19 | 838,20 | 986,39 | 102.788,56 | 27.944,19 | 98.049,64 | 125.993,83 |
| 129 | 101.950,36 | 146,98 | 839,41 | 986,39 | 101.950,36 | 28.091,17 | 98.889,05 | 126.980,22 |
| 130 | 101.110,95 | 145,77 | 840,62 | 986,39 | 101.110,95 | 28.236,93 | 99.729,68 | 127.966,61 |
| 131 | 100.270,32 | 144,56 | 841,84 | 986,39 | 100.270,32 | 28.381,49 | 100.571,51 | 128.953,00 |
| 132 | 99.428,49 | 143,34 | 843,05 | 986,39 | 99.428,49 | 28.524,83 | 101.414,56 | 129.939,39 |
| 133 | 98.585,44 | 142,13 | 844,26 | 986,39 | 98.585,44 | 28.666,96 | 102.258,83 | 130.925,79 |
| 134 | 97.741,17 | 140,91 | 845,48 | 986,39 | 97.741,17 | 28.807,87 | 103.104,31 | 131.912,18 |
| 135 | 96.895,69 | 139,69 | 846,70 | 986,39 | 96.895,69 | 28.947,56 | 103.951,01 | 132.898,57 |
| 136 | 96.048,99 | 138,47 | 847,92 | 986,39 | 96.048,99 | 29.086,03 | 104.798,93 | 133.884,96 |
| 137 | 95.201,07 | 137,25 | 849,14 | 986,39 | 95.201,07 | 29.223,28 | 105.648,07 | 134.871,35 |
| 138 | 94.351,93 | 136,02 | 850,37 | 986,39 | 94.351,93 | 29.359,30 | 106.498,44 | 135.857,74 |
| 139 | 93.501,56 | 134,80 | 851,59 | 986,39 | 93.501,56 | 29.494,10 | 107.350,03 | 136.844,14 |
| 140 | 92.649,97 | 133,57 | 852,82 | 986,39 | 92.649,97 | 29.627,67 | 108.202,86 | 137.830,53 |
| 141 | 91.797,14 | 132,34 | 854,05 | 986,39 | 91.797,14 | 29.760,01 | 109.056,91 | 138.816,92 |
| 142 | 90.943,09 | 131,11 | 855,28 | 986,39 | 90.943,09 | 29.891,12 | 109.912,19 | 139.803,31 |
| 143 | 90.087,81 | 129,88 | 856,52 | 986,39 | 90.087,81 | 30.021,00 | 110.768,70 | 140.789,70 |
| 144 | 89.231,30 | 128,64 | 857,75 | 986,39 | 89.231,30 | 30.149,64 | 111.626,45 | 141.776,09 |
| 145 | 88.373,55 | 127,41 | 858,99 | 986,39 | 88.373,55 | 30.277,05 | 112.485,44 | 142.762,49 |
| 146 | 87.514,56 | 126,17 | 860,22 | 986,39 | 87.514,56 | 30.403,21 | 113.345,66 | 143.748,88 |
| 147 | 86.654,34 | 124,93 | 861,47 | 986,39 | 86.654,34 | 30.528,14 | 114.207,13 | 144.735,27 |
| 148 | 85.792,87 | 123,68 | 862,71 | 986,39 | 85.792,87 | 30.651,83 | 115.069,84 | 145.721,66 |
| 149 | 84.930,16 | 122,44 | 863,95 | 986,39 | 84.930,16 | 30.774,27 | 115.933,79 | 146.708,05 |
| 150 | 84.066,21 | 121,20 | 865,20 | 986,39 | 84.066,21 | 30.895,46 | 116.798,98 | 147.694,44 |
| 151 | 83.201,02 | 119,95 | 866,44 | 986,39 | 83.201,02 | 31.015,41 | 117.665,43 | 148.680,84 |
| 152 | 82.334,57 | 118,70 | 867,69 | 986,39 | 82.334,57 | 31.134,11 | 118.533,12 | 149.667,23 |
| 153 | 81.466,88 | 117,45 | 868,94 | 986,39 | 81.466,88 | 31.251,56 | 119.402,06 | 150.653,62 |
| 154 | 80.597,94 | 116,20 | 870,20 | 986,39 | 80.597,94 | 31.367,75 | 120.272,26 | 151.640,01 |
| 155 | 79.727,74 | 114,94 | 871,45 | 986,39 | 79.727,74 | 31.482,69 | 121.143,71 | 152.626,40 |
| 156 | 78.856,29 | 113,68 | 872,71 | 986,39 | 78.856,29 | 31.596,38 | 122.016,42 | 153.612,79 |
| 157 | 77.983,58 | 112,43 | 873,97 | 986,39 | 77.983,58 | 31.708,80 | 122.890,38 | 154.599,19 |
| 158 | 77.109,62 | 111,17 | 875,23 | 986,39 | 77.109,62 | 31.819,97 | 123.765,61 | 155.585,58 |
| 159 | 76.234,39 | 109,90 | 876,49 | 986,39 | 76.234,39 | 31.929,87 | 124.642,10 | 156.571,97 |
| 160 | 75.357,90 | 108,64 | 877,75 | 986,39 | 75.357,90 | 32.038,52 | 125.519,85 | 157.558,36 |
| 161 | 74.480,15 | 107,38 | 879,02 | 986,39 | 74.480,15 | 32.145,89 | 126.398,86 | 158.544,75 |
| 162 | 73.601,14 | 106,11 | 880,28 | 986,39 | 73.601,14 | 32.252,00 | 127.279,15 | 159.531,14 |
| 163 | 72.720,85 | 104,84 | 881,55 | 986,39 | 72.720,85 | 32.356,84 | 128.160,70 | 160.517,54 |
| 164 | 71.839,30 | 103,57 | 882,82 | 986,39 | 71.839,30 | 32.460,41 | 129.043,52 | 161.503,93 |
| 165 | 70.956,48 | 102,30 | 884,10 | 986,39 | 70.956,48 | 32.562,70 | 129.927,62 | 162.490,32 |
| 166 | 70.072,38 | 101,02 | 885,37 | 986,39 | 70.072,38 | 32.663,72 | 130.812,99 | 163.476,71 |
| 167 | 69.187,01 | 99,74 | 886,65 | 986,39 | 69.187,01 | 32.763,47 | 131.699,63 | 164.463,10 |
| 168 | 68.300,37 | 98,47 | 887,93 | 986,39 | 68.300,37 | 32.861,93 | 132.587,56 | 165.449,49 |
| 169 | 67.412,44 | 97,19 | 889,21 | 986,39 | 67.412,44 | 32.959,12 | 133.476,77 | 166.435,89 |
| 170 | 66.523,23 | 95,90 | 890,49 | 986,39 | 66.523,23 | 33.055,03 | 134.367,25 | 167.422,28 |
| 171 | 65.632,75 | 94,62 | 891,77 | 986,39 | 65.632,75 | 33.149,65 | 135.259,02 | 168.408,67 |
| 172 | 64.740,98 | 93,33 | 893,06 | 986,39 | 64.740,98 | 33.242,98 | 136.152,08 | 169.395,06 |
| 173 | 63.847,92 | 92,05 | 894,34 | 986,39 | 63.847,92 | 33.335,03 | 137.046,42 | 170.381,45 |
| 174 | 62.953,58 | 90,76 | 895,63 | 986,39 | 62.953,58 | 33.425,79 | 137.942,06 | 171.367,84 |
| 175 | 62.057,94 | 89,47 | 896,92 | 986,39 | 62.057,94 | 33.515,25 | 138.838,98 | 172.354,24 |
| 176 | 61.161,02 | 88,17 | 898,22 | 986,39 | 61.161,02 | 33.603,43 | 139.737,20 | 173.340,63 |
| 177 | 60.262,80 | 86,88 | 899,51 | 986,39 | 60.262,80 | 33.690,31 | 140.636,71 | 174.327,02 |
| 178 | 59.363,29 | 85,58 | 900,81 | 986,39 | 59.363,29 | 33.775,89 | 141.537,52 | 175.313,41 |
| 179 | 58.462,48 | 84,28 | 902,11 | 986,39 | 58.462,48 | 33.860,17 | 142.439,63 | 176.299,80 |
| 180 | 57.560,37 | 82,98 | 903,41 | 986,39 | 57.560,37 | 33.943,15 | 143.343,04 | 177.286,19 |
| 181 | 56.656,96 | 81,68 | 904,71 | 986,39 | 56.656,96 | 34.024,83 | 144.247,75 | 178.272,59 |
| 182 | 55.752,25 | 80,38 | 906,02 | 986,39 | 55.752,25 | 34.105,21 | 145.153,77 | 179.258,98 |
| 183 | 54.846,23 | 79,07 | 907,32 | 986,39 | 54.846,23 | 34.184,28 | 146.061,09 | 180.245,37 |
| 184 | 53.938,91 | 77,76 | 908,63 | 986,39 | 53.938,91 | 34.262,04 | 146.969,72 | 181.231,76 |
| 185 | 53.030,28 | 76,45 | 909,94 | 986,39 | 53.030,28 | 34.338,49 | 147.879,66 | 182.218,15 |
| 186 | 52.120,34 | 75,14 | 911,25 | 986,39 | 52.120,34 | 34.413,63 | 148.790,91 | 183.204,54 |
| 187 | 51.209,09 | 73,83 | 912,57 | 986,39 | 51.209,09 | 34.487,46 | 149.703,48 | 184.190,94 |
| 188 | 50.296,52 | 72,51 | 913,88 | 986,39 | 50.296,52 | 34.559,97 | 150.617,36 | 185.177,33 |
| 189 | 49.382,64 | 71,19 | 915,20 | 986,39 | 49.382,64 | 34.631,17 | 151.532,55 | 186.163,72 |
| 190 | 48.467,45 | 69,87 | 916,52 | 986,39 | 48.467,45 | 34.701,04 | 152.449,07 | 187.150,11 |
| 191 | 47.550,93 | 68,55 | 917,84 | 986,39 | 47.550,93 | 34.769,59 | 153.366,91 | 188.136,50 |
| 192 | 46.633,09 | 67,23 | 919,16 | 986,39 | 46.633,09 | 34.836,82 | 154.286,07 | 189.122,89 |
| 193 | 45.713,93 | 65,90 | 920,49 | 986,39 | 45.713,93 | 34.902,73 | 155.206,56 | 190.109,29 |
| 194 | 44.793,44 | 64,58 | 921,81 | 986,39 | 44.793,44 | 34.967,30 | 156.128,38 | 191.095,68 |
| 195 | 43.871,62 | 63,25 | 923,14 | 986,39 | 43.871,62 | 35.030,55 | 157.051,52 | 192.082,07 |
| 196 | 42.948,48 | 61,92 | 924,47 | 986,39 | 42.948,48 | 35.092,47 | 157.975,99 | 193.068,46 |
| 197 | 42.024,01 | 60,58 | 925,81 | 986,39 | 42.024,01 | 35.153,05 | 158.901,80 | 194.054,85 |
| 198 | 41.098,20 | 59,25 | 927,14 | 986,39 | 41.098,20 | 35.212,30 | 159.828,94 | 195.041,24 |
| 199 | 40.171,06 | 57,91 | 928,48 | 986,39 | 40.171,06 | 35.270,22 | 160.757,42 | 196.027,64 |
| 200 | 39.242,58 | 56,57 | 929,82 | 986,39 | 39.242,58 | 35.326,79 | 161.687,24 | 197.014,03 |
| 201 | 38.312,76 | 55,23 | 931,16 | 986,39 | 38.312,76 | 35.382,03 | 162.618,39 | 198.000,42 |
| 202 | 37.381,61 | 53,89 | 932,50 | 986,39 | 37.381,61 | 35.435,92 | 163.550,89 | 198.986,81 |
| 203 | 36.449,11 | 52,55 | 933,84 | 986,39 | 36.449,11 | 35.488,46 | 164.484,74 | 199.973,20 |
| 204 | 35.515,26 | 51,20 | 935,19 | 986,39 | 35.515,26 | 35.539,67 | 165.419,93 | 200.959,59 |
| 205 | 34.580,07 | 49,85 | 936,54 | 986,39 | 34.580,07 | 35.589,52 | 166.356,47 | 201.945,99 |
| 206 | 33.643,53 | 48,50 | 937,89 | 986,39 | 33.643,53 | 35.638,02 | 167.294,36 | 202.932,38 |
| 207 | 32.705,64 | 47,15 | 939,24 | 986,39 | 32.705,64 | 35.685,17 | 168.233,60 | 203.918,77 |
| 208 | 31.766,40 | 45,80 | 940,60 | 986,39 | 31.766,40 | 35.730,97 | 169.174,19 | 204.905,16 |
| 209 | 30.825,81 | 44,44 | 941,95 | 986,39 | 30.825,81 | 35.775,41 | 170.116,14 | 205.891,55 |
| 210 | 29.883,86 | 43,08 | 943,31 | 986,39 | 29.883,86 | 35.818,49 | 171.059,45 | 206.877,94 |
| 211 | 28.940,55 | 41,72 | 944,67 | 986,39 | 28.940,55 | 35.860,21 | 172.004,12 | 207.864,34 |
| 212 | 27.995,88 | 40,36 | 946,03 | 986,39 | 27.995,88 | 35.900,57 | 172.950,15 | 208.850,73 |
| 213 | 27.049,85 | 39,00 | 947,39 | 986,39 | 27.049,85 | 35.939,57 | 173.897,55 | 209.837,12 |
| 214 | 26.102,45 | 37,63 | 948,76 | 986,39 | 26.102,45 | 35.977,20 | 174.846,31 | 210.823,51 |
| 215 | 25.153,69 | 36,26 | 950,13 | 986,39 | 25.153,69 | 36.013,47 | 175.796,44 | 211.809,90 |
| 216 | 24.203,56 | 34,89 | 951,50 | 986,39 | 24.203,56 | 36.048,36 | 176.747,94 | 212.796,30 |
| 217 | 23.252,06 | 33,52 | 952,87 | 986,39 | 23.252,06 | 36.081,88 | 177.700,81 | 213.782,69 |
| 218 | 22.299,19 | 32,15 | 954,24 | 986,39 | 22.299,19 | 36.114,03 | 178.655,05 | 214.769,08 |
| 219 | 21.344,95 | 30,77 | 955,62 | 986,39 | 21.344,95 | 36.144,80 | 179.610,67 | 215.755,47 |
| 220 | 20.389,33 | 29,39 | 957,00 | 986,39 | 20.389,33 | 36.174,20 | 180.567,67 | 216.741,86 |
| 221 | 19.432,33 | 28,01 | 958,38 | 986,39 | 19.432,33 | 36.202,21 | 181.526,04 | 217.728,25 |
| 222 | 18.473,96 | 26,63 | 959,76 | 986,39 | 18.473,96 | 36.228,84 | 182.485,80 | 218.714,65 |
| 223 | 17.514,20 | 25,25 | 961,14 | 986,39 | 17.514,20 | 36.254,09 | 183.446,94 | 219.701,04 |
| 224 | 16.553,06 | 23,86 | 962,53 | 986,39 | 16.553,06 | 36.277,96 | 184.409,47 | 220.687,43 |
| 225 | 15.590,53 | 22,48 | 963,92 | 986,39 | 15.590,53 | 36.300,43 | 185.373,39 | 221.673,82 |
| 226 | 14.626,61 | 21,09 | 965,30 | 986,39 | 14.626,61 | 36.321,52 | 186.338,69 | 222.660,21 |
| 227 | 13.661,31 | 19,70 | 966,70 | 986,39 | 13.661,31 | 36.341,22 | 187.305,39 | 223.646,60 |
| 228 | 12.694,61 | 18,30 | 968,09 | 986,39 | 12.694,61 | 36.359,52 | 188.273,48 | 224.633,00 |
| 229 | 11.726,52 | 16,91 | 969,49 | 986,39 | 11.726,52 | 36.376,42 | 189.242,96 | 225.619,39 |
| 230 | 10.757,04 | 15,51 | 970,88 | 986,39 | 10.757,04 | 36.391,93 | 190.213,85 | 226.605,78 |
| 231 | 9.786,15 | 14,11 | 972,28 | 986,39 | 9.786,15 | 36.406,04 | 191.186,13 | 227.592,17 |
| 232 | 8.813,87 | 12,71 | 973,69 | 986,39 | 8.813,87 | 36.418,75 | 192.159,82 | 228.578,56 |
| 233 | 7.840,18 | 11,30 | 975,09 | 986,39 | 7.840,18 | 36.430,05 | 193.134,90 | 229.564,95 |
| 234 | 6.865,10 | 9,90 | 976,49 | 986,39 | 6.865,10 | 36.439,95 | 194.111,40 | 230.551,35 |
| 235 | 5.888,60 | 8,49 | 977,90 | 986,39 | 5.888,60 | 36.448,44 | 195.089,30 | 231.537,74 |
| 236 | 4.910,70 | 7,08 | 979,31 | 986,39 | 4.910,70 | 36.455,52 | 196.068,61 | 232.524,13 |
| 237 | 3.931,39 | 5,67 | 980,72 | 986,39 | 3.931,39 | 36.461,18 | 197.049,34 | 233.510,52 |
| 238 | 2.950,66 | 4,25 | 982,14 | 986,39 | 2.950,66 | 36.465,44 | 198.031,47 | 234.496,91 |
| 239 | 1.968,53 | 2,84 | 983,55 | 986,39 | 1.968,53 | 36.468,28 | 199.015,03 | 235.483,30 |
| 240 | 984,97 | 1,42 | 984,97 | 986,39 | 984,97 | 36.469,70 | 200.000,00 | 236.469,70 |
Interhyp Baufinanzierung
- 1,73%
- gebundener Sollzins*
- 1,74%
- effektiver Jahreszins*
- 986,39€
- Monatsrate
- Gesamtzahlung :236.469,70 EUR
- Tilgungsanteil :200.000,00 EUR
- Zinsanteil :36.469,70 EUR
- Restschuld :0,00 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 200.000,00 EUR;
Kreditrate: 571,67 EUR;
Gesamtbetrag: 68.600,00 EUR;
Anzahl Kreditraten: 120;
Laufzeit: 120 Monate; Effektiver Jahreszins: 1,44 %;
Gebundener Sollzins: 1,43 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist Interhyp AG Marcel-Breuer-Straße 18
80807 München
80807 München
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 200.000,00 | 288,33 | 698,06 | 986,39 | 199.301,94 | 288,33 | 698,06 | 986,39 |
| 2 | 199.301,94 | 287,33 | 699,06 | 986,39 | 199.301,94 | 311,35 | 1.397,12 | 1.708,48 |
| 3 | 198.602,88 | 286,32 | 700,07 | 986,39 | 198.602,88 | 597,67 | 2.097,20 | 2.694,87 |
| 4 | 197.902,80 | 285,31 | 701,08 | 986,39 | 197.902,80 | 882,98 | 2.798,28 | 3.681,26 |
| 5 | 197.201,72 | 284,30 | 702,09 | 986,39 | 197.201,72 | 1.167,28 | 3.500,37 | 4.667,65 |
| 6 | 196.499,63 | 283,29 | 703,10 | 986,39 | 196.499,63 | 1.450,57 | 4.203,47 | 5.654,04 |
| 7 | 195.796,53 | 282,27 | 704,12 | 986,39 | 195.796,53 | 1.732,84 | 4.907,59 | 6.640,44 |
| 8 | 195.092,41 | 281,26 | 705,13 | 986,39 | 195.092,41 | 2.014,10 | 5.612,73 | 7.626,83 |
| 9 | 194.387,27 | 280,24 | 706,15 | 986,39 | 194.387,27 | 2.294,34 | 6.318,88 | 8.613,22 |
| 10 | 193.681,12 | 279,22 | 707,17 | 986,39 | 193.681,12 | 2.573,57 | 7.026,04 | 9.599,61 |
| 11 | 192.973,96 | 278,20 | 708,19 | 986,39 | 192.973,96 | 2.851,77 | 7.734,23 | 10.586,00 |
| 12 | 192.265,77 | 277,18 | 709,21 | 986,39 | 192.265,77 | 3.128,95 | 8.443,44 | 11.572,39 |
| 13 | 191.556,56 | 276,16 | 710,23 | 986,39 | 191.556,56 | 3.405,11 | 9.153,67 | 12.558,79 |
| 14 | 190.846,33 | 275,14 | 711,25 | 986,39 | 190.846,33 | 3.680,25 | 9.864,93 | 13.545,18 |
| 15 | 190.135,07 | 274,11 | 712,28 | 986,39 | 190.135,07 | 3.954,36 | 10.577,21 | 14.531,57 |
| 16 | 189.422,79 | 273,08 | 713,31 | 986,39 | 189.422,79 | 4.227,45 | 11.290,51 | 15.517,96 |
| 17 | 188.709,49 | 272,06 | 714,34 | 986,39 | 188.709,49 | 4.499,50 | 12.004,85 | 16.504,35 |
| 18 | 187.995,15 | 271,03 | 715,37 | 986,39 | 187.995,15 | 4.770,53 | 12.720,21 | 17.490,74 |
| 19 | 187.279,79 | 270,00 | 716,40 | 986,39 | 187.279,79 | 5.040,52 | 13.436,61 | 18.477,14 |
| 20 | 186.563,39 | 268,96 | 717,43 | 986,39 | 186.563,39 | 5.309,49 | 14.154,04 | 19.463,53 |
| 21 | 185.845,96 | 267,93 | 718,46 | 986,39 | 185.845,96 | 5.577,42 | 14.872,50 | 20.449,92 |
| 22 | 185.127,50 | 266,89 | 719,50 | 986,39 | 185.127,50 | 5.844,31 | 15.592,00 | 21.436,31 |
| 23 | 184.408,00 | 265,85 | 720,54 | 986,39 | 184.408,00 | 6.110,16 | 16.312,54 | 22.422,70 |
| 24 | 183.687,46 | 264,82 | 721,58 | 986,39 | 183.687,46 | 6.374,98 | 17.034,12 | 23.409,09 |
| 25 | 182.965,88 | 263,78 | 722,62 | 986,39 | 182.965,88 | 6.638,75 | 17.756,73 | 24.395,49 |
| 26 | 182.243,27 | 262,73 | 723,66 | 986,39 | 182.243,27 | 6.901,49 | 18.480,39 | 25.381,88 |
| 27 | 181.519,61 | 261,69 | 724,70 | 986,39 | 181.519,61 | 7.163,18 | 19.205,09 | 26.368,27 |
| 28 | 180.794,91 | 260,65 | 725,75 | 986,39 | 180.794,91 | 7.423,82 | 19.930,84 | 27.354,66 |
| 29 | 180.069,16 | 259,60 | 726,79 | 986,39 | 180.069,16 | 7.683,42 | 20.657,63 | 28.341,05 |
| 30 | 179.342,37 | 258,55 | 727,84 | 986,39 | 179.342,37 | 7.941,98 | 21.385,47 | 29.327,44 |
| 31 | 178.614,53 | 257,50 | 728,89 | 986,39 | 178.614,53 | 8.199,48 | 22.114,36 | 30.313,84 |
| 32 | 177.885,64 | 256,45 | 729,94 | 986,39 | 177.885,64 | 8.455,93 | 22.844,30 | 31.300,23 |
| 33 | 177.155,70 | 255,40 | 730,99 | 986,39 | 177.155,70 | 8.711,33 | 23.575,29 | 32.286,62 |
| 34 | 176.424,71 | 254,35 | 732,05 | 986,39 | 176.424,71 | 8.965,68 | 24.307,34 | 33.273,01 |
| 35 | 175.692,66 | 253,29 | 733,10 | 986,39 | 175.692,66 | 9.218,97 | 25.040,44 | 34.259,40 |
| 36 | 174.959,56 | 252,23 | 734,16 | 986,39 | 174.959,56 | 9.471,20 | 25.774,59 | 35.245,79 |
| 37 | 174.225,41 | 251,17 | 735,22 | 986,39 | 174.225,41 | 9.722,37 | 26.509,81 | 36.232,19 |
| 38 | 173.490,19 | 250,12 | 736,28 | 986,39 | 173.490,19 | 9.972,49 | 27.246,09 | 37.218,58 |
| 39 | 172.753,91 | 249,05 | 737,34 | 986,39 | 172.753,91 | 10.221,54 | 27.983,43 | 38.204,97 |
| 40 | 172.016,57 | 247,99 | 738,40 | 986,39 | 172.016,57 | 10.469,53 | 28.721,83 | 39.191,36 |
| 41 | 171.278,17 | 246,93 | 739,47 | 986,39 | 171.278,17 | 10.716,46 | 29.461,29 | 40.177,75 |
| 42 | 170.538,71 | 245,86 | 740,53 | 986,39 | 170.538,71 | 10.962,32 | 30.201,82 | 41.164,14 |
| 43 | 169.798,18 | 244,79 | 741,60 | 986,39 | 169.798,18 | 11.207,11 | 30.943,42 | 42.150,54 |
| 44 | 169.056,58 | 243,72 | 742,67 | 986,39 | 169.056,58 | 11.450,84 | 31.686,09 | 43.136,93 |
| 45 | 168.313,91 | 242,65 | 743,74 | 986,39 | 168.313,91 | 11.693,49 | 32.429,83 | 44.123,32 |
| 46 | 167.570,17 | 241,58 | 744,81 | 986,39 | 167.570,17 | 11.935,07 | 33.174,64 | 45.109,71 |
| 47 | 166.825,36 | 240,51 | 745,89 | 986,39 | 166.825,36 | 12.175,57 | 33.920,53 | 46.096,10 |
| 48 | 166.079,47 | 239,43 | 746,96 | 986,39 | 166.079,47 | 12.415,01 | 34.667,49 | 47.082,49 |
| 49 | 165.332,51 | 238,35 | 748,04 | 986,39 | 165.332,51 | 12.653,36 | 35.415,53 | 48.068,89 |
| 50 | 164.584,47 | 237,28 | 749,12 | 986,39 | 164.584,47 | 12.890,64 | 36.164,64 | 49.055,28 |
| 51 | 163.835,36 | 236,20 | 750,20 | 986,39 | 163.835,36 | 13.126,83 | 36.914,84 | 50.041,67 |
| 52 | 163.085,16 | 235,11 | 751,28 | 986,39 | 163.085,16 | 13.361,95 | 37.666,11 | 51.028,06 |
| 53 | 162.333,89 | 234,03 | 752,36 | 986,39 | 162.333,89 | 13.595,98 | 38.418,47 | 52.014,45 |
| 54 | 161.581,53 | 232,95 | 753,44 | 986,39 | 161.581,53 | 13.828,92 | 39.171,92 | 53.000,84 |
| 55 | 160.828,08 | 231,86 | 754,53 | 986,39 | 160.828,08 | 14.060,79 | 39.926,45 | 53.987,24 |
| 56 | 160.073,55 | 230,77 | 755,62 | 986,39 | 160.073,55 | 14.291,56 | 40.682,07 | 54.973,63 |
| 57 | 159.317,93 | 229,68 | 756,71 | 986,39 | 159.317,93 | 14.521,24 | 41.438,78 | 55.960,02 |
| 58 | 158.561,22 | 228,59 | 757,80 | 986,39 | 158.561,22 | 14.749,83 | 42.196,58 | 56.946,41 |
| 59 | 157.803,42 | 227,50 | 758,89 | 986,39 | 157.803,42 | 14.977,33 | 42.955,47 | 57.932,80 |
| 60 | 157.044,53 | 226,41 | 759,99 | 986,39 | 157.044,53 | 15.203,74 | 43.715,46 | 58.919,19 |
| 61 | 156.284,54 | 225,31 | 761,08 | 986,39 | 156.284,54 | 15.429,05 | 44.476,54 | 59.905,59 |
| 62 | 155.523,46 | 224,21 | 762,18 | 986,39 | 155.523,46 | 15.653,26 | 45.238,72 | 60.891,98 |
| 63 | 154.761,28 | 223,11 | 763,28 | 986,39 | 154.761,28 | 15.876,38 | 46.001,99 | 61.878,37 |
| 64 | 153.998,01 | 222,01 | 764,38 | 986,39 | 153.998,01 | 16.098,39 | 46.766,37 | 62.864,76 |
| 65 | 153.233,63 | 220,91 | 765,48 | 986,39 | 153.233,63 | 16.319,30 | 47.531,85 | 63.851,15 |
| 66 | 152.468,15 | 219,81 | 766,58 | 986,39 | 152.468,15 | 16.539,11 | 48.298,43 | 64.837,54 |
| 67 | 151.701,57 | 218,70 | 767,69 | 986,39 | 151.701,57 | 16.757,81 | 49.066,12 | 65.823,94 |
| 68 | 150.933,88 | 217,60 | 768,80 | 986,39 | 150.933,88 | 16.975,41 | 49.834,92 | 66.810,33 |
| 69 | 150.165,08 | 216,49 | 769,90 | 986,39 | 150.165,08 | 17.191,90 | 50.604,82 | 67.796,72 |
| 70 | 149.395,18 | 215,38 | 771,01 | 986,39 | 149.395,18 | 17.407,28 | 51.375,84 | 68.783,11 |
| 71 | 148.624,16 | 214,27 | 772,13 | 986,39 | 148.624,16 | 17.621,54 | 52.147,96 | 69.769,50 |
| 72 | 147.852,04 | 213,15 | 773,24 | 986,39 | 147.852,04 | 17.834,70 | 52.921,20 | 70.755,89 |
| 73 | 147.078,80 | 212,04 | 774,35 | 986,39 | 147.078,80 | 18.046,73 | 53.695,55 | 71.742,29 |
| 74 | 146.304,45 | 210,92 | 775,47 | 986,39 | 146.304,45 | 18.257,66 | 54.471,02 | 72.728,68 |
| 75 | 145.528,98 | 209,80 | 776,59 | 986,39 | 145.528,98 | 18.467,46 | 55.247,61 | 73.715,07 |
| 76 | 144.752,39 | 208,68 | 777,71 | 986,39 | 144.752,39 | 18.676,15 | 56.025,32 | 74.701,46 |
| 77 | 143.974,68 | 207,56 | 778,83 | 986,39 | 143.974,68 | 18.883,71 | 56.804,14 | 75.687,85 |
| 78 | 143.195,86 | 206,44 | 779,95 | 986,39 | 143.195,86 | 19.090,15 | 57.584,09 | 76.674,24 |
| 79 | 142.415,91 | 205,32 | 781,08 | 986,39 | 142.415,91 | 19.295,47 | 58.365,17 | 77.660,64 |
| 80 | 141.634,83 | 204,19 | 782,20 | 986,39 | 141.634,83 | 19.499,66 | 59.147,37 | 78.647,03 |
| 81 | 140.852,63 | 203,06 | 783,33 | 986,39 | 140.852,63 | 19.702,72 | 59.930,70 | 79.633,42 |
| 82 | 140.069,30 | 201,93 | 784,46 | 986,39 | 140.069,30 | 19.904,65 | 60.715,16 | 80.619,81 |
| 83 | 139.284,84 | 200,80 | 785,59 | 986,39 | 139.284,84 | 20.105,45 | 61.500,75 | 81.606,20 |
| 84 | 138.499,25 | 199,67 | 786,72 | 986,39 | 138.499,25 | 20.305,12 | 62.287,47 | 82.592,59 |
| 85 | 137.712,53 | 198,54 | 787,86 | 986,39 | 137.712,53 | 20.503,66 | 63.075,33 | 83.578,99 |
| 86 | 136.924,67 | 197,40 | 788,99 | 986,39 | 136.924,67 | 20.701,06 | 63.864,32 | 84.565,38 |
| 87 | 136.135,68 | 196,26 | 790,13 | 986,39 | 136.135,68 | 20.897,32 | 64.654,45 | 85.551,77 |
| 88 | 135.345,55 | 195,12 | 791,27 | 986,39 | 135.345,55 | 21.092,45 | 65.445,72 | 86.538,16 |
| 89 | 134.554,28 | 193,98 | 792,41 | 986,39 | 134.554,28 | 21.286,43 | 66.238,13 | 87.524,55 |
| 90 | 133.761,87 | 192,84 | 793,55 | 986,39 | 133.761,87 | 21.479,27 | 67.031,68 | 88.510,94 |
| 91 | 132.968,32 | 191,70 | 794,70 | 986,39 | 132.968,32 | 21.670,96 | 67.826,37 | 89.497,34 |
| 92 | 132.173,63 | 190,55 | 795,84 | 986,39 | 132.173,63 | 21.861,51 | 68.622,21 | 90.483,73 |
| 93 | 131.377,79 | 189,40 | 796,99 | 986,39 | 131.377,79 | 22.050,92 | 69.419,20 | 91.470,12 |
| 94 | 130.580,80 | 188,25 | 798,14 | 986,39 | 130.580,80 | 22.239,17 | 70.217,34 | 92.456,51 |
| 95 | 129.782,66 | 187,10 | 799,29 | 986,39 | 129.782,66 | 22.426,27 | 71.016,63 | 93.442,90 |
| 96 | 128.983,37 | 185,95 | 800,44 | 986,39 | 128.983,37 | 22.612,23 | 71.817,07 | 94.429,29 |
| 97 | 128.182,93 | 184,80 | 801,59 | 986,39 | 128.182,93 | 22.797,02 | 72.618,66 | 95.415,69 |
| 98 | 127.381,34 | 183,64 | 802,75 | 986,39 | 127.381,34 | 22.980,66 | 73.421,41 | 96.402,08 |
| 99 | 126.578,59 | 182,48 | 803,91 | 986,39 | 126.578,59 | 23.163,15 | 74.225,32 | 97.388,47 |
| 100 | 125.774,68 | 181,33 | 805,07 | 986,39 | 125.774,68 | 23.344,47 | 75.030,39 | 98.374,86 |
| 101 | 124.969,61 | 180,16 | 806,23 | 986,39 | 124.969,61 | 23.524,64 | 75.836,62 | 99.361,25 |
| 102 | 124.163,38 | 179,00 | 807,39 | 986,39 | 124.163,38 | 23.703,64 | 76.644,00 | 100.347,64 |
| 103 | 123.356,00 | 177,84 | 808,55 | 986,39 | 123.356,00 | 23.881,48 | 77.452,56 | 101.334,04 |
| 104 | 122.547,44 | 176,67 | 809,72 | 986,39 | 122.547,44 | 24.058,15 | 78.262,28 | 102.320,43 |
| 105 | 121.737,72 | 175,51 | 810,89 | 986,39 | 121.737,72 | 24.233,66 | 79.073,16 | 103.306,82 |
| 106 | 120.926,84 | 174,34 | 812,06 | 986,39 | 120.926,84 | 24.407,99 | 79.885,22 | 104.293,21 |
| 107 | 120.114,78 | 173,17 | 813,23 | 986,39 | 120.114,78 | 24.581,16 | 80.698,45 | 105.279,60 |
| 108 | 119.301,55 | 171,99 | 814,40 | 986,39 | 119.301,55 | 24.753,15 | 81.512,84 | 106.265,99 |
| 109 | 118.487,16 | 170,82 | 815,57 | 986,39 | 118.487,16 | 24.923,97 | 82.328,42 | 107.252,39 |
| 110 | 117.671,58 | 169,64 | 816,75 | 986,39 | 117.671,58 | 25.093,61 | 83.145,17 | 108.238,78 |
| 111 | 116.854,83 | 168,47 | 817,93 | 986,39 | 116.854,83 | 25.262,08 | 83.963,09 | 109.225,17 |
| 112 | 116.036,91 | 167,29 | 819,11 | 986,39 | 116.036,91 | 25.429,36 | 84.782,20 | 110.211,56 |
| 113 | 115.217,80 | 166,11 | 820,29 | 986,39 | 115.217,80 | 25.595,47 | 85.602,48 | 111.197,95 |
| 114 | 114.397,52 | 164,92 | 821,47 | 986,39 | 114.397,52 | 25.760,39 | 86.423,95 | 112.184,34 |
| 115 | 113.576,05 | 163,74 | 822,65 | 986,39 | 113.576,05 | 25.924,13 | 87.246,60 | 113.170,74 |
| 116 | 112.753,40 | 162,55 | 823,84 | 986,39 | 112.753,40 | 26.086,69 | 88.070,44 | 114.157,13 |
| 117 | 111.929,56 | 161,37 | 825,03 | 986,39 | 111.929,56 | 26.248,05 | 88.895,47 | 115.143,52 |
| 118 | 111.104,53 | 160,18 | 826,22 | 986,39 | 111.104,53 | 26.408,23 | 89.721,69 | 116.129,91 |
| 119 | 110.278,31 | 158,98 | 827,41 | 986,39 | 110.278,31 | 26.567,21 | 90.549,09 | 117.116,30 |
| 120 | 109.450,91 | 157,79 | 828,60 | 986,39 | 109.450,91 | 26.725,00 | 91.377,69 | 118.102,69 |
| 121 | 108.622,31 | 156,60 | 829,79 | 986,39 | 108.622,31 | 26.881,60 | 92.207,49 | 119.089,09 |
| 122 | 107.792,51 | 155,40 | 830,99 | 986,39 | 107.792,51 | 27.037,00 | 93.038,48 | 120.075,48 |
| 123 | 106.961,52 | 154,20 | 832,19 | 986,39 | 106.961,52 | 27.191,20 | 93.870,67 | 121.061,87 |
| 124 | 106.129,33 | 153,00 | 833,39 | 986,39 | 106.129,33 | 27.344,21 | 94.704,05 | 122.048,26 |
| 125 | 105.295,95 | 151,80 | 834,59 | 986,39 | 105.295,95 | 27.496,01 | 95.538,65 | 123.034,65 |
| 126 | 104.461,35 | 150,60 | 835,79 | 986,39 | 104.461,35 | 27.646,61 | 96.374,44 | 124.021,04 |
| 127 | 103.625,56 | 149,39 | 837,00 | 986,39 | 103.625,56 | 27.796,00 | 97.211,44 | 125.007,44 |
| 128 | 102.788,56 | 148,19 | 838,20 | 986,39 | 102.788,56 | 27.944,19 | 98.049,64 | 125.993,83 |
| 129 | 101.950,36 | 146,98 | 839,41 | 986,39 | 101.950,36 | 28.091,17 | 98.889,05 | 126.980,22 |
| 130 | 101.110,95 | 145,77 | 840,62 | 986,39 | 101.110,95 | 28.236,93 | 99.729,68 | 127.966,61 |
| 131 | 100.270,32 | 144,56 | 841,84 | 986,39 | 100.270,32 | 28.381,49 | 100.571,51 | 128.953,00 |
| 132 | 99.428,49 | 143,34 | 843,05 | 986,39 | 99.428,49 | 28.524,83 | 101.414,56 | 129.939,39 |
| 133 | 98.585,44 | 142,13 | 844,26 | 986,39 | 98.585,44 | 28.666,96 | 102.258,83 | 130.925,79 |
| 134 | 97.741,17 | 140,91 | 845,48 | 986,39 | 97.741,17 | 28.807,87 | 103.104,31 | 131.912,18 |
| 135 | 96.895,69 | 139,69 | 846,70 | 986,39 | 96.895,69 | 28.947,56 | 103.951,01 | 132.898,57 |
| 136 | 96.048,99 | 138,47 | 847,92 | 986,39 | 96.048,99 | 29.086,03 | 104.798,93 | 133.884,96 |
| 137 | 95.201,07 | 137,25 | 849,14 | 986,39 | 95.201,07 | 29.223,28 | 105.648,07 | 134.871,35 |
| 138 | 94.351,93 | 136,02 | 850,37 | 986,39 | 94.351,93 | 29.359,30 | 106.498,44 | 135.857,74 |
| 139 | 93.501,56 | 134,80 | 851,59 | 986,39 | 93.501,56 | 29.494,10 | 107.350,03 | 136.844,14 |
| 140 | 92.649,97 | 133,57 | 852,82 | 986,39 | 92.649,97 | 29.627,67 | 108.202,86 | 137.830,53 |
| 141 | 91.797,14 | 132,34 | 854,05 | 986,39 | 91.797,14 | 29.760,01 | 109.056,91 | 138.816,92 |
| 142 | 90.943,09 | 131,11 | 855,28 | 986,39 | 90.943,09 | 29.891,12 | 109.912,19 | 139.803,31 |
| 143 | 90.087,81 | 129,88 | 856,52 | 986,39 | 90.087,81 | 30.021,00 | 110.768,70 | 140.789,70 |
| 144 | 89.231,30 | 128,64 | 857,75 | 986,39 | 89.231,30 | 30.149,64 | 111.626,45 | 141.776,09 |
| 145 | 88.373,55 | 127,41 | 858,99 | 986,39 | 88.373,55 | 30.277,05 | 112.485,44 | 142.762,49 |
| 146 | 87.514,56 | 126,17 | 860,22 | 986,39 | 87.514,56 | 30.403,21 | 113.345,66 | 143.748,88 |
| 147 | 86.654,34 | 124,93 | 861,47 | 986,39 | 86.654,34 | 30.528,14 | 114.207,13 | 144.735,27 |
| 148 | 85.792,87 | 123,68 | 862,71 | 986,39 | 85.792,87 | 30.651,83 | 115.069,84 | 145.721,66 |
| 149 | 84.930,16 | 122,44 | 863,95 | 986,39 | 84.930,16 | 30.774,27 | 115.933,79 | 146.708,05 |
| 150 | 84.066,21 | 121,20 | 865,20 | 986,39 | 84.066,21 | 30.895,46 | 116.798,98 | 147.694,44 |
| 151 | 83.201,02 | 119,95 | 866,44 | 986,39 | 83.201,02 | 31.015,41 | 117.665,43 | 148.680,84 |
| 152 | 82.334,57 | 118,70 | 867,69 | 986,39 | 82.334,57 | 31.134,11 | 118.533,12 | 149.667,23 |
| 153 | 81.466,88 | 117,45 | 868,94 | 986,39 | 81.466,88 | 31.251,56 | 119.402,06 | 150.653,62 |
| 154 | 80.597,94 | 116,20 | 870,20 | 986,39 | 80.597,94 | 31.367,75 | 120.272,26 | 151.640,01 |
| 155 | 79.727,74 | 114,94 | 871,45 | 986,39 | 79.727,74 | 31.482,69 | 121.143,71 | 152.626,40 |
| 156 | 78.856,29 | 113,68 | 872,71 | 986,39 | 78.856,29 | 31.596,38 | 122.016,42 | 153.612,79 |
| 157 | 77.983,58 | 112,43 | 873,97 | 986,39 | 77.983,58 | 31.708,80 | 122.890,38 | 154.599,19 |
| 158 | 77.109,62 | 111,17 | 875,23 | 986,39 | 77.109,62 | 31.819,97 | 123.765,61 | 155.585,58 |
| 159 | 76.234,39 | 109,90 | 876,49 | 986,39 | 76.234,39 | 31.929,87 | 124.642,10 | 156.571,97 |
| 160 | 75.357,90 | 108,64 | 877,75 | 986,39 | 75.357,90 | 32.038,52 | 125.519,85 | 157.558,36 |
| 161 | 74.480,15 | 107,38 | 879,02 | 986,39 | 74.480,15 | 32.145,89 | 126.398,86 | 158.544,75 |
| 162 | 73.601,14 | 106,11 | 880,28 | 986,39 | 73.601,14 | 32.252,00 | 127.279,15 | 159.531,14 |
| 163 | 72.720,85 | 104,84 | 881,55 | 986,39 | 72.720,85 | 32.356,84 | 128.160,70 | 160.517,54 |
| 164 | 71.839,30 | 103,57 | 882,82 | 986,39 | 71.839,30 | 32.460,41 | 129.043,52 | 161.503,93 |
| 165 | 70.956,48 | 102,30 | 884,10 | 986,39 | 70.956,48 | 32.562,70 | 129.927,62 | 162.490,32 |
| 166 | 70.072,38 | 101,02 | 885,37 | 986,39 | 70.072,38 | 32.663,72 | 130.812,99 | 163.476,71 |
| 167 | 69.187,01 | 99,74 | 886,65 | 986,39 | 69.187,01 | 32.763,47 | 131.699,63 | 164.463,10 |
| 168 | 68.300,37 | 98,47 | 887,93 | 986,39 | 68.300,37 | 32.861,93 | 132.587,56 | 165.449,49 |
| 169 | 67.412,44 | 97,19 | 889,21 | 986,39 | 67.412,44 | 32.959,12 | 133.476,77 | 166.435,89 |
| 170 | 66.523,23 | 95,90 | 890,49 | 986,39 | 66.523,23 | 33.055,03 | 134.367,25 | 167.422,28 |
| 171 | 65.632,75 | 94,62 | 891,77 | 986,39 | 65.632,75 | 33.149,65 | 135.259,02 | 168.408,67 |
| 172 | 64.740,98 | 93,33 | 893,06 | 986,39 | 64.740,98 | 33.242,98 | 136.152,08 | 169.395,06 |
| 173 | 63.847,92 | 92,05 | 894,34 | 986,39 | 63.847,92 | 33.335,03 | 137.046,42 | 170.381,45 |
| 174 | 62.953,58 | 90,76 | 895,63 | 986,39 | 62.953,58 | 33.425,79 | 137.942,06 | 171.367,84 |
| 175 | 62.057,94 | 89,47 | 896,92 | 986,39 | 62.057,94 | 33.515,25 | 138.838,98 | 172.354,24 |
| 176 | 61.161,02 | 88,17 | 898,22 | 986,39 | 61.161,02 | 33.603,43 | 139.737,20 | 173.340,63 |
| 177 | 60.262,80 | 86,88 | 899,51 | 986,39 | 60.262,80 | 33.690,31 | 140.636,71 | 174.327,02 |
| 178 | 59.363,29 | 85,58 | 900,81 | 986,39 | 59.363,29 | 33.775,89 | 141.537,52 | 175.313,41 |
| 179 | 58.462,48 | 84,28 | 902,11 | 986,39 | 58.462,48 | 33.860,17 | 142.439,63 | 176.299,80 |
| 180 | 57.560,37 | 82,98 | 903,41 | 986,39 | 57.560,37 | 33.943,15 | 143.343,04 | 177.286,19 |
| 181 | 56.656,96 | 81,68 | 904,71 | 986,39 | 56.656,96 | 34.024,83 | 144.247,75 | 178.272,59 |
| 182 | 55.752,25 | 80,38 | 906,02 | 986,39 | 55.752,25 | 34.105,21 | 145.153,77 | 179.258,98 |
| 183 | 54.846,23 | 79,07 | 907,32 | 986,39 | 54.846,23 | 34.184,28 | 146.061,09 | 180.245,37 |
| 184 | 53.938,91 | 77,76 | 908,63 | 986,39 | 53.938,91 | 34.262,04 | 146.969,72 | 181.231,76 |
| 185 | 53.030,28 | 76,45 | 909,94 | 986,39 | 53.030,28 | 34.338,49 | 147.879,66 | 182.218,15 |
| 186 | 52.120,34 | 75,14 | 911,25 | 986,39 | 52.120,34 | 34.413,63 | 148.790,91 | 183.204,54 |
| 187 | 51.209,09 | 73,83 | 912,57 | 986,39 | 51.209,09 | 34.487,46 | 149.703,48 | 184.190,94 |
| 188 | 50.296,52 | 72,51 | 913,88 | 986,39 | 50.296,52 | 34.559,97 | 150.617,36 | 185.177,33 |
| 189 | 49.382,64 | 71,19 | 915,20 | 986,39 | 49.382,64 | 34.631,17 | 151.532,55 | 186.163,72 |
| 190 | 48.467,45 | 69,87 | 916,52 | 986,39 | 48.467,45 | 34.701,04 | 152.449,07 | 187.150,11 |
| 191 | 47.550,93 | 68,55 | 917,84 | 986,39 | 47.550,93 | 34.769,59 | 153.366,91 | 188.136,50 |
| 192 | 46.633,09 | 67,23 | 919,16 | 986,39 | 46.633,09 | 34.836,82 | 154.286,07 | 189.122,89 |
| 193 | 45.713,93 | 65,90 | 920,49 | 986,39 | 45.713,93 | 34.902,73 | 155.206,56 | 190.109,29 |
| 194 | 44.793,44 | 64,58 | 921,81 | 986,39 | 44.793,44 | 34.967,30 | 156.128,38 | 191.095,68 |
| 195 | 43.871,62 | 63,25 | 923,14 | 986,39 | 43.871,62 | 35.030,55 | 157.051,52 | 192.082,07 |
| 196 | 42.948,48 | 61,92 | 924,47 | 986,39 | 42.948,48 | 35.092,47 | 157.975,99 | 193.068,46 |
| 197 | 42.024,01 | 60,58 | 925,81 | 986,39 | 42.024,01 | 35.153,05 | 158.901,80 | 194.054,85 |
| 198 | 41.098,20 | 59,25 | 927,14 | 986,39 | 41.098,20 | 35.212,30 | 159.828,94 | 195.041,24 |
| 199 | 40.171,06 | 57,91 | 928,48 | 986,39 | 40.171,06 | 35.270,22 | 160.757,42 | 196.027,64 |
| 200 | 39.242,58 | 56,57 | 929,82 | 986,39 | 39.242,58 | 35.326,79 | 161.687,24 | 197.014,03 |
| 201 | 38.312,76 | 55,23 | 931,16 | 986,39 | 38.312,76 | 35.382,03 | 162.618,39 | 198.000,42 |
| 202 | 37.381,61 | 53,89 | 932,50 | 986,39 | 37.381,61 | 35.435,92 | 163.550,89 | 198.986,81 |
| 203 | 36.449,11 | 52,55 | 933,84 | 986,39 | 36.449,11 | 35.488,46 | 164.484,74 | 199.973,20 |
| 204 | 35.515,26 | 51,20 | 935,19 | 986,39 | 35.515,26 | 35.539,67 | 165.419,93 | 200.959,59 |
| 205 | 34.580,07 | 49,85 | 936,54 | 986,39 | 34.580,07 | 35.589,52 | 166.356,47 | 201.945,99 |
| 206 | 33.643,53 | 48,50 | 937,89 | 986,39 | 33.643,53 | 35.638,02 | 167.294,36 | 202.932,38 |
| 207 | 32.705,64 | 47,15 | 939,24 | 986,39 | 32.705,64 | 35.685,17 | 168.233,60 | 203.918,77 |
| 208 | 31.766,40 | 45,80 | 940,60 | 986,39 | 31.766,40 | 35.730,97 | 169.174,19 | 204.905,16 |
| 209 | 30.825,81 | 44,44 | 941,95 | 986,39 | 30.825,81 | 35.775,41 | 170.116,14 | 205.891,55 |
| 210 | 29.883,86 | 43,08 | 943,31 | 986,39 | 29.883,86 | 35.818,49 | 171.059,45 | 206.877,94 |
| 211 | 28.940,55 | 41,72 | 944,67 | 986,39 | 28.940,55 | 35.860,21 | 172.004,12 | 207.864,34 |
| 212 | 27.995,88 | 40,36 | 946,03 | 986,39 | 27.995,88 | 35.900,57 | 172.950,15 | 208.850,73 |
| 213 | 27.049,85 | 39,00 | 947,39 | 986,39 | 27.049,85 | 35.939,57 | 173.897,55 | 209.837,12 |
| 214 | 26.102,45 | 37,63 | 948,76 | 986,39 | 26.102,45 | 35.977,20 | 174.846,31 | 210.823,51 |
| 215 | 25.153,69 | 36,26 | 950,13 | 986,39 | 25.153,69 | 36.013,47 | 175.796,44 | 211.809,90 |
| 216 | 24.203,56 | 34,89 | 951,50 | 986,39 | 24.203,56 | 36.048,36 | 176.747,94 | 212.796,30 |
| 217 | 23.252,06 | 33,52 | 952,87 | 986,39 | 23.252,06 | 36.081,88 | 177.700,81 | 213.782,69 |
| 218 | 22.299,19 | 32,15 | 954,24 | 986,39 | 22.299,19 | 36.114,03 | 178.655,05 | 214.769,08 |
| 219 | 21.344,95 | 30,77 | 955,62 | 986,39 | 21.344,95 | 36.144,80 | 179.610,67 | 215.755,47 |
| 220 | 20.389,33 | 29,39 | 957,00 | 986,39 | 20.389,33 | 36.174,20 | 180.567,67 | 216.741,86 |
| 221 | 19.432,33 | 28,01 | 958,38 | 986,39 | 19.432,33 | 36.202,21 | 181.526,04 | 217.728,25 |
| 222 | 18.473,96 | 26,63 | 959,76 | 986,39 | 18.473,96 | 36.228,84 | 182.485,80 | 218.714,65 |
| 223 | 17.514,20 | 25,25 | 961,14 | 986,39 | 17.514,20 | 36.254,09 | 183.446,94 | 219.701,04 |
| 224 | 16.553,06 | 23,86 | 962,53 | 986,39 | 16.553,06 | 36.277,96 | 184.409,47 | 220.687,43 |
| 225 | 15.590,53 | 22,48 | 963,92 | 986,39 | 15.590,53 | 36.300,43 | 185.373,39 | 221.673,82 |
| 226 | 14.626,61 | 21,09 | 965,30 | 986,39 | 14.626,61 | 36.321,52 | 186.338,69 | 222.660,21 |
| 227 | 13.661,31 | 19,70 | 966,70 | 986,39 | 13.661,31 | 36.341,22 | 187.305,39 | 223.646,60 |
| 228 | 12.694,61 | 18,30 | 968,09 | 986,39 | 12.694,61 | 36.359,52 | 188.273,48 | 224.633,00 |
| 229 | 11.726,52 | 16,91 | 969,49 | 986,39 | 11.726,52 | 36.376,42 | 189.242,96 | 225.619,39 |
| 230 | 10.757,04 | 15,51 | 970,88 | 986,39 | 10.757,04 | 36.391,93 | 190.213,85 | 226.605,78 |
| 231 | 9.786,15 | 14,11 | 972,28 | 986,39 | 9.786,15 | 36.406,04 | 191.186,13 | 227.592,17 |
| 232 | 8.813,87 | 12,71 | 973,69 | 986,39 | 8.813,87 | 36.418,75 | 192.159,82 | 228.578,56 |
| 233 | 7.840,18 | 11,30 | 975,09 | 986,39 | 7.840,18 | 36.430,05 | 193.134,90 | 229.564,95 |
| 234 | 6.865,10 | 9,90 | 976,49 | 986,39 | 6.865,10 | 36.439,95 | 194.111,40 | 230.551,35 |
| 235 | 5.888,60 | 8,49 | 977,90 | 986,39 | 5.888,60 | 36.448,44 | 195.089,30 | 231.537,74 |
| 236 | 4.910,70 | 7,08 | 979,31 | 986,39 | 4.910,70 | 36.455,52 | 196.068,61 | 232.524,13 |
| 237 | 3.931,39 | 5,67 | 980,72 | 986,39 | 3.931,39 | 36.461,18 | 197.049,34 | 233.510,52 |
| 238 | 2.950,66 | 4,25 | 982,14 | 986,39 | 2.950,66 | 36.465,44 | 198.031,47 | 234.496,91 |
| 239 | 1.968,53 | 2,84 | 983,55 | 986,39 | 1.968,53 | 36.468,28 | 199.015,03 | 235.483,30 |
| 240 | 984,97 | 1,42 | 984,97 | 986,39 | 984,97 | 36.469,70 | 200.000,00 | 236.469,70 |
Dr. Klein Baufinanzierung
- 1,73%
- gebundener Sollzins*
- 1,76%
- effektiver Jahreszins*
- 986,39€
- Monatsrate
- Gesamtzahlung :236.469,70 EUR
- Tilgungsanteil :200.000,00 EUR
- Zinsanteil :36.469,70 EUR
- Restschuld :0,00 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 190.000,00 EUR;
Kreditrate: 460,75 EUR;
Gesamtbetrag: 27.645,00 EUR;
Anzahl Kreditraten: 60;
Laufzeit: 60 Monate; Effektiver Jahreszins: 0,93 %;
Gebundener Sollzins: 0,91 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist Dr. Klein & Co. Aktiengesellschaft Postfach 1350
23503 Lübeck
23503 Lübeck
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 200.000,00 | 288,33 | 698,06 | 986,39 | 199.301,94 | 288,33 | 698,06 | 986,39 |
| 2 | 199.301,94 | 287,33 | 699,06 | 986,39 | 199.301,94 | 311,35 | 1.397,12 | 1.708,48 |
| 3 | 198.602,88 | 286,32 | 700,07 | 986,39 | 198.602,88 | 597,67 | 2.097,20 | 2.694,87 |
| 4 | 197.902,80 | 285,31 | 701,08 | 986,39 | 197.902,80 | 882,98 | 2.798,28 | 3.681,26 |
| 5 | 197.201,72 | 284,30 | 702,09 | 986,39 | 197.201,72 | 1.167,28 | 3.500,37 | 4.667,65 |
| 6 | 196.499,63 | 283,29 | 703,10 | 986,39 | 196.499,63 | 1.450,57 | 4.203,47 | 5.654,04 |
| 7 | 195.796,53 | 282,27 | 704,12 | 986,39 | 195.796,53 | 1.732,84 | 4.907,59 | 6.640,44 |
| 8 | 195.092,41 | 281,26 | 705,13 | 986,39 | 195.092,41 | 2.014,10 | 5.612,73 | 7.626,83 |
| 9 | 194.387,27 | 280,24 | 706,15 | 986,39 | 194.387,27 | 2.294,34 | 6.318,88 | 8.613,22 |
| 10 | 193.681,12 | 279,22 | 707,17 | 986,39 | 193.681,12 | 2.573,57 | 7.026,04 | 9.599,61 |
| 11 | 192.973,96 | 278,20 | 708,19 | 986,39 | 192.973,96 | 2.851,77 | 7.734,23 | 10.586,00 |
| 12 | 192.265,77 | 277,18 | 709,21 | 986,39 | 192.265,77 | 3.128,95 | 8.443,44 | 11.572,39 |
| 13 | 191.556,56 | 276,16 | 710,23 | 986,39 | 191.556,56 | 3.405,11 | 9.153,67 | 12.558,79 |
| 14 | 190.846,33 | 275,14 | 711,25 | 986,39 | 190.846,33 | 3.680,25 | 9.864,93 | 13.545,18 |
| 15 | 190.135,07 | 274,11 | 712,28 | 986,39 | 190.135,07 | 3.954,36 | 10.577,21 | 14.531,57 |
| 16 | 189.422,79 | 273,08 | 713,31 | 986,39 | 189.422,79 | 4.227,45 | 11.290,51 | 15.517,96 |
| 17 | 188.709,49 | 272,06 | 714,34 | 986,39 | 188.709,49 | 4.499,50 | 12.004,85 | 16.504,35 |
| 18 | 187.995,15 | 271,03 | 715,37 | 986,39 | 187.995,15 | 4.770,53 | 12.720,21 | 17.490,74 |
| 19 | 187.279,79 | 270,00 | 716,40 | 986,39 | 187.279,79 | 5.040,52 | 13.436,61 | 18.477,14 |
| 20 | 186.563,39 | 268,96 | 717,43 | 986,39 | 186.563,39 | 5.309,49 | 14.154,04 | 19.463,53 |
| 21 | 185.845,96 | 267,93 | 718,46 | 986,39 | 185.845,96 | 5.577,42 | 14.872,50 | 20.449,92 |
| 22 | 185.127,50 | 266,89 | 719,50 | 986,39 | 185.127,50 | 5.844,31 | 15.592,00 | 21.436,31 |
| 23 | 184.408,00 | 265,85 | 720,54 | 986,39 | 184.408,00 | 6.110,16 | 16.312,54 | 22.422,70 |
| 24 | 183.687,46 | 264,82 | 721,58 | 986,39 | 183.687,46 | 6.374,98 | 17.034,12 | 23.409,09 |
| 25 | 182.965,88 | 263,78 | 722,62 | 986,39 | 182.965,88 | 6.638,75 | 17.756,73 | 24.395,49 |
| 26 | 182.243,27 | 262,73 | 723,66 | 986,39 | 182.243,27 | 6.901,49 | 18.480,39 | 25.381,88 |
| 27 | 181.519,61 | 261,69 | 724,70 | 986,39 | 181.519,61 | 7.163,18 | 19.205,09 | 26.368,27 |
| 28 | 180.794,91 | 260,65 | 725,75 | 986,39 | 180.794,91 | 7.423,82 | 19.930,84 | 27.354,66 |
| 29 | 180.069,16 | 259,60 | 726,79 | 986,39 | 180.069,16 | 7.683,42 | 20.657,63 | 28.341,05 |
| 30 | 179.342,37 | 258,55 | 727,84 | 986,39 | 179.342,37 | 7.941,98 | 21.385,47 | 29.327,44 |
| 31 | 178.614,53 | 257,50 | 728,89 | 986,39 | 178.614,53 | 8.199,48 | 22.114,36 | 30.313,84 |
| 32 | 177.885,64 | 256,45 | 729,94 | 986,39 | 177.885,64 | 8.455,93 | 22.844,30 | 31.300,23 |
| 33 | 177.155,70 | 255,40 | 730,99 | 986,39 | 177.155,70 | 8.711,33 | 23.575,29 | 32.286,62 |
| 34 | 176.424,71 | 254,35 | 732,05 | 986,39 | 176.424,71 | 8.965,68 | 24.307,34 | 33.273,01 |
| 35 | 175.692,66 | 253,29 | 733,10 | 986,39 | 175.692,66 | 9.218,97 | 25.040,44 | 34.259,40 |
| 36 | 174.959,56 | 252,23 | 734,16 | 986,39 | 174.959,56 | 9.471,20 | 25.774,59 | 35.245,79 |
| 37 | 174.225,41 | 251,17 | 735,22 | 986,39 | 174.225,41 | 9.722,37 | 26.509,81 | 36.232,19 |
| 38 | 173.490,19 | 250,12 | 736,28 | 986,39 | 173.490,19 | 9.972,49 | 27.246,09 | 37.218,58 |
| 39 | 172.753,91 | 249,05 | 737,34 | 986,39 | 172.753,91 | 10.221,54 | 27.983,43 | 38.204,97 |
| 40 | 172.016,57 | 247,99 | 738,40 | 986,39 | 172.016,57 | 10.469,53 | 28.721,83 | 39.191,36 |
| 41 | 171.278,17 | 246,93 | 739,47 | 986,39 | 171.278,17 | 10.716,46 | 29.461,29 | 40.177,75 |
| 42 | 170.538,71 | 245,86 | 740,53 | 986,39 | 170.538,71 | 10.962,32 | 30.201,82 | 41.164,14 |
| 43 | 169.798,18 | 244,79 | 741,60 | 986,39 | 169.798,18 | 11.207,11 | 30.943,42 | 42.150,54 |
| 44 | 169.056,58 | 243,72 | 742,67 | 986,39 | 169.056,58 | 11.450,84 | 31.686,09 | 43.136,93 |
| 45 | 168.313,91 | 242,65 | 743,74 | 986,39 | 168.313,91 | 11.693,49 | 32.429,83 | 44.123,32 |
| 46 | 167.570,17 | 241,58 | 744,81 | 986,39 | 167.570,17 | 11.935,07 | 33.174,64 | 45.109,71 |
| 47 | 166.825,36 | 240,51 | 745,89 | 986,39 | 166.825,36 | 12.175,57 | 33.920,53 | 46.096,10 |
| 48 | 166.079,47 | 239,43 | 746,96 | 986,39 | 166.079,47 | 12.415,01 | 34.667,49 | 47.082,49 |
| 49 | 165.332,51 | 238,35 | 748,04 | 986,39 | 165.332,51 | 12.653,36 | 35.415,53 | 48.068,89 |
| 50 | 164.584,47 | 237,28 | 749,12 | 986,39 | 164.584,47 | 12.890,64 | 36.164,64 | 49.055,28 |
| 51 | 163.835,36 | 236,20 | 750,20 | 986,39 | 163.835,36 | 13.126,83 | 36.914,84 | 50.041,67 |
| 52 | 163.085,16 | 235,11 | 751,28 | 986,39 | 163.085,16 | 13.361,95 | 37.666,11 | 51.028,06 |
| 53 | 162.333,89 | 234,03 | 752,36 | 986,39 | 162.333,89 | 13.595,98 | 38.418,47 | 52.014,45 |
| 54 | 161.581,53 | 232,95 | 753,44 | 986,39 | 161.581,53 | 13.828,92 | 39.171,92 | 53.000,84 |
| 55 | 160.828,08 | 231,86 | 754,53 | 986,39 | 160.828,08 | 14.060,79 | 39.926,45 | 53.987,24 |
| 56 | 160.073,55 | 230,77 | 755,62 | 986,39 | 160.073,55 | 14.291,56 | 40.682,07 | 54.973,63 |
| 57 | 159.317,93 | 229,68 | 756,71 | 986,39 | 159.317,93 | 14.521,24 | 41.438,78 | 55.960,02 |
| 58 | 158.561,22 | 228,59 | 757,80 | 986,39 | 158.561,22 | 14.749,83 | 42.196,58 | 56.946,41 |
| 59 | 157.803,42 | 227,50 | 758,89 | 986,39 | 157.803,42 | 14.977,33 | 42.955,47 | 57.932,80 |
| 60 | 157.044,53 | 226,41 | 759,99 | 986,39 | 157.044,53 | 15.203,74 | 43.715,46 | 58.919,19 |
| 61 | 156.284,54 | 225,31 | 761,08 | 986,39 | 156.284,54 | 15.429,05 | 44.476,54 | 59.905,59 |
| 62 | 155.523,46 | 224,21 | 762,18 | 986,39 | 155.523,46 | 15.653,26 | 45.238,72 | 60.891,98 |
| 63 | 154.761,28 | 223,11 | 763,28 | 986,39 | 154.761,28 | 15.876,38 | 46.001,99 | 61.878,37 |
| 64 | 153.998,01 | 222,01 | 764,38 | 986,39 | 153.998,01 | 16.098,39 | 46.766,37 | 62.864,76 |
| 65 | 153.233,63 | 220,91 | 765,48 | 986,39 | 153.233,63 | 16.319,30 | 47.531,85 | 63.851,15 |
| 66 | 152.468,15 | 219,81 | 766,58 | 986,39 | 152.468,15 | 16.539,11 | 48.298,43 | 64.837,54 |
| 67 | 151.701,57 | 218,70 | 767,69 | 986,39 | 151.701,57 | 16.757,81 | 49.066,12 | 65.823,94 |
| 68 | 150.933,88 | 217,60 | 768,80 | 986,39 | 150.933,88 | 16.975,41 | 49.834,92 | 66.810,33 |
| 69 | 150.165,08 | 216,49 | 769,90 | 986,39 | 150.165,08 | 17.191,90 | 50.604,82 | 67.796,72 |
| 70 | 149.395,18 | 215,38 | 771,01 | 986,39 | 149.395,18 | 17.407,28 | 51.375,84 | 68.783,11 |
| 71 | 148.624,16 | 214,27 | 772,13 | 986,39 | 148.624,16 | 17.621,54 | 52.147,96 | 69.769,50 |
| 72 | 147.852,04 | 213,15 | 773,24 | 986,39 | 147.852,04 | 17.834,70 | 52.921,20 | 70.755,89 |
| 73 | 147.078,80 | 212,04 | 774,35 | 986,39 | 147.078,80 | 18.046,73 | 53.695,55 | 71.742,29 |
| 74 | 146.304,45 | 210,92 | 775,47 | 986,39 | 146.304,45 | 18.257,66 | 54.471,02 | 72.728,68 |
| 75 | 145.528,98 | 209,80 | 776,59 | 986,39 | 145.528,98 | 18.467,46 | 55.247,61 | 73.715,07 |
| 76 | 144.752,39 | 208,68 | 777,71 | 986,39 | 144.752,39 | 18.676,15 | 56.025,32 | 74.701,46 |
| 77 | 143.974,68 | 207,56 | 778,83 | 986,39 | 143.974,68 | 18.883,71 | 56.804,14 | 75.687,85 |
| 78 | 143.195,86 | 206,44 | 779,95 | 986,39 | 143.195,86 | 19.090,15 | 57.584,09 | 76.674,24 |
| 79 | 142.415,91 | 205,32 | 781,08 | 986,39 | 142.415,91 | 19.295,47 | 58.365,17 | 77.660,64 |
| 80 | 141.634,83 | 204,19 | 782,20 | 986,39 | 141.634,83 | 19.499,66 | 59.147,37 | 78.647,03 |
| 81 | 140.852,63 | 203,06 | 783,33 | 986,39 | 140.852,63 | 19.702,72 | 59.930,70 | 79.633,42 |
| 82 | 140.069,30 | 201,93 | 784,46 | 986,39 | 140.069,30 | 19.904,65 | 60.715,16 | 80.619,81 |
| 83 | 139.284,84 | 200,80 | 785,59 | 986,39 | 139.284,84 | 20.105,45 | 61.500,75 | 81.606,20 |
| 84 | 138.499,25 | 199,67 | 786,72 | 986,39 | 138.499,25 | 20.305,12 | 62.287,47 | 82.592,59 |
| 85 | 137.712,53 | 198,54 | 787,86 | 986,39 | 137.712,53 | 20.503,66 | 63.075,33 | 83.578,99 |
| 86 | 136.924,67 | 197,40 | 788,99 | 986,39 | 136.924,67 | 20.701,06 | 63.864,32 | 84.565,38 |
| 87 | 136.135,68 | 196,26 | 790,13 | 986,39 | 136.135,68 | 20.897,32 | 64.654,45 | 85.551,77 |
| 88 | 135.345,55 | 195,12 | 791,27 | 986,39 | 135.345,55 | 21.092,45 | 65.445,72 | 86.538,16 |
| 89 | 134.554,28 | 193,98 | 792,41 | 986,39 | 134.554,28 | 21.286,43 | 66.238,13 | 87.524,55 |
| 90 | 133.761,87 | 192,84 | 793,55 | 986,39 | 133.761,87 | 21.479,27 | 67.031,68 | 88.510,94 |
| 91 | 132.968,32 | 191,70 | 794,70 | 986,39 | 132.968,32 | 21.670,96 | 67.826,37 | 89.497,34 |
| 92 | 132.173,63 | 190,55 | 795,84 | 986,39 | 132.173,63 | 21.861,51 | 68.622,21 | 90.483,73 |
| 93 | 131.377,79 | 189,40 | 796,99 | 986,39 | 131.377,79 | 22.050,92 | 69.419,20 | 91.470,12 |
| 94 | 130.580,80 | 188,25 | 798,14 | 986,39 | 130.580,80 | 22.239,17 | 70.217,34 | 92.456,51 |
| 95 | 129.782,66 | 187,10 | 799,29 | 986,39 | 129.782,66 | 22.426,27 | 71.016,63 | 93.442,90 |
| 96 | 128.983,37 | 185,95 | 800,44 | 986,39 | 128.983,37 | 22.612,23 | 71.817,07 | 94.429,29 |
| 97 | 128.182,93 | 184,80 | 801,59 | 986,39 | 128.182,93 | 22.797,02 | 72.618,66 | 95.415,69 |
| 98 | 127.381,34 | 183,64 | 802,75 | 986,39 | 127.381,34 | 22.980,66 | 73.421,41 | 96.402,08 |
| 99 | 126.578,59 | 182,48 | 803,91 | 986,39 | 126.578,59 | 23.163,15 | 74.225,32 | 97.388,47 |
| 100 | 125.774,68 | 181,33 | 805,07 | 986,39 | 125.774,68 | 23.344,47 | 75.030,39 | 98.374,86 |
| 101 | 124.969,61 | 180,16 | 806,23 | 986,39 | 124.969,61 | 23.524,64 | 75.836,62 | 99.361,25 |
| 102 | 124.163,38 | 179,00 | 807,39 | 986,39 | 124.163,38 | 23.703,64 | 76.644,00 | 100.347,64 |
| 103 | 123.356,00 | 177,84 | 808,55 | 986,39 | 123.356,00 | 23.881,48 | 77.452,56 | 101.334,04 |
| 104 | 122.547,44 | 176,67 | 809,72 | 986,39 | 122.547,44 | 24.058,15 | 78.262,28 | 102.320,43 |
| 105 | 121.737,72 | 175,51 | 810,89 | 986,39 | 121.737,72 | 24.233,66 | 79.073,16 | 103.306,82 |
| 106 | 120.926,84 | 174,34 | 812,06 | 986,39 | 120.926,84 | 24.407,99 | 79.885,22 | 104.293,21 |
| 107 | 120.114,78 | 173,17 | 813,23 | 986,39 | 120.114,78 | 24.581,16 | 80.698,45 | 105.279,60 |
| 108 | 119.301,55 | 171,99 | 814,40 | 986,39 | 119.301,55 | 24.753,15 | 81.512,84 | 106.265,99 |
| 109 | 118.487,16 | 170,82 | 815,57 | 986,39 | 118.487,16 | 24.923,97 | 82.328,42 | 107.252,39 |
| 110 | 117.671,58 | 169,64 | 816,75 | 986,39 | 117.671,58 | 25.093,61 | 83.145,17 | 108.238,78 |
| 111 | 116.854,83 | 168,47 | 817,93 | 986,39 | 116.854,83 | 25.262,08 | 83.963,09 | 109.225,17 |
| 112 | 116.036,91 | 167,29 | 819,11 | 986,39 | 116.036,91 | 25.429,36 | 84.782,20 | 110.211,56 |
| 113 | 115.217,80 | 166,11 | 820,29 | 986,39 | 115.217,80 | 25.595,47 | 85.602,48 | 111.197,95 |
| 114 | 114.397,52 | 164,92 | 821,47 | 986,39 | 114.397,52 | 25.760,39 | 86.423,95 | 112.184,34 |
| 115 | 113.576,05 | 163,74 | 822,65 | 986,39 | 113.576,05 | 25.924,13 | 87.246,60 | 113.170,74 |
| 116 | 112.753,40 | 162,55 | 823,84 | 986,39 | 112.753,40 | 26.086,69 | 88.070,44 | 114.157,13 |
| 117 | 111.929,56 | 161,37 | 825,03 | 986,39 | 111.929,56 | 26.248,05 | 88.895,47 | 115.143,52 |
| 118 | 111.104,53 | 160,18 | 826,22 | 986,39 | 111.104,53 | 26.408,23 | 89.721,69 | 116.129,91 |
| 119 | 110.278,31 | 158,98 | 827,41 | 986,39 | 110.278,31 | 26.567,21 | 90.549,09 | 117.116,30 |
| 120 | 109.450,91 | 157,79 | 828,60 | 986,39 | 109.450,91 | 26.725,00 | 91.377,69 | 118.102,69 |
| 121 | 108.622,31 | 156,60 | 829,79 | 986,39 | 108.622,31 | 26.881,60 | 92.207,49 | 119.089,09 |
| 122 | 107.792,51 | 155,40 | 830,99 | 986,39 | 107.792,51 | 27.037,00 | 93.038,48 | 120.075,48 |
| 123 | 106.961,52 | 154,20 | 832,19 | 986,39 | 106.961,52 | 27.191,20 | 93.870,67 | 121.061,87 |
| 124 | 106.129,33 | 153,00 | 833,39 | 986,39 | 106.129,33 | 27.344,21 | 94.704,05 | 122.048,26 |
| 125 | 105.295,95 | 151,80 | 834,59 | 986,39 | 105.295,95 | 27.496,01 | 95.538,65 | 123.034,65 |
| 126 | 104.461,35 | 150,60 | 835,79 | 986,39 | 104.461,35 | 27.646,61 | 96.374,44 | 124.021,04 |
| 127 | 103.625,56 | 149,39 | 837,00 | 986,39 | 103.625,56 | 27.796,00 | 97.211,44 | 125.007,44 |
| 128 | 102.788,56 | 148,19 | 838,20 | 986,39 | 102.788,56 | 27.944,19 | 98.049,64 | 125.993,83 |
| 129 | 101.950,36 | 146,98 | 839,41 | 986,39 | 101.950,36 | 28.091,17 | 98.889,05 | 126.980,22 |
| 130 | 101.110,95 | 145,77 | 840,62 | 986,39 | 101.110,95 | 28.236,93 | 99.729,68 | 127.966,61 |
| 131 | 100.270,32 | 144,56 | 841,84 | 986,39 | 100.270,32 | 28.381,49 | 100.571,51 | 128.953,00 |
| 132 | 99.428,49 | 143,34 | 843,05 | 986,39 | 99.428,49 | 28.524,83 | 101.414,56 | 129.939,39 |
| 133 | 98.585,44 | 142,13 | 844,26 | 986,39 | 98.585,44 | 28.666,96 | 102.258,83 | 130.925,79 |
| 134 | 97.741,17 | 140,91 | 845,48 | 986,39 | 97.741,17 | 28.807,87 | 103.104,31 | 131.912,18 |
| 135 | 96.895,69 | 139,69 | 846,70 | 986,39 | 96.895,69 | 28.947,56 | 103.951,01 | 132.898,57 |
| 136 | 96.048,99 | 138,47 | 847,92 | 986,39 | 96.048,99 | 29.086,03 | 104.798,93 | 133.884,96 |
| 137 | 95.201,07 | 137,25 | 849,14 | 986,39 | 95.201,07 | 29.223,28 | 105.648,07 | 134.871,35 |
| 138 | 94.351,93 | 136,02 | 850,37 | 986,39 | 94.351,93 | 29.359,30 | 106.498,44 | 135.857,74 |
| 139 | 93.501,56 | 134,80 | 851,59 | 986,39 | 93.501,56 | 29.494,10 | 107.350,03 | 136.844,14 |
| 140 | 92.649,97 | 133,57 | 852,82 | 986,39 | 92.649,97 | 29.627,67 | 108.202,86 | 137.830,53 |
| 141 | 91.797,14 | 132,34 | 854,05 | 986,39 | 91.797,14 | 29.760,01 | 109.056,91 | 138.816,92 |
| 142 | 90.943,09 | 131,11 | 855,28 | 986,39 | 90.943,09 | 29.891,12 | 109.912,19 | 139.803,31 |
| 143 | 90.087,81 | 129,88 | 856,52 | 986,39 | 90.087,81 | 30.021,00 | 110.768,70 | 140.789,70 |
| 144 | 89.231,30 | 128,64 | 857,75 | 986,39 | 89.231,30 | 30.149,64 | 111.626,45 | 141.776,09 |
| 145 | 88.373,55 | 127,41 | 858,99 | 986,39 | 88.373,55 | 30.277,05 | 112.485,44 | 142.762,49 |
| 146 | 87.514,56 | 126,17 | 860,22 | 986,39 | 87.514,56 | 30.403,21 | 113.345,66 | 143.748,88 |
| 147 | 86.654,34 | 124,93 | 861,47 | 986,39 | 86.654,34 | 30.528,14 | 114.207,13 | 144.735,27 |
| 148 | 85.792,87 | 123,68 | 862,71 | 986,39 | 85.792,87 | 30.651,83 | 115.069,84 | 145.721,66 |
| 149 | 84.930,16 | 122,44 | 863,95 | 986,39 | 84.930,16 | 30.774,27 | 115.933,79 | 146.708,05 |
| 150 | 84.066,21 | 121,20 | 865,20 | 986,39 | 84.066,21 | 30.895,46 | 116.798,98 | 147.694,44 |
| 151 | 83.201,02 | 119,95 | 866,44 | 986,39 | 83.201,02 | 31.015,41 | 117.665,43 | 148.680,84 |
| 152 | 82.334,57 | 118,70 | 867,69 | 986,39 | 82.334,57 | 31.134,11 | 118.533,12 | 149.667,23 |
| 153 | 81.466,88 | 117,45 | 868,94 | 986,39 | 81.466,88 | 31.251,56 | 119.402,06 | 150.653,62 |
| 154 | 80.597,94 | 116,20 | 870,20 | 986,39 | 80.597,94 | 31.367,75 | 120.272,26 | 151.640,01 |
| 155 | 79.727,74 | 114,94 | 871,45 | 986,39 | 79.727,74 | 31.482,69 | 121.143,71 | 152.626,40 |
| 156 | 78.856,29 | 113,68 | 872,71 | 986,39 | 78.856,29 | 31.596,38 | 122.016,42 | 153.612,79 |
| 157 | 77.983,58 | 112,43 | 873,97 | 986,39 | 77.983,58 | 31.708,80 | 122.890,38 | 154.599,19 |
| 158 | 77.109,62 | 111,17 | 875,23 | 986,39 | 77.109,62 | 31.819,97 | 123.765,61 | 155.585,58 |
| 159 | 76.234,39 | 109,90 | 876,49 | 986,39 | 76.234,39 | 31.929,87 | 124.642,10 | 156.571,97 |
| 160 | 75.357,90 | 108,64 | 877,75 | 986,39 | 75.357,90 | 32.038,52 | 125.519,85 | 157.558,36 |
| 161 | 74.480,15 | 107,38 | 879,02 | 986,39 | 74.480,15 | 32.145,89 | 126.398,86 | 158.544,75 |
| 162 | 73.601,14 | 106,11 | 880,28 | 986,39 | 73.601,14 | 32.252,00 | 127.279,15 | 159.531,14 |
| 163 | 72.720,85 | 104,84 | 881,55 | 986,39 | 72.720,85 | 32.356,84 | 128.160,70 | 160.517,54 |
| 164 | 71.839,30 | 103,57 | 882,82 | 986,39 | 71.839,30 | 32.460,41 | 129.043,52 | 161.503,93 |
| 165 | 70.956,48 | 102,30 | 884,10 | 986,39 | 70.956,48 | 32.562,70 | 129.927,62 | 162.490,32 |
| 166 | 70.072,38 | 101,02 | 885,37 | 986,39 | 70.072,38 | 32.663,72 | 130.812,99 | 163.476,71 |
| 167 | 69.187,01 | 99,74 | 886,65 | 986,39 | 69.187,01 | 32.763,47 | 131.699,63 | 164.463,10 |
| 168 | 68.300,37 | 98,47 | 887,93 | 986,39 | 68.300,37 | 32.861,93 | 132.587,56 | 165.449,49 |
| 169 | 67.412,44 | 97,19 | 889,21 | 986,39 | 67.412,44 | 32.959,12 | 133.476,77 | 166.435,89 |
| 170 | 66.523,23 | 95,90 | 890,49 | 986,39 | 66.523,23 | 33.055,03 | 134.367,25 | 167.422,28 |
| 171 | 65.632,75 | 94,62 | 891,77 | 986,39 | 65.632,75 | 33.149,65 | 135.259,02 | 168.408,67 |
| 172 | 64.740,98 | 93,33 | 893,06 | 986,39 | 64.740,98 | 33.242,98 | 136.152,08 | 169.395,06 |
| 173 | 63.847,92 | 92,05 | 894,34 | 986,39 | 63.847,92 | 33.335,03 | 137.046,42 | 170.381,45 |
| 174 | 62.953,58 | 90,76 | 895,63 | 986,39 | 62.953,58 | 33.425,79 | 137.942,06 | 171.367,84 |
| 175 | 62.057,94 | 89,47 | 896,92 | 986,39 | 62.057,94 | 33.515,25 | 138.838,98 | 172.354,24 |
| 176 | 61.161,02 | 88,17 | 898,22 | 986,39 | 61.161,02 | 33.603,43 | 139.737,20 | 173.340,63 |
| 177 | 60.262,80 | 86,88 | 899,51 | 986,39 | 60.262,80 | 33.690,31 | 140.636,71 | 174.327,02 |
| 178 | 59.363,29 | 85,58 | 900,81 | 986,39 | 59.363,29 | 33.775,89 | 141.537,52 | 175.313,41 |
| 179 | 58.462,48 | 84,28 | 902,11 | 986,39 | 58.462,48 | 33.860,17 | 142.439,63 | 176.299,80 |
| 180 | 57.560,37 | 82,98 | 903,41 | 986,39 | 57.560,37 | 33.943,15 | 143.343,04 | 177.286,19 |
| 181 | 56.656,96 | 81,68 | 904,71 | 986,39 | 56.656,96 | 34.024,83 | 144.247,75 | 178.272,59 |
| 182 | 55.752,25 | 80,38 | 906,02 | 986,39 | 55.752,25 | 34.105,21 | 145.153,77 | 179.258,98 |
| 183 | 54.846,23 | 79,07 | 907,32 | 986,39 | 54.846,23 | 34.184,28 | 146.061,09 | 180.245,37 |
| 184 | 53.938,91 | 77,76 | 908,63 | 986,39 | 53.938,91 | 34.262,04 | 146.969,72 | 181.231,76 |
| 185 | 53.030,28 | 76,45 | 909,94 | 986,39 | 53.030,28 | 34.338,49 | 147.879,66 | 182.218,15 |
| 186 | 52.120,34 | 75,14 | 911,25 | 986,39 | 52.120,34 | 34.413,63 | 148.790,91 | 183.204,54 |
| 187 | 51.209,09 | 73,83 | 912,57 | 986,39 | 51.209,09 | 34.487,46 | 149.703,48 | 184.190,94 |
| 188 | 50.296,52 | 72,51 | 913,88 | 986,39 | 50.296,52 | 34.559,97 | 150.617,36 | 185.177,33 |
| 189 | 49.382,64 | 71,19 | 915,20 | 986,39 | 49.382,64 | 34.631,17 | 151.532,55 | 186.163,72 |
| 190 | 48.467,45 | 69,87 | 916,52 | 986,39 | 48.467,45 | 34.701,04 | 152.449,07 | 187.150,11 |
| 191 | 47.550,93 | 68,55 | 917,84 | 986,39 | 47.550,93 | 34.769,59 | 153.366,91 | 188.136,50 |
| 192 | 46.633,09 | 67,23 | 919,16 | 986,39 | 46.633,09 | 34.836,82 | 154.286,07 | 189.122,89 |
| 193 | 45.713,93 | 65,90 | 920,49 | 986,39 | 45.713,93 | 34.902,73 | 155.206,56 | 190.109,29 |
| 194 | 44.793,44 | 64,58 | 921,81 | 986,39 | 44.793,44 | 34.967,30 | 156.128,38 | 191.095,68 |
| 195 | 43.871,62 | 63,25 | 923,14 | 986,39 | 43.871,62 | 35.030,55 | 157.051,52 | 192.082,07 |
| 196 | 42.948,48 | 61,92 | 924,47 | 986,39 | 42.948,48 | 35.092,47 | 157.975,99 | 193.068,46 |
| 197 | 42.024,01 | 60,58 | 925,81 | 986,39 | 42.024,01 | 35.153,05 | 158.901,80 | 194.054,85 |
| 198 | 41.098,20 | 59,25 | 927,14 | 986,39 | 41.098,20 | 35.212,30 | 159.828,94 | 195.041,24 |
| 199 | 40.171,06 | 57,91 | 928,48 | 986,39 | 40.171,06 | 35.270,22 | 160.757,42 | 196.027,64 |
| 200 | 39.242,58 | 56,57 | 929,82 | 986,39 | 39.242,58 | 35.326,79 | 161.687,24 | 197.014,03 |
| 201 | 38.312,76 | 55,23 | 931,16 | 986,39 | 38.312,76 | 35.382,03 | 162.618,39 | 198.000,42 |
| 202 | 37.381,61 | 53,89 | 932,50 | 986,39 | 37.381,61 | 35.435,92 | 163.550,89 | 198.986,81 |
| 203 | 36.449,11 | 52,55 | 933,84 | 986,39 | 36.449,11 | 35.488,46 | 164.484,74 | 199.973,20 |
| 204 | 35.515,26 | 51,20 | 935,19 | 986,39 | 35.515,26 | 35.539,67 | 165.419,93 | 200.959,59 |
| 205 | 34.580,07 | 49,85 | 936,54 | 986,39 | 34.580,07 | 35.589,52 | 166.356,47 | 201.945,99 |
| 206 | 33.643,53 | 48,50 | 937,89 | 986,39 | 33.643,53 | 35.638,02 | 167.294,36 | 202.932,38 |
| 207 | 32.705,64 | 47,15 | 939,24 | 986,39 | 32.705,64 | 35.685,17 | 168.233,60 | 203.918,77 |
| 208 | 31.766,40 | 45,80 | 940,60 | 986,39 | 31.766,40 | 35.730,97 | 169.174,19 | 204.905,16 |
| 209 | 30.825,81 | 44,44 | 941,95 | 986,39 | 30.825,81 | 35.775,41 | 170.116,14 | 205.891,55 |
| 210 | 29.883,86 | 43,08 | 943,31 | 986,39 | 29.883,86 | 35.818,49 | 171.059,45 | 206.877,94 |
| 211 | 28.940,55 | 41,72 | 944,67 | 986,39 | 28.940,55 | 35.860,21 | 172.004,12 | 207.864,34 |
| 212 | 27.995,88 | 40,36 | 946,03 | 986,39 | 27.995,88 | 35.900,57 | 172.950,15 | 208.850,73 |
| 213 | 27.049,85 | 39,00 | 947,39 | 986,39 | 27.049,85 | 35.939,57 | 173.897,55 | 209.837,12 |
| 214 | 26.102,45 | 37,63 | 948,76 | 986,39 | 26.102,45 | 35.977,20 | 174.846,31 | 210.823,51 |
| 215 | 25.153,69 | 36,26 | 950,13 | 986,39 | 25.153,69 | 36.013,47 | 175.796,44 | 211.809,90 |
| 216 | 24.203,56 | 34,89 | 951,50 | 986,39 | 24.203,56 | 36.048,36 | 176.747,94 | 212.796,30 |
| 217 | 23.252,06 | 33,52 | 952,87 | 986,39 | 23.252,06 | 36.081,88 | 177.700,81 | 213.782,69 |
| 218 | 22.299,19 | 32,15 | 954,24 | 986,39 | 22.299,19 | 36.114,03 | 178.655,05 | 214.769,08 |
| 219 | 21.344,95 | 30,77 | 955,62 | 986,39 | 21.344,95 | 36.144,80 | 179.610,67 | 215.755,47 |
| 220 | 20.389,33 | 29,39 | 957,00 | 986,39 | 20.389,33 | 36.174,20 | 180.567,67 | 216.741,86 |
| 221 | 19.432,33 | 28,01 | 958,38 | 986,39 | 19.432,33 | 36.202,21 | 181.526,04 | 217.728,25 |
| 222 | 18.473,96 | 26,63 | 959,76 | 986,39 | 18.473,96 | 36.228,84 | 182.485,80 | 218.714,65 |
| 223 | 17.514,20 | 25,25 | 961,14 | 986,39 | 17.514,20 | 36.254,09 | 183.446,94 | 219.701,04 |
| 224 | 16.553,06 | 23,86 | 962,53 | 986,39 | 16.553,06 | 36.277,96 | 184.409,47 | 220.687,43 |
| 225 | 15.590,53 | 22,48 | 963,92 | 986,39 | 15.590,53 | 36.300,43 | 185.373,39 | 221.673,82 |
| 226 | 14.626,61 | 21,09 | 965,30 | 986,39 | 14.626,61 | 36.321,52 | 186.338,69 | 222.660,21 |
| 227 | 13.661,31 | 19,70 | 966,70 | 986,39 | 13.661,31 | 36.341,22 | 187.305,39 | 223.646,60 |
| 228 | 12.694,61 | 18,30 | 968,09 | 986,39 | 12.694,61 | 36.359,52 | 188.273,48 | 224.633,00 |
| 229 | 11.726,52 | 16,91 | 969,49 | 986,39 | 11.726,52 | 36.376,42 | 189.242,96 | 225.619,39 |
| 230 | 10.757,04 | 15,51 | 970,88 | 986,39 | 10.757,04 | 36.391,93 | 190.213,85 | 226.605,78 |
| 231 | 9.786,15 | 14,11 | 972,28 | 986,39 | 9.786,15 | 36.406,04 | 191.186,13 | 227.592,17 |
| 232 | 8.813,87 | 12,71 | 973,69 | 986,39 | 8.813,87 | 36.418,75 | 192.159,82 | 228.578,56 |
| 233 | 7.840,18 | 11,30 | 975,09 | 986,39 | 7.840,18 | 36.430,05 | 193.134,90 | 229.564,95 |
| 234 | 6.865,10 | 9,90 | 976,49 | 986,39 | 6.865,10 | 36.439,95 | 194.111,40 | 230.551,35 |
| 235 | 5.888,60 | 8,49 | 977,90 | 986,39 | 5.888,60 | 36.448,44 | 195.089,30 | 231.537,74 |
| 236 | 4.910,70 | 7,08 | 979,31 | 986,39 | 4.910,70 | 36.455,52 | 196.068,61 | 232.524,13 |
| 237 | 3.931,39 | 5,67 | 980,72 | 986,39 | 3.931,39 | 36.461,18 | 197.049,34 | 233.510,52 |
| 238 | 2.950,66 | 4,25 | 982,14 | 986,39 | 2.950,66 | 36.465,44 | 198.031,47 | 234.496,91 |
| 239 | 1.968,53 | 2,84 | 983,55 | 986,39 | 1.968,53 | 36.468,28 | 199.015,03 | 235.483,30 |
| 240 | 984,97 | 1,42 | 984,97 | 986,39 | 984,97 | 36.469,70 | 200.000,00 | 236.469,70 |
ACCEDO Baufinanzierung
- 1,98%
- gebundener Sollzins*
- 2,00%
- effektiver Jahreszins*
- 1.009,87€
- Monatsrate
- Gesamtzahlung :242.067,11 EUR
- Tilgungsanteil :200.000,00 EUR
- Zinsanteil :42.067,11 EUR
- Restschuld :0,00 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 100.000,00 EUR;
Kreditrate: 284,17 EUR;
Gesamtbetrag: 34.100,00 EUR;
Anzahl Kreditraten: 120;
Laufzeit: 120 Monate; Effektiver Jahreszins: 1,42 %;
Gebundener Sollzins: 1,41 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist ACCEDO AG Wittelsbacherring 49
95444 Bayreuth
95444 Bayreuth
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 200.000,00 | 330,00 | 679,87 | 1.009,87 | 199.320,13 | 330,00 | 679,87 | 1.009,87 |
| 2 | 199.320,13 | 328,88 | 681,00 | 1.009,87 | 199.320,13 | 356,38 | 1.360,87 | 1.717,25 |
| 3 | 198.639,13 | 327,75 | 682,12 | 1.009,87 | 198.639,13 | 684,13 | 2.042,99 | 2.727,12 |
| 4 | 197.957,01 | 326,63 | 683,24 | 1.009,87 | 197.957,01 | 1.010,76 | 2.726,23 | 3.736,99 |
| 5 | 197.273,77 | 325,50 | 684,37 | 1.009,87 | 197.273,77 | 1.336,26 | 3.410,60 | 4.746,87 |
| 6 | 196.589,40 | 324,37 | 685,50 | 1.009,87 | 196.589,40 | 1.660,64 | 4.096,10 | 5.756,74 |
| 7 | 195.903,90 | 323,24 | 686,63 | 1.009,87 | 195.903,90 | 1.983,88 | 4.782,74 | 6.766,61 |
| 8 | 195.217,26 | 322,11 | 687,76 | 1.009,87 | 195.217,26 | 2.305,99 | 5.470,50 | 7.776,49 |
| 9 | 194.529,50 | 320,97 | 688,90 | 1.009,87 | 194.529,50 | 2.626,96 | 6.159,40 | 8.786,36 |
| 10 | 193.840,60 | 319,84 | 690,04 | 1.009,87 | 193.840,60 | 2.946,80 | 6.849,44 | 9.796,23 |
| 11 | 193.150,56 | 318,70 | 691,17 | 1.009,87 | 193.150,56 | 3.265,50 | 7.540,61 | 10.806,11 |
| 12 | 192.459,39 | 317,56 | 692,32 | 1.009,87 | 192.459,39 | 3.583,05 | 8.232,93 | 11.815,98 |
| 13 | 191.767,07 | 316,42 | 693,46 | 1.009,87 | 191.767,07 | 3.899,47 | 8.926,39 | 12.825,85 |
| 14 | 191.073,61 | 315,27 | 694,60 | 1.009,87 | 191.073,61 | 4.214,74 | 9.620,99 | 13.835,73 |
| 15 | 190.379,01 | 314,13 | 695,75 | 1.009,87 | 190.379,01 | 4.528,87 | 10.316,74 | 14.845,60 |
| 16 | 189.683,26 | 312,98 | 696,90 | 1.009,87 | 189.683,26 | 4.841,84 | 11.013,63 | 15.855,47 |
| 17 | 188.986,37 | 311,83 | 698,05 | 1.009,87 | 188.986,37 | 5.153,67 | 11.711,68 | 16.865,35 |
| 18 | 188.288,32 | 310,68 | 699,20 | 1.009,87 | 188.288,32 | 5.464,35 | 12.410,87 | 17.875,22 |
| 19 | 187.589,13 | 309,52 | 700,35 | 1.009,87 | 187.589,13 | 5.773,87 | 13.111,23 | 18.885,09 |
| 20 | 186.888,77 | 308,37 | 701,51 | 1.009,87 | 186.888,77 | 6.082,23 | 13.812,73 | 19.894,97 |
| 21 | 186.187,27 | 307,21 | 702,66 | 1.009,87 | 186.187,27 | 6.389,44 | 14.515,40 | 20.904,84 |
| 22 | 185.484,60 | 306,05 | 703,82 | 1.009,87 | 185.484,60 | 6.695,49 | 15.219,22 | 21.914,71 |
| 23 | 184.780,78 | 304,89 | 704,99 | 1.009,87 | 184.780,78 | 7.000,38 | 15.924,21 | 22.924,59 |
| 24 | 184.075,79 | 303,73 | 706,15 | 1.009,87 | 184.075,79 | 7.304,11 | 16.630,35 | 23.934,46 |
| 25 | 183.369,65 | 302,56 | 707,31 | 1.009,87 | 183.369,65 | 7.606,67 | 17.337,67 | 24.944,33 |
| 26 | 182.662,33 | 301,39 | 708,48 | 1.009,87 | 182.662,33 | 7.908,06 | 18.046,15 | 25.954,21 |
| 27 | 181.953,85 | 300,22 | 709,65 | 1.009,87 | 181.953,85 | 8.208,28 | 18.755,80 | 26.964,08 |
| 28 | 181.244,20 | 299,05 | 710,82 | 1.009,87 | 181.244,20 | 8.507,34 | 19.466,62 | 27.973,95 |
| 29 | 180.533,38 | 297,88 | 711,99 | 1.009,87 | 180.533,38 | 8.805,22 | 20.178,61 | 28.983,83 |
| 30 | 179.821,39 | 296,71 | 713,17 | 1.009,87 | 179.821,39 | 9.101,92 | 20.891,78 | 29.993,70 |
| 31 | 179.108,22 | 295,53 | 714,34 | 1.009,87 | 179.108,22 | 9.397,45 | 21.606,12 | 31.003,57 |
| 32 | 178.393,88 | 294,35 | 715,52 | 1.009,87 | 178.393,88 | 9.691,80 | 22.321,65 | 32.013,45 |
| 33 | 177.678,35 | 293,17 | 716,70 | 1.009,87 | 177.678,35 | 9.984,97 | 23.038,35 | 33.023,32 |
| 34 | 176.961,65 | 291,99 | 717,89 | 1.009,87 | 176.961,65 | 10.276,96 | 23.756,24 | 34.033,20 |
| 35 | 176.243,76 | 290,80 | 719,07 | 1.009,87 | 176.243,76 | 10.567,76 | 24.475,31 | 35.043,07 |
| 36 | 175.524,69 | 289,62 | 720,26 | 1.009,87 | 175.524,69 | 10.857,37 | 25.195,57 | 36.052,94 |
| 37 | 174.804,43 | 288,43 | 721,45 | 1.009,87 | 174.804,43 | 11.145,80 | 25.917,01 | 37.062,82 |
| 38 | 174.082,99 | 287,24 | 722,64 | 1.009,87 | 174.082,99 | 11.433,04 | 26.639,65 | 38.072,69 |
| 39 | 173.360,35 | 286,04 | 723,83 | 1.009,87 | 173.360,35 | 11.719,08 | 27.363,48 | 39.082,56 |
| 40 | 172.636,52 | 284,85 | 725,02 | 1.009,87 | 172.636,52 | 12.003,93 | 28.088,50 | 40.092,44 |
| 41 | 171.911,50 | 283,65 | 726,22 | 1.009,87 | 171.911,50 | 12.287,59 | 28.814,72 | 41.102,31 |
| 42 | 171.185,28 | 282,46 | 727,42 | 1.009,87 | 171.185,28 | 12.570,04 | 29.542,14 | 42.112,18 |
| 43 | 170.457,86 | 281,26 | 728,62 | 1.009,87 | 170.457,86 | 12.851,30 | 30.270,76 | 43.122,06 |
| 44 | 169.729,24 | 280,05 | 729,82 | 1.009,87 | 169.729,24 | 13.131,35 | 31.000,58 | 44.131,93 |
| 45 | 168.999,42 | 278,85 | 731,02 | 1.009,87 | 168.999,42 | 13.410,20 | 31.731,60 | 45.141,80 |
| 46 | 168.268,40 | 277,64 | 732,23 | 1.009,87 | 168.268,40 | 13.687,84 | 32.463,83 | 46.151,68 |
| 47 | 167.536,17 | 276,43 | 733,44 | 1.009,87 | 167.536,17 | 13.964,28 | 33.197,27 | 47.161,55 |
| 48 | 166.802,73 | 275,22 | 734,65 | 1.009,87 | 166.802,73 | 14.239,50 | 33.931,92 | 48.171,42 |
| 49 | 166.068,08 | 274,01 | 735,86 | 1.009,87 | 166.068,08 | 14.513,51 | 34.667,78 | 49.181,30 |
| 50 | 165.332,22 | 272,80 | 737,08 | 1.009,87 | 165.332,22 | 14.786,31 | 35.404,86 | 50.191,17 |
| 51 | 164.595,14 | 271,58 | 738,29 | 1.009,87 | 164.595,14 | 15.057,90 | 36.143,15 | 51.201,04 |
| 52 | 163.856,85 | 270,36 | 739,51 | 1.009,87 | 163.856,85 | 15.328,26 | 36.882,66 | 52.210,92 |
| 53 | 163.117,34 | 269,14 | 740,73 | 1.009,87 | 163.117,34 | 15.597,40 | 37.623,39 | 53.220,79 |
| 54 | 162.376,61 | 267,92 | 741,95 | 1.009,87 | 162.376,61 | 15.865,32 | 38.365,34 | 54.230,66 |
| 55 | 161.634,66 | 266,70 | 743,18 | 1.009,87 | 161.634,66 | 16.132,02 | 39.108,52 | 55.240,54 |
| 56 | 160.891,48 | 265,47 | 744,40 | 1.009,87 | 160.891,48 | 16.397,49 | 39.852,92 | 56.250,41 |
| 57 | 160.147,08 | 264,24 | 745,63 | 1.009,87 | 160.147,08 | 16.661,73 | 40.598,55 | 57.260,28 |
| 58 | 159.401,45 | 263,01 | 746,86 | 1.009,87 | 159.401,45 | 16.924,75 | 41.345,41 | 58.270,16 |
| 59 | 158.654,59 | 261,78 | 748,09 | 1.009,87 | 158.654,59 | 17.186,53 | 42.093,50 | 59.280,03 |
| 60 | 157.906,50 | 260,55 | 749,33 | 1.009,87 | 157.906,50 | 17.447,07 | 42.842,83 | 60.289,90 |
| 61 | 157.157,17 | 259,31 | 750,56 | 1.009,87 | 157.157,17 | 17.706,38 | 43.593,39 | 61.299,78 |
| 62 | 156.406,61 | 258,07 | 751,80 | 1.009,87 | 156.406,61 | 17.964,45 | 44.345,20 | 62.309,65 |
| 63 | 155.654,80 | 256,83 | 753,04 | 1.009,87 | 155.654,80 | 18.221,28 | 45.098,24 | 63.319,52 |
| 64 | 154.901,76 | 255,59 | 754,29 | 1.009,87 | 154.901,76 | 18.476,87 | 45.852,53 | 64.329,40 |
| 65 | 154.147,47 | 254,34 | 755,53 | 1.009,87 | 154.147,47 | 18.731,21 | 46.608,06 | 65.339,27 |
| 66 | 153.391,94 | 253,10 | 756,78 | 1.009,87 | 153.391,94 | 18.984,31 | 47.364,83 | 66.349,14 |
| 67 | 152.635,17 | 251,85 | 758,03 | 1.009,87 | 152.635,17 | 19.236,16 | 48.122,86 | 67.359,02 |
| 68 | 151.877,14 | 250,60 | 759,28 | 1.009,87 | 151.877,14 | 19.486,76 | 48.882,13 | 68.368,89 |
| 69 | 151.117,87 | 249,34 | 760,53 | 1.009,87 | 151.117,87 | 19.736,10 | 49.642,66 | 69.378,76 |
| 70 | 150.357,34 | 248,09 | 761,78 | 1.009,87 | 150.357,34 | 19.984,19 | 50.404,45 | 70.388,64 |
| 71 | 149.595,55 | 246,83 | 763,04 | 1.009,87 | 149.595,55 | 20.231,02 | 51.167,49 | 71.398,51 |
| 72 | 148.832,51 | 245,57 | 764,30 | 1.009,87 | 148.832,51 | 20.476,60 | 51.931,79 | 72.408,38 |
| 73 | 148.068,21 | 244,31 | 765,56 | 1.009,87 | 148.068,21 | 20.720,91 | 52.697,35 | 73.418,26 |
| 74 | 147.302,65 | 243,05 | 766,82 | 1.009,87 | 147.302,65 | 20.963,96 | 53.464,17 | 74.428,13 |
| 75 | 146.535,83 | 241,78 | 768,09 | 1.009,87 | 146.535,83 | 21.205,74 | 54.232,26 | 75.438,00 |
| 76 | 145.767,74 | 240,52 | 769,36 | 1.009,87 | 145.767,74 | 21.446,26 | 55.001,62 | 76.447,88 |
| 77 | 144.998,38 | 239,25 | 770,63 | 1.009,87 | 144.998,38 | 21.685,51 | 55.772,24 | 77.457,75 |
| 78 | 144.227,76 | 237,98 | 771,90 | 1.009,87 | 144.227,76 | 21.923,48 | 56.544,14 | 78.467,62 |
| 79 | 143.455,86 | 236,70 | 773,17 | 1.009,87 | 143.455,86 | 22.160,19 | 57.317,31 | 79.477,50 |
| 80 | 142.682,69 | 235,43 | 774,45 | 1.009,87 | 142.682,69 | 22.395,61 | 58.091,76 | 80.487,37 |
| 81 | 141.908,24 | 234,15 | 775,72 | 1.009,87 | 141.908,24 | 22.629,76 | 58.867,48 | 81.497,24 |
| 82 | 141.132,52 | 232,87 | 777,00 | 1.009,87 | 141.132,52 | 22.862,63 | 59.644,49 | 82.507,12 |
| 83 | 140.355,51 | 231,59 | 778,29 | 1.009,87 | 140.355,51 | 23.094,22 | 60.422,78 | 83.516,99 |
| 84 | 139.577,22 | 230,30 | 779,57 | 1.009,87 | 139.577,22 | 23.324,52 | 61.202,35 | 84.526,86 |
| 85 | 138.797,65 | 229,02 | 780,86 | 1.009,87 | 138.797,65 | 23.553,53 | 61.983,20 | 85.536,74 |
| 86 | 138.016,80 | 227,73 | 782,15 | 1.009,87 | 138.016,80 | 23.781,26 | 62.765,35 | 86.546,61 |
| 87 | 137.234,65 | 226,44 | 783,44 | 1.009,87 | 137.234,65 | 24.007,70 | 63.548,79 | 87.556,48 |
| 88 | 136.451,21 | 225,14 | 784,73 | 1.009,87 | 136.451,21 | 24.232,84 | 64.333,51 | 88.566,36 |
| 89 | 135.666,49 | 223,85 | 786,02 | 1.009,87 | 135.666,49 | 24.456,69 | 65.119,54 | 89.576,23 |
| 90 | 134.880,46 | 222,55 | 787,32 | 1.009,87 | 134.880,46 | 24.679,25 | 65.906,86 | 90.586,10 |
| 91 | 134.093,14 | 221,25 | 788,62 | 1.009,87 | 134.093,14 | 24.900,50 | 66.695,48 | 91.595,98 |
| 92 | 133.304,52 | 219,95 | 789,92 | 1.009,87 | 133.304,52 | 25.120,45 | 67.485,40 | 92.605,85 |
| 93 | 132.514,60 | 218,65 | 791,22 | 1.009,87 | 132.514,60 | 25.339,10 | 68.276,62 | 93.615,72 |
| 94 | 131.723,38 | 217,34 | 792,53 | 1.009,87 | 131.723,38 | 25.556,44 | 69.069,15 | 94.625,60 |
| 95 | 130.930,85 | 216,04 | 793,84 | 1.009,87 | 130.930,85 | 25.772,48 | 69.862,99 | 95.635,47 |
| 96 | 130.137,01 | 214,73 | 795,15 | 1.009,87 | 130.137,01 | 25.987,21 | 70.658,14 | 96.645,34 |
| 97 | 129.341,86 | 213,41 | 796,46 | 1.009,87 | 129.341,86 | 26.200,62 | 71.454,60 | 97.655,22 |
| 98 | 128.545,40 | 212,10 | 797,77 | 1.009,87 | 128.545,40 | 26.412,72 | 72.252,37 | 98.665,09 |
| 99 | 127.747,63 | 210,78 | 799,09 | 1.009,87 | 127.747,63 | 26.623,50 | 73.051,46 | 99.674,96 |
| 100 | 126.948,54 | 209,47 | 800,41 | 1.009,87 | 126.948,54 | 26.832,97 | 73.851,87 | 100.684,84 |
| 101 | 126.148,13 | 208,14 | 801,73 | 1.009,87 | 126.148,13 | 27.041,11 | 74.653,60 | 101.694,71 |
| 102 | 125.346,40 | 206,82 | 803,05 | 1.009,87 | 125.346,40 | 27.247,94 | 75.456,65 | 102.704,59 |
| 103 | 124.543,35 | 205,50 | 804,38 | 1.009,87 | 124.543,35 | 27.453,43 | 76.261,03 | 103.714,46 |
| 104 | 123.738,97 | 204,17 | 805,70 | 1.009,87 | 123.738,97 | 27.657,60 | 77.066,73 | 104.724,33 |
| 105 | 122.933,27 | 202,84 | 807,03 | 1.009,87 | 122.933,27 | 27.860,44 | 77.873,76 | 105.734,21 |
| 106 | 122.126,24 | 201,51 | 808,37 | 1.009,87 | 122.126,24 | 28.061,95 | 78.682,13 | 106.744,08 |
| 107 | 121.317,87 | 200,17 | 809,70 | 1.009,87 | 121.317,87 | 28.262,12 | 79.491,83 | 107.753,95 |
| 108 | 120.508,17 | 198,84 | 811,03 | 1.009,87 | 120.508,17 | 28.460,96 | 80.302,86 | 108.763,83 |
| 109 | 119.697,14 | 197,50 | 812,37 | 1.009,87 | 119.697,14 | 28.658,46 | 81.115,24 | 109.773,70 |
| 110 | 118.884,76 | 196,16 | 813,71 | 1.009,87 | 118.884,76 | 28.854,62 | 81.928,95 | 110.783,57 |
| 111 | 118.071,05 | 194,82 | 815,06 | 1.009,87 | 118.071,05 | 29.049,44 | 82.744,01 | 111.793,45 |
| 112 | 117.255,99 | 193,47 | 816,40 | 1.009,87 | 117.255,99 | 29.242,91 | 83.560,41 | 112.803,32 |
| 113 | 116.439,59 | 192,13 | 817,75 | 1.009,87 | 116.439,59 | 29.435,04 | 84.378,15 | 113.813,19 |
| 114 | 115.621,85 | 190,78 | 819,10 | 1.009,87 | 115.621,85 | 29.625,81 | 85.197,25 | 114.823,07 |
| 115 | 114.802,75 | 189,42 | 820,45 | 1.009,87 | 114.802,75 | 29.815,24 | 86.017,70 | 115.832,94 |
| 116 | 113.982,30 | 188,07 | 821,80 | 1.009,87 | 113.982,30 | 30.003,31 | 86.839,50 | 116.842,81 |
| 117 | 113.160,50 | 186,71 | 823,16 | 1.009,87 | 113.160,50 | 30.190,02 | 87.662,66 | 117.852,69 |
| 118 | 112.337,34 | 185,36 | 824,52 | 1.009,87 | 112.337,34 | 30.375,38 | 88.487,18 | 118.862,56 |
| 119 | 111.512,82 | 184,00 | 825,88 | 1.009,87 | 111.512,82 | 30.559,38 | 89.313,06 | 119.872,43 |
| 120 | 110.686,94 | 182,63 | 827,24 | 1.009,87 | 110.686,94 | 30.742,01 | 90.140,30 | 120.882,31 |
| 121 | 109.859,70 | 181,27 | 828,60 | 1.009,87 | 109.859,70 | 30.923,28 | 90.968,90 | 121.892,18 |
| 122 | 109.031,10 | 179,90 | 829,97 | 1.009,87 | 109.031,10 | 31.103,18 | 91.798,87 | 122.902,05 |
| 123 | 108.201,13 | 178,53 | 831,34 | 1.009,87 | 108.201,13 | 31.281,71 | 92.630,21 | 123.911,93 |
| 124 | 107.369,79 | 177,16 | 832,71 | 1.009,87 | 107.369,79 | 31.458,87 | 93.462,93 | 124.921,80 |
| 125 | 106.537,07 | 175,79 | 834,09 | 1.009,87 | 106.537,07 | 31.634,66 | 94.297,02 | 125.931,67 |
| 126 | 105.702,98 | 174,41 | 835,46 | 1.009,87 | 105.702,98 | 31.809,07 | 95.132,48 | 126.941,55 |
| 127 | 104.867,52 | 173,03 | 836,84 | 1.009,87 | 104.867,52 | 31.982,10 | 95.969,32 | 127.951,42 |
| 128 | 104.030,68 | 171,65 | 838,22 | 1.009,87 | 104.030,68 | 32.153,75 | 96.807,54 | 128.961,29 |
| 129 | 103.192,46 | 170,27 | 839,61 | 1.009,87 | 103.192,46 | 32.324,02 | 97.647,15 | 129.971,17 |
| 130 | 102.352,85 | 168,88 | 840,99 | 1.009,87 | 102.352,85 | 32.492,90 | 98.488,14 | 130.981,04 |
| 131 | 101.511,86 | 167,49 | 842,38 | 1.009,87 | 101.511,86 | 32.660,39 | 99.330,52 | 131.990,91 |
| 132 | 100.669,48 | 166,10 | 843,77 | 1.009,87 | 100.669,48 | 32.826,50 | 100.174,29 | 133.000,79 |
| 133 | 99.825,71 | 164,71 | 845,16 | 1.009,87 | 99.825,71 | 32.991,21 | 101.019,45 | 134.010,66 |
| 134 | 98.980,55 | 163,32 | 846,56 | 1.009,87 | 98.980,55 | 33.154,53 | 101.866,00 | 135.020,53 |
| 135 | 98.134,00 | 161,92 | 847,95 | 1.009,87 | 98.134,00 | 33.316,45 | 102.713,96 | 136.030,41 |
| 136 | 97.286,04 | 160,52 | 849,35 | 1.009,87 | 97.286,04 | 33.476,97 | 103.563,31 | 137.040,28 |
| 137 | 96.436,69 | 159,12 | 850,75 | 1.009,87 | 96.436,69 | 33.636,09 | 104.414,06 | 138.050,15 |
| 138 | 95.585,94 | 157,72 | 852,16 | 1.009,87 | 95.585,94 | 33.793,81 | 105.266,22 | 139.060,03 |
| 139 | 94.733,78 | 156,31 | 853,56 | 1.009,87 | 94.733,78 | 33.950,12 | 106.119,78 | 140.069,90 |
| 140 | 93.880,22 | 154,90 | 854,97 | 1.009,87 | 93.880,22 | 34.105,02 | 106.974,75 | 141.079,77 |
| 141 | 93.025,25 | 153,49 | 856,38 | 1.009,87 | 93.025,25 | 34.258,51 | 107.831,13 | 142.089,65 |
| 142 | 92.168,87 | 152,08 | 857,79 | 1.009,87 | 92.168,87 | 34.410,59 | 108.688,93 | 143.099,52 |
| 143 | 91.311,07 | 150,66 | 859,21 | 1.009,87 | 91.311,07 | 34.561,26 | 109.548,14 | 144.109,39 |
| 144 | 90.451,86 | 149,25 | 860,63 | 1.009,87 | 90.451,86 | 34.710,50 | 110.408,77 | 145.119,27 |
| 145 | 89.591,23 | 147,83 | 862,05 | 1.009,87 | 89.591,23 | 34.858,33 | 111.270,81 | 146.129,14 |
| 146 | 88.729,19 | 146,40 | 863,47 | 1.009,87 | 88.729,19 | 35.004,73 | 112.134,28 | 147.139,01 |
| 147 | 87.865,72 | 144,98 | 864,89 | 1.009,87 | 87.865,72 | 35.149,71 | 112.999,18 | 148.148,89 |
| 148 | 87.000,82 | 143,55 | 866,32 | 1.009,87 | 87.000,82 | 35.293,26 | 113.865,50 | 149.158,76 |
| 149 | 86.134,50 | 142,12 | 867,75 | 1.009,87 | 86.134,50 | 35.435,38 | 114.733,25 | 150.168,63 |
| 150 | 85.266,75 | 140,69 | 869,18 | 1.009,87 | 85.266,75 | 35.576,07 | 115.602,44 | 151.178,51 |
| 151 | 84.397,56 | 139,26 | 870,62 | 1.009,87 | 84.397,56 | 35.715,33 | 116.473,05 | 152.188,38 |
| 152 | 83.526,95 | 137,82 | 872,05 | 1.009,87 | 83.526,95 | 35.853,15 | 117.345,11 | 153.198,25 |
| 153 | 82.654,89 | 136,38 | 873,49 | 1.009,87 | 82.654,89 | 35.989,53 | 118.218,60 | 154.208,13 |
| 154 | 81.781,40 | 134,94 | 874,93 | 1.009,87 | 81.781,40 | 36.124,47 | 119.093,53 | 155.218,00 |
| 155 | 80.906,47 | 133,50 | 876,38 | 1.009,87 | 80.906,47 | 36.257,96 | 119.969,91 | 156.227,87 |
| 156 | 80.030,09 | 132,05 | 877,82 | 1.009,87 | 80.030,09 | 36.390,01 | 120.847,73 | 157.237,75 |
| 157 | 79.152,27 | 130,60 | 879,27 | 1.009,87 | 79.152,27 | 36.520,61 | 121.727,01 | 158.247,62 |
| 158 | 78.272,99 | 129,15 | 880,72 | 1.009,87 | 78.272,99 | 36.649,76 | 122.607,73 | 159.257,49 |
| 159 | 77.392,27 | 127,70 | 882,18 | 1.009,87 | 77.392,27 | 36.777,46 | 123.489,91 | 160.267,37 |
| 160 | 76.510,09 | 126,24 | 883,63 | 1.009,87 | 76.510,09 | 36.903,70 | 124.373,54 | 161.277,24 |
| 161 | 75.626,46 | 124,78 | 885,09 | 1.009,87 | 75.626,46 | 37.028,49 | 125.258,63 | 162.287,11 |
| 162 | 74.741,37 | 123,32 | 886,55 | 1.009,87 | 74.741,37 | 37.151,81 | 126.145,18 | 163.296,99 |
| 163 | 73.854,82 | 121,86 | 888,01 | 1.009,87 | 73.854,82 | 37.273,67 | 127.033,19 | 164.306,86 |
| 164 | 72.966,81 | 120,40 | 889,48 | 1.009,87 | 72.966,81 | 37.394,07 | 127.922,67 | 165.316,73 |
| 165 | 72.077,33 | 118,93 | 890,95 | 1.009,87 | 72.077,33 | 37.512,99 | 128.813,61 | 166.326,61 |
| 166 | 71.186,39 | 117,46 | 892,42 | 1.009,87 | 71.186,39 | 37.630,45 | 129.706,03 | 167.336,48 |
| 167 | 70.293,97 | 115,99 | 893,89 | 1.009,87 | 70.293,97 | 37.746,44 | 130.599,92 | 168.346,36 |
| 168 | 69.400,08 | 114,51 | 895,36 | 1.009,87 | 69.400,08 | 37.860,95 | 131.495,28 | 169.356,23 |
| 169 | 68.504,72 | 113,03 | 896,84 | 1.009,87 | 68.504,72 | 37.973,98 | 132.392,12 | 170.366,10 |
| 170 | 67.607,88 | 111,55 | 898,32 | 1.009,87 | 67.607,88 | 38.085,53 | 133.290,44 | 171.375,98 |
| 171 | 66.709,56 | 110,07 | 899,80 | 1.009,87 | 66.709,56 | 38.195,60 | 134.190,25 | 172.385,85 |
| 172 | 65.809,75 | 108,59 | 901,29 | 1.009,87 | 65.809,75 | 38.304,19 | 135.091,53 | 173.395,72 |
| 173 | 64.908,47 | 107,10 | 902,77 | 1.009,87 | 64.908,47 | 38.411,29 | 135.994,31 | 174.405,60 |
| 174 | 64.005,69 | 105,61 | 904,26 | 1.009,87 | 64.005,69 | 38.516,90 | 136.898,57 | 175.415,47 |
| 175 | 63.101,43 | 104,12 | 905,76 | 1.009,87 | 63.101,43 | 38.621,01 | 137.804,33 | 176.425,34 |
| 176 | 62.195,67 | 102,62 | 907,25 | 1.009,87 | 62.195,67 | 38.723,64 | 138.711,58 | 177.435,22 |
| 177 | 61.288,42 | 101,13 | 908,75 | 1.009,87 | 61.288,42 | 38.824,76 | 139.620,33 | 178.445,09 |
| 178 | 60.379,67 | 99,63 | 910,25 | 1.009,87 | 60.379,67 | 38.924,39 | 140.530,57 | 179.454,96 |
| 179 | 59.469,43 | 98,12 | 911,75 | 1.009,87 | 59.469,43 | 39.022,51 | 141.442,32 | 180.464,84 |
| 180 | 58.557,68 | 96,62 | 913,25 | 1.009,87 | 58.557,68 | 39.119,13 | 142.355,57 | 181.474,71 |
| 181 | 57.644,43 | 95,11 | 914,76 | 1.009,87 | 57.644,43 | 39.214,25 | 143.270,33 | 182.484,58 |
| 182 | 56.729,67 | 93,60 | 916,27 | 1.009,87 | 56.729,67 | 39.307,85 | 144.186,60 | 183.494,46 |
| 183 | 55.813,40 | 92,09 | 917,78 | 1.009,87 | 55.813,40 | 39.399,94 | 145.104,39 | 184.504,33 |
| 184 | 54.895,61 | 90,58 | 919,30 | 1.009,87 | 54.895,61 | 39.490,52 | 146.023,68 | 185.514,20 |
| 185 | 53.976,32 | 89,06 | 920,81 | 1.009,87 | 53.976,32 | 39.579,58 | 146.944,49 | 186.524,08 |
| 186 | 53.055,51 | 87,54 | 922,33 | 1.009,87 | 53.055,51 | 39.667,12 | 147.866,82 | 187.533,95 |
| 187 | 52.133,18 | 86,02 | 923,85 | 1.009,87 | 52.133,18 | 39.753,14 | 148.790,68 | 188.543,82 |
| 188 | 51.209,32 | 84,50 | 925,38 | 1.009,87 | 51.209,32 | 39.837,64 | 149.716,06 | 189.553,70 |
| 189 | 50.283,94 | 82,97 | 926,90 | 1.009,87 | 50.283,94 | 39.920,61 | 150.642,96 | 190.563,57 |
| 190 | 49.357,04 | 81,44 | 928,43 | 1.009,87 | 49.357,04 | 40.002,05 | 151.571,40 | 191.573,44 |
| 191 | 48.428,60 | 79,91 | 929,97 | 1.009,87 | 48.428,60 | 40.081,95 | 152.501,36 | 192.583,32 |
| 192 | 47.498,64 | 78,37 | 931,50 | 1.009,87 | 47.498,64 | 40.160,33 | 153.432,86 | 193.593,19 |
| 193 | 46.567,14 | 76,84 | 933,04 | 1.009,87 | 46.567,14 | 40.237,16 | 154.365,90 | 194.603,06 |
| 194 | 45.634,10 | 75,30 | 934,58 | 1.009,87 | 45.634,10 | 40.312,46 | 155.300,48 | 195.612,94 |
| 195 | 44.699,52 | 73,75 | 936,12 | 1.009,87 | 44.699,52 | 40.386,21 | 156.236,60 | 196.622,81 |
| 196 | 43.763,40 | 72,21 | 937,66 | 1.009,87 | 43.763,40 | 40.458,42 | 157.174,26 | 197.632,68 |
| 197 | 42.825,74 | 70,66 | 939,21 | 1.009,87 | 42.825,74 | 40.529,09 | 158.113,47 | 198.642,56 |
| 198 | 41.886,53 | 69,11 | 940,76 | 1.009,87 | 41.886,53 | 40.598,20 | 159.054,23 | 199.652,43 |
| 199 | 40.945,77 | 67,56 | 942,31 | 1.009,87 | 40.945,77 | 40.665,76 | 159.996,54 | 200.662,30 |
| 200 | 40.003,46 | 66,01 | 943,87 | 1.009,87 | 40.003,46 | 40.731,76 | 160.940,41 | 201.672,18 |
| 201 | 39.059,59 | 64,45 | 945,43 | 1.009,87 | 39.059,59 | 40.796,21 | 161.885,84 | 202.682,05 |
| 202 | 38.114,16 | 62,89 | 946,99 | 1.009,87 | 38.114,16 | 40.859,10 | 162.832,82 | 203.691,92 |
| 203 | 37.167,18 | 61,33 | 948,55 | 1.009,87 | 37.167,18 | 40.920,43 | 163.781,37 | 204.701,80 |
| 204 | 36.218,63 | 59,76 | 950,11 | 1.009,87 | 36.218,63 | 40.980,19 | 164.731,48 | 205.711,67 |
| 205 | 35.268,52 | 58,19 | 951,68 | 1.009,87 | 35.268,52 | 41.038,38 | 165.683,16 | 206.721,54 |
| 206 | 34.316,84 | 56,62 | 953,25 | 1.009,87 | 34.316,84 | 41.095,00 | 166.636,41 | 207.731,42 |
| 207 | 33.363,59 | 55,05 | 954,82 | 1.009,87 | 33.363,59 | 41.150,05 | 167.591,24 | 208.741,29 |
| 208 | 32.408,76 | 53,47 | 956,40 | 1.009,87 | 32.408,76 | 41.203,53 | 168.547,64 | 209.751,16 |
| 209 | 31.452,36 | 51,90 | 957,98 | 1.009,87 | 31.452,36 | 41.255,42 | 169.505,61 | 210.761,04 |
| 210 | 30.494,39 | 50,32 | 959,56 | 1.009,87 | 30.494,39 | 41.305,74 | 170.465,17 | 211.770,91 |
| 211 | 29.534,83 | 48,73 | 961,14 | 1.009,87 | 29.534,83 | 41.354,47 | 171.426,31 | 212.780,78 |
| 212 | 28.573,69 | 47,15 | 962,73 | 1.009,87 | 28.573,69 | 41.401,62 | 172.389,04 | 213.790,66 |
| 213 | 27.610,96 | 45,56 | 964,32 | 1.009,87 | 27.610,96 |