Das Volltilgerdarlehen
Bei einer Hypothekenfinanzierung denken fast alle von uns an ein klassisches Annuitätendarlehen mit einer gleichbleibenden Rate während der Zinsfestschreibung. Der Zinsanteil innerhalb der Rate nimmt ab, umgekehrt proportional steigt der Tilgungsanteil.
Es gibt aber auch Alternativen. Eine davon ist das Volltilgerdarlehen. Wie das funktioniert und welche Vor- und Nachteile gegenüber einem Hypothekendarlehen es aufweist, wird hier erläutert.
- Ein Volltilgerdarlehen ist ein Darlehen, bei dem am Laufzeitende keine Restschuld übrig bleibt.
- Eine Anschlussfinanzierung ist nicht nötig.
- Es wird eine monatlich konstante Rate gezahlt.
- Je kürzer die Laufzeit, desto höher müssen die Tilgungsraten sein, dafür sind Kreditnehmer mit Hilfe der Volltilgung schneller schuldenfrei.
- Es sollte sich daher vorab gut überlegt werden, ob mit dieser höheren finanziellen Belastung gegenüber herkömmlichen Baufinanzierungen umgegangen werden kann.
Was ist ein Volltilgerdarlehen?
![Auf einem Tisch stehen eine Sukkulente, ein Modellhäuschen und ein Glas mit Münzen. Dazu der Schriftzug "Das Volltilgerdarlehen als attraktive Alternative zum Annuitätendarlehen"](https://www.kreditrechner.com/wp-content/uploads/volltilgerdarlehen-vs-annuitätendarlehen-300x200.jpg)
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 07/2024
- 66.226,29€
- Zinsanteil
- 1.111,20€
- Monatsrate
- 3,02%
- Sollzins p.a.
- 3,09%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 503,33 | 607,87 | 1.111,20 | 199.392,13 | 503,33 | 607,87 | 1.111,20 |
2 | 199.392,13 | 501,80 | 609,40 | 1.111,20 | 199.392,13 | 543,75 | 1.217,26 | 1.761,01 |
3 | 198.782,74 | 500,27 | 610,93 | 1.111,20 | 198.782,74 | 1.044,02 | 1.828,19 | 2.872,21 |
4 | 198.171,81 | 498,73 | 612,47 | 1.111,20 | 198.171,81 | 1.542,75 | 2.440,66 | 3.983,41 |
5 | 197.559,34 | 497,19 | 614,01 | 1.111,20 | 197.559,34 | 2.039,94 | 3.054,66 | 5.094,60 |
6 | 196.945,34 | 495,65 | 615,55 | 1.111,20 | 196.945,34 | 2.535,59 | 3.670,22 | 6.205,80 |
7 | 196.329,78 | 494,10 | 617,10 | 1.111,20 | 196.329,78 | 3.029,68 | 4.287,32 | 7.317,00 |
8 | 195.712,68 | 492,54 | 618,66 | 1.111,20 | 195.712,68 | 3.522,23 | 4.905,97 | 8.428,20 |
9 | 195.094,03 | 490,99 | 620,21 | 1.111,20 | 195.094,03 | 4.013,21 | 5.526,19 | 9.539,40 |
10 | 194.473,81 | 489,43 | 621,77 | 1.111,20 | 194.473,81 | 4.502,64 | 6.147,96 | 10.650,60 |
11 | 193.852,04 | 487,86 | 623,34 | 1.111,20 | 193.852,04 | 4.990,50 | 6.771,30 | 11.761,80 |
12 | 193.228,70 | 486,29 | 624,91 | 1.111,20 | 193.228,70 | 5.476,79 | 7.396,20 | 12.872,99 |
13 | 192.603,80 | 484,72 | 626,48 | 1.111,20 | 192.603,80 | 5.961,51 | 8.022,68 | 13.984,19 |
14 | 191.977,32 | 483,14 | 628,06 | 1.111,20 | 191.977,32 | 6.444,66 | 8.650,74 | 15.095,39 |
15 | 191.349,26 | 481,56 | 629,64 | 1.111,20 | 191.349,26 | 6.926,22 | 9.280,37 | 16.206,59 |
16 | 190.719,63 | 479,98 | 631,22 | 1.111,20 | 190.719,63 | 7.406,20 | 9.911,59 | 17.317,79 |
17 | 190.088,41 | 478,39 | 632,81 | 1.111,20 | 190.088,41 | 7.884,58 | 10.544,40 | 18.428,99 |
18 | 189.455,60 | 476,80 | 634,40 | 1.111,20 | 189.455,60 | 8.361,38 | 11.178,81 | 19.540,19 |
19 | 188.821,19 | 475,20 | 636,00 | 1.111,20 | 188.821,19 | 8.836,58 | 11.814,80 | 20.651,39 |
20 | 188.185,20 | 473,60 | 637,60 | 1.111,20 | 188.185,20 | 9.310,18 | 12.452,40 | 21.762,58 |
21 | 187.547,60 | 471,99 | 639,20 | 1.111,20 | 187.547,60 | 9.782,18 | 13.091,61 | 22.873,78 |
22 | 186.908,39 | 470,39 | 640,81 | 1.111,20 | 186.908,39 | 10.252,56 | 13.732,42 | 23.984,98 |
23 | 186.267,58 | 468,77 | 642,43 | 1.111,20 | 186.267,58 | 10.721,33 | 14.374,85 | 25.096,18 |
24 | 185.625,15 | 467,16 | 644,04 | 1.111,20 | 185.625,15 | 11.188,49 | 15.018,89 | 26.207,38 |
25 | 184.981,11 | 465,54 | 645,66 | 1.111,20 | 184.981,11 | 11.654,03 | 15.664,55 | 27.318,58 |
26 | 184.335,45 | 463,91 | 647,29 | 1.111,20 | 184.335,45 | 12.117,94 | 16.311,84 | 28.429,78 |
27 | 183.688,16 | 462,28 | 648,92 | 1.111,20 | 183.688,16 | 12.580,22 | 16.960,75 | 29.540,97 |
28 | 183.039,25 | 460,65 | 650,55 | 1.111,20 | 183.039,25 | 13.040,87 | 17.611,30 | 30.652,17 |
29 | 182.388,70 | 459,01 | 652,19 | 1.111,20 | 182.388,70 | 13.499,88 | 18.263,49 | 31.763,37 |
30 | 181.736,51 | 457,37 | 653,83 | 1.111,20 | 181.736,51 | 13.957,25 | 18.917,32 | 32.874,57 |
31 | 181.082,68 | 455,72 | 655,47 | 1.111,20 | 181.082,68 | 14.412,98 | 19.572,79 | 33.985,77 |
32 | 180.427,21 | 454,08 | 657,12 | 1.111,20 | 180.427,21 | 14.867,05 | 20.229,92 | 35.096,97 |
33 | 179.770,08 | 452,42 | 658,78 | 1.111,20 | 179.770,08 | 15.319,47 | 20.888,69 | 36.208,17 |
34 | 179.111,31 | 450,76 | 660,44 | 1.111,20 | 179.111,31 | 15.770,24 | 21.549,13 | 37.319,37 |
35 | 178.450,87 | 449,10 | 662,10 | 1.111,20 | 178.450,87 | 16.219,34 | 22.211,23 | 38.430,56 |
36 | 177.788,77 | 447,44 | 663,76 | 1.111,20 | 177.788,77 | 16.666,77 | 22.874,99 | 39.541,76 |
37 | 177.125,01 | 445,76 | 665,43 | 1.111,20 | 177.125,01 | 17.112,54 | 23.540,42 | 40.652,96 |
38 | 176.459,58 | 444,09 | 667,11 | 1.111,20 | 176.459,58 | 17.556,63 | 24.207,53 | 41.764,16 |
39 | 175.792,47 | 442,41 | 668,79 | 1.111,20 | 175.792,47 | 17.999,04 | 24.876,32 | 42.875,36 |
40 | 175.123,68 | 440,73 | 670,47 | 1.111,20 | 175.123,68 | 18.439,77 | 25.546,79 | 43.986,56 |
41 | 174.453,21 | 439,04 | 672,16 | 1.111,20 | 174.453,21 | 18.878,81 | 26.218,95 | 45.097,76 |
42 | 173.781,05 | 437,35 | 673,85 | 1.111,20 | 173.781,05 | 19.316,15 | 26.892,80 | 46.208,95 |
43 | 173.107,20 | 435,65 | 675,55 | 1.111,20 | 173.107,20 | 19.751,81 | 27.568,35 | 47.320,15 |
44 | 172.431,65 | 433,95 | 677,25 | 1.111,20 | 172.431,65 | 20.185,76 | 28.245,59 | 48.431,35 |
45 | 171.754,41 | 432,25 | 678,95 | 1.111,20 | 171.754,41 | 20.618,01 | 28.924,54 | 49.542,55 |
46 | 171.075,46 | 430,54 | 680,66 | 1.111,20 | 171.075,46 | 21.048,55 | 29.605,20 | 50.653,75 |
47 | 170.394,80 | 428,83 | 682,37 | 1.111,20 | 170.394,80 | 21.477,38 | 30.287,57 | 51.764,95 |
48 | 169.712,43 | 427,11 | 684,09 | 1.111,20 | 169.712,43 | 21.904,49 | 30.971,66 | 52.876,15 |
49 | 169.028,34 | 425,39 | 685,81 | 1.111,20 | 169.028,34 | 22.329,87 | 31.657,47 | 53.987,34 |
50 | 168.342,53 | 423,66 | 687,54 | 1.111,20 | 168.342,53 | 22.753,54 | 32.345,01 | 55.098,54 |
51 | 167.654,99 | 421,93 | 689,27 | 1.111,20 | 167.654,99 | 23.175,47 | 33.034,27 | 56.209,74 |
52 | 166.965,73 | 420,20 | 691,00 | 1.111,20 | 166.965,73 | 23.595,66 | 33.725,28 | 57.320,94 |
53 | 166.274,72 | 418,46 | 692,74 | 1.111,20 | 166.274,72 | 24.014,12 | 34.418,02 | 58.432,14 |
54 | 165.581,98 | 416,71 | 694,48 | 1.111,20 | 165.581,98 | 24.430,84 | 35.112,50 | 59.543,34 |
55 | 164.887,50 | 414,97 | 696,23 | 1.111,20 | 164.887,50 | 24.845,80 | 35.808,73 | 60.654,54 |
56 | 164.191,27 | 413,21 | 697,98 | 1.111,20 | 164.191,27 | 25.259,02 | 36.506,72 | 61.765,74 |
57 | 163.493,28 | 411,46 | 699,74 | 1.111,20 | 163.493,28 | 25.670,48 | 37.206,46 | 62.876,93 |
58 | 162.793,54 | 409,70 | 701,50 | 1.111,20 | 162.793,54 | 26.080,17 | 37.907,96 | 63.988,13 |
59 | 162.092,04 | 407,93 | 703,27 | 1.111,20 | 162.092,04 | 26.488,11 | 38.611,23 | 65.099,33 |
60 | 161.388,77 | 406,16 | 705,04 | 1.111,20 | 161.388,77 | 26.894,27 | 39.316,26 | 66.210,53 |
61 | 160.683,74 | 404,39 | 706,81 | 1.111,20 | 160.683,74 | 27.298,66 | 40.023,07 | 67.321,73 |
62 | 159.976,93 | 402,61 | 708,59 | 1.111,20 | 159.976,93 | 27.701,26 | 40.731,66 | 68.432,93 |
63 | 159.268,34 | 400,83 | 710,37 | 1.111,20 | 159.268,34 | 28.102,09 | 41.442,04 | 69.544,13 |
64 | 158.557,96 | 399,04 | 712,16 | 1.111,20 | 158.557,96 | 28.501,13 | 42.154,20 | 70.655,32 |
65 | 157.845,80 | 397,25 | 713,95 | 1.111,20 | 157.845,80 | 28.898,37 | 42.868,15 | 71.766,52 |
66 | 157.131,85 | 395,45 | 715,75 | 1.111,20 | 157.131,85 | 29.293,82 | 43.583,90 | 72.877,72 |
67 | 156.416,10 | 393,65 | 717,55 | 1.111,20 | 156.416,10 | 29.687,47 | 44.301,45 | 73.988,92 |
68 | 155.698,55 | 391,84 | 719,36 | 1.111,20 | 155.698,55 | 30.079,31 | 45.020,81 | 75.100,12 |
69 | 154.979,19 | 390,03 | 721,17 | 1.111,20 | 154.979,19 | 30.469,34 | 45.741,98 | 76.211,32 |
70 | 154.258,02 | 388,22 | 722,98 | 1.111,20 | 154.258,02 | 30.857,56 | 46.464,96 | 77.322,52 |
71 | 153.535,04 | 386,40 | 724,80 | 1.111,20 | 153.535,04 | 31.243,95 | 47.189,76 | 78.433,72 |
72 | 152.810,24 | 384,57 | 726,63 | 1.111,20 | 152.810,24 | 31.628,52 | 47.916,39 | 79.544,91 |
73 | 152.083,61 | 382,74 | 728,45 | 1.111,20 | 152.083,61 | 32.011,27 | 48.644,84 | 80.656,11 |
74 | 151.355,16 | 380,91 | 730,29 | 1.111,20 | 151.355,16 | 32.392,18 | 49.375,13 | 81.767,31 |
75 | 150.624,87 | 379,07 | 732,13 | 1.111,20 | 150.624,87 | 32.771,25 | 50.107,26 | 82.878,51 |
76 | 149.892,74 | 377,23 | 733,97 | 1.111,20 | 149.892,74 | 33.148,48 | 50.841,23 | 83.989,71 |
77 | 149.158,77 | 375,38 | 735,82 | 1.111,20 | 149.158,77 | 33.523,86 | 51.577,04 | 85.100,91 |
78 | 148.422,96 | 373,53 | 737,67 | 1.111,20 | 148.422,96 | 33.897,40 | 52.314,71 | 86.212,11 |
79 | 147.685,29 | 371,67 | 739,52 | 1.111,20 | 147.685,29 | 34.269,07 | 53.054,23 | 87.323,30 |
80 | 146.945,77 | 369,81 | 741,39 | 1.111,20 | 146.945,77 | 34.638,88 | 53.795,62 | 88.434,50 |
81 | 146.204,38 | 367,95 | 743,25 | 1.111,20 | 146.204,38 | 35.006,83 | 54.538,87 | 89.545,70 |
82 | 145.461,13 | 366,08 | 745,12 | 1.111,20 | 145.461,13 | 35.372,91 | 55.283,99 | 90.656,90 |
83 | 144.716,01 | 364,20 | 747,00 | 1.111,20 | 144.716,01 | 35.737,11 | 56.030,99 | 91.768,10 |
84 | 143.969,01 | 362,32 | 748,88 | 1.111,20 | 143.969,01 | 36.099,43 | 56.779,86 | 92.879,30 |
85 | 143.220,14 | 360,44 | 750,76 | 1.111,20 | 143.220,14 | 36.459,87 | 57.530,63 | 93.990,50 |
86 | 142.469,37 | 358,55 | 752,65 | 1.111,20 | 142.469,37 | 36.818,42 | 58.283,28 | 95.101,69 |
87 | 141.716,72 | 356,65 | 754,54 | 1.111,20 | 141.716,72 | 37.175,07 | 59.037,82 | 96.212,89 |
88 | 140.962,18 | 354,75 | 756,44 | 1.111,20 | 140.962,18 | 37.529,83 | 59.794,27 | 97.324,09 |
89 | 140.205,73 | 352,85 | 758,35 | 1.111,20 | 140.205,73 | 37.882,68 | 60.552,61 | 98.435,29 |
90 | 139.447,39 | 350,94 | 760,26 | 1.111,20 | 139.447,39 | 38.233,62 | 61.312,87 | 99.546,49 |
91 | 138.687,13 | 349,03 | 762,17 | 1.111,20 | 138.687,13 | 38.582,65 | 62.075,04 | 100.657,69 |
92 | 137.924,96 | 347,11 | 764,09 | 1.111,20 | 137.924,96 | 38.929,76 | 62.839,13 | 101.768,89 |
93 | 137.160,87 | 345,19 | 766,01 | 1.111,20 | 137.160,87 | 39.274,95 | 63.605,14 | 102.880,09 |
94 | 136.394,86 | 343,26 | 767,94 | 1.111,20 | 136.394,86 | 39.618,21 | 64.373,07 | 103.991,28 |
95 | 135.626,93 | 341,33 | 769,87 | 1.111,20 | 135.626,93 | 39.959,54 | 65.142,95 | 105.102,48 |
96 | 134.857,05 | 339,39 | 771,81 | 1.111,20 | 134.857,05 | 40.298,93 | 65.914,75 | 106.213,68 |
97 | 134.085,25 | 337,45 | 773,75 | 1.111,20 | 134.085,25 | 40.636,38 | 66.688,50 | 107.324,88 |
98 | 133.311,50 | 335,50 | 775,70 | 1.111,20 | 133.311,50 | 40.971,88 | 67.464,20 | 108.436,08 |
99 | 132.535,80 | 333,55 | 777,65 | 1.111,20 | 132.535,80 | 41.305,42 | 68.241,85 | 109.547,28 |
100 | 131.758,15 | 331,59 | 779,61 | 1.111,20 | 131.758,15 | 41.637,02 | 69.021,46 | 110.658,48 |
101 | 130.978,54 | 329,63 | 781,57 | 1.111,20 | 130.978,54 | 41.966,64 | 69.803,03 | 111.769,67 |
102 | 130.196,97 | 327,66 | 783,54 | 1.111,20 | 130.196,97 | 42.294,31 | 70.586,57 | 112.880,87 |
103 | 129.413,43 | 325,69 | 785,51 | 1.111,20 | 129.413,43 | 42.620,00 | 71.372,07 | 113.992,07 |
104 | 128.627,93 | 323,71 | 787,49 | 1.111,20 | 128.627,93 | 42.943,71 | 72.159,56 | 115.103,27 |
105 | 127.840,44 | 321,73 | 789,47 | 1.111,20 | 127.840,44 | 43.265,44 | 72.949,03 | 116.214,47 |
106 | 127.050,97 | 319,74 | 791,45 | 1.111,20 | 127.050,97 | 43.585,19 | 73.740,48 | 117.325,67 |
107 | 126.259,52 | 317,75 | 793,45 | 1.111,20 | 126.259,52 | 43.902,94 | 74.533,93 | 118.436,87 |
108 | 125.466,07 | 315,76 | 795,44 | 1.111,20 | 125.466,07 | 44.218,70 | 75.329,37 | 119.548,07 |
109 | 124.670,63 | 313,75 | 797,44 | 1.111,20 | 124.670,63 | 44.532,45 | 76.126,81 | 120.659,26 |
110 | 123.873,19 | 311,75 | 799,45 | 1.111,20 | 123.873,19 | 44.844,20 | 76.926,26 | 121.770,46 |
111 | 123.073,74 | 309,74 | 801,46 | 1.111,20 | 123.073,74 | 45.153,93 | 77.727,73 | 122.881,66 |
112 | 122.272,27 | 307,72 | 803,48 | 1.111,20 | 122.272,27 | 45.461,65 | 78.531,21 | 123.992,86 |
113 | 121.468,79 | 305,70 | 805,50 | 1.111,20 | 121.468,79 | 45.767,35 | 79.336,71 | 125.104,06 |
114 | 120.663,29 | 303,67 | 807,53 | 1.111,20 | 120.663,29 | 46.071,02 | 80.144,24 | 126.215,26 |
115 | 119.855,76 | 301,64 | 809,56 | 1.111,20 | 119.855,76 | 46.372,66 | 80.953,80 | 127.326,46 |
116 | 119.046,20 | 299,60 | 811,60 | 1.111,20 | 119.046,20 | 46.672,26 | 81.765,40 | 128.437,65 |
117 | 118.234,60 | 297,56 | 813,64 | 1.111,20 | 118.234,60 | 46.969,81 | 82.579,04 | 129.548,85 |
118 | 117.420,96 | 295,51 | 815,69 | 1.111,20 | 117.420,96 | 47.265,32 | 83.394,73 | 130.660,05 |
119 | 116.605,27 | 293,46 | 817,74 | 1.111,20 | 116.605,27 | 47.558,78 | 84.212,47 | 131.771,25 |
120 | 115.787,53 | 291,40 | 819,80 | 1.111,20 | 115.787,53 | 47.850,18 | 85.032,27 | 132.882,45 |
121 | 114.967,73 | 289,34 | 821,86 | 1.111,20 | 114.967,73 | 48.139,51 | 85.854,13 | 133.993,65 |
122 | 114.145,87 | 287,27 | 823,93 | 1.111,20 | 114.145,87 | 48.426,78 | 86.678,07 | 135.104,85 |
123 | 113.321,93 | 285,19 | 826,01 | 1.111,20 | 113.321,93 | 48.711,97 | 87.504,07 | 136.216,04 |
124 | 112.495,93 | 283,11 | 828,08 | 1.111,20 | 112.495,93 | 48.995,09 | 88.332,16 | 137.327,24 |
125 | 111.667,84 | 281,03 | 830,17 | 1.111,20 | 111.667,84 | 49.276,12 | 89.162,32 | 138.438,44 |
126 | 110.837,68 | 278,94 | 832,26 | 1.111,20 | 110.837,68 | 49.555,06 | 89.994,58 | 139.549,64 |
127 | 110.005,42 | 276,85 | 834,35 | 1.111,20 | 110.005,42 | 49.831,91 | 90.828,93 | 140.660,84 |
128 | 109.171,07 | 274,75 | 836,45 | 1.111,20 | 109.171,07 | 50.106,65 | 91.665,38 | 141.772,04 |
129 | 108.334,62 | 272,64 | 838,56 | 1.111,20 | 108.334,62 | 50.379,30 | 92.503,94 | 142.883,24 |
130 | 107.496,06 | 270,53 | 840,67 | 1.111,20 | 107.496,06 | 50.649,83 | 93.344,61 | 143.994,44 |
131 | 106.655,39 | 268,42 | 842,78 | 1.111,20 | 106.655,39 | 50.918,24 | 94.187,39 | 145.105,63 |
132 | 105.812,61 | 266,30 | 844,90 | 1.111,20 | 105.812,61 | 51.184,54 | 95.032,29 | 146.216,83 |
133 | 104.967,71 | 264,17 | 847,03 | 1.111,20 | 104.967,71 | 51.448,71 | 95.879,32 | 147.328,03 |
134 | 104.120,68 | 262,04 | 849,16 | 1.111,20 | 104.120,68 | 51.710,75 | 96.728,48 | 148.439,23 |
135 | 103.271,52 | 259,90 | 851,30 | 1.111,20 | 103.271,52 | 51.970,65 | 97.579,78 | 149.550,43 |
136 | 102.420,22 | 257,76 | 853,44 | 1.111,20 | 102.420,22 | 52.228,40 | 98.433,22 | 150.661,63 |
137 | 101.566,78 | 255,61 | 855,59 | 1.111,20 | 101.566,78 | 52.484,01 | 99.288,81 | 151.772,83 |
138 | 100.711,19 | 253,46 | 857,74 | 1.111,20 | 100.711,19 | 52.737,47 | 100.146,56 | 152.884,02 |
139 | 99.853,44 | 251,30 | 859,90 | 1.111,20 | 99.853,44 | 52.988,77 | 101.006,46 | 153.995,22 |
140 | 98.993,54 | 249,13 | 862,06 | 1.111,20 | 98.993,54 | 53.237,90 | 101.868,52 | 155.106,42 |
141 | 98.131,48 | 246,96 | 864,23 | 1.111,20 | 98.131,48 | 53.484,86 | 102.732,76 | 156.217,62 |
142 | 97.267,24 | 244,79 | 866,41 | 1.111,20 | 97.267,24 | 53.729,65 | 103.599,16 | 157.328,82 |
143 | 96.400,84 | 242,61 | 868,59 | 1.111,20 | 96.400,84 | 53.972,26 | 104.467,75 | 158.440,02 |
144 | 95.532,25 | 240,42 | 870,78 | 1.111,20 | 95.532,25 | 54.212,69 | 105.338,53 | 159.551,22 |
145 | 94.661,47 | 238,23 | 872,97 | 1.111,20 | 94.661,47 | 54.450,92 | 106.211,50 | 160.662,42 |
146 | 93.788,50 | 236,03 | 875,16 | 1.111,20 | 93.788,50 | 54.686,95 | 107.086,66 | 161.773,61 |
147 | 92.913,34 | 233,83 | 877,37 | 1.111,20 | 92.913,34 | 54.920,78 | 107.964,03 | 162.884,81 |
148 | 92.035,97 | 231,62 | 879,57 | 1.111,20 | 92.035,97 | 55.152,41 | 108.843,60 | 163.996,01 |
149 | 91.156,40 | 229,41 | 881,79 | 1.111,20 | 91.156,40 | 55.381,82 | 109.725,39 | 165.107,21 |
150 | 90.274,61 | 227,19 | 884,01 | 1.111,20 | 90.274,61 | 55.609,01 | 110.609,40 | 166.218,41 |
151 | 89.390,60 | 224,97 | 886,23 | 1.111,20 | 89.390,60 | 55.833,98 | 111.495,63 | 167.329,61 |
152 | 88.504,37 | 222,74 | 888,46 | 1.111,20 | 88.504,37 | 56.056,71 | 112.384,09 | 168.440,81 |
153 | 87.615,91 | 220,50 | 890,70 | 1.111,20 | 87.615,91 | 56.277,21 | 113.274,79 | 169.552,00 |
154 | 86.725,21 | 218,26 | 892,94 | 1.111,20 | 86.725,21 | 56.495,47 | 114.167,73 | 170.663,20 |
155 | 85.832,27 | 216,01 | 895,19 | 1.111,20 | 85.832,27 | 56.711,48 | 115.062,92 | 171.774,40 |
156 | 84.937,08 | 213,76 | 897,44 | 1.111,20 | 84.937,08 | 56.925,24 | 115.960,36 | 172.885,60 |
157 | 84.039,64 | 211,50 | 899,70 | 1.111,20 | 84.039,64 | 57.136,74 | 116.860,06 | 173.996,80 |
158 | 83.139,94 | 209,24 | 901,96 | 1.111,20 | 83.139,94 | 57.345,97 | 117.762,02 | 175.108,00 |
159 | 82.237,98 | 206,97 | 904,23 | 1.111,20 | 82.237,98 | 57.552,94 | 118.666,26 | 176.219,20 |
160 | 81.333,74 | 204,69 | 906,51 | 1.111,20 | 81.333,74 | 57.757,63 | 119.572,76 | 177.330,39 |
161 | 80.427,24 | 202,41 | 908,79 | 1.111,20 | 80.427,24 | 57.960,04 | 120.481,56 | 178.441,59 |
162 | 79.518,44 | 200,12 | 911,08 | 1.111,20 | 79.518,44 | 58.160,16 | 121.392,63 | 179.552,79 |
163 | 78.607,37 | 197,83 | 913,37 | 1.111,20 | 78.607,37 | 58.357,99 | 122.306,00 | 180.663,99 |
164 | 77.694,00 | 195,53 | 915,67 | 1.111,20 | 77.694,00 | 58.553,52 | 123.221,67 | 181.775,19 |
165 | 76.778,33 | 193,23 | 917,97 | 1.111,20 | 76.778,33 | 58.746,74 | 124.139,64 | 182.886,39 |
166 | 75.860,36 | 190,92 | 920,28 | 1.111,20 | 75.860,36 | 58.937,66 | 125.059,93 | 183.997,59 |
167 | 74.940,07 | 188,60 | 922,60 | 1.111,20 | 74.940,07 | 59.126,26 | 125.982,53 | 185.108,79 |
168 | 74.017,47 | 186,28 | 924,92 | 1.111,20 | 74.017,47 | 59.312,54 | 126.907,45 | 186.219,98 |
169 | 73.092,55 | 183,95 | 927,25 | 1.111,20 | 73.092,55 | 59.496,48 | 127.834,70 | 187.331,18 |
170 | 72.165,30 | 181,62 | 929,58 | 1.111,20 | 72.165,30 | 59.678,10 | 128.764,28 | 188.442,38 |
171 | 71.235,72 | 179,28 | 931,92 | 1.111,20 | 71.235,72 | 59.857,38 | 129.696,20 | 189.553,58 |
172 | 70.303,80 | 176,93 | 934,27 | 1.111,20 | 70.303,80 | 60.034,31 | 130.630,47 | 190.664,78 |
173 | 69.369,53 | 174,58 | 936,62 | 1.111,20 | 69.369,53 | 60.208,89 | 131.567,09 | 191.775,98 |
174 | 68.432,91 | 172,22 | 938,98 | 1.111,20 | 68.432,91 | 60.381,11 | 132.506,06 | 192.887,18 |
175 | 67.493,94 | 169,86 | 941,34 | 1.111,20 | 67.493,94 | 60.550,97 | 133.447,40 | 193.998,37 |
176 | 66.552,60 | 167,49 | 943,71 | 1.111,20 | 66.552,60 | 60.718,46 | 134.391,11 | 195.109,57 |
177 | 65.608,89 | 165,12 | 946,08 | 1.111,20 | 65.608,89 | 60.883,58 | 135.337,19 | 196.220,77 |
178 | 64.662,81 | 162,73 | 948,46 | 1.111,20 | 64.662,81 | 61.046,31 | 136.285,66 | 197.331,97 |
179 | 63.714,34 | 160,35 | 950,85 | 1.111,20 | 63.714,34 | 61.206,66 | 137.236,51 | 198.443,17 |
180 | 62.763,49 | 157,95 | 953,24 | 1.111,20 | 62.763,49 | 61.364,61 | 138.189,75 | 199.554,37 |
181 | 61.810,25 | 155,56 | 955,64 | 1.111,20 | 61.810,25 | 61.520,17 | 139.145,40 | 200.665,57 |
182 | 60.854,60 | 153,15 | 958,05 | 1.111,20 | 60.854,60 | 61.673,32 | 140.103,44 | 201.776,77 |
183 | 59.896,56 | 150,74 | 960,46 | 1.111,20 | 59.896,56 | 61.824,06 | 141.063,90 | 202.887,96 |
184 | 58.936,10 | 148,32 | 962,88 | 1.111,20 | 58.936,10 | 61.972,38 | 142.026,78 | 203.999,16 |
185 | 57.973,22 | 145,90 | 965,30 | 1.111,20 | 57.973,22 | 62.118,28 | 142.992,08 | 205.110,36 |
186 | 57.007,92 | 143,47 | 967,73 | 1.111,20 | 57.007,92 | 62.261,75 | 143.959,81 | 206.221,56 |
187 | 56.040,19 | 141,03 | 970,16 | 1.111,20 | 56.040,19 | 62.402,79 | 144.929,97 | 207.332,76 |
188 | 55.070,03 | 138,59 | 972,61 | 1.111,20 | 55.070,03 | 62.541,38 | 145.902,58 | 208.443,96 |
189 | 54.097,42 | 136,15 | 975,05 | 1.111,20 | 54.097,42 | 62.677,53 | 146.877,63 | 209.555,16 |
190 | 53.122,37 | 133,69 | 977,51 | 1.111,20 | 53.122,37 | 62.811,22 | 147.855,14 | 210.666,35 |
191 | 52.144,86 | 131,23 | 979,97 | 1.111,20 | 52.144,86 | 62.942,45 | 148.835,10 | 211.777,55 |
192 | 51.164,90 | 128,76 | 982,43 | 1.111,20 | 51.164,90 | 63.071,21 | 149.817,54 | 212.888,75 |
193 | 50.182,46 | 126,29 | 984,91 | 1.111,20 | 50.182,46 | 63.197,51 | 150.802,44 | 213.999,95 |
194 | 49.197,56 | 123,81 | 987,38 | 1.111,20 | 49.197,56 | 63.321,32 | 151.789,83 | 215.111,15 |
195 | 48.210,17 | 121,33 | 989,87 | 1.111,20 | 48.210,17 | 63.442,65 | 152.779,70 | 216.222,35 |
196 | 47.220,30 | 118,84 | 992,36 | 1.111,20 | 47.220,30 | 63.561,49 | 153.772,06 | 217.333,55 |
197 | 46.227,94 | 116,34 | 994,86 | 1.111,20 | 46.227,94 | 63.677,83 | 154.766,92 | 218.444,74 |
198 | 45.233,08 | 113,84 | 997,36 | 1.111,20 | 45.233,08 | 63.791,66 | 155.764,28 | 219.555,94 |
199 | 44.235,72 | 111,33 | 999,87 | 1.111,20 | 44.235,72 | 63.902,99 | 156.764,15 | 220.667,14 |
200 | 43.235,85 | 108,81 | 1.002,39 | 1.111,20 | 43.235,85 | 64.011,80 | 157.766,54 | 221.778,34 |
201 | 42.233,46 | 106,29 | 1.004,91 | 1.111,20 | 42.233,46 | 64.118,09 | 158.771,45 | 222.889,54 |
202 | 41.228,55 | 103,76 | 1.007,44 | 1.111,20 | 41.228,55 | 64.221,85 | 159.778,89 | 224.000,74 |
203 | 40.221,11 | 101,22 | 1.009,98 | 1.111,20 | 40.221,11 | 64.323,07 | 160.788,87 | 225.111,94 |
204 | 39.211,13 | 98,68 | 1.012,52 | 1.111,20 | 39.211,13 | 64.421,75 | 161.801,39 | 226.223,14 |
205 | 38.198,61 | 96,13 | 1.015,07 | 1.111,20 | 38.198,61 | 64.517,88 | 162.816,45 | 227.334,33 |
206 | 37.183,55 | 93,58 | 1.017,62 | 1.111,20 | 37.183,55 | 64.611,46 | 163.834,07 | 228.445,53 |
207 | 36.165,93 | 91,02 | 1.020,18 | 1.111,20 | 36.165,93 | 64.702,48 | 164.854,25 | 229.556,73 |
208 | 35.145,75 | 88,45 | 1.022,75 | 1.111,20 | 35.145,75 | 64.790,93 | 165.877,00 | 230.667,93 |
209 | 34.123,00 | 85,88 | 1.025,32 | 1.111,20 | 34.123,00 | 64.876,81 | 166.902,32 | 231.779,13 |
210 | 33.097,68 | 83,30 | 1.027,90 | 1.111,20 | 33.097,68 | 64.960,10 | 167.930,23 | 232.890,33 |
211 | 32.069,77 | 80,71 | 1.030,49 | 1.111,20 | 32.069,77 | 65.040,81 | 168.960,72 | 234.001,53 |
212 | 31.039,28 | 78,12 | 1.033,08 | 1.111,20 | 31.039,28 | 65.118,93 | 169.993,80 | 235.112,72 |
213 | 30.006,20 | 75,52 | 1.035,68 | 1.111,20 | 30.006,20 | 65.194,44 | 171.029,48 | 236.223,92 |
214 | 28.970,52 | 72,91 | 1.038,29 | 1.111,20 | 28.970,52 | 65.267,35 | 172.067,77 | 237.335,12 |
215 | 27.932,23 | 70,30 | 1.040,90 | 1.111,20 | 27.932,23 | 65.337,65 | 173.108,67 | 238.446,32 |
216 | 26.891,33 | 67,68 | 1.043,52 | 1.111,20 | 26.891,33 | 65.405,32 | 174.152,20 | 239.557,52 |
217 | 25.847,80 | 65,05 | 1.046,15 | 1.111,20 | 25.847,80 | 65.470,37 | 175.198,34 | 240.668,72 |
218 | 24.801,66 | 62,42 | 1.048,78 | 1.111,20 | 24.801,66 | 65.532,79 | 176.247,12 | 241.779,92 |
219 | 23.752,88 | 59,78 | 1.051,42 | 1.111,20 | 23.752,88 | 65.592,57 | 177.298,55 | 242.891,11 |
220 | 22.701,45 | 57,13 | 1.054,07 | 1.111,20 | 22.701,45 | 65.649,70 | 178.352,61 | 244.002,31 |
221 | 21.647,39 | 54,48 | 1.056,72 | 1.111,20 | 21.647,39 | 65.704,18 | 179.409,33 | 245.113,51 |
222 | 20.590,67 | 51,82 | 1.059,38 | 1.111,20 | 20.590,67 | 65.756,00 | 180.468,71 | 246.224,71 |
223 | 19.531,29 | 49,15 | 1.062,04 | 1.111,20 | 19.531,29 | 65.805,15 | 181.530,76 | 247.335,91 |
224 | 18.469,24 | 46,48 | 1.064,72 | 1.111,20 | 18.469,24 | 65.851,64 | 182.595,47 | 248.447,11 |
225 | 17.404,53 | 43,80 | 1.067,40 | 1.111,20 | 17.404,53 | 65.895,44 | 183.662,87 | 249.558,31 |
226 | 16.337,13 | 41,12 | 1.070,08 | 1.111,20 | 16.337,13 | 65.936,55 | 184.732,95 | 250.669,51 |
227 | 15.267,05 | 38,42 | 1.072,78 | 1.111,20 | 15.267,05 | 65.974,97 | 185.805,73 | 251.780,70 |
228 | 14.194,27 | 35,72 | 1.075,48 | 1.111,20 | 14.194,27 | 66.010,70 | 186.881,21 | 252.891,90 |
229 | 13.118,79 | 33,02 | 1.078,18 | 1.111,20 | 13.118,79 | 66.043,71 | 187.959,39 | 254.003,10 |
230 | 12.040,61 | 30,30 | 1.080,90 | 1.111,20 | 12.040,61 | 66.074,01 | 189.040,29 | 255.114,30 |
231 | 10.959,71 | 27,58 | 1.083,62 | 1.111,20 | 10.959,71 | 66.101,60 | 190.123,90 | 256.225,50 |
232 | 9.876,10 | 24,85 | 1.086,34 | 1.111,20 | 9.876,10 | 66.126,45 | 191.210,25 | 257.336,70 |
233 | 8.789,75 | 22,12 | 1.089,08 | 1.111,20 | 8.789,75 | 66.148,57 | 192.299,32 | 258.447,90 |
234 | 7.700,68 | 19,38 | 1.091,82 | 1.111,20 | 7.700,68 | 66.167,95 | 193.391,14 | 259.559,09 |
235 | 6.608,86 | 16,63 | 1.094,57 | 1.111,20 | 6.608,86 | 66.184,58 | 194.485,71 | 260.670,29 |
236 | 5.514,29 | 13,88 | 1.097,32 | 1.111,20 | 5.514,29 | 66.198,46 | 195.583,03 | 261.781,49 |
237 | 4.416,97 | 11,12 | 1.100,08 | 1.111,20 | 4.416,97 | 66.209,58 | 196.683,11 | 262.892,69 |
238 | 3.316,89 | 8,35 | 1.102,85 | 1.111,20 | 3.316,89 | 66.217,93 | 197.785,96 | 264.003,89 |
239 | 2.214,04 | 5,57 | 1.105,63 | 1.111,20 | 2.214,04 | 66.223,50 | 198.891,59 | 265.115,09 |
240 | 1.108,41 | 2,79 | 1.108,41 | 1.111,20 | 1.108,41 | 66.226,29 | 200.000,00 | 266.226,29 |
- 72.483,87€
- Zinsanteil
- 1.137,44€
- Monatsrate
- 3,28%
- Sollzins p.a.
- 3,35%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 546,67 | 590,77 | 1.137,44 | 199.409,23 | 546,67 | 590,77 | 1.137,44 |
2 | 199.409,23 | 545,05 | 592,39 | 1.137,44 | 199.409,23 | 590,61 | 1.183,16 | 1.773,76 |
3 | 198.816,84 | 543,43 | 594,00 | 1.137,44 | 198.816,84 | 1.134,04 | 1.777,16 | 2.911,20 |
4 | 198.222,84 | 541,81 | 595,63 | 1.137,44 | 198.222,84 | 1.675,85 | 2.372,79 | 4.048,64 |
5 | 197.627,21 | 540,18 | 597,26 | 1.137,44 | 197.627,21 | 2.216,03 | 2.970,05 | 5.186,08 |
6 | 197.029,95 | 538,55 | 598,89 | 1.137,44 | 197.029,95 | 2.754,58 | 3.568,93 | 6.323,51 |
7 | 196.431,07 | 536,91 | 600,53 | 1.137,44 | 196.431,07 | 3.291,49 | 4.169,46 | 7.460,95 |
8 | 195.830,54 | 535,27 | 602,17 | 1.137,44 | 195.830,54 | 3.826,76 | 4.771,63 | 8.598,39 |
9 | 195.228,37 | 533,62 | 603,81 | 1.137,44 | 195.228,37 | 4.360,38 | 5.375,44 | 9.735,83 |
10 | 194.624,56 | 531,97 | 605,46 | 1.137,44 | 194.624,56 | 4.892,36 | 5.980,90 | 10.873,26 |
11 | 194.019,10 | 530,32 | 607,12 | 1.137,44 | 194.019,10 | 5.422,68 | 6.588,02 | 12.010,70 |
12 | 193.411,98 | 528,66 | 608,78 | 1.137,44 | 193.411,98 | 5.951,34 | 7.196,80 | 13.148,14 |
13 | 192.803,20 | 527,00 | 610,44 | 1.137,44 | 192.803,20 | 6.478,33 | 7.807,24 | 14.285,58 |
14 | 192.192,76 | 525,33 | 612,11 | 1.137,44 | 192.192,76 | 7.003,66 | 8.419,35 | 15.423,01 |
15 | 191.580,65 | 523,65 | 613,78 | 1.137,44 | 191.580,65 | 7.527,31 | 9.033,14 | 16.560,45 |
16 | 190.966,86 | 521,98 | 615,46 | 1.137,44 | 190.966,86 | 8.049,29 | 9.648,60 | 17.697,89 |
17 | 190.351,40 | 520,29 | 617,14 | 1.137,44 | 190.351,40 | 8.569,58 | 10.265,74 | 18.835,32 |
18 | 189.734,26 | 518,61 | 618,83 | 1.137,44 | 189.734,26 | 9.088,19 | 10.884,57 | 19.972,76 |
19 | 189.115,43 | 516,92 | 620,52 | 1.137,44 | 189.115,43 | 9.605,11 | 11.505,09 | 21.110,20 |
20 | 188.494,91 | 515,22 | 622,22 | 1.137,44 | 188.494,91 | 10.120,32 | 12.127,31 | 22.247,64 |
21 | 187.872,69 | 513,52 | 623,92 | 1.137,44 | 187.872,69 | 10.633,84 | 12.751,23 | 23.385,07 |
22 | 187.248,77 | 511,81 | 625,62 | 1.137,44 | 187.248,77 | 11.145,66 | 13.376,86 | 24.522,51 |
23 | 186.623,14 | 510,10 | 627,33 | 1.137,44 | 186.623,14 | 11.655,76 | 14.004,19 | 25.659,95 |
24 | 185.995,81 | 508,39 | 629,05 | 1.137,44 | 185.995,81 | 12.164,15 | 14.633,24 | 26.797,39 |
25 | 185.366,76 | 506,67 | 630,77 | 1.137,44 | 185.366,76 | 12.670,82 | 15.264,01 | 27.934,82 |
26 | 184.735,99 | 504,95 | 632,49 | 1.137,44 | 184.735,99 | 13.175,76 | 15.896,50 | 29.072,26 |
27 | 184.103,50 | 503,22 | 634,22 | 1.137,44 | 184.103,50 | 13.678,98 | 16.530,72 | 30.209,70 |
28 | 183.469,28 | 501,48 | 635,95 | 1.137,44 | 183.469,28 | 14.180,46 | 17.166,67 | 31.347,14 |
29 | 182.833,33 | 499,74 | 637,69 | 1.137,44 | 182.833,33 | 14.680,21 | 17.804,37 | 32.484,57 |
30 | 182.195,63 | 498,00 | 639,44 | 1.137,44 | 182.195,63 | 15.178,21 | 18.443,80 | 33.622,01 |
31 | 181.556,20 | 496,25 | 641,18 | 1.137,44 | 181.556,20 | 15.674,46 | 19.084,99 | 34.759,45 |
32 | 180.915,01 | 494,50 | 642,94 | 1.137,44 | 180.915,01 | 16.168,96 | 19.727,92 | 35.896,89 |
33 | 180.272,08 | 492,74 | 644,69 | 1.137,44 | 180.272,08 | 16.661,71 | 20.372,62 | 37.034,32 |
34 | 179.627,38 | 490,98 | 646,46 | 1.137,44 | 179.627,38 | 17.152,69 | 21.019,07 | 38.171,76 |
35 | 178.980,93 | 489,21 | 648,22 | 1.137,44 | 178.980,93 | 17.641,90 | 21.667,30 | 39.309,20 |
36 | 178.332,70 | 487,44 | 649,99 | 1.137,44 | 178.332,70 | 18.129,34 | 22.317,29 | 40.446,64 |
37 | 177.682,71 | 485,67 | 651,77 | 1.137,44 | 177.682,71 | 18.615,01 | 22.969,06 | 41.584,07 |
38 | 177.030,94 | 483,88 | 653,55 | 1.137,44 | 177.030,94 | 19.098,90 | 23.622,62 | 42.721,51 |
39 | 176.377,38 | 482,10 | 655,34 | 1.137,44 | 176.377,38 | 19.580,99 | 24.277,95 | 43.858,95 |
40 | 175.722,05 | 480,31 | 657,13 | 1.137,44 | 175.722,05 | 20.061,30 | 24.935,08 | 44.996,39 |
41 | 175.064,92 | 478,51 | 658,93 | 1.137,44 | 175.064,92 | 20.539,81 | 25.594,01 | 46.133,82 |
42 | 174.405,99 | 476,71 | 660,73 | 1.137,44 | 174.405,99 | 21.016,52 | 26.254,74 | 47.271,26 |
43 | 173.745,26 | 474,90 | 662,53 | 1.137,44 | 173.745,26 | 21.491,42 | 26.917,27 | 48.408,70 |
44 | 173.082,73 | 473,09 | 664,34 | 1.137,44 | 173.082,73 | 21.964,52 | 27.581,62 | 49.546,13 |
45 | 172.418,38 | 471,28 | 666,16 | 1.137,44 | 172.418,38 | 22.435,79 | 28.247,78 | 50.683,57 |
46 | 171.752,22 | 469,46 | 667,98 | 1.137,44 | 171.752,22 | 22.905,25 | 28.915,76 | 51.821,01 |
47 | 171.084,24 | 467,63 | 669,81 | 1.137,44 | 171.084,24 | 23.372,88 | 29.585,57 | 52.958,45 |
48 | 170.414,43 | 465,80 | 671,64 | 1.137,44 | 170.414,43 | 23.838,68 | 30.257,20 | 54.095,88 |
49 | 169.742,80 | 463,96 | 673,47 | 1.137,44 | 169.742,80 | 24.302,64 | 30.930,68 | 55.233,32 |
50 | 169.069,32 | 462,12 | 675,31 | 1.137,44 | 169.069,32 | 24.764,77 | 31.605,99 | 56.370,76 |
51 | 168.394,01 | 460,28 | 677,16 | 1.137,44 | 168.394,01 | 25.225,04 | 32.283,15 | 57.508,20 |
52 | 167.716,85 | 458,43 | 679,01 | 1.137,44 | 167.716,85 | 25.683,47 | 32.962,16 | 58.645,63 |
53 | 167.037,84 | 456,57 | 680,87 | 1.137,44 | 167.037,84 | 26.140,04 | 33.643,03 | 59.783,07 |
54 | 166.356,97 | 454,71 | 682,73 | 1.137,44 | 166.356,97 | 26.594,75 | 34.325,76 | 60.920,51 |
55 | 165.674,24 | 452,84 | 684,59 | 1.137,44 | 165.674,24 | 27.047,59 | 35.010,35 | 62.057,95 |
56 | 164.989,65 | 450,97 | 686,47 | 1.137,44 | 164.989,65 | 27.498,56 | 35.696,82 | 63.195,38 |
57 | 164.303,18 | 449,10 | 688,34 | 1.137,44 | 164.303,18 | 27.947,66 | 36.385,16 | 64.332,82 |
58 | 163.614,84 | 447,21 | 690,22 | 1.137,44 | 163.614,84 | 28.394,87 | 37.075,39 | 65.470,26 |
59 | 162.924,61 | 445,33 | 692,11 | 1.137,44 | 162.924,61 | 28.840,20 | 37.767,50 | 66.607,70 |
60 | 162.232,50 | 443,44 | 694,00 | 1.137,44 | 162.232,50 | 29.283,64 | 38.461,50 | 67.745,13 |
61 | 161.538,50 | 441,54 | 695,90 | 1.137,44 | 161.538,50 | 29.725,17 | 39.157,40 | 68.882,57 |
62 | 160.842,60 | 439,64 | 697,80 | 1.137,44 | 160.842,60 | 30.164,81 | 39.855,20 | 70.020,01 |
63 | 160.144,80 | 437,73 | 699,71 | 1.137,44 | 160.144,80 | 30.602,54 | 40.554,91 | 71.157,45 |
64 | 159.445,09 | 435,82 | 701,62 | 1.137,44 | 159.445,09 | 31.038,36 | 41.256,53 | 72.294,88 |
65 | 158.743,47 | 433,90 | 703,54 | 1.137,44 | 158.743,47 | 31.472,25 | 41.960,07 | 73.432,32 |
66 | 158.039,93 | 431,98 | 705,46 | 1.137,44 | 158.039,93 | 31.904,23 | 42.665,53 | 74.569,76 |
67 | 157.334,47 | 430,05 | 707,39 | 1.137,44 | 157.334,47 | 32.334,28 | 43.372,92 | 75.707,20 |
68 | 156.627,08 | 428,11 | 709,32 | 1.137,44 | 156.627,08 | 32.762,39 | 44.082,24 | 76.844,63 |
69 | 155.917,76 | 426,18 | 711,26 | 1.137,44 | 155.917,76 | 33.188,57 | 44.793,50 | 77.982,07 |
70 | 155.206,50 | 424,23 | 713,21 | 1.137,44 | 155.206,50 | 33.612,80 | 45.506,71 | 79.119,51 |
71 | 154.493,29 | 422,28 | 715,16 | 1.137,44 | 154.493,29 | 34.035,08 | 46.221,86 | 80.256,94 |
72 | 153.778,14 | 420,33 | 717,11 | 1.137,44 | 153.778,14 | 34.455,41 | 46.938,98 | 81.394,38 |
73 | 153.061,02 | 418,37 | 719,07 | 1.137,44 | 153.061,02 | 34.873,77 | 47.658,05 | 82.531,82 |
74 | 152.341,95 | 416,40 | 721,04 | 1.137,44 | 152.341,95 | 35.290,18 | 48.379,08 | 83.669,26 |
75 | 151.620,92 | 414,43 | 723,01 | 1.137,44 | 151.620,92 | 35.704,61 | 49.102,09 | 84.806,69 |
76 | 150.897,91 | 412,45 | 724,98 | 1.137,44 | 150.897,91 | 36.117,06 | 49.827,07 | 85.944,13 |
77 | 150.172,93 | 410,47 | 726,96 | 1.137,44 | 150.172,93 | 36.527,53 | 50.554,04 | 87.081,57 |
78 | 149.445,96 | 408,49 | 728,95 | 1.137,44 | 149.445,96 | 36.936,02 | 51.282,99 | 88.219,01 |
79 | 148.717,01 | 406,49 | 730,94 | 1.137,44 | 148.717,01 | 37.342,51 | 52.013,93 | 89.356,44 |
80 | 147.986,07 | 404,50 | 732,94 | 1.137,44 | 147.986,07 | 37.747,01 | 52.746,87 | 90.493,88 |
81 | 147.253,13 | 402,49 | 734,95 | 1.137,44 | 147.253,13 | 38.149,50 | 53.481,82 | 91.631,32 |
82 | 146.518,18 | 400,48 | 736,95 | 1.137,44 | 146.518,18 | 38.549,98 | 54.218,77 | 92.768,76 |
83 | 145.781,23 | 398,47 | 738,97 | 1.137,44 | 145.781,23 | 38.948,45 | 54.957,74 | 93.906,19 |
84 | 145.042,26 | 396,45 | 740,99 | 1.137,44 | 145.042,26 | 39.344,90 | 55.698,73 | 95.043,63 |
85 | 144.301,27 | 394,42 | 743,01 | 1.137,44 | 144.301,27 | 39.739,32 | 56.441,75 | 96.181,07 |
86 | 143.558,25 | 392,39 | 745,04 | 1.137,44 | 143.558,25 | 40.131,72 | 57.186,79 | 97.318,51 |
87 | 142.813,21 | 390,36 | 747,08 | 1.137,44 | 142.813,21 | 40.522,07 | 57.933,87 | 98.455,94 |
88 | 142.066,13 | 388,31 | 749,12 | 1.137,44 | 142.066,13 | 40.910,39 | 58.683,00 | 99.593,38 |
89 | 141.317,00 | 386,27 | 751,17 | 1.137,44 | 141.317,00 | 41.296,65 | 59.434,17 | 100.730,82 |
90 | 140.565,83 | 384,21 | 753,22 | 1.137,44 | 140.565,83 | 41.680,87 | 60.187,39 | 101.868,26 |
91 | 139.812,61 | 382,15 | 755,28 | 1.137,44 | 139.812,61 | 42.063,02 | 60.942,67 | 103.005,69 |
92 | 139.057,33 | 380,09 | 757,35 | 1.137,44 | 139.057,33 | 42.443,11 | 61.700,02 | 104.143,13 |
93 | 138.299,98 | 378,02 | 759,42 | 1.137,44 | 138.299,98 | 42.821,13 | 62.459,44 | 105.280,57 |
94 | 137.540,56 | 375,94 | 761,49 | 1.137,44 | 137.540,56 | 43.197,07 | 63.220,93 | 106.418,01 |
95 | 136.779,07 | 373,86 | 763,57 | 1.137,44 | 136.779,07 | 43.570,94 | 63.984,51 | 107.555,44 |
96 | 136.015,49 | 371,78 | 765,66 | 1.137,44 | 136.015,49 | 43.942,71 | 64.750,17 | 108.692,88 |
97 | 135.249,83 | 369,68 | 767,75 | 1.137,44 | 135.249,83 | 44.312,39 | 65.517,92 | 109.830,32 |
98 | 134.482,08 | 367,58 | 769,85 | 1.137,44 | 134.482,08 | 44.679,98 | 66.287,78 | 110.967,75 |
99 | 133.712,22 | 365,48 | 771,96 | 1.137,44 | 133.712,22 | 45.045,46 | 67.059,73 | 112.105,19 |
100 | 132.940,27 | 363,37 | 774,07 | 1.137,44 | 132.940,27 | 45.408,83 | 67.833,80 | 113.242,63 |
101 | 132.166,20 | 361,25 | 776,18 | 1.137,44 | 132.166,20 | 45.770,08 | 68.609,98 | 114.380,07 |
102 | 131.390,02 | 359,13 | 778,30 | 1.137,44 | 131.390,02 | 46.129,22 | 69.388,29 | 115.517,50 |
103 | 130.611,71 | 357,01 | 780,43 | 1.137,44 | 130.611,71 | 46.486,22 | 70.168,72 | 116.654,94 |
104 | 129.831,28 | 354,87 | 782,57 | 1.137,44 | 129.831,28 | 46.841,09 | 70.951,29 | 117.792,38 |
105 | 129.048,71 | 352,73 | 784,70 | 1.137,44 | 129.048,71 | 47.193,83 | 71.735,99 | 118.929,82 |
106 | 128.264,01 | 350,59 | 786,85 | 1.137,44 | 128.264,01 | 47.544,42 | 72.522,84 | 120.067,25 |
107 | 127.477,16 | 348,44 | 789,00 | 1.137,44 | 127.477,16 | 47.892,85 | 73.311,84 | 121.204,69 |
108 | 126.688,16 | 346,28 | 791,16 | 1.137,44 | 126.688,16 | 48.239,13 | 74.103,00 | 122.342,13 |
109 | 125.897,00 | 344,12 | 793,32 | 1.137,44 | 125.897,00 | 48.583,25 | 74.896,31 | 123.479,57 |
110 | 125.103,69 | 341,95 | 795,49 | 1.137,44 | 125.103,69 | 48.925,20 | 75.691,80 | 124.617,00 |
111 | 124.308,20 | 339,78 | 797,66 | 1.137,44 | 124.308,20 | 49.264,98 | 76.489,46 | 125.754,44 |
112 | 123.510,54 | 337,60 | 799,84 | 1.137,44 | 123.510,54 | 49.602,57 | 77.289,30 | 126.891,88 |
113 | 122.710,70 | 335,41 | 802,03 | 1.137,44 | 122.710,70 | 49.937,98 | 78.091,33 | 128.029,32 |
114 | 121.908,67 | 333,22 | 804,22 | 1.137,44 | 121.908,67 | 50.271,20 | 78.895,55 | 129.166,75 |
115 | 121.104,45 | 331,02 | 806,42 | 1.137,44 | 121.104,45 | 50.602,22 | 79.701,97 | 130.304,19 |
116 | 120.298,03 | 328,81 | 808,62 | 1.137,44 | 120.298,03 | 50.931,03 | 80.510,59 | 131.441,63 |
117 | 119.489,41 | 326,60 | 810,83 | 1.137,44 | 119.489,41 | 51.257,64 | 81.321,43 | 132.579,07 |
118 | 118.678,57 | 324,39 | 813,05 | 1.137,44 | 118.678,57 | 51.582,03 | 82.134,48 | 133.716,50 |
119 | 117.865,52 | 322,17 | 815,27 | 1.137,44 | 117.865,52 | 51.904,19 | 82.949,75 | 134.853,94 |
120 | 117.050,25 | 319,94 | 817,50 | 1.137,44 | 117.050,25 | 52.224,13 | 83.767,25 | 135.991,38 |
121 | 116.232,75 | 317,70 | 819,73 | 1.137,44 | 116.232,75 | 52.541,83 | 84.586,98 | 137.128,82 |
122 | 115.413,02 | 315,46 | 821,98 | 1.137,44 | 115.413,02 | 52.857,29 | 85.408,96 | 138.266,25 |
123 | 114.591,04 | 313,22 | 824,22 | 1.137,44 | 114.591,04 | 53.170,51 | 86.233,18 | 139.403,69 |
124 | 113.766,82 | 310,96 | 826,47 | 1.137,44 | 113.766,82 | 53.481,47 | 87.059,66 | 140.541,13 |
125 | 112.940,34 | 308,70 | 828,73 | 1.137,44 | 112.940,34 | 53.790,18 | 87.888,39 | 141.678,57 |
126 | 112.111,61 | 306,44 | 831,00 | 1.137,44 | 112.111,61 | 54.096,61 | 88.719,39 | 142.816,00 |
127 | 111.280,61 | 304,17 | 833,27 | 1.137,44 | 111.280,61 | 54.400,78 | 89.552,66 | 143.953,44 |
128 | 110.447,34 | 301,89 | 835,55 | 1.137,44 | 110.447,34 | 54.702,67 | 90.388,21 | 145.090,88 |
129 | 109.611,79 | 299,61 | 837,83 | 1.137,44 | 109.611,79 | 55.002,28 | 91.226,04 | 146.228,31 |
130 | 108.773,96 | 297,32 | 840,12 | 1.137,44 | 108.773,96 | 55.299,59 | 92.066,16 | 147.365,75 |
131 | 107.933,84 | 295,02 | 842,42 | 1.137,44 | 107.933,84 | 55.594,61 | 92.908,58 | 148.503,19 |
132 | 107.091,42 | 292,72 | 844,72 | 1.137,44 | 107.091,42 | 55.887,33 | 93.753,30 | 149.640,63 |
133 | 106.246,70 | 290,41 | 847,03 | 1.137,44 | 106.246,70 | 56.177,74 | 94.600,33 | 150.778,06 |
134 | 105.399,67 | 288,09 | 849,34 | 1.137,44 | 105.399,67 | 56.465,83 | 95.449,67 | 151.915,50 |
135 | 104.550,33 | 285,77 | 851,67 | 1.137,44 | 104.550,33 | 56.751,60 | 96.301,34 | 153.052,94 |
136 | 103.698,66 | 283,44 | 853,99 | 1.137,44 | 103.698,66 | 57.035,04 | 97.155,34 | 154.190,38 |
137 | 102.844,66 | 281,11 | 856,33 | 1.137,44 | 102.844,66 | 57.316,15 | 98.011,66 | 155.327,81 |
138 | 101.988,34 | 278,77 | 858,67 | 1.137,44 | 101.988,34 | 57.594,92 | 98.870,33 | 156.465,25 |
139 | 101.129,67 | 276,42 | 861,02 | 1.137,44 | 101.129,67 | 57.871,34 | 99.731,35 | 157.602,69 |
140 | 100.268,65 | 274,07 | 863,37 | 1.137,44 | 100.268,65 | 58.145,41 | 100.594,72 | 158.740,13 |
141 | 99.405,28 | 271,71 | 865,73 | 1.137,44 | 99.405,28 | 58.417,11 | 101.460,45 | 159.877,56 |
142 | 98.539,55 | 269,34 | 868,10 | 1.137,44 | 98.539,55 | 58.686,46 | 102.328,54 | 161.015,00 |
143 | 97.671,46 | 266,97 | 870,47 | 1.137,44 | 97.671,46 | 58.953,42 | 103.199,01 | 162.152,44 |
144 | 96.800,99 | 264,59 | 872,85 | 1.137,44 | 96.800,99 | 59.218,01 | 104.071,86 | 163.289,88 |
145 | 95.928,14 | 262,20 | 875,23 | 1.137,44 | 95.928,14 | 59.480,22 | 104.947,10 | 164.427,31 |
146 | 95.052,90 | 259,81 | 877,63 | 1.137,44 | 95.052,90 | 59.740,03 | 105.824,72 | 165.564,75 |
147 | 94.175,28 | 257,41 | 880,02 | 1.137,44 | 94.175,28 | 59.997,44 | 106.704,75 | 166.702,19 |
148 | 93.295,25 | 255,01 | 882,43 | 1.137,44 | 93.295,25 | 60.252,45 | 107.587,18 | 167.839,63 |
149 | 92.412,82 | 252,60 | 884,84 | 1.137,44 | 92.412,82 | 60.505,04 | 108.472,02 | 168.977,06 |
150 | 91.527,98 | 250,18 | 887,26 | 1.137,44 | 91.527,98 | 60.755,22 | 109.359,28 | 170.114,50 |
151 | 90.640,72 | 247,75 | 889,69 | 1.137,44 | 90.640,72 | 61.002,97 | 110.248,97 | 171.251,94 |
152 | 89.751,03 | 245,32 | 892,12 | 1.137,44 | 89.751,03 | 61.248,29 | 111.141,08 | 172.389,38 |
153 | 88.858,92 | 242,88 | 894,56 | 1.137,44 | 88.858,92 | 61.491,17 | 112.035,64 | 173.526,81 |
154 | 87.964,36 | 240,44 | 897,00 | 1.137,44 | 87.964,36 | 61.731,61 | 112.932,64 | 174.664,25 |
155 | 87.067,36 | 237,98 | 899,45 | 1.137,44 | 87.067,36 | 61.969,59 | 113.832,10 | 175.801,69 |
156 | 86.167,90 | 235,53 | 901,91 | 1.137,44 | 86.167,90 | 62.205,12 | 114.734,01 | 176.939,12 |
157 | 85.265,99 | 233,06 | 904,38 | 1.137,44 | 85.265,99 | 62.438,18 | 115.638,38 | 178.076,56 |
158 | 84.361,62 | 230,59 | 906,85 | 1.137,44 | 84.361,62 | 62.668,77 | 116.545,23 | 179.214,00 |
159 | 83.454,77 | 228,11 | 909,33 | 1.137,44 | 83.454,77 | 62.896,88 | 117.454,56 | 180.351,44 |
160 | 82.545,44 | 225,62 | 911,81 | 1.137,44 | 82.545,44 | 63.122,50 | 118.366,37 | 181.488,87 |
161 | 81.633,63 | 223,13 | 914,31 | 1.137,44 | 81.633,63 | 63.345,63 | 119.280,68 | 182.626,31 |
162 | 80.719,32 | 220,63 | 916,80 | 1.137,44 | 80.719,32 | 63.566,26 | 120.197,48 | 183.763,75 |
163 | 79.802,52 | 218,13 | 919,31 | 1.137,44 | 79.802,52 | 63.784,39 | 121.116,79 | 184.901,19 |
164 | 78.883,21 | 215,61 | 921,82 | 1.137,44 | 78.883,21 | 64.000,01 | 122.038,62 | 186.038,62 |
165 | 77.961,38 | 213,09 | 924,34 | 1.137,44 | 77.961,38 | 64.213,10 | 122.962,96 | 187.176,06 |
166 | 77.037,04 | 210,57 | 926,87 | 1.137,44 | 77.037,04 | 64.423,67 | 123.889,83 | 188.313,50 |
167 | 76.110,17 | 208,03 | 929,40 | 1.137,44 | 76.110,17 | 64.631,70 | 124.819,23 | 189.450,94 |
168 | 75.180,77 | 205,49 | 931,94 | 1.137,44 | 75.180,77 | 64.837,20 | 125.751,18 | 190.588,37 |
169 | 74.248,82 | 202,95 | 934,49 | 1.137,44 | 74.248,82 | 65.040,14 | 126.685,67 | 191.725,81 |
170 | 73.314,33 | 200,39 | 937,04 | 1.137,44 | 73.314,33 | 65.240,54 | 127.622,71 | 192.863,25 |
171 | 72.377,29 | 197,83 | 939,61 | 1.137,44 | 72.377,29 | 65.438,37 | 128.562,32 | 194.000,69 |
172 | 71.437,68 | 195,26 | 942,17 | 1.137,44 | 71.437,68 | 65.633,63 | 129.504,49 | 195.138,12 |
173 | 70.495,51 | 192,69 | 944,75 | 1.137,44 | 70.495,51 | 65.826,32 | 130.449,24 | 196.275,56 |
174 | 69.550,76 | 190,11 | 947,33 | 1.137,44 | 69.550,76 | 66.016,42 | 131.396,57 | 197.413,00 |
175 | 68.603,43 | 187,52 | 949,92 | 1.137,44 | 68.603,43 | 66.203,94 | 132.346,50 | 198.550,44 |
176 | 67.653,50 | 184,92 | 952,52 | 1.137,44 | 67.653,50 | 66.388,86 | 133.299,01 | 199.687,87 |
177 | 66.700,99 | 182,32 | 955,12 | 1.137,44 | 66.700,99 | 66.571,18 | 134.254,14 | 200.825,31 |
178 | 65.745,86 | 179,71 | 957,73 | 1.137,44 | 65.745,86 | 66.750,88 | 135.211,87 | 201.962,75 |
179 | 64.788,13 | 177,09 | 960,35 | 1.137,44 | 64.788,13 | 66.927,97 | 136.172,22 | 203.100,19 |
180 | 63.827,78 | 174,46 | 962,97 | 1.137,44 | 63.827,78 | 67.102,43 | 137.135,19 | 204.237,62 |
181 | 62.864,81 | 171,83 | 965,61 | 1.137,44 | 62.864,81 | 67.274,26 | 138.100,80 | 205.375,06 |
182 | 61.899,20 | 169,19 | 968,25 | 1.137,44 | 61.899,20 | 67.443,45 | 139.069,04 | 206.512,50 |
183 | 60.930,96 | 166,54 | 970,89 | 1.137,44 | 60.930,96 | 67.610,00 | 140.039,94 | 207.649,93 |
184 | 59.960,06 | 163,89 | 973,55 | 1.137,44 | 59.960,06 | 67.773,89 | 141.013,48 | 208.787,37 |
185 | 58.986,52 | 161,23 | 976,21 | 1.137,44 | 58.986,52 | 67.935,12 | 141.989,69 | 209.924,81 |
186 | 58.010,31 | 158,56 | 978,88 | 1.137,44 | 58.010,31 | 68.093,68 | 142.968,57 | 211.062,25 |
187 | 57.031,43 | 155,89 | 981,55 | 1.137,44 | 57.031,43 | 68.249,56 | 143.950,12 | 212.199,68 |
188 | 56.049,88 | 153,20 | 984,23 | 1.137,44 | 56.049,88 | 68.402,77 | 144.934,35 | 213.337,12 |
189 | 55.065,65 | 150,51 | 986,92 | 1.137,44 | 55.065,65 | 68.553,28 | 145.921,28 | 214.474,56 |
190 | 54.078,72 | 147,82 | 989,62 | 1.137,44 | 54.078,72 | 68.701,10 | 146.910,90 | 215.612,00 |
191 | 53.089,10 | 145,11 | 992,33 | 1.137,44 | 53.089,10 | 68.846,21 | 147.903,23 | 216.749,43 |
192 | 52.096,77 | 142,40 | 995,04 | 1.137,44 | 52.096,77 | 68.988,60 | 148.898,27 | 217.886,87 |
193 | 51.101,73 | 139,68 | 997,76 | 1.137,44 | 51.101,73 | 69.128,28 | 149.896,03 | 219.024,31 |
194 | 50.103,97 | 136,95 | 1.000,49 | 1.137,44 | 50.103,97 | 69.265,23 | 150.896,51 | 220.161,75 |
195 | 49.103,49 | 134,22 | 1.003,22 | 1.137,44 | 49.103,49 | 69.399,45 | 151.899,73 | 221.299,18 |
196 | 48.100,27 | 131,47 | 1.005,96 | 1.137,44 | 48.100,27 | 69.530,92 | 152.905,70 | 222.436,62 |
197 | 47.094,30 | 128,72 | 1.008,71 | 1.137,44 | 47.094,30 | 69.659,65 | 153.914,41 | 223.574,06 |
198 | 46.085,59 | 125,97 | 1.011,47 | 1.137,44 | 46.085,59 | 69.785,61 | 154.925,88 | 224.711,50 |
199 | 45.074,12 | 123,20 | 1.014,23 | 1.137,44 | 45.074,12 | 69.908,82 | 155.940,12 | 225.848,93 |
200 | 44.059,88 | 120,43 | 1.017,01 | 1.137,44 | 44.059,88 | 70.029,25 | 156.957,12 | 226.986,37 |
201 | 43.042,88 | 117,65 | 1.019,79 | 1.137,44 | 43.042,88 | 70.146,90 | 157.976,91 | 228.123,81 |
202 | 42.023,09 | 114,86 | 1.022,57 | 1.137,44 | 42.023,09 | 70.261,76 | 158.999,48 | 229.261,25 |
203 | 41.000,52 | 112,07 | 1.025,37 | 1.137,44 | 41.000,52 | 70.373,83 | 160.024,85 | 230.398,68 |
204 | 39.975,15 | 109,27 | 1.028,17 | 1.137,44 | 39.975,15 | 70.483,09 | 161.053,03 | 231.536,12 |
205 | 38.946,97 | 106,46 | 1.030,98 | 1.137,44 | 38.946,97 | 70.589,55 | 162.084,01 | 232.673,56 |
206 | 37.915,99 | 103,64 | 1.033,80 | 1.137,44 | 37.915,99 | 70.693,19 | 163.117,81 | 233.811,00 |
207 | 36.882,19 | 100,81 | 1.036,63 | 1.137,44 | 36.882,19 | 70.794,00 | 164.154,43 | 234.948,43 |
208 | 35.845,57 | 97,98 | 1.039,46 | 1.137,44 | 35.845,57 | 70.891,98 | 165.193,89 | 236.085,87 |
209 | 34.806,11 | 95,14 | 1.042,30 | 1.137,44 | 34.806,11 | 70.987,11 | 166.236,19 | 237.223,31 |
210 | 33.763,81 | 92,29 | 1.045,15 | 1.137,44 | 33.763,81 | 71.079,40 | 167.281,34 | 238.360,74 |
211 | 32.718,66 | 89,43 | 1.048,01 | 1.137,44 | 32.718,66 | 71.168,83 | 168.329,35 | 239.498,18 |
212 | 31.670,65 | 86,57 | 1.050,87 | 1.137,44 | 31.670,65 | 71.255,40 | 169.380,22 | 240.635,62 |
213 | 30.619,78 | 83,69 | 1.053,74 | 1.137,44 | 30.619,78 | 71.339,09 | 170.433,96 | 241.773,06 |
214 | 29.566,04 | 80,81 | 1.056,62 | 1.137,44 | 29.566,04 | 71.419,91 | 171.490,59 | 242.910,49 |
215 | 28.509,41 | 77,93 | 1.059,51 | 1.137,44 | 28.509,41 | 71.497,83 | 172.550,10 | 244.047,93 |
216 | 27.449,90 | 75,03 | 1.062,41 | 1.137,44 | 27.449,90 | 71.572,86 | 173.612,51 | 245.185,37 |
217 | 26.387,49 | 72,13 | 1.065,31 | 1.137,44 | 26.387,49 | 71.644,99 | 174.677,82 | 246.322,81 |
218 | 25.322,18 | 69,21 | 1.068,22 | 1.137,44 | 25.322,18 | 71.714,20 | 175.746,04 | 247.460,24 |
219 | 24.253,96 | 66,29 | 1.071,14 | 1.137,44 | 24.253,96 | 71.780,50 | 176.817,19 | 248.597,68 |
220 | 23.182,81 | 63,37 | 1.074,07 | 1.137,44 | 23.182,81 | 71.843,86 | 177.891,26 | 249.735,12 |
221 | 22.108,74 | 60,43 | 1.077,01 | 1.137,44 | 22.108,74 | 71.904,29 | 178.968,26 | 250.872,56 |
222 | 21.031,74 | 57,49 | 1.079,95 | 1.137,44 | 21.031,74 | 71.961,78 | 180.048,21 | 252.009,99 |
223 | 19.951,79 | 54,53 | 1.082,90 | 1.137,44 | 19.951,79 | 72.016,31 | 181.131,12 | 253.147,43 |
224 | 18.868,88 | 51,57 | 1.085,86 | 1.137,44 | 18.868,88 | 72.067,89 | 182.216,98 | 254.284,87 |
225 | 17.783,02 | 48,61 | 1.088,83 | 1.137,44 | 17.783,02 | 72.116,50 | 183.305,81 | 255.422,31 |
226 | 16.694,19 | 45,63 | 1.091,81 | 1.137,44 | 16.694,19 | 72.162,13 | 184.397,62 | 256.559,74 |
227 | 15.602,38 | 42,65 | 1.094,79 | 1.137,44 | 15.602,38 | 72.204,77 | 185.492,41 | 257.697,18 |
228 | 14.507,59 | 39,65 | 1.097,78 | 1.137,44 | 14.507,59 | 72.244,43 | 186.590,19 | 258.834,62 |
229 | 13.409,81 | 36,65 | 1.100,78 | 1.137,44 | 13.409,81 | 72.281,08 | 187.690,97 | 259.972,06 |
230 | 12.309,03 | 33,64 | 1.103,79 | 1.137,44 | 12.309,03 | 72.314,73 | 188.794,77 | 261.109,49 |
231 | 11.205,23 | 30,63 | 1.106,81 | 1.137,44 | 11.205,23 | 72.345,35 | 189.901,58 | 262.246,93 |
232 | 10.098,42 | 27,60 | 1.109,84 | 1.137,44 | 10.098,42 | 72.372,96 | 191.011,41 | 263.384,37 |
233 | 8.988,59 | 24,57 | 1.112,87 | 1.137,44 | 8.988,59 | 72.397,52 | 192.124,28 | 264.521,81 |
234 | 7.875,72 | 21,53 | 1.115,91 | 1.137,44 | 7.875,72 | 72.419,05 | 193.240,19 | 265.659,24 |
235 | 6.759,81 | 18,48 | 1.118,96 | 1.137,44 | 6.759,81 | 72.437,53 | 194.359,15 | 266.796,68 |
236 | 5.640,85 | 15,42 | 1.122,02 | 1.137,44 | 5.640,85 | 72.452,95 | 195.481,17 | 267.934,12 |
237 | 4.518,83 | 12,35 | 1.125,09 | 1.137,44 | 4.518,83 | 72.465,30 | 196.606,26 | 269.071,55 |
238 | 3.393,74 | 9,28 | 1.128,16 | 1.137,44 | 3.393,74 | 72.474,57 | 197.734,42 | 270.208,99 |
239 | 2.265,58 | 6,19 | 1.131,24 | 1.137,44 | 2.265,58 | 72.480,77 | 198.865,66 | 271.346,43 |
240 | 1.134,34 | 3,10 | 1.134,34 | 1.137,44 | 1.134,34 | 72.483,87 | 200.000,00 | 272.483,87 |
- 73.211,44€
- Zinsanteil
- 1.140,49€
- Monatsrate
- 3,31%
- Sollzins p.a.
- 3,40%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 551,67 | 588,82 | 1.140,49 | 199.411,18 | 551,67 | 588,82 | 1.140,49 |
2 | 199.411,18 | 550,04 | 590,45 | 1.140,49 | 199.411,18 | 596,01 | 1.179,27 | 1.775,28 |
3 | 198.820,73 | 548,41 | 592,07 | 1.140,49 | 198.820,73 | 1.144,43 | 1.771,34 | 2.915,77 |
4 | 198.228,66 | 546,78 | 593,71 | 1.140,49 | 198.228,66 | 1.691,21 | 2.365,05 | 4.056,26 |
5 | 197.634,95 | 545,14 | 595,34 | 1.140,49 | 197.634,95 | 2.236,35 | 2.960,39 | 5.196,75 |
6 | 197.039,61 | 543,50 | 596,99 | 1.140,49 | 197.039,61 | 2.779,85 | 3.557,38 | 6.337,23 |
7 | 196.442,62 | 541,85 | 598,63 | 1.140,49 | 196.442,62 | 3.321,71 | 4.156,01 | 7.477,72 |
8 | 195.843,99 | 540,20 | 600,29 | 1.140,49 | 195.843,99 | 3.861,91 | 4.756,30 | 8.618,21 |
9 | 195.243,70 | 538,55 | 601,94 | 1.140,49 | 195.243,70 | 4.400,46 | 5.358,24 | 9.758,70 |
10 | 194.641,76 | 536,89 | 603,60 | 1.140,49 | 194.641,76 | 4.937,34 | 5.961,84 | 10.899,19 |
11 | 194.038,16 | 535,22 | 605,27 | 1.140,49 | 194.038,16 | 5.472,57 | 6.567,11 | 12.039,67 |
12 | 193.432,89 | 533,55 | 606,94 | 1.140,49 | 193.432,89 | 6.006,12 | 7.174,04 | 13.180,16 |
13 | 192.825,96 | 531,88 | 608,61 | 1.140,49 | 192.825,96 | 6.538,00 | 7.782,65 | 14.320,65 |
14 | 192.217,35 | 530,20 | 610,29 | 1.140,49 | 192.217,35 | 7.068,20 | 8.392,94 | 15.461,14 |
15 | 191.607,06 | 528,52 | 611,97 | 1.140,49 | 191.607,06 | 7.596,71 | 9.004,91 | 16.601,63 |
16 | 190.995,09 | 526,83 | 613,66 | 1.140,49 | 190.995,09 | 8.123,54 | 9.618,57 | 17.742,11 |
17 | 190.381,43 | 525,14 | 615,35 | 1.140,49 | 190.381,43 | 8.648,68 | 10.233,93 | 18.882,60 |
18 | 189.766,07 | 523,44 | 617,05 | 1.140,49 | 189.766,07 | 9.172,11 | 10.850,98 | 20.023,09 |
19 | 189.149,02 | 521,74 | 618,75 | 1.140,49 | 189.149,02 | 9.693,85 | 11.469,73 | 21.163,58 |
20 | 188.530,27 | 520,03 | 620,46 | 1.140,49 | 188.530,27 | 10.213,88 | 12.090,19 | 22.304,07 |
21 | 187.909,81 | 518,32 | 622,17 | 1.140,49 | 187.909,81 | 10.732,20 | 12.712,36 | 23.444,55 |
22 | 187.287,64 | 516,60 | 623,89 | 1.140,49 | 187.287,64 | 11.248,80 | 13.336,24 | 24.585,04 |
23 | 186.663,76 | 514,88 | 625,61 | 1.140,49 | 186.663,76 | 11.763,68 | 13.961,85 | 25.725,53 |
24 | 186.038,15 | 513,16 | 627,33 | 1.140,49 | 186.038,15 | 12.276,84 | 14.589,18 | 26.866,02 |
25 | 185.410,82 | 511,42 | 629,06 | 1.140,49 | 185.410,82 | 12.788,26 | 15.218,25 | 28.006,51 |
26 | 184.781,75 | 509,69 | 630,80 | 1.140,49 | 184.781,75 | 13.297,95 | 15.849,05 | 29.147,00 |
27 | 184.150,95 | 507,95 | 632,54 | 1.140,49 | 184.150,95 | 13.805,90 | 16.481,58 | 30.287,48 |
28 | 183.518,42 | 506,20 | 634,28 | 1.140,49 | 183.518,42 | 14.312,10 | 17.115,87 | 31.427,97 |
29 | 182.884,13 | 504,46 | 636,03 | 1.140,49 | 182.884,13 | 14.816,56 | 17.751,90 | 32.568,46 |
30 | 182.248,10 | 502,70 | 637,79 | 1.140,49 | 182.248,10 | 15.319,26 | 18.389,69 | 33.708,95 |
31 | 181.610,31 | 500,94 | 639,55 | 1.140,49 | 181.610,31 | 15.820,20 | 19.029,23 | 34.849,44 |
32 | 180.970,77 | 499,18 | 641,31 | 1.140,49 | 180.970,77 | 16.319,38 | 19.670,54 | 35.989,92 |
33 | 180.329,46 | 497,41 | 643,08 | 1.140,49 | 180.329,46 | 16.816,79 | 20.313,62 | 37.130,41 |
34 | 179.686,38 | 495,63 | 644,85 | 1.140,49 | 179.686,38 | 17.312,42 | 20.958,48 | 38.270,90 |
35 | 179.041,52 | 493,86 | 646,63 | 1.140,49 | 179.041,52 | 17.806,28 | 21.605,11 | 39.411,39 |
36 | 178.394,89 | 492,07 | 648,42 | 1.140,49 | 178.394,89 | 18.298,35 | 22.253,52 | 40.551,88 |
37 | 177.746,48 | 490,28 | 650,20 | 1.140,49 | 177.746,48 | 18.788,64 | 22.903,73 | 41.692,36 |
38 | 177.096,27 | 488,49 | 652,00 | 1.140,49 | 177.096,27 | 19.277,13 | 23.555,72 | 42.832,85 |
39 | 176.444,28 | 486,69 | 653,80 | 1.140,49 | 176.444,28 | 19.763,82 | 24.209,52 | 43.973,34 |
40 | 175.790,48 | 484,89 | 655,60 | 1.140,49 | 175.790,48 | 20.248,71 | 24.865,12 | 45.113,83 |
41 | 175.134,88 | 483,08 | 657,41 | 1.140,49 | 175.134,88 | 20.731,79 | 25.522,53 | 46.254,32 |
42 | 174.477,47 | 481,27 | 659,22 | 1.140,49 | 174.477,47 | 21.213,06 | 26.181,75 | 47.394,80 |
43 | 173.818,25 | 479,45 | 661,04 | 1.140,49 | 173.818,25 | 21.692,50 | 26.842,79 | 48.535,29 |
44 | 173.157,21 | 477,63 | 662,86 | 1.140,49 | 173.157,21 | 22.170,13 | 27.505,65 | 49.675,78 |
45 | 172.494,35 | 475,80 | 664,69 | 1.140,49 | 172.494,35 | 22.645,93 | 28.170,34 | 50.816,27 |
46 | 171.829,66 | 473,96 | 666,52 | 1.140,49 | 171.829,66 | 23.119,89 | 28.836,87 | 51.956,76 |
47 | 171.163,13 | 472,12 | 668,36 | 1.140,49 | 171.163,13 | 23.592,02 | 29.505,23 | 53.097,24 |
48 | 170.494,77 | 470,28 | 670,21 | 1.140,49 | 170.494,77 | 24.062,30 | 30.175,44 | 54.237,73 |
49 | 169.824,56 | 468,43 | 672,06 | 1.140,49 | 169.824,56 | 24.530,73 | 30.847,49 | 55.378,22 |
50 | 169.152,51 | 466,58 | 673,91 | 1.140,49 | 169.152,51 | 24.997,31 | 31.521,40 | 56.518,71 |
51 | 168.478,60 | 464,72 | 675,77 | 1.140,49 | 168.478,60 | 25.462,03 | 32.197,17 | 57.659,20 |
52 | 167.802,83 | 462,86 | 677,63 | 1.140,49 | 167.802,83 | 25.924,88 | 32.874,80 | 58.799,68 |
53 | 167.125,20 | 460,99 | 679,50 | 1.140,49 | 167.125,20 | 26.385,87 | 33.554,30 | 59.940,17 |
54 | 166.445,70 | 459,11 | 681,38 | 1.140,49 | 166.445,70 | 26.844,98 | 34.235,68 | 61.080,66 |
55 | 165.764,32 | 457,23 | 683,25 | 1.140,49 | 165.764,32 | 27.302,22 | 34.918,93 | 62.221,15 |
56 | 165.081,07 | 455,35 | 685,14 | 1.140,49 | 165.081,07 | 27.757,57 | 35.604,07 | 63.361,64 |
57 | 164.395,93 | 453,46 | 687,03 | 1.140,49 | 164.395,93 | 28.211,03 | 36.291,10 | 64.502,13 |
58 | 163.708,90 | 451,56 | 688,92 | 1.140,49 | 163.708,90 | 28.662,59 | 36.980,02 | 65.642,61 |
59 | 163.019,98 | 449,66 | 690,82 | 1.140,49 | 163.019,98 | 29.112,25 | 37.670,85 | 66.783,10 |
60 | 162.329,15 | 447,76 | 692,73 | 1.140,49 | 162.329,15 | 29.560,01 | 38.363,58 | 67.923,59 |
61 | 161.636,42 | 445,85 | 694,64 | 1.140,49 | 161.636,42 | 30.005,86 | 39.058,22 | 69.064,08 |
62 | 160.941,78 | 443,93 | 696,56 | 1.140,49 | 160.941,78 | 30.449,79 | 39.754,78 | 70.204,57 |
63 | 160.245,22 | 442,01 | 698,48 | 1.140,49 | 160.245,22 | 30.891,80 | 40.453,26 | 71.345,05 |
64 | 159.546,74 | 440,08 | 700,40 | 1.140,49 | 159.546,74 | 31.331,88 | 41.153,66 | 72.485,54 |
65 | 158.846,34 | 438,15 | 702,34 | 1.140,49 | 158.846,34 | 31.770,03 | 41.856,00 | 73.626,03 |
66 | 158.144,00 | 436,21 | 704,27 | 1.140,49 | 158.144,00 | 32.206,25 | 42.560,27 | 74.766,52 |
67 | 157.439,73 | 434,27 | 706,22 | 1.140,49 | 157.439,73 | 32.640,52 | 43.266,49 | 75.907,01 |
68 | 156.733,51 | 432,32 | 708,16 | 1.140,49 | 156.733,51 | 33.072,84 | 43.974,65 | 77.047,49 |
69 | 156.025,35 | 430,37 | 710,12 | 1.140,49 | 156.025,35 | 33.503,21 | 44.684,77 | 78.187,98 |
70 | 155.315,23 | 428,41 | 712,08 | 1.140,49 | 155.315,23 | 33.931,62 | 45.396,85 | 79.328,47 |
71 | 154.603,15 | 426,45 | 714,04 | 1.140,49 | 154.603,15 | 34.358,07 | 46.110,89 | 80.468,96 |
72 | 153.889,11 | 424,48 | 716,01 | 1.140,49 | 153.889,11 | 34.782,55 | 46.826,90 | 81.609,45 |
73 | 153.173,10 | 422,50 | 717,99 | 1.140,49 | 153.173,10 | 35.205,05 | 47.544,89 | 82.749,93 |
74 | 152.455,11 | 420,52 | 719,97 | 1.140,49 | 152.455,11 | 35.625,57 | 48.264,85 | 83.890,42 |
75 | 151.735,15 | 418,54 | 721,95 | 1.140,49 | 151.735,15 | 36.044,11 | 48.986,80 | 85.030,91 |
76 | 151.013,20 | 416,54 | 723,94 | 1.140,49 | 151.013,20 | 36.460,65 | 49.710,75 | 86.171,40 |
77 | 150.289,25 | 414,55 | 725,94 | 1.140,49 | 150.289,25 | 36.875,20 | 50.436,69 | 87.311,89 |
78 | 149.563,31 | 412,55 | 727,94 | 1.140,49 | 149.563,31 | 37.287,75 | 51.164,63 | 88.452,37 |
79 | 148.835,37 | 410,54 | 729,95 | 1.140,49 | 148.835,37 | 37.698,28 | 51.894,58 | 89.592,86 |
80 | 148.105,42 | 408,52 | 731,96 | 1.140,49 | 148.105,42 | 38.106,81 | 52.626,54 | 90.733,35 |
81 | 147.373,46 | 406,51 | 733,98 | 1.140,49 | 147.373,46 | 38.513,31 | 53.360,53 | 91.873,84 |
82 | 146.639,47 | 404,48 | 736,01 | 1.140,49 | 146.639,47 | 38.917,79 | 54.096,53 | 93.014,33 |
83 | 145.903,47 | 402,45 | 738,04 | 1.140,49 | 145.903,47 | 39.320,24 | 54.834,57 | 94.154,82 |
84 | 145.165,43 | 400,41 | 740,07 | 1.140,49 | 145.165,43 | 39.720,66 | 55.574,65 | 95.295,30 |
85 | 144.425,35 | 398,37 | 742,11 | 1.140,49 | 144.425,35 | 40.119,03 | 56.316,76 | 96.435,79 |
86 | 143.683,24 | 396,33 | 744,16 | 1.140,49 | 143.683,24 | 40.515,36 | 57.060,92 | 97.576,28 |
87 | 142.939,08 | 394,27 | 746,21 | 1.140,49 | 142.939,08 | 40.909,63 | 57.807,14 | 98.716,77 |
88 | 142.192,86 | 392,22 | 748,27 | 1.140,49 | 142.192,86 | 41.301,85 | 58.555,41 | 99.857,26 |
89 | 141.444,59 | 390,15 | 750,34 | 1.140,49 | 141.444,59 | 41.692,00 | 59.305,75 | 100.997,74 |
90 | 140.694,25 | 388,08 | 752,41 | 1.140,49 | 140.694,25 | 42.080,08 | 60.058,15 | 102.138,23 |
91 | 139.941,85 | 386,01 | 754,48 | 1.140,49 | 139.941,85 | 42.466,09 | 60.812,63 | 103.278,72 |
92 | 139.187,37 | 383,93 | 756,56 | 1.140,49 | 139.187,37 | 42.850,01 | 61.569,20 | 104.419,21 |
93 | 138.430,80 | 381,84 | 758,65 | 1.140,49 | 138.430,80 | 43.231,85 | 62.327,85 | 105.559,70 |
94 | 137.672,15 | 379,75 | 760,74 | 1.140,49 | 137.672,15 | 43.611,59 | 63.088,59 | 106.700,18 |
95 | 136.911,41 | 377,65 | 762,84 | 1.140,49 | 136.911,41 | 43.989,24 | 63.851,43 | 107.840,67 |
96 | 136.148,57 | 375,54 | 764,94 | 1.140,49 | 136.148,57 | 44.364,78 | 64.616,38 | 108.981,16 |
97 | 135.383,62 | 373,43 | 767,05 | 1.140,49 | 135.383,62 | 44.738,22 | 65.383,43 | 110.121,65 |
98 | 134.616,57 | 371,32 | 769,17 | 1.140,49 | 134.616,57 | 45.109,54 | 66.152,60 | 111.262,14 |
99 | 133.847,40 | 369,20 | 771,29 | 1.140,49 | 133.847,40 | 45.478,73 | 66.923,89 | 112.402,62 |
100 | 133.076,11 | 367,07 | 773,42 | 1.140,49 | 133.076,11 | 45.845,80 | 67.697,31 | 113.543,11 |
101 | 132.302,69 | 364,93 | 775,55 | 1.140,49 | 132.302,69 | 46.210,73 | 68.472,87 | 114.683,60 |
102 | 131.527,13 | 362,80 | 777,69 | 1.140,49 | 131.527,13 | 46.573,53 | 69.250,56 | 115.824,09 |
103 | 130.749,44 | 360,65 | 779,84 | 1.140,49 | 130.749,44 | 46.934,18 | 70.030,40 | 116.964,58 |
104 | 129.969,60 | 358,50 | 781,99 | 1.140,49 | 129.969,60 | 47.292,68 | 70.812,38 | 118.105,06 |
105 | 129.187,62 | 356,34 | 784,15 | 1.140,49 | 129.187,62 | 47.649,02 | 71.596,53 | 119.245,55 |
106 | 128.403,47 | 354,18 | 786,31 | 1.140,49 | 128.403,47 | 48.003,20 | 72.382,84 | 120.386,04 |
107 | 127.617,16 | 352,01 | 788,48 | 1.140,49 | 127.617,16 | 48.355,21 | 73.171,32 | 121.526,53 |
108 | 126.828,68 | 349,84 | 790,65 | 1.140,49 | 126.828,68 | 48.705,05 | 73.961,97 | 122.667,02 |
109 | 126.038,03 | 347,65 | 792,83 | 1.140,49 | 126.038,03 | 49.052,70 | 74.754,80 | 123.807,50 |
110 | 125.245,20 | 345,47 | 795,02 | 1.140,49 | 125.245,20 | 49.398,17 | 75.549,82 | 124.947,99 |
111 | 124.450,18 | 343,28 | 797,21 | 1.140,49 | 124.450,18 | 49.741,45 | 76.347,03 | 126.088,48 |
112 | 123.652,97 | 341,08 | 799,41 | 1.140,49 | 123.652,97 | 50.082,52 | 77.146,45 | 127.228,97 |
113 | 122.853,55 | 338,87 | 801,62 | 1.140,49 | 122.853,55 | 50.421,39 | 77.948,06 | 128.369,46 |
114 | 122.051,94 | 336,66 | 803,83 | 1.140,49 | 122.051,94 | 50.758,05 | 78.751,89 | 129.509,95 |
115 | 121.248,11 | 334,44 | 806,05 | 1.140,49 | 121.248,11 | 51.092,50 | 79.557,94 | 130.650,43 |
116 | 120.442,06 | 332,22 | 808,27 | 1.140,49 | 120.442,06 | 51.424,72 | 80.366,21 | 131.790,92 |
117 | 119.633,79 | 329,99 | 810,50 | 1.140,49 | 119.633,79 | 51.754,71 | 81.176,70 | 132.931,41 |
118 | 118.823,30 | 327,75 | 812,73 | 1.140,49 | 118.823,30 | 52.082,46 | 81.989,44 | 134.071,90 |
119 | 118.010,56 | 325,51 | 814,98 | 1.140,49 | 118.010,56 | 52.407,97 | 82.804,41 | 135.212,39 |
120 | 117.195,59 | 323,26 | 817,22 | 1.140,49 | 117.195,59 | 52.731,24 | 83.621,64 | 136.352,87 |
121 | 116.378,36 | 321,01 | 819,48 | 1.140,49 | 116.378,36 | 53.052,25 | 84.441,11 | 137.493,36 |
122 | 115.558,89 | 318,75 | 821,74 | 1.140,49 | 115.558,89 | 53.371,00 | 85.262,85 | 138.633,85 |
123 | 114.737,15 | 316,48 | 824,00 | 1.140,49 | 114.737,15 | 53.687,48 | 86.086,86 | 139.774,34 |
124 | 113.913,14 | 314,21 | 826,28 | 1.140,49 | 113.913,14 | 54.001,69 | 86.913,14 | 140.914,83 |
125 | 113.086,86 | 311,93 | 828,56 | 1.140,49 | 113.086,86 | 54.313,62 | 87.741,69 | 142.055,31 |
126 | 112.258,31 | 309,65 | 830,84 | 1.140,49 | 112.258,31 | 54.623,27 | 88.572,53 | 143.195,80 |
127 | 111.427,47 | 307,35 | 833,13 | 1.140,49 | 111.427,47 | 54.930,62 | 89.405,67 | 144.336,29 |
128 | 110.594,33 | 305,06 | 835,43 | 1.140,49 | 110.594,33 | 55.235,68 | 90.241,10 | 145.476,78 |
129 | 109.758,90 | 302,75 | 837,74 | 1.140,49 | 109.758,90 | 55.538,43 | 91.078,84 | 146.617,27 |
130 | 108.921,16 | 300,44 | 840,05 | 1.140,49 | 108.921,16 | 55.838,87 | 91.918,88 | 147.757,75 |
131 | 108.081,12 | 298,12 | 842,36 | 1.140,49 | 108.081,12 | 56.136,99 | 92.761,25 | 148.898,24 |
132 | 107.238,75 | 295,80 | 844,69 | 1.140,49 | 107.238,75 | 56.432,79 | 93.605,94 | 150.038,73 |
133 | 106.394,06 | 293,47 | 847,02 | 1.140,49 | 106.394,06 | 56.726,26 | 94.452,95 | 151.179,22 |
134 | 105.547,05 | 291,13 | 849,35 | 1.140,49 | 105.547,05 | 57.017,40 | 95.302,31 | 152.319,71 |
135 | 104.697,69 | 288,79 | 851,70 | 1.140,49 | 104.697,69 | 57.306,19 | 96.154,00 | 153.460,19 |
136 | 103.846,00 | 286,44 | 854,05 | 1.140,49 | 103.846,00 | 57.592,63 | 97.008,05 | 154.600,68 |
137 | 102.991,95 | 284,09 | 856,40 | 1.140,49 | 102.991,95 | 57.876,72 | 97.864,45 | 155.741,17 |
138 | 102.135,55 | 281,72 | 858,76 | 1.140,49 | 102.135,55 | 58.158,44 | 98.723,22 | 156.881,66 |
139 | 101.276,78 | 279,36 | 861,13 | 1.140,49 | 101.276,78 | 58.437,80 | 99.584,35 | 158.022,15 |
140 | 100.415,65 | 276,98 | 863,51 | 1.140,49 | 100.415,65 | 58.714,78 | 100.447,86 | 159.162,63 |
141 | 99.552,14 | 274,60 | 865,89 | 1.140,49 | 99.552,14 | 58.989,37 | 101.313,75 | 160.303,12 |
142 | 98.686,25 | 272,21 | 868,28 | 1.140,49 | 98.686,25 | 59.261,58 | 102.182,03 | 161.443,61 |
143 | 97.817,97 | 269,81 | 870,67 | 1.140,49 | 97.817,97 | 59.531,40 | 103.052,70 | 162.584,10 |
144 | 96.947,30 | 267,41 | 873,08 | 1.140,49 | 96.947,30 | 59.798,81 | 103.925,78 | 163.724,59 |
145 | 96.074,22 | 265,00 | 875,48 | 1.140,49 | 96.074,22 | 60.063,82 | 104.801,26 | 164.865,08 |
146 | 95.198,74 | 262,59 | 877,90 | 1.140,49 | 95.198,74 | 60.326,41 | 105.679,16 | 166.005,56 |
147 | 94.320,84 | 260,17 | 880,32 | 1.140,49 | 94.320,84 | 60.586,57 | 106.559,48 | 167.146,05 |
148 | 93.440,52 | 257,74 | 882,75 | 1.140,49 | 93.440,52 | 60.844,31 | 107.442,22 | 168.286,54 |
149 | 92.557,78 | 255,31 | 885,18 | 1.140,49 | 92.557,78 | 61.099,62 | 108.327,41 | 169.427,03 |
150 | 91.672,59 | 252,86 | 887,62 | 1.140,49 | 91.672,59 | 61.352,48 | 109.215,03 | 170.567,52 |
151 | 90.784,97 | 250,42 | 890,07 | 1.140,49 | 90.784,97 | 61.602,90 | 110.105,10 | 171.708,00 |
152 | 89.894,90 | 247,96 | 892,53 | 1.140,49 | 89.894,90 | 61.850,86 | 110.997,63 | 172.848,49 |
153 | 89.002,37 | 245,50 | 894,99 | 1.140,49 | 89.002,37 | 62.096,36 | 111.892,62 | 173.988,98 |
154 | 88.107,38 | 243,03 | 897,46 | 1.140,49 | 88.107,38 | 62.339,39 | 112.790,08 | 175.129,47 |
155 | 87.209,92 | 240,55 | 899,93 | 1.140,49 | 87.209,92 | 62.579,94 | 113.690,02 | 176.269,96 |
156 | 86.309,98 | 238,07 | 902,42 | 1.140,49 | 86.309,98 | 62.818,01 | 114.592,43 | 177.410,44 |
157 | 85.407,57 | 235,58 | 904,91 | 1.140,49 | 85.407,57 | 63.053,59 | 115.497,34 | 178.550,93 |
158 | 84.502,66 | 233,09 | 907,40 | 1.140,49 | 84.502,66 | 63.286,68 | 116.404,74 | 179.691,42 |
159 | 83.595,26 | 230,58 | 909,90 | 1.140,49 | 83.595,26 | 63.517,26 | 117.314,64 | 180.831,91 |
160 | 82.685,36 | 228,07 | 912,41 | 1.140,49 | 82.685,36 | 63.745,34 | 118.227,06 | 181.972,40 |
161 | 81.772,94 | 225,56 | 914,93 | 1.140,49 | 81.772,94 | 63.970,90 | 119.141,99 | 183.112,88 |
162 | 80.858,01 | 223,03 | 917,45 | 1.140,49 | 80.858,01 | 64.193,93 | 120.059,44 | 184.253,37 |
163 | 79.940,56 | 220,50 | 919,99 | 1.140,49 | 79.940,56 | 64.414,43 | 120.979,43 | 185.393,86 |
164 | 79.020,57 | 217,97 | 922,52 | 1.140,49 | 79.020,57 | 64.632,40 | 121.901,95 | 186.534,35 |
165 | 78.098,05 | 215,42 | 925,07 | 1.140,49 | 78.098,05 | 64.847,82 | 122.827,02 | 187.674,84 |
166 | 77.172,98 | 212,87 | 927,62 | 1.140,49 | 77.172,98 | 65.060,69 | 123.754,64 | 188.815,32 |
167 | 76.245,36 | 210,31 | 930,18 | 1.140,49 | 76.245,36 | 65.271,00 | 124.684,82 | 189.955,81 |
168 | 75.315,18 | 207,74 | 932,74 | 1.140,49 | 75.315,18 | 65.478,74 | 125.617,56 | 191.096,30 |
169 | 74.382,44 | 205,17 | 935,32 | 1.140,49 | 74.382,44 | 65.683,91 | 126.552,88 | 192.236,79 |
170 | 73.447,12 | 202,59 | 937,90 | 1.140,49 | 73.447,12 | 65.886,50 | 127.490,77 | 193.377,28 |
171 | 72.509,23 | 200,00 | 940,48 | 1.140,49 | 72.509,23 | 66.086,51 | 128.431,26 | 194.517,76 |
172 | 71.568,74 | 197,41 | 943,08 | 1.140,49 | 71.568,74 | 66.283,92 | 129.374,33 | 195.658,25 |
173 | 70.625,67 | 194,81 | 945,68 | 1.140,49 | 70.625,67 | 66.478,73 | 130.320,01 | 196.798,74 |
174 | 69.679,99 | 192,20 | 948,29 | 1.140,49 | 69.679,99 | 66.670,93 | 131.268,30 | 197.939,23 |
175 | 68.731,70 | 189,58 | 950,90 | 1.140,49 | 68.731,70 | 66.860,51 | 132.219,20 | 199.079,72 |
176 | 67.780,80 | 186,96 | 953,53 | 1.140,49 | 67.780,80 | 67.047,48 | 133.172,73 | 200.220,21 |
177 | 66.827,27 | 184,33 | 956,16 | 1.140,49 | 66.827,27 | 67.231,81 | 134.128,89 | 201.360,69 |
178 | 65.871,11 | 181,69 | 958,79 | 1.140,49 | 65.871,11 | 67.413,50 | 135.087,68 | 202.501,18 |
179 | 64.912,32 | 179,05 | 961,44 | 1.140,49 | 64.912,32 | 67.592,55 | 136.049,12 | 203.641,67 |
180 | 63.950,88 | 176,40 | 964,09 | 1.140,49 | 63.950,88 | 67.768,95 | 137.013,21 | 204.782,16 |
181 | 62.986,79 | 173,74 | 966,75 | 1.140,49 | 62.986,79 | 67.942,69 | 137.979,96 | 205.922,65 |
182 | 62.020,04 | 171,07 | 969,42 | 1.140,49 | 62.020,04 | 68.113,76 | 138.949,37 | 207.063,13 |
183 | 61.050,63 | 168,40 | 972,09 | 1.140,49 | 61.050,63 | 68.282,16 | 139.921,46 | 208.203,62 |
184 | 60.078,54 | 165,72 | 974,77 | 1.140,49 | 60.078,54 | 68.447,87 | 140.896,24 | 209.344,11 |
185 | 59.103,76 | 163,03 | 977,46 | 1.140,49 | 59.103,76 | 68.610,90 | 141.873,70 | 210.484,60 |
186 | 58.126,30 | 160,33 | 980,16 | 1.140,49 | 58.126,30 | 68.771,23 | 142.853,85 | 211.625,09 |
187 | 57.146,15 | 157,63 | 982,86 | 1.140,49 | 57.146,15 | 68.928,86 | 143.836,71 | 212.765,57 |
188 | 56.163,29 | 154,92 | 985,57 | 1.140,49 | 56.163,29 | 69.083,78 | 144.822,28 | 213.906,06 |
189 | 55.177,72 | 152,20 | 988,29 | 1.140,49 | 55.177,72 | 69.235,98 | 145.810,57 | 215.046,55 |
190 | 54.189,43 | 149,47 | 991,02 | 1.140,49 | 54.189,43 | 69.385,45 | 146.801,59 | 216.187,04 |
191 | 53.198,41 | 146,74 | 993,75 | 1.140,49 | 53.198,41 | 69.532,19 | 147.795,34 | 217.327,53 |
192 | 52.204,66 | 144,00 | 996,49 | 1.140,49 | 52.204,66 | 69.676,19 | 148.791,83 | 218.468,01 |
193 | 51.208,17 | 141,25 | 999,24 | 1.140,49 | 51.208,17 | 69.817,44 | 149.791,07 | 219.608,50 |
194 | 50.208,93 | 138,49 | 1.002,00 | 1.140,49 | 50.208,93 | 69.955,93 | 150.793,06 | 220.748,99 |
195 | 49.206,94 | 135,73 | 1.004,76 | 1.140,49 | 49.206,94 | 70.091,66 | 151.797,82 | 221.889,48 |
196 | 48.202,18 | 132,96 | 1.007,53 | 1.140,49 | 48.202,18 | 70.224,62 | 152.805,35 | 223.029,97 |
197 | 47.194,65 | 130,18 | 1.010,31 | 1.140,49 | 47.194,65 | 70.354,79 | 153.815,66 | 224.170,45 |
198 | 46.184,34 | 127,39 | 1.013,10 | 1.140,49 | 46.184,34 | 70.482,19 | 154.828,76 | 225.310,94 |
199 | 45.171,24 | 124,60 | 1.015,89 | 1.140,49 | 45.171,24 | 70.606,78 | 155.844,65 | 226.451,43 |
200 | 44.155,35 | 121,80 | 1.018,69 | 1.140,49 | 44.155,35 | 70.728,58 | 156.863,34 | 227.591,92 |
201 | 43.136,66 | 118,99 | 1.021,50 | 1.140,49 | 43.136,66 | 70.847,56 | 157.884,84 | 228.732,41 |
202 | 42.115,16 | 116,17 | 1.024,32 | 1.140,49 | 42.115,16 | 70.963,73 | 158.909,16 | 229.872,89 |
203 | 41.090,84 | 113,34 | 1.027,15 | 1.140,49 | 41.090,84 | 71.077,07 | 159.936,31 | 231.013,38 |
204 | 40.063,69 | 110,51 | 1.029,98 | 1.140,49 | 40.063,69 | 71.187,58 | 160.966,29 | 232.153,87 |
205 | 39.033,71 | 107,67 | 1.032,82 | 1.140,49 | 39.033,71 | 71.295,25 | 161.999,11 | 233.294,36 |
206 | 38.000,89 | 104,82 | 1.035,67 | 1.140,49 | 38.000,89 | 71.400,07 | 163.034,78 | 234.434,85 |
207 | 36.965,22 | 101,96 | 1.038,53 | 1.140,49 | 36.965,22 | 71.502,03 | 164.073,30 | 235.575,34 |
208 | 35.926,70 | 99,10 | 1.041,39 | 1.140,49 | 35.926,70 | 71.601,13 | 165.114,69 | 236.715,82 |
209 | 34.885,31 | 96,23 | 1.044,26 | 1.140,49 | 34.885,31 | 71.697,36 | 166.158,96 | 237.856,31 |
210 | 33.841,04 | 93,34 | 1.047,14 | 1.140,49 | 33.841,04 | 71.790,70 | 167.206,10 | 238.996,80 |
211 | 32.793,90 | 90,46 | 1.050,03 | 1.140,49 | 32.793,90 | 71.881,16 | 168.256,13 | 240.137,29 |
212 | 31.743,87 | 87,56 | 1.052,93 | 1.140,49 | 31.743,87 | 71.968,72 | 169.309,06 | 241.277,78 |
213 | 30.690,94 | 84,66 | 1.055,83 | 1.140,49 | 30.690,94 | 72.053,37 | 170.364,89 | 242.418,26 |
214 | 29.635,11 | 81,74 | 1.058,74 | 1.140,49 | 29.635,11 | 72.135,12 | 171.423,63 | 243.558,75 |
215 | 28.576,37 | 78,82 | 1.061,66 | 1.140,49 | 28.576,37 | 72.213,94 | 172.485,30 | 244.699,24 |
216 | 27.514,70 | 75,89 | 1.064,59 | 1.140,49 | 27.514,70 | 72.289,83 | 173.549,89 | 245.839,73 |
217 | 26.450,11 | 72,96 | 1.067,53 | 1.140,49 | 26.450,11 | 72.362,79 | 174.617,42 | 246.980,22 |
218 | 25.382,58 | 70,01 | 1.070,47 | 1.140,49 | 25.382,58 | 72.432,81 | 175.687,90 | 248.120,70 |
219 | 24.312,10 | 67,06 | 1.073,43 | 1.140,49 | 24.312,10 | 72.499,87 | 176.761,32 | 249.261,19 |
220 | 23.238,68 | 64,10 | 1.076,39 | 1.140,49 | 23.238,68 | 72.563,97 | 177.837,71 | 250.401,68 |
221 | 22.162,29 | 61,13 | 1.079,36 | 1.140,49 | 22.162,29 | 72.625,10 | 178.917,07 | 251.542,17 |
222 | 21.082,93 | 58,15 | 1.082,33 | 1.140,49 | 21.082,93 | 72.683,25 | 179.999,40 | 252.682,66 |
223 | 20.000,60 | 55,17 | 1.085,32 | 1.140,49 | 20.000,60 | 72.738,42 | 181.084,72 | 253.823,14 |
224 | 18.915,28 | 52,17 | 1.088,31 | 1.140,49 | 18.915,28 | 72.790,60 | 182.173,04 | 254.963,63 |
225 | 17.826,96 | 49,17 | 1.091,32 | 1.140,49 | 17.826,96 | 72.839,77 | 183.264,35 | 256.104,12 |
226 | 16.735,65 | 46,16 | 1.094,33 | 1.140,49 | 16.735,65 | 72.885,93 | 184.358,68 | 257.244,61 |
227 | 15.641,32 | 43,14 | 1.097,34 | 1.140,49 | 15.641,32 | 72.929,07 | 185.456,02 | 258.385,10 |
228 | 14.543,98 | 40,12 | 1.100,37 | 1.140,49 | 14.543,98 | 72.969,19 | 186.556,39 | 259.525,58 |
229 | 13.443,61 | 37,08 | 1.103,41 | 1.140,49 | 13.443,61 | 73.006,27 | 187.659,80 | 260.666,07 |
230 | 12.340,20 | 34,04 | 1.106,45 | 1.140,49 | 12.340,20 | 73.040,31 | 188.766,25 | 261.806,56 |
231 | 11.233,75 | 30,99 | 1.109,50 | 1.140,49 | 11.233,75 | 73.071,30 | 189.875,75 | 262.947,05 |
232 | 10.124,25 | 27,93 | 1.112,56 | 1.140,49 | 10.124,25 | 73.099,22 | 190.988,31 | 264.087,54 |
233 | 9.011,69 | 24,86 | 1.115,63 | 1.140,49 | 9.011,69 | 73.124,08 | 192.103,94 | 265.228,02 |
234 | 7.896,06 | 21,78 | 1.118,71 | 1.140,49 | 7.896,06 | 73.145,86 | 193.222,65 | 266.368,51 |
235 | 6.777,35 | 18,69 | 1.121,79 | 1.140,49 | 6.777,35 | 73.164,56 | 194.344,45 | 267.509,00 |
236 | 5.655,55 | 15,60 | 1.124,89 | 1.140,49 | 5.655,55 | 73.180,16 | 195.469,33 | 268.649,49 |
237 | 4.530,67 | 12,50 | 1.127,99 | 1.140,49 | 4.530,67 | 73.192,65 | 196.597,32 | 269.789,98 |
238 | 3.402,68 | 9,39 | 1.131,10 | 1.140,49 | 3.402,68 | 73.202,04 | 197.728,43 | 270.930,47 |
239 | 2.271,57 | 6,27 | 1.134,22 | 1.140,49 | 2.271,57 | 73.208,30 | 198.862,65 | 272.070,95 |
240 | 1.137,35 | 3,14 | 1.137,35 | 1.140,49 | 1.137,35 | 73.211,44 | 200.000,00 | 273.211,44 |
- 74.913,56€
- Zinsanteil
- 1.147,62€
- Monatsrate
- 3,38%
- Sollzins p.a.
- 3,45%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 563,33 | 584,29 | 1.147,62 | 199.415,71 | 563,33 | 584,29 | 1.147,62 |
2 | 199.415,71 | 561,69 | 585,94 | 1.147,62 | 199.415,71 | 608,63 | 1.170,23 | 1.778,86 |
3 | 198.829,77 | 560,04 | 587,59 | 1.147,62 | 198.829,77 | 1.168,67 | 1.757,82 | 2.926,49 |
4 | 198.242,18 | 558,38 | 589,24 | 1.147,62 | 198.242,18 | 1.727,05 | 2.347,06 | 4.074,11 |
5 | 197.652,94 | 556,72 | 590,90 | 1.147,62 | 197.652,94 | 2.283,77 | 2.937,96 | 5.221,74 |
6 | 197.062,04 | 555,06 | 592,57 | 1.147,62 | 197.062,04 | 2.838,83 | 3.530,53 | 6.369,36 |
7 | 196.469,47 | 553,39 | 594,24 | 1.147,62 | 196.469,47 | 3.392,22 | 4.124,76 | 7.516,98 |
8 | 195.875,24 | 551,72 | 595,91 | 1.147,62 | 195.875,24 | 3.943,94 | 4.720,67 | 8.664,61 |
9 | 195.279,33 | 550,04 | 597,59 | 1.147,62 | 195.279,33 | 4.493,97 | 5.318,26 | 9.812,23 |
10 | 194.681,74 | 548,35 | 599,27 | 1.147,62 | 194.681,74 | 5.042,33 | 5.917,53 | 10.959,86 |
11 | 194.082,47 | 546,67 | 600,96 | 1.147,62 | 194.082,47 | 5.588,99 | 6.518,49 | 12.107,48 |
12 | 193.481,51 | 544,97 | 602,65 | 1.147,62 | 193.481,51 | 6.133,97 | 7.121,14 | 13.255,11 |
13 | 192.878,86 | 543,28 | 604,35 | 1.147,62 | 192.878,86 | 6.677,24 | 7.725,49 | 14.402,73 |
14 | 192.274,51 | 541,57 | 606,05 | 1.147,62 | 192.274,51 | 7.218,81 | 8.331,54 | 15.550,36 |
15 | 191.668,46 | 539,87 | 607,76 | 1.147,62 | 191.668,46 | 7.758,68 | 8.939,30 | 16.697,98 |
16 | 191.060,70 | 538,15 | 609,47 | 1.147,62 | 191.060,70 | 8.296,83 | 9.548,77 | 17.845,61 |
17 | 190.451,23 | 536,44 | 611,19 | 1.147,62 | 190.451,23 | 8.833,27 | 10.159,96 | 18.993,23 |
18 | 189.840,04 | 534,72 | 612,91 | 1.147,62 | 189.840,04 | 9.367,99 | 10.772,87 | 20.140,86 |
19 | 189.227,13 | 532,99 | 614,64 | 1.147,62 | 189.227,13 | 9.900,98 | 11.387,50 | 21.288,48 |
20 | 188.612,50 | 531,26 | 616,37 | 1.147,62 | 188.612,50 | 10.432,24 | 12.003,87 | 22.436,11 |
21 | 187.996,13 | 529,52 | 618,10 | 1.147,62 | 187.996,13 | 10.961,76 | 12.621,97 | 23.583,73 |
22 | 187.378,03 | 527,78 | 619,84 | 1.147,62 | 187.378,03 | 11.489,54 | 13.241,82 | 24.731,36 |
23 | 186.758,18 | 526,04 | 621,59 | 1.147,62 | 186.758,18 | 12.015,58 | 13.863,41 | 25.878,98 |
24 | 186.136,59 | 524,28 | 623,34 | 1.147,62 | 186.136,59 | 12.539,86 | 14.486,75 | 27.026,61 |
25 | 185.513,25 | 522,53 | 625,10 | 1.147,62 | 185.513,25 | 13.062,39 | 15.111,84 | 28.174,23 |
26 | 184.888,16 | 520,77 | 626,86 | 1.147,62 | 184.888,16 | 13.583,16 | 15.738,70 | 29.321,86 |
27 | 184.261,30 | 519,00 | 628,62 | 1.147,62 | 184.261,30 | 14.102,16 | 16.367,32 | 30.469,48 |
28 | 183.632,68 | 517,23 | 630,39 | 1.147,62 | 183.632,68 | 14.619,39 | 16.997,71 | 31.617,11 |
29 | 183.002,29 | 515,46 | 632,17 | 1.147,62 | 183.002,29 | 15.134,85 | 17.629,88 | 32.764,73 |
30 | 182.370,12 | 513,68 | 633,95 | 1.147,62 | 182.370,12 | 15.648,52 | 18.263,83 | 33.912,36 |
31 | 181.736,17 | 511,89 | 635,73 | 1.147,62 | 181.736,17 | 16.160,41 | 18.899,57 | 35.059,98 |
32 | 181.100,43 | 510,10 | 637,53 | 1.147,62 | 181.100,43 | 16.670,51 | 19.537,09 | 36.207,60 |
33 | 180.462,91 | 508,30 | 639,32 | 1.147,62 | 180.462,91 | 17.178,82 | 20.176,41 | 37.355,23 |
34 | 179.823,59 | 506,50 | 641,12 | 1.147,62 | 179.823,59 | 17.685,32 | 20.817,53 | 38.502,85 |
35 | 179.182,47 | 504,70 | 642,93 | 1.147,62 | 179.182,47 | 18.190,02 | 21.460,46 | 39.650,48 |
36 | 178.539,54 | 502,89 | 644,74 | 1.147,62 | 178.539,54 | 18.692,90 | 22.105,20 | 40.798,10 |
37 | 177.894,80 | 501,07 | 646,55 | 1.147,62 | 177.894,80 | 19.193,98 | 22.751,75 | 41.945,73 |
38 | 177.248,25 | 499,25 | 648,38 | 1.147,62 | 177.248,25 | 19.693,22 | 23.400,13 | 43.093,35 |
39 | 176.599,87 | 497,42 | 650,20 | 1.147,62 | 176.599,87 | 20.190,65 | 24.050,33 | 44.240,98 |
40 | 175.949,67 | 495,59 | 652,03 | 1.147,62 | 175.949,67 | 20.686,24 | 24.702,36 | 45.388,60 |
41 | 175.297,64 | 493,76 | 653,87 | 1.147,62 | 175.297,64 | 21.179,99 | 25.356,23 | 46.536,23 |
42 | 174.643,77 | 491,91 | 655,71 | 1.147,62 | 174.643,77 | 21.671,91 | 26.011,95 | 47.683,85 |
43 | 173.988,05 | 490,07 | 657,56 | 1.147,62 | 173.988,05 | 22.161,97 | 26.669,50 | 48.831,48 |
44 | 173.330,50 | 488,21 | 659,41 | 1.147,62 | 173.330,50 | 22.650,19 | 27.328,91 | 49.979,10 |
45 | 172.671,09 | 486,36 | 661,27 | 1.147,62 | 172.671,09 | 23.136,54 | 27.990,18 | 51.126,73 |
46 | 172.009,82 | 484,49 | 663,13 | 1.147,62 | 172.009,82 | 23.621,04 | 28.653,31 | 52.274,35 |
47 | 171.346,69 | 482,63 | 665,00 | 1.147,62 | 171.346,69 | 24.103,67 | 29.318,31 | 53.421,98 |
48 | 170.681,69 | 480,75 | 666,87 | 1.147,62 | 170.681,69 | 24.584,42 | 29.985,18 | 54.569,60 |
49 | 170.014,82 | 478,88 | 668,75 | 1.147,62 | 170.014,82 | 25.063,29 | 30.653,93 | 55.717,23 |
50 | 169.346,07 | 476,99 | 670,63 | 1.147,62 | 169.346,07 | 25.540,29 | 31.324,57 | 56.864,85 |
51 | 168.675,43 | 475,10 | 672,52 | 1.147,62 | 168.675,43 | 26.015,39 | 31.997,09 | 58.012,48 |
52 | 168.002,91 | 473,21 | 674,42 | 1.147,62 | 168.002,91 | 26.488,60 | 32.671,50 | 59.160,10 |
53 | 167.328,50 | 471,31 | 676,32 | 1.147,62 | 167.328,50 | 26.959,90 | 33.347,82 | 60.307,73 |
54 | 166.652,18 | 469,40 | 678,22 | 1.147,62 | 166.652,18 | 27.429,31 | 34.026,04 | 61.455,35 |
55 | 165.973,96 | 467,49 | 680,13 | 1.147,62 | 165.973,96 | 27.896,80 | 34.706,17 | 62.602,98 |
56 | 165.293,83 | 465,58 | 682,05 | 1.147,62 | 165.293,83 | 28.362,38 | 35.388,22 | 63.750,60 |
57 | 164.611,78 | 463,66 | 683,97 | 1.147,62 | 164.611,78 | 28.826,04 | 36.072,19 | 64.898,22 |
58 | 163.927,81 | 461,73 | 685,89 | 1.147,62 | 163.927,81 | 29.287,77 | 36.758,08 | 66.045,85 |
59 | 163.241,92 | 459,80 | 687,83 | 1.147,62 | 163.241,92 | 29.747,56 | 37.445,91 | 67.193,47 |
60 | 162.554,09 | 457,86 | 689,76 | 1.147,62 | 162.554,09 | 30.205,42 | 38.135,67 | 68.341,10 |
61 | 161.864,33 | 455,92 | 691,71 | 1.147,62 | 161.864,33 | 30.661,34 | 38.827,38 | 69.488,72 |
62 | 161.172,62 | 453,97 | 693,66 | 1.147,62 | 161.172,62 | 31.115,31 | 39.521,04 | 70.636,35 |
63 | 160.478,96 | 452,02 | 695,61 | 1.147,62 | 160.478,96 | 31.567,33 | 40.216,65 | 71.783,97 |
64 | 159.783,35 | 450,06 | 697,57 | 1.147,62 | 159.783,35 | 32.017,38 | 40.914,21 | 72.931,60 |
65 | 159.085,79 | 448,09 | 699,53 | 1.147,62 | 159.085,79 | 32.465,48 | 41.613,75 | 74.079,22 |
66 | 158.386,25 | 446,12 | 701,50 | 1.147,62 | 158.386,25 | 32.911,60 | 42.315,25 | 75.226,85 |
67 | 157.684,75 | 444,15 | 703,48 | 1.147,62 | 157.684,75 | 33.355,74 | 43.018,73 | 76.374,47 |
68 | 156.981,27 | 442,16 | 705,46 | 1.147,62 | 156.981,27 | 33.797,91 | 43.724,19 | 77.522,10 |
69 | 156.275,81 | 440,18 | 707,45 | 1.147,62 | 156.275,81 | 34.238,08 | 44.431,64 | 78.669,72 |
70 | 155.568,36 | 438,18 | 709,44 | 1.147,62 | 155.568,36 | 34.676,27 | 45.141,08 | 79.817,35 |
71 | 154.858,92 | 436,19 | 711,44 | 1.147,62 | 154.858,92 | 35.112,45 | 45.852,52 | 80.964,97 |
72 | 154.147,48 | 434,18 | 713,44 | 1.147,62 | 154.147,48 | 35.546,64 | 46.565,96 | 82.112,60 |
73 | 153.434,04 | 432,17 | 715,45 | 1.147,62 | 153.434,04 | 35.978,81 | 47.281,41 | 83.260,22 |
74 | 152.718,59 | 430,16 | 717,47 | 1.147,62 | 152.718,59 | 36.408,97 | 47.998,88 | 84.407,85 |
75 | 152.001,12 | 428,14 | 719,49 | 1.147,62 | 152.001,12 | 36.837,10 | 48.718,37 | 85.555,47 |
76 | 151.281,63 | 426,11 | 721,51 | 1.147,62 | 151.281,63 | 37.263,21 | 49.439,88 | 86.703,10 |
77 | 150.560,12 | 424,08 | 723,55 | 1.147,62 | 150.560,12 | 37.687,29 | 50.163,43 | 87.850,72 |
78 | 149.836,57 | 422,04 | 725,59 | 1.147,62 | 149.836,57 | 38.109,33 | 50.889,02 | 88.998,35 |
79 | 149.110,98 | 420,00 | 727,63 | 1.147,62 | 149.110,98 | 38.529,33 | 51.616,64 | 90.145,97 |
80 | 148.383,36 | 417,95 | 729,68 | 1.147,62 | 148.383,36 | 38.947,27 | 52.346,32 | 91.293,59 |
81 | 147.653,68 | 415,89 | 731,73 | 1.147,62 | 147.653,68 | 39.363,16 | 53.078,06 | 92.441,22 |
82 | 146.921,94 | 413,83 | 733,79 | 1.147,62 | 146.921,94 | 39.776,99 | 53.811,85 | 93.588,84 |
83 | 146.188,15 | 411,76 | 735,86 | 1.147,62 | 146.188,15 | 40.188,76 | 54.547,71 | 94.736,47 |
84 | 145.452,29 | 409,69 | 737,93 | 1.147,62 | 145.452,29 | 40.598,45 | 55.285,65 | 95.884,09 |
85 | 144.714,35 | 407,61 | 740,01 | 1.147,62 | 144.714,35 | 41.006,06 | 56.025,66 | 97.031,72 |
86 | 143.974,34 | 405,53 | 742,10 | 1.147,62 | 143.974,34 | 41.411,59 | 56.767,76 | 98.179,34 |
87 | 143.232,24 | 403,44 | 744,19 | 1.147,62 | 143.232,24 | 41.815,02 | 57.511,94 | 99.326,97 |
88 | 142.488,06 | 401,34 | 746,28 | 1.147,62 | 142.488,06 | 42.216,37 | 58.258,23 | 100.474,59 |
89 | 141.741,77 | 399,24 | 748,39 | 1.147,62 | 141.741,77 | 42.615,60 | 59.006,61 | 101.622,22 |
90 | 140.993,39 | 397,13 | 750,49 | 1.147,62 | 140.993,39 | 43.012,74 | 59.757,11 | 102.769,84 |
91 | 140.242,89 | 395,02 | 752,61 | 1.147,62 | 140.242,89 | 43.407,75 | 60.509,71 | 103.917,47 |
92 | 139.490,29 | 392,90 | 754,73 | 1.147,62 | 139.490,29 | 43.800,65 | 61.264,44 | 105.065,09 |
93 | 138.735,56 | 390,77 | 756,85 | 1.147,62 | 138.735,56 | 44.191,42 | 62.021,29 | 106.212,72 |
94 | 137.978,71 | 388,64 | 758,98 | 1.147,62 | 137.978,71 | 44.580,06 | 62.780,28 | 107.360,34 |
95 | 137.219,72 | 386,50 | 761,12 | 1.147,62 | 137.219,72 | 44.966,57 | 63.541,40 | 108.507,97 |
96 | 136.458,60 | 384,36 | 763,27 | 1.147,62 | 136.458,60 | 45.350,92 | 64.304,67 | 109.655,59 |
97 | 135.695,33 | 382,21 | 765,42 | 1.147,62 | 135.695,33 | 45.733,13 | 65.070,08 | 110.803,22 |
98 | 134.929,92 | 380,05 | 767,57 | 1.147,62 | 134.929,92 | 46.113,18 | 65.837,66 | 111.950,84 |
99 | 134.162,34 | 377,89 | 769,73 | 1.147,62 | 134.162,34 | 46.491,08 | 66.607,39 | 113.098,47 |
100 | 133.392,61 | 375,72 | 771,90 | 1.147,62 | 133.392,61 | 46.866,80 | 67.379,29 | 114.246,09 |
101 | 132.620,71 | 373,55 | 774,08 | 1.147,62 | 132.620,71 | 47.240,35 | 68.153,37 | 115.393,72 |
102 | 131.846,63 | 371,37 | 776,26 | 1.147,62 | 131.846,63 | 47.611,71 | 68.929,63 | 116.541,34 |
103 | 131.070,37 | 369,18 | 778,44 | 1.147,62 | 131.070,37 | 47.980,90 | 69.708,07 | 117.688,97 |
104 | 130.291,93 | 366,99 | 780,64 | 1.147,62 | 130.291,93 | 48.347,88 | 70.488,71 | 118.836,59 |
105 | 129.511,29 | 364,79 | 782,83 | 1.147,62 | 129.511,29 | 48.712,67 | 71.271,54 | 119.984,21 |
106 | 128.728,46 | 362,59 | 785,04 | 1.147,62 | 128.728,46 | 49.075,26 | 72.056,58 | 121.131,84 |
107 | 127.943,42 | 360,37 | 787,25 | 1.147,62 | 127.943,42 | 49.435,63 | 72.843,83 | 122.279,46 |
108 | 127.156,17 | 358,16 | 789,47 | 1.147,62 | 127.156,17 | 49.793,79 | 73.633,30 | 123.427,09 |
109 | 126.366,70 | 355,93 | 791,69 | 1.147,62 | 126.366,70 | 50.149,72 | 74.424,99 | 124.574,71 |
110 | 125.575,01 | 353,70 | 793,92 | 1.147,62 | 125.575,01 | 50.503,43 | 75.218,91 | 125.722,34 |
111 | 124.781,09 | 351,47 | 796,16 | 1.147,62 | 124.781,09 | 50.854,89 | 76.015,07 | 126.869,96 |
112 | 123.984,93 | 349,22 | 798,40 | 1.147,62 | 123.984,93 | 51.204,12 | 76.813,47 | 128.017,59 |
113 | 123.186,53 | 346,98 | 800,65 | 1.147,62 | 123.186,53 | 51.551,09 | 77.614,12 | 129.165,21 |
114 | 122.385,88 | 344,72 | 802,90 | 1.147,62 | 122.385,88 | 51.895,81 | 78.417,03 | 130.312,84 |
115 | 121.582,97 | 342,46 | 805,17 | 1.147,62 | 121.582,97 | 52.238,27 | 79.222,19 | 131.460,46 |
116 | 120.777,81 | 340,19 | 807,43 | 1.147,62 | 120.777,81 | 52.578,46 | 80.029,63 | 132.608,09 |
117 | 119.970,37 | 337,92 | 809,71 | 1.147,62 | 119.970,37 | 52.916,38 | 80.839,33 | 133.755,71 |
118 | 119.160,67 | 335,64 | 811,99 | 1.147,62 | 119.160,67 | 53.252,01 | 81.651,32 | 134.903,34 |
119 | 118.348,68 | 333,35 | 814,28 | 1.147,62 | 118.348,68 | 53.585,36 | 82.465,60 | 136.050,96 |
120 | 117.534,40 | 331,06 | 816,57 | 1.147,62 | 117.534,40 | 53.916,42 | 83.282,17 | 137.198,59 |
121 | 116.717,83 | 328,76 | 818,87 | 1.147,62 | 116.717,83 | 54.245,17 | 84.101,04 | 138.346,21 |
122 | 115.898,96 | 326,45 | 821,18 | 1.147,62 | 115.898,96 | 54.571,62 | 84.922,21 | 139.493,84 |
123 | 115.077,79 | 324,14 | 823,49 | 1.147,62 | 115.077,79 | 54.895,76 | 85.745,70 | 140.641,46 |
124 | 114.254,30 | 321,82 | 825,81 | 1.147,62 | 114.254,30 | 55.217,58 | 86.571,51 | 141.789,09 |
125 | 113.428,49 | 319,49 | 828,13 | 1.147,62 | 113.428,49 | 55.537,07 | 87.399,65 | 142.936,71 |
126 | 112.600,35 | 317,16 | 830,47 | 1.147,62 | 112.600,35 | 55.854,22 | 88.230,11 | 144.084,34 |
127 | 111.769,89 | 314,82 | 832,81 | 1.147,62 | 111.769,89 | 56.169,04 | 89.062,92 | 145.231,96 |
128 | 110.937,08 | 312,47 | 835,15 | 1.147,62 | 110.937,08 | 56.481,51 | 89.898,07 | 146.379,59 |
129 | 110.101,93 | 310,12 | 837,50 | 1.147,62 | 110.101,93 | 56.791,63 | 90.735,58 | 147.527,21 |
130 | 109.264,42 | 307,76 | 839,86 | 1.147,62 | 109.264,42 | 57.099,40 | 91.575,44 | 148.674,83 |
131 | 108.424,56 | 305,40 | 842,23 | 1.147,62 | 108.424,56 | 57.404,79 | 92.417,67 | 149.822,46 |
132 | 107.582,33 | 303,02 | 844,60 | 1.147,62 | 107.582,33 | 57.707,82 | 93.262,27 | 150.970,08 |
133 | 106.737,73 | 300,64 | 846,98 | 1.147,62 | 106.737,73 | 58.008,46 | 94.109,25 | 152.117,71 |
134 | 105.890,75 | 298,26 | 849,37 | 1.147,62 | 105.890,75 | 58.306,72 | 94.958,61 | 153.265,33 |
135 | 105.041,39 | 295,87 | 851,76 | 1.147,62 | 105.041,39 | 58.602,59 | 95.810,37 | 154.412,96 |
136 | 104.189,63 | 293,47 | 854,16 | 1.147,62 | 104.189,63 | 58.896,05 | 96.664,53 | 155.560,58 |
137 | 103.335,47 | 291,06 | 856,56 | 1.147,62 | 103.335,47 | 59.187,11 | 97.521,09 | 156.708,21 |
138 | 102.478,91 | 288,65 | 858,98 | 1.147,62 | 102.478,91 | 59.475,76 | 98.380,07 | 157.855,83 |
139 | 101.619,93 | 286,23 | 861,40 | 1.147,62 | 101.619,93 | 59.761,99 | 99.241,46 | 159.003,46 |
140 | 100.758,54 | 283,80 | 863,82 | 1.147,62 | 100.758,54 | 60.045,80 | 100.105,29 | 160.151,08 |
141 | 99.894,71 | 281,37 | 866,25 | 1.147,62 | 99.894,71 | 60.327,17 | 100.971,54 | 161.298,71 |
142 | 99.028,46 | 278,93 | 868,69 | 1.147,62 | 99.028,46 | 60.606,10 | 101.840,24 | 162.446,33 |
143 | 98.159,76 | 276,48 | 871,14 | 1.147,62 | 98.159,76 | 60.882,58 | 102.711,38 | 163.593,96 |
144 | 97.288,62 | 274,03 | 873,60 | 1.147,62 | 97.288,62 | 61.156,61 | 103.584,97 | 164.741,58 |
145 | 96.415,03 | 271,57 | 876,06 | 1.147,62 | 96.415,03 | 61.428,18 | 104.461,03 | 165.889,21 |
146 | 95.538,97 | 269,10 | 878,52 | 1.147,62 | 95.538,97 | 61.697,28 | 105.339,55 | 167.036,83 |
147 | 94.660,45 | 266,63 | 881,00 | 1.147,62 | 94.660,45 | 61.963,91 | 106.220,55 | 168.184,46 |
148 | 93.779,45 | 264,15 | 883,48 | 1.147,62 | 93.779,45 | 62.228,05 | 107.104,03 | 169.332,08 |
149 | 92.895,97 | 261,66 | 885,97 | 1.147,62 | 92.895,97 | 62.489,71 | 107.990,00 | 170.479,71 |
150 | 92.010,00 | 259,16 | 888,46 | 1.147,62 | 92.010,00 | 62.748,87 | 108.878,46 | 171.627,33 |
151 | 91.121,54 | 256,66 | 890,97 | 1.147,62 | 91.121,54 | 63.005,53 | 109.769,43 | 172.774,96 |
152 | 90.230,57 | 254,15 | 893,48 | 1.147,62 | 90.230,57 | 63.259,68 | 110.662,90 | 173.922,58 |
153 | 89.337,10 | 251,63 | 895,99 | 1.147,62 | 89.337,10 | 63.511,31 | 111.558,89 | 175.070,21 |
154 | 88.441,11 | 249,11 | 898,52 | 1.147,62 | 88.441,11 | 63.760,42 | 112.457,41 | 176.217,83 |
155 | 87.542,59 | 246,58 | 901,05 | 1.147,62 | 87.542,59 | 64.007,00 | 113.358,46 | 177.365,45 |
156 | 86.641,54 | 244,04 | 903,58 | 1.147,62 | 86.641,54 | 64.251,04 | 114.262,04 | 178.513,08 |
157 | 85.737,96 | 241,50 | 906,13 | 1.147,62 | 85.737,96 | 64.492,54 | 115.168,17 | 179.660,70 |
158 | 84.831,83 | 238,94 | 908,68 | 1.147,62 | 84.831,83 | 64.731,48 | 116.076,85 | 180.808,33 |
159 | 83.923,15 | 236,38 | 911,24 | 1.147,62 | 83.923,15 | 64.967,86 | 116.988,09 | 181.955,95 |
160 | 83.011,91 | 233,82 | 913,81 | 1.147,62 | 83.011,91 | 65.201,68 | 117.901,90 | 183.103,58 |
161 | 82.098,10 | 231,24 | 916,38 | 1.147,62 | 82.098,10 | 65.432,92 | 118.818,28 | 184.251,20 |
162 | 81.181,72 | 228,66 | 918,96 | 1.147,62 | 81.181,72 | 65.661,58 | 119.737,25 | 185.398,83 |
163 | 80.262,75 | 226,07 | 921,55 | 1.147,62 | 80.262,75 | 65.887,66 | 120.658,80 | 186.546,45 |
164 | 79.341,20 | 223,48 | 924,15 | 1.147,62 | 79.341,20 | 66.111,13 | 121.582,94 | 187.694,08 |
165 | 78.417,06 | 220,87 | 926,75 | 1.147,62 | 78.417,06 | 66.332,01 | 122.509,69 | 188.841,70 |
166 | 77.490,31 | 218,26 | 929,36 | 1.147,62 | 77.490,31 | 66.550,27 | 123.439,05 | 189.989,33 |
167 | 76.560,95 | 215,65 | 931,98 | 1.147,62 | 76.560,95 | 66.765,92 | 124.371,03 | 191.136,95 |
168 | 75.628,97 | 213,02 | 934,60 | 1.147,62 | 75.628,97 | 66.978,94 | 125.305,64 | 192.284,58 |
169 | 74.694,36 | 210,39 | 937,24 | 1.147,62 | 74.694,36 | 67.189,33 | 126.242,87 | 193.432,20 |
170 | 73.757,13 | 207,75 | 939,88 | 1.147,62 | 73.757,13 | 67.397,08 | 127.182,75 | 194.579,83 |
171 | 72.817,25 | 205,10 | 942,52 | 1.147,62 | 72.817,25 | 67.602,18 | 128.125,27 | 195.727,45 |
172 | 71.874,73 | 202,45 | 945,18 | 1.147,62 | 71.874,73 | 67.804,63 | 129.070,45 | 196.875,08 |
173 | 70.929,55 | 199,78 | 947,84 | 1.147,62 | 70.929,55 | 68.004,41 | 130.018,29 | 198.022,70 |
174 | 69.981,71 | 197,12 | 950,51 | 1.147,62 | 69.981,71 | 68.201,53 | 130.968,80 | 199.170,33 |
175 | 69.031,20 | 194,44 | 953,19 | 1.147,62 | 69.031,20 | 68.395,97 | 131.921,98 | 200.317,95 |
176 | 68.078,02 | 191,75 | 955,87 | 1.147,62 | 68.078,02 | 68.587,72 | 132.877,86 | 201.465,58 |
177 | 67.122,14 | 189,06 | 958,56 | 1.147,62 | 67.122,14 | 68.776,78 | 133.836,42 | 202.613,20 |
178 | 66.163,58 | 186,36 | 961,26 | 1.147,62 | 66.163,58 | 68.963,14 | 134.797,68 | 203.760,83 |
179 | 65.202,32 | 183,65 | 963,97 | 1.147,62 | 65.202,32 | 69.146,79 | 135.761,66 | 204.908,45 |
180 | 64.238,34 | 180,94 | 966,69 | 1.147,62 | 64.238,34 | 69.327,73 | 136.728,34 | 206.056,07 |
181 | 63.271,66 | 178,22 | 969,41 | 1.147,62 | 63.271,66 | 69.505,95 | 137.697,75 | 207.203,70 |
182 | 62.302,25 | 175,48 | 972,14 | 1.147,62 | 62.302,25 | 69.681,43 | 138.669,89 | 208.351,32 |
183 | 61.330,11 | 172,75 | 974,88 | 1.147,62 | 61.330,11 | 69.854,18 | 139.644,77 | 209.498,95 |
184 | 60.355,23 | 170,00 | 977,62 | 1.147,62 | 60.355,23 | 70.024,18 | 140.622,39 | 210.646,57 |
185 | 59.377,61 | 167,25 | 980,38 | 1.147,62 | 59.377,61 | 70.191,43 | 141.602,77 | 211.794,20 |
186 | 58.397,23 | 164,49 | 983,14 | 1.147,62 | 58.397,23 | 70.355,91 | 142.585,91 | 212.941,82 |
187 | 57.414,09 | 161,72 | 985,91 | 1.147,62 | 57.414,09 | 70.517,63 | 143.571,82 | 214.089,45 |
188 | 56.428,18 | 158,94 | 988,69 | 1.147,62 | 56.428,18 | 70.676,57 | 144.560,51 | 215.237,07 |
189 | 55.439,49 | 156,15 | 991,47 | 1.147,62 | 55.439,49 | 70.832,72 | 145.551,98 | 216.384,70 |
190 | 54.448,02 | 153,36 | 994,26 | 1.147,62 | 54.448,02 | 70.986,08 | 146.546,24 | 217.532,32 |
191 | 53.453,76 | 150,56 | 997,06 | 1.147,62 | 53.453,76 | 71.136,65 | 147.543,30 | 218.679,95 |
192 | 52.456,70 | 147,75 | 999,87 | 1.147,62 | 52.456,70 | 71.284,40 | 148.543,17 | 219.827,57 |
193 | 51.456,83 | 144,94 | 1.002,69 | 1.147,62 | 51.456,83 | 71.429,34 | 149.545,86 | 220.975,20 |
194 | 50.454,14 | 142,11 | 1.005,51 | 1.147,62 | 50.454,14 | 71.571,45 | 150.551,37 | 222.122,82 |
195 | 49.448,63 | 139,28 | 1.008,34 | 1.147,62 | 49.448,63 | 71.710,73 | 151.559,72 | 223.270,45 |
196 | 48.440,28 | 136,44 | 1.011,18 | 1.147,62 | 48.440,28 | 71.847,17 | 152.570,90 | 224.418,07 |
197 | 47.429,10 | 133,59 | 1.014,03 | 1.147,62 | 47.429,10 | 71.980,76 | 153.584,94 | 225.565,70 |
198 | 46.415,06 | 130,74 | 1.016,89 | 1.147,62 | 46.415,06 | 72.111,50 | 154.601,82 | 226.713,32 |
199 | 45.398,18 | 127,87 | 1.019,75 | 1.147,62 | 45.398,18 | 72.239,37 | 155.621,58 | 227.860,95 |
200 | 44.378,42 | 125,00 | 1.022,63 | 1.147,62 | 44.378,42 | 72.364,37 | 156.644,20 | 229.008,57 |
201 | 43.355,80 | 122,12 | 1.025,51 | 1.147,62 | 43.355,80 | 72.486,49 | 157.669,71 | 230.156,20 |
202 | 42.330,29 | 119,23 | 1.028,39 | 1.147,62 | 42.330,29 | 72.605,72 | 158.698,10 | 231.303,82 |
203 | 41.301,90 | 116,33 | 1.031,29 | 1.147,62 | 41.301,90 | 72.722,05 | 159.729,40 | 232.451,45 |
204 | 40.270,60 | 113,43 | 1.034,20 | 1.147,62 | 40.270,60 | 72.835,48 | 160.763,59 | 233.599,07 |
205 | 39.236,41 | 110,52 | 1.037,11 | 1.147,62 | 39.236,41 | 72.945,99 | 161.800,70 | 234.746,69 |
206 | 38.199,30 | 107,59 | 1.040,03 | 1.147,62 | 38.199,30 | 73.053,59 | 162.840,73 | 235.894,32 |
207 | 37.159,27 | 104,67 | 1.042,96 | 1.147,62 | 37.159,27 | 73.158,25 | 163.883,69 | 237.041,94 |
208 | 36.116,31 | 101,73 | 1.045,90 | 1.147,62 | 36.116,31 | 73.259,98 | 164.929,59 | 238.189,57 |
209 | 35.070,41 | 98,78 | 1.048,84 | 1.147,62 | 35.070,41 | 73.358,76 | 165.978,43 | 239.337,19 |
210 | 34.021,57 | 95,83 | 1.051,80 | 1.147,62 | 34.021,57 | 73.454,59 | 167.030,23 | 240.484,82 |
211 | 32.969,77 | 92,86 | 1.054,76 | 1.147,62 | 32.969,77 | 73.547,46 | 168.084,99 | 241.632,44 |
212 | 31.915,01 | 89,89 | 1.057,73 | 1.147,62 | 31.915,01 | 73.637,35 | 169.142,72 | 242.780,07 |
213 | 30.857,28 | 86,91 | 1.060,71 | 1.147,62 | 30.857,28 | 73.724,26 | 170.203,43 | 243.927,69 |
214 | 29.796,57 | 83,93 | 1.063,70 | 1.147,62 | 29.796,57 | 73.808,19 | 171.267,13 | 245.075,32 |
215 | 28.732,87 | 80,93 | 1.066,69 | 1.147,62 | 28.732,87 | 73.889,12 | 172.333,82 | 246.222,94 |
216 | 27.666,18 | 77,93 | 1.069,70 | 1.147,62 | 27.666,18 | 73.967,05 | 173.403,52 | 247.370,57 |
217 | 26.596,48 | 74,91 | 1.072,71 | 1.147,62 | 26.596,48 | 74.041,96 | 174.476,23 | 248.518,19 |
218 | 25.523,77 | 71,89 | 1.075,73 | 1.147,62 | 25.523,77 | 74.113,85 | 175.551,96 | 249.665,82 |
219 | 24.448,04 | 68,86 | 1.078,76 | 1.147,62 | 24.448,04 | 74.182,72 | 176.630,73 | 250.813,44 |
220 | 23.369,27 | 65,82 | 1.081,80 | 1.147,62 | 23.369,27 | 74.248,54 | 177.712,53 | 251.961,07 |
221 | 22.287,47 | 62,78 | 1.084,85 | 1.147,62 | 22.287,47 | 74.311,32 | 178.797,38 | 253.108,69 |
222 | 21.202,62 | 59,72 | 1.087,90 | 1.147,62 | 21.202,62 | 74.371,04 | 179.885,28 | 254.256,32 |
223 | 20.114,72 | 56,66 | 1.090,97 | 1.147,62 | 20.114,72 | 74.427,69 | 180.976,25 | 255.403,94 |
224 | 19.023,75 | 53,58 | 1.094,04 | 1.147,62 | 19.023,75 | 74.481,28 | 182.070,29 | 256.551,57 |
225 | 17.929,71 | 50,50 | 1.097,12 | 1.147,62 | 17.929,71 | 74.531,78 | 183.167,41 | 257.699,19 |
226 | 16.832,59 | 47,41 | 1.100,21 | 1.147,62 | 16.832,59 | 74.579,19 | 184.267,62 | 258.846,82 |
227 | 15.732,38 | 44,31 | 1.103,31 | 1.147,62 | 15.732,38 | 74.623,50 | 185.370,94 | 259.994,44 |
228 | 14.629,06 | 41,21 | 1.106,42 | 1.147,62 | 14.629,06 | 74.664,71 | 186.477,36 | 261.142,07 |
229 | 13.522,64 | 38,09 | 1.109,54 | 1.147,62 | 13.522,64 | 74.702,80 | 187.586,89 | 262.289,69 |
230 | 12.413,11 | 34,96 | 1.112,66 | 1.147,62 | 12.413,11 | 74.737,76 | 188.699,55 | 263.437,31 |
231 | 11.300,45 | 31,83 | 1.115,80 | 1.147,62 | 11.300,45 | 74.769,59 | 189.815,35 | 264.584,94 |
232 | 10.184,65 | 28,69 | 1.118,94 | 1.147,62 | 10.184,65 | 74.798,28 | 190.934,29 | 265.732,56 |
233 | 9.065,71 | 25,54 | 1.122,09 | 1.147,62 | 9.065,71 | 74.823,81 | 192.056,38 | 266.880,19 |
234 | 7.943,62 | 22,37 | 1.125,25 | 1.147,62 | 7.943,62 | 74.846,19 | 193.181,63 | 268.027,81 |
235 | 6.818,37 | 19,21 | 1.128,42 | 1.147,62 | 6.818,37 | 74.865,39 | 194.310,05 | 269.175,44 |
236 | 5.689,95 | 16,03 | 1.131,60 | 1.147,62 | 5.689,95 | 74.881,42 | 195.441,64 | 270.323,06 |
237 | 4.558,36 | 12,84 | 1.134,79 | 1.147,62 | 4.558,36 | 74.894,26 | 196.576,43 | 271.470,69 |
238 | 3.423,57 | 9,64 | 1.137,98 | 1.147,62 | 3.423,57 | 74.903,90 | 197.714,41 | 272.618,31 |
239 | 2.285,59 | 6,44 | 1.141,19 | 1.147,62 | 2.285,59 | 74.910,34 | 198.855,60 | 273.765,94 |
240 | 1.144,40 | 3,22 | 1.144,40 | 1.147,62 | 1.144,40 | 74.913,56 | 200.000,00 | 274.913,56 |
- 77.600,88€
- Zinsanteil
- 1.158,89€
- Monatsrate
- 3,49%
- Sollzins p.a.
- 3,57%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 581,67 | 577,23 | 1.158,89 | 199.422,77 | 581,67 | 577,23 | 1.158,89 |
2 | 199.422,77 | 579,99 | 578,90 | 1.158,89 | 199.422,77 | 628,46 | 1.156,13 | 1.784,59 |
3 | 198.843,87 | 578,30 | 580,59 | 1.158,89 | 198.843,87 | 1.206,76 | 1.736,72 | 2.943,48 |
4 | 198.263,28 | 576,62 | 582,28 | 1.158,89 | 198.263,28 | 1.783,38 | 2.318,99 | 4.102,37 |
5 | 197.681,01 | 574,92 | 583,97 | 1.158,89 | 197.681,01 | 2.358,30 | 2.902,96 | 5.261,27 |
6 | 197.097,04 | 573,22 | 585,67 | 1.158,89 | 197.097,04 | 2.931,53 | 3.488,63 | 6.420,16 |
7 | 196.511,37 | 571,52 | 587,37 | 1.158,89 | 196.511,37 | 3.503,05 | 4.076,00 | 7.579,05 |
8 | 195.924,00 | 569,81 | 589,08 | 1.158,89 | 195.924,00 | 4.072,86 | 4.665,08 | 8.737,94 |
9 | 195.334,92 | 568,10 | 590,79 | 1.158,89 | 195.334,92 | 4.640,96 | 5.255,88 | 9.896,83 |
10 | 194.744,12 | 566,38 | 592,51 | 1.158,89 | 194.744,12 | 5.207,34 | 5.848,39 | 11.055,73 |
11 | 194.151,61 | 564,66 | 594,23 | 1.158,89 | 194.151,61 | 5.772,00 | 6.442,62 | 12.214,62 |
12 | 193.557,38 | 562,93 | 595,96 | 1.158,89 | 193.557,38 | 6.334,93 | 7.038,58 | 13.373,51 |
13 | 192.961,42 | 561,20 | 597,70 | 1.158,89 | 192.961,42 | 6.896,12 | 7.636,28 | 14.532,40 |
14 | 192.363,72 | 559,46 | 599,43 | 1.158,89 | 192.363,72 | 7.455,58 | 8.235,71 | 15.691,29 |
15 | 191.764,29 | 557,71 | 601,18 | 1.158,89 | 191.764,29 | 8.013,29 | 8.836,89 | 16.850,19 |
16 | 191.163,11 | 555,97 | 602,93 | 1.158,89 | 191.163,11 | 8.569,26 | 9.439,82 | 18.009,08 |
17 | 190.560,18 | 554,21 | 604,68 | 1.158,89 | 190.560,18 | 9.123,47 | 10.044,50 | 19.167,97 |
18 | 189.955,50 | 552,45 | 606,44 | 1.158,89 | 189.955,50 | 9.675,93 | 10.650,93 | 20.326,86 |
19 | 189.349,07 | 550,69 | 608,20 | 1.158,89 | 189.349,07 | 10.226,62 | 11.259,14 | 21.485,75 |
20 | 188.740,86 | 548,92 | 609,97 | 1.158,89 | 188.740,86 | 10.775,54 | 11.869,11 | 22.644,65 |
21 | 188.130,89 | 547,15 | 611,74 | 1.158,89 | 188.130,89 | 11.322,69 | 12.480,85 | 23.803,54 |
22 | 187.519,15 | 545,37 | 613,52 | 1.158,89 | 187.519,15 | 11.868,05 | 13.094,38 | 24.962,43 |
23 | 186.905,62 | 543,58 | 615,31 | 1.158,89 | 186.905,62 | 12.411,64 | 13.709,68 | 26.121,32 |
24 | 186.290,32 | 541,79 | 617,10 | 1.158,89 | 186.290,32 | 12.953,43 | 14.326,78 | 27.280,21 |
25 | 185.673,22 | 540,00 | 618,89 | 1.158,89 | 185.673,22 | 13.493,43 | 14.945,67 | 28.439,11 |
26 | 185.054,33 | 538,20 | 620,69 | 1.158,89 | 185.054,33 | 14.031,63 | 15.566,37 | 29.598,00 |
27 | 184.433,63 | 536,39 | 622,50 | 1.158,89 | 184.433,63 | 14.568,03 | 16.188,86 | 30.756,89 |
28 | 183.811,14 | 534,58 | 624,31 | 1.158,89 | 183.811,14 | 15.102,61 | 16.813,17 | 31.915,78 |
29 | 183.186,83 | 532,77 | 626,12 | 1.158,89 | 183.186,83 | 15.635,38 | 17.439,29 | 33.074,67 |
30 | 182.560,71 | 530,95 | 627,94 | 1.158,89 | 182.560,71 | 16.166,33 | 18.067,24 | 34.233,56 |
31 | 181.932,76 | 529,12 | 629,77 | 1.158,89 | 181.932,76 | 16.695,45 | 18.697,01 | 35.392,46 |
32 | 181.302,99 | 527,29 | 631,60 | 1.158,89 | 181.302,99 | 17.222,74 | 19.328,61 | 36.551,35 |
33 | 180.671,39 | 525,45 | 633,44 | 1.158,89 | 180.671,39 | 17.748,19 | 19.962,05 | 37.710,24 |
34 | 180.037,95 | 523,61 | 635,28 | 1.158,89 | 180.037,95 | 18.271,80 | 20.597,33 | 38.869,13 |
35 | 179.402,67 | 521,76 | 637,13 | 1.158,89 | 179.402,67 | 18.793,56 | 21.234,46 | 40.028,02 |
36 | 178.765,54 | 519,91 | 638,98 | 1.158,89 | 178.765,54 | 19.313,47 | 21.873,45 | 41.186,92 |
37 | 178.126,55 | 518,05 | 640,84 | 1.158,89 | 178.126,55 | 19.831,52 | 22.514,29 | 42.345,81 |
38 | 177.485,71 | 516,19 | 642,70 | 1.158,89 | 177.485,71 | 20.347,71 | 23.156,99 | 43.504,70 |
39 | 176.843,01 | 514,32 | 644,57 | 1.158,89 | 176.843,01 | 20.862,03 | 23.801,56 | 44.663,59 |
40 | 176.198,44 | 512,44 | 646,45 | 1.158,89 | 176.198,44 | 21.374,47 | 24.448,01 | 45.822,48 |
41 | 175.551,99 | 510,56 | 648,33 | 1.158,89 | 175.551,99 | 21.885,04 | 25.096,34 | 46.981,38 |
42 | 174.903,66 | 508,68 | 650,21 | 1.158,89 | 174.903,66 | 22.393,71 | 25.746,55 | 48.140,27 |
43 | 174.253,45 | 506,79 | 652,10 | 1.158,89 | 174.253,45 | 22.900,50 | 26.398,66 | 49.299,16 |
44 | 173.601,34 | 504,89 | 654,00 | 1.158,89 | 173.601,34 | 23.405,39 | 27.052,66 | 50.458,05 |
45 | 172.947,34 | 502,99 | 655,90 | 1.158,89 | 172.947,34 | 23.908,38 | 27.708,56 | 51.616,94 |
46 | 172.291,44 | 501,08 | 657,81 | 1.158,89 | 172.291,44 | 24.409,46 | 28.366,37 | 52.775,84 |
47 | 171.633,63 | 499,17 | 659,72 | 1.158,89 | 171.633,63 | 24.908,63 | 29.026,10 | 53.934,73 |
48 | 170.973,90 | 497,25 | 661,64 | 1.158,89 | 170.973,90 | 25.405,88 | 29.687,74 | 55.093,62 |
49 | 170.312,26 | 495,32 | 663,57 | 1.158,89 | 170.312,26 | 25.901,20 | 30.351,31 | 56.252,51 |
50 | 169.648,69 | 493,39 | 665,50 | 1.158,89 | 169.648,69 | 26.394,60 | 31.016,81 | 57.411,40 |
51 | 168.983,19 | 491,46 | 667,43 | 1.158,89 | 168.983,19 | 26.886,06 | 31.684,24 | 58.570,30 |
52 | 168.315,76 | 489,52 | 669,37 | 1.158,89 | 168.315,76 | 27.375,58 | 32.353,61 | 59.729,19 |
53 | 167.646,39 | 487,57 | 671,32 | 1.158,89 | 167.646,39 | 27.863,15 | 33.024,93 | 60.888,08 |
54 | 166.975,07 | 485,62 | 673,27 | 1.158,89 | 166.975,07 | 28.348,77 | 33.698,21 | 62.046,97 |
55 | 166.301,79 | 483,66 | 675,23 | 1.158,89 | 166.301,79 | 28.832,43 | 34.373,44 | 63.205,86 |
56 | 165.626,56 | 481,70 | 677,19 | 1.158,89 | 165.626,56 | 29.314,13 | 35.050,63 | 64.364,76 |
57 | 164.949,37 | 479,73 | 679,16 | 1.158,89 | 164.949,37 | 29.793,85 | 35.729,80 | 65.523,65 |
58 | 164.270,20 | 477,75 | 681,14 | 1.158,89 | 164.270,20 | 30.271,61 | 36.410,93 | 66.682,54 |
59 | 163.589,07 | 475,77 | 683,12 | 1.158,89 | 163.589,07 | 30.747,38 | 37.094,06 | 67.841,43 |
60 | 162.905,94 | 473,78 | 685,11 | 1.158,89 | 162.905,94 | 31.221,16 | 37.779,16 | 69.000,32 |
61 | 162.220,84 | 471,79 | 687,10 | 1.158,89 | 162.220,84 | 31.692,95 | 38.466,26 | 70.159,22 |
62 | 161.533,74 | 469,79 | 689,10 | 1.158,89 | 161.533,74 | 32.162,75 | 39.155,36 | 71.318,11 |
63 | 160.844,64 | 467,79 | 691,10 | 1.158,89 | 160.844,64 | 32.630,54 | 39.846,46 | 72.477,00 |
64 | 160.153,54 | 465,78 | 693,11 | 1.158,89 | 160.153,54 | 33.096,32 | 40.539,57 | 73.635,89 |
65 | 159.460,43 | 463,76 | 695,13 | 1.158,89 | 159.460,43 | 33.560,08 | 41.234,70 | 74.794,78 |
66 | 158.765,30 | 461,74 | 697,15 | 1.158,89 | 158.765,30 | 34.021,82 | 41.931,85 | 75.953,68 |
67 | 158.068,15 | 459,71 | 699,18 | 1.158,89 | 158.068,15 | 34.481,54 | 42.631,03 | 77.112,57 |
68 | 157.368,97 | 457,68 | 701,21 | 1.158,89 | 157.368,97 | 34.939,22 | 43.332,24 | 78.271,46 |
69 | 156.667,76 | 455,64 | 703,25 | 1.158,89 | 156.667,76 | 35.394,86 | 44.035,49 | 79.430,35 |
70 | 155.964,51 | 453,60 | 705,30 | 1.158,89 | 155.964,51 | 35.848,46 | 44.740,78 | 80.589,24 |
71 | 155.259,22 | 451,55 | 707,35 | 1.158,89 | 155.259,22 | 36.300,01 | 45.448,13 | 81.748,14 |
72 | 154.551,87 | 449,49 | 709,40 | 1.158,89 | 154.551,87 | 36.749,49 | 46.157,53 | 82.907,03 |
73 | 153.842,47 | 447,43 | 711,47 | 1.158,89 | 153.842,47 | 37.196,92 | 46.869,00 | 84.065,92 |
74 | 153.131,00 | 445,36 | 713,54 | 1.158,89 | 153.131,00 | 37.642,27 | 47.582,54 | 85.224,81 |
75 | 152.417,46 | 443,28 | 715,61 | 1.158,89 | 152.417,46 | 38.085,56 | 48.298,15 | 86.383,70 |
76 | 151.701,85 | 441,20 | 717,69 | 1.158,89 | 151.701,85 | 38.526,76 | 49.015,84 | 87.542,60 |
77 | 150.984,16 | 439,11 | 719,78 | 1.158,89 | 150.984,16 | 38.965,87 | 49.735,62 | 88.701,49 |
78 | 150.264,38 | 437,02 | 721,87 | 1.158,89 | 150.264,38 | 39.402,89 | 50.457,49 | 89.860,38 |
79 | 149.542,51 | 434,92 | 723,97 | 1.158,89 | 149.542,51 | 39.837,81 | 51.181,47 | 91.019,27 |
80 | 148.818,53 | 432,81 | 726,08 | 1.158,89 | 148.818,53 | 40.270,62 | 51.907,54 | 92.178,16 |
81 | 148.092,46 | 430,70 | 728,19 | 1.158,89 | 148.092,46 | 40.701,32 | 52.635,73 | 93.337,06 |
82 | 147.364,27 | 428,58 | 730,31 | 1.158,89 | 147.364,27 | 41.129,91 | 53.366,04 | 94.495,95 |
83 | 146.633,96 | 426,46 | 732,43 | 1.158,89 | 146.633,96 | 41.556,37 | 54.098,47 | 95.654,84 |
84 | 145.901,53 | 424,33 | 734,56 | 1.158,89 | 145.901,53 | 41.980,70 | 54.833,04 | 96.813,73 |
85 | 145.166,96 | 422,19 | 736,70 | 1.158,89 | 145.166,96 | 42.402,89 | 55.569,73 | 97.972,62 |
86 | 144.430,27 | 420,05 | 738,84 | 1.158,89 | 144.430,27 | 42.822,94 | 56.308,57 | 99.131,52 |
87 | 143.691,43 | 417,90 | 740,99 | 1.158,89 | 143.691,43 | 43.240,84 | 57.049,56 | 100.290,41 |
88 | 142.950,44 | 415,75 | 743,14 | 1.158,89 | 142.950,44 | 43.656,59 | 57.792,71 | 101.449,30 |
89 | 142.207,29 | 413,59 | 745,31 | 1.158,89 | 142.207,29 | 44.070,18 | 58.538,01 | 102.608,19 |
90 | 141.461,99 | 411,42 | 747,47 | 1.158,89 | 141.461,99 | 44.481,60 | 59.285,49 | 103.767,08 |
91 | 140.714,51 | 409,24 | 749,65 | 1.158,89 | 140.714,51 | 44.890,84 | 60.035,13 | 104.925,98 |
92 | 139.964,87 | 407,06 | 751,83 | 1.158,89 | 139.964,87 | 45.297,91 | 60.786,96 | 106.084,87 |
93 | 139.213,04 | 404,88 | 754,01 | 1.158,89 | 139.213,04 | 45.702,78 | 61.540,98 | 107.243,76 |
94 | 138.459,02 | 402,68 | 756,21 | 1.158,89 | 138.459,02 | 46.105,47 | 62.297,18 | 108.402,65 |
95 | 137.702,82 | 400,49 | 758,41 | 1.158,89 | 137.702,82 | 46.505,95 | 63.055,59 | 109.561,54 |
96 | 136.944,41 | 398,28 | 760,61 | 1.158,89 | 136.944,41 | 46.904,23 | 63.816,20 | 110.720,44 |
97 | 136.183,80 | 396,07 | 762,82 | 1.158,89 | 136.183,80 | 47.300,30 | 64.579,02 | 111.879,33 |
98 | 135.420,98 | 393,85 | 765,04 | 1.158,89 | 135.420,98 | 47.694,15 | 65.344,07 | 113.038,22 |
99 | 134.655,93 | 391,62 | 767,27 | 1.158,89 | 134.655,93 | 48.085,78 | 66.111,34 | 114.197,11 |
100 | 133.888,66 | 389,39 | 769,50 | 1.158,89 | 133.888,66 | 48.475,17 | 66.880,83 | 115.356,00 |
101 | 133.119,17 | 387,15 | 771,74 | 1.158,89 | 133.119,17 | 48.862,32 | 67.652,57 | 116.514,90 |
102 | 132.347,43 | 384,91 | 773,98 | 1.158,89 | 132.347,43 | 49.247,23 | 68.426,55 | 117.673,79 |
103 | 131.573,45 | 382,66 | 776,23 | 1.158,89 | 131.573,45 | 49.629,89 | 69.202,79 | 118.832,68 |
104 | 130.797,21 | 380,40 | 778,49 | 1.158,89 | 130.797,21 | 50.010,30 | 69.981,28 | 119.991,57 |
105 | 130.018,72 | 378,14 | 780,75 | 1.158,89 | 130.018,72 | 50.388,43 | 70.762,03 | 121.150,46 |
106 | 129.237,97 | 375,87 | 783,02 | 1.158,89 | 129.237,97 | 50.764,30 | 71.545,05 | 122.309,36 |
107 | 128.454,95 | 373,59 | 785,30 | 1.158,89 | 128.454,95 | 51.137,89 | 72.330,36 | 123.468,25 |
108 | 127.669,64 | 371,31 | 787,59 | 1.158,89 | 127.669,64 | 51.509,20 | 73.117,94 | 124.627,14 |
109 | 126.882,06 | 369,02 | 789,88 | 1.158,89 | 126.882,06 | 51.878,21 | 73.907,82 | 125.786,03 |
110 | 126.092,18 | 366,72 | 792,17 | 1.158,89 | 126.092,18 | 52.244,93 | 74.699,99 | 126.944,92 |
111 | 125.300,01 | 364,41 | 794,48 | 1.158,89 | 125.300,01 | 52.609,34 | 75.494,47 | 128.103,82 |
112 | 124.505,53 | 362,10 | 796,79 | 1.158,89 | 124.505,53 | 52.971,45 | 76.291,26 | 129.262,71 |
113 | 123.708,74 | 359,79 | 799,11 | 1.158,89 | 123.708,74 | 53.331,23 | 77.090,37 | 130.421,60 |
114 | 122.909,63 | 357,46 | 801,43 | 1.158,89 | 122.909,63 | 53.688,70 | 77.891,80 | 131.580,49 |
115 | 122.108,20 | 355,13 | 803,76 | 1.158,89 | 122.108,20 | 54.043,83 | 78.695,56 | 132.739,38 |
116 | 121.304,44 | 352,79 | 806,10 | 1.158,89 | 121.304,44 | 54.396,62 | 79.501,65 | 133.898,28 |
117 | 120.498,35 | 350,45 | 808,44 | 1.158,89 | 120.498,35 | 54.747,07 | 80.310,10 | 135.057,17 |
118 | 119.689,90 | 348,10 | 810,79 | 1.158,89 | 119.689,90 | 55.095,17 | 81.120,89 | 136.216,06 |
119 | 118.879,11 | 345,74 | 813,15 | 1.158,89 | 118.879,11 | 55.440,91 | 81.934,04 | 137.374,95 |
120 | 118.065,96 | 343,38 | 815,52 | 1.158,89 | 118.065,96 | 55.784,28 | 82.749,56 | 138.533,84 |
121 | 117.250,44 | 341,00 | 817,89 | 1.158,89 | 117.250,44 | 56.125,29 | 83.567,45 | 139.692,74 |
122 | 116.432,55 | 338,62 | 820,27 | 1.158,89 | 116.432,55 | 56.463,91 | 84.387,72 | 140.851,63 |
123 | 115.612,28 | 336,24 | 822,65 | 1.158,89 | 115.612,28 | 56.800,15 | 85.210,37 | 142.010,52 |
124 | 114.789,63 | 333,85 | 825,05 | 1.158,89 | 114.789,63 | 57.134,00 | 86.035,41 | 143.169,41 |
125 | 113.964,59 | 331,45 | 827,44 | 1.158,89 | 113.964,59 | 57.465,44 | 86.862,86 | 144.328,30 |
126 | 113.137,14 | 329,04 | 829,85 | 1.158,89 | 113.137,14 | 57.794,49 | 87.692,71 | 145.487,20 |
127 | 112.307,29 | 326,63 | 832,26 | 1.158,89 | 112.307,29 | 58.121,11 | 88.524,97 | 146.646,09 |
128 | 111.475,03 | 324,21 | 834,69 | 1.158,89 | 111.475,03 | 58.445,32 | 89.359,66 | 147.804,98 |
129 | 110.640,34 | 321,78 | 837,11 | 1.158,89 | 110.640,34 | 58.767,10 | 90.196,77 | 148.963,87 |
130 | 109.803,23 | 319,34 | 839,55 | 1.158,89 | 109.803,23 | 59.086,44 | 91.036,32 | 150.122,76 |
131 | 108.963,68 | 316,90 | 841,99 | 1.158,89 | 108.963,68 | 59.403,34 | 91.878,31 | 151.281,66 |
132 | 108.121,69 | 314,45 | 844,44 | 1.158,89 | 108.121,69 | 59.717,80 | 92.722,75 | 152.440,55 |
133 | 107.277,25 | 312,00 | 846,89 | 1.158,89 | 107.277,25 | 60.029,80 | 93.569,64 | 153.599,44 |
134 | 106.430,36 | 309,53 | 849,36 | 1.158,89 | 106.430,36 | 60.339,33 | 94.419,00 | 154.758,33 |
135 | 105.581,00 | 307,06 | 851,83 | 1.158,89 | 105.581,00 | 60.646,40 | 95.270,83 | 155.917,22 |
136 | 104.729,17 | 304,59 | 854,30 | 1.158,89 | 104.729,17 | 60.950,98 | 96.125,13 | 157.076,12 |
137 | 103.874,87 | 302,10 | 856,79 | 1.158,89 | 103.874,87 | 61.253,09 | 96.981,92 | 158.235,01 |
138 | 103.018,08 | 299,61 | 859,28 | 1.158,89 | 103.018,08 | 61.552,70 | 97.841,20 | 159.393,90 |
139 | 102.158,80 | 297,11 | 861,78 | 1.158,89 | 102.158,80 | 61.849,81 | 98.702,98 | 160.552,79 |
140 | 101.297,02 | 294,61 | 864,29 | 1.158,89 | 101.297,02 | 62.144,41 | 99.567,27 | 161.711,68 |
141 | 100.432,73 | 292,09 | 866,80 | 1.158,89 | 100.432,73 | 62.436,51 | 100.434,07 | 162.870,57 |
142 | 99.565,93 | 289,57 | 869,32 | 1.158,89 | 99.565,93 | 62.726,08 | 101.303,39 | 164.029,47 |
143 | 98.696,61 | 287,04 | 871,85 | 1.158,89 | 98.696,61 | 63.013,12 | 102.175,24 | 165.188,36 |
144 | 97.824,76 | 284,51 | 874,38 | 1.158,89 | 97.824,76 | 63.297,63 | 103.049,62 | 166.347,25 |
145 | 96.950,38 | 281,96 | 876,93 | 1.158,89 | 96.950,38 | 63.579,59 | 103.926,55 | 167.506,14 |
146 | 96.073,45 | 279,41 | 879,48 | 1.158,89 | 96.073,45 | 63.859,00 | 104.806,03 | 168.665,03 |
147 | 95.193,97 | 276,86 | 882,04 | 1.158,89 | 95.193,97 | 64.135,86 | 105.688,07 | 169.823,93 |
148 | 94.311,93 | 274,29 | 884,60 | 1.158,89 | 94.311,93 | 64.410,15 | 106.572,67 | 170.982,82 |
149 | 93.427,33 | 271,72 | 887,17 | 1.158,89 | 93.427,33 | 64.681,87 | 107.459,84 | 172.141,71 |
150 | 92.540,16 | 269,14 | 889,75 | 1.158,89 | 92.540,16 | 64.951,01 | 108.349,60 | 173.300,60 |
151 | 91.650,40 | 266,55 | 892,34 | 1.158,89 | 91.650,40 | 65.217,56 | 109.241,94 | 174.459,49 |
152 | 90.758,06 | 263,95 | 894,94 | 1.158,89 | 90.758,06 | 65.481,51 | 110.136,88 | 175.618,39 |
153 | 89.863,12 | 261,35 | 897,54 | 1.158,89 | 89.863,12 | 65.742,86 | 111.034,42 | 176.777,28 |
154 | 88.965,58 | 258,74 | 900,15 | 1.158,89 | 88.965,58 | 66.001,60 | 111.934,57 | 177.936,17 |
155 | 88.065,43 | 256,12 | 902,77 | 1.158,89 | 88.065,43 | 66.257,73 | 112.837,33 | 179.095,06 |
156 | 87.162,67 | 253,50 | 905,39 | 1.158,89 | 87.162,67 | 66.511,23 | 113.742,73 | 180.253,95 |
157 | 86.257,27 | 250,86 | 908,03 | 1.158,89 | 86.257,27 | 66.762,09 | 114.650,76 | 181.412,85 |
158 | 85.349,24 | 248,22 | 910,67 | 1.158,89 | 85.349,24 | 67.010,32 | 115.561,42 | 182.571,74 |
159 | 84.438,58 | 245,58 | 913,32 | 1.158,89 | 84.438,58 | 67.255,89 | 116.474,74 | 183.730,63 |
160 | 83.525,26 | 242,92 | 915,97 | 1.158,89 | 83.525,26 | 67.498,81 | 117.390,71 | 184.889,52 |
161 | 82.609,29 | 240,26 | 918,64 | 1.158,89 | 82.609,29 | 67.739,07 | 118.309,35 | 186.048,41 |
162 | 81.690,65 | 237,58 | 921,31 | 1.158,89 | 81.690,65 | 67.976,65 | 119.230,66 | 187.207,31 |
163 | 80.769,34 | 234,90 | 923,99 | 1.158,89 | 80.769,34 | 68.211,55 | 120.154,65 | 188.366,20 |
164 | 79.845,35 | 232,22 | 926,68 | 1.158,89 | 79.845,35 | 68.443,77 | 121.081,32 | 189.525,09 |
165 | 78.918,68 | 229,52 | 929,37 | 1.158,89 | 78.918,68 | 68.673,29 | 122.010,69 | 190.683,98 |
166 | 77.989,31 | 226,82 | 932,07 | 1.158,89 | 77.989,31 | 68.900,11 | 122.942,76 | 191.842,87 |
167 | 77.057,24 | 224,11 | 934,78 | 1.158,89 | 77.057,24 | 69.124,22 | 123.877,55 | 193.001,77 |
168 | 76.122,45 | 221,39 | 937,50 | 1.158,89 | 76.122,45 | 69.345,61 | 124.815,05 | 194.160,66 |
169 | 75.184,95 | 218,66 | 940,23 | 1.158,89 | 75.184,95 | 69.564,27 | 125.755,28 | 195.319,55 |
170 | 74.244,72 | 215,93 | 942,96 | 1.158,89 | 74.244,72 | 69.780,20 | 126.698,24 | 196.478,44 |
171 | 73.301,76 | 213,19 | 945,71 | 1.158,89 | 73.301,76 | 69.993,39 | 127.643,95 | 197.637,33 |
172 | 72.356,05 | 210,44 | 948,46 | 1.158,89 | 72.356,05 | 70.203,82 | 128.592,40 | 198.796,23 |
173 | 71.407,60 | 207,68 | 951,21 | 1.158,89 | 71.407,60 | 70.411,50 | 129.543,62 | 199.955,12 |
174 | 70.456,38 | 204,91 | 953,98 | 1.158,89 | 70.456,38 | 70.616,41 | 130.497,60 | 201.114,01 |
175 | 69.502,40 | 202,14 | 956,76 | 1.158,89 | 69.502,40 | 70.818,55 | 131.454,36 | 202.272,90 |
176 | 68.545,64 | 199,35 | 959,54 | 1.158,89 | 68.545,64 | 71.017,90 | 132.413,90 | 203.431,79 |
177 | 67.586,10 | 196,56 | 962,33 | 1.158,89 | 67.586,10 | 71.214,46 | 133.376,22 | 204.590,69 |
178 | 66.623,78 | 193,76 | 965,13 | 1.158,89 | 66.623,78 | 71.408,23 | 134.341,35 | 205.749,58 |
179 | 65.658,65 | 190,96 | 967,93 | 1.158,89 | 65.658,65 | 71.599,18 | 135.309,29 | 206.908,47 |
180 | 64.690,71 | 188,14 | 970,75 | 1.158,89 | 64.690,71 | 71.787,33 | 136.280,04 | 208.067,36 |
181 | 63.719,96 | 185,32 | 973,57 | 1.158,89 | 63.719,96 | 71.972,64 | 137.253,61 | 209.226,25 |
182 | 62.746,39 | 182,49 | 976,40 | 1.158,89 | 62.746,39 | 72.155,13 | 138.230,01 | 210.385,15 |
183 | 61.769,99 | 179,65 | 979,24 | 1.158,89 | 61.769,99 | 72.334,78 | 139.209,26 | 211.544,04 |
184 | 60.790,74 | 176,80 | 982,09 | 1.158,89 | 60.790,74 | 72.511,58 | 140.191,35 | 212.702,93 |
185 | 59.808,65 | 173,94 | 984,95 | 1.158,89 | 59.808,65 | 72.685,52 | 141.176,30 | 213.861,82 |
186 | 58.823,70 | 171,08 | 987,81 | 1.158,89 | 58.823,70 | 72.856,60 | 142.164,11 | 215.020,71 |
187 | 57.835,89 | 168,21 | 990,69 | 1.158,89 | 57.835,89 | 73.024,81 | 143.154,80 | 216.179,61 |
188 | 56.845,20 | 165,32 | 993,57 | 1.158,89 | 56.845,20 | 73.190,13 | 144.148,37 | 217.338,50 |
189 | 55.851,63 | 162,44 | 996,46 | 1.158,89 | 55.851,63 | 73.352,57 | 145.144,82 | 218.497,39 |
190 | 54.855,18 | 159,54 | 999,35 | 1.158,89 | 54.855,18 | 73.512,10 | 146.144,18 | 219.656,28 |
191 | 53.855,82 | 156,63 | 1.002,26 | 1.158,89 | 53.855,82 | 73.668,74 | 147.146,44 | 220.815,17 |
192 | 52.853,56 | 153,72 | 1.005,18 | 1.158,89 | 52.853,56 | 73.822,45 | 148.151,61 | 221.974,07 |
193 | 51.848,39 | 150,79 | 1.008,10 | 1.158,89 | 51.848,39 | 73.973,24 | 149.159,71 | 223.132,96 |
194 | 50.840,29 | 147,86 | 1.011,03 | 1.158,89 | 50.840,29 | 74.121,10 | 150.170,75 | 224.291,85 |
195 | 49.829,25 | 144,92 | 1.013,97 | 1.158,89 | 49.829,25 | 74.266,02 | 151.184,72 | 225.450,74 |
196 | 48.815,28 | 141,97 | 1.016,92 | 1.158,89 | 48.815,28 | 74.408,00 | 152.201,64 | 226.609,63 |
197 | 47.798,36 | 139,01 | 1.019,88 | 1.158,89 | 47.798,36 | 74.547,01 | 153.221,52 | 227.768,53 |
198 | 46.778,48 | 136,05 | 1.022,84 | 1.158,89 | 46.778,48 | 74.683,06 | 154.244,36 | 228.927,42 |
199 | 45.755,64 | 133,07 | 1.025,82 | 1.158,89 | 45.755,64 | 74.816,13 | 155.270,18 | 230.086,31 |
200 | 44.729,82 | 130,09 | 1.028,80 | 1.158,89 | 44.729,82 | 74.946,22 | 156.298,98 | 231.245,20 |
201 | 43.701,02 | 127,10 | 1.031,79 | 1.158,89 | 43.701,02 | 75.073,32 | 157.330,78 | 232.404,09 |
202 | 42.669,22 | 124,10 | 1.034,80 | 1.158,89 | 42.669,22 | 75.197,41 | 158.365,57 | 233.562,99 |
203 | 41.634,43 | 121,09 | 1.037,81 | 1.158,89 | 41.634,43 | 75.318,50 | 159.403,38 | 234.721,88 |
204 | 40.596,62 | 118,07 | 1.040,82 | 1.158,89 | 40.596,62 | 75.436,57 | 160.444,20 | 235.880,77 |
205 | 39.555,80 | 115,04 | 1.043,85 | 1.158,89 | 39.555,80 | 75.551,61 | 161.488,05 | 237.039,66 |
206 | 38.511,95 | 112,01 | 1.046,89 | 1.158,89 | 38.511,95 | 75.663,61 | 162.534,94 | 238.198,55 |
207 | 37.465,06 | 108,96 | 1.049,93 | 1.158,89 | 37.465,06 | 75.772,57 | 163.584,87 | 239.357,45 |
208 | 36.415,13 | 105,91 | 1.052,98 | 1.158,89 | 36.415,13 | 75.878,48 | 164.637,86 | 240.516,34 |
209 | 35.362,14 | 102,84 | 1.056,05 | 1.158,89 | 35.362,14 | 75.981,33 | 165.693,90 | 241.675,23 |
210 | 34.306,10 | 99,77 | 1.059,12 | 1.158,89 | 34.306,10 | 76.081,10 | 166.753,02 | 242.834,12 |
211 | 33.246,98 | 96,69 | 1.062,20 | 1.158,89 | 33.246,98 | 76.177,79 | 167.815,22 | 243.993,01 |
212 | 32.184,78 | 93,60 | 1.065,29 | 1.158,89 | 32.184,78 | 76.271,40 | 168.880,51 | 245.151,91 |
213 | 31.119,49 | 90,51 | 1.068,39 | 1.158,89 | 31.119,49 | 76.361,90 | 169.948,89 | 246.310,80 |
214 | 30.051,11 | 87,40 | 1.071,49 | 1.158,89 | 30.051,11 | 76.449,30 | 171.020,39 | 247.469,69 |
215 | 28.979,61 | 84,28 | 1.074,61 | 1.158,89 | 28.979,61 | 76.533,58 | 172.095,00 | 248.628,58 |
216 | 27.905,00 | 81,16 | 1.077,73 | 1.158,89 | 27.905,00 | 76.614,74 | 173.172,73 | 249.787,47 |
217 | 26.827,27 | 78,02 | 1.080,87 | 1.158,89 | 26.827,27 | 76.692,76 | 174.253,60 | 250.946,37 |
218 | 25.746,40 | 74,88 | 1.084,01 | 1.158,89 | 25.746,40 | 76.767,64 | 175.337,61 | 252.105,26 |
219 | 24.662,39 | 71,73 | 1.087,17 | 1.158,89 | 24.662,39 | 76.839,37 | 176.424,78 | 253.264,15 |
220 | 23.575,22 | 68,56 | 1.090,33 | 1.158,89 | 23.575,22 | 76.907,93 | 177.515,11 | 254.423,04 |
221 | 22.484,89 | 65,39 | 1.093,50 | 1.158,89 | 22.484,89 | 76.973,33 | 178.608,61 | 255.581,93 |
222 | 21.391,39 | 62,21 | 1.096,68 | 1.158,89 | 21.391,39 | 77.035,54 | 179.705,28 | 256.740,83 |
223 | 20.294,72 | 59,02 | 1.099,87 | 1.158,89 | 20.294,72 | 77.094,57 | 180.805,15 | 257.899,72 |
224 | 19.194,85 | 55,83 | 1.103,07 | 1.158,89 | 19.194,85 | 77.150,39 | 181.908,22 | 259.058,61 |
225 | 18.091,78 | 52,62 | 1.106,28 | 1.158,89 | 18.091,78 | 77.203,01 | 183.014,49 | 260.217,50 |
226 | 16.985,51 | 49,40 | 1.109,49 | 1.158,89 | 16.985,51 | 77.252,41 | 184.123,99 | 261.376,39 |
227 | 15.876,01 | 46,17 | 1.112,72 | 1.158,89 | 15.876,01 | 77.298,58 | 185.236,71 | 262.535,29 |
228 | 14.763,29 | 42,94 | 1.115,96 | 1.158,89 | 14.763,29 | 77.341,52 | 186.352,66 | 263.694,18 |
229 | 13.647,34 | 39,69 | 1.119,20 | 1.158,89 | 13.647,34 | 77.381,21 | 187.471,86 | 264.853,07 |
230 | 12.528,14 | 36,44 | 1.122,46 | 1.158,89 | 12.528,14 | 77.417,64 | 188.594,32 | 266.011,96 |
231 | 11.405,68 | 33,17 | 1.125,72 | 1.158,89 | 11.405,68 | 77.450,81 | 189.720,04 | 267.170,85 |
232 | 10.279,96 | 29,90 | 1.128,99 | 1.158,89 | 10.279,96 | 77.480,71 | 190.849,03 | 268.329,75 |
233 | 9.150,97 | 26,61 | 1.132,28 | 1.158,89 | 9.150,97 | 77.507,33 | 191.981,31 | 269.488,64 |
234 | 8.018,69 | 23,32 | 1.135,57 | 1.158,89 | 8.018,69 | 77.530,65 | 193.116,88 | 270.647,53 |
235 | 6.883,12 | 20,02 | 1.138,87 | 1.158,89 | 6.883,12 | 77.550,67 | 194.255,76 | 271.806,42 |
236 | 5.744,24 | 16,71 | 1.142,19 | 1.158,89 | 5.744,24 | 77.567,37 | 195.397,94 | 272.965,31 |
237 | 4.602,06 | 13,38 | 1.145,51 | 1.158,89 | 4.602,06 | 77.580,76 | 196.543,45 | 274.124,21 |
238 | 3.456,55 | 10,05 | 1.148,84 | 1.158,89 | 3.456,55 | 77.590,81 | 197.692,29 | 275.283,10 |
239 | 2.307,71 | 6,71 | 1.152,18 | 1.158,89 | 2.307,71 | 77.597,52 | 198.844,47 | 276.441,99 |
240 | 1.155,53 | 3,36 | 1.155,53 | 1.158,89 | 1.155,53 | 77.600,88 | 200.000,00 | 277.600,88 |
- 82.526,09€
- Zinsanteil
- 1.179,54€
- Monatsrate
- 3,69%
- Sollzins p.a.
- 3,75%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 615,00 | 564,54 | 1.179,54 | 199.435,46 | 615,00 | 564,54 | 1.179,54 |
2 | 199.435,46 | 613,26 | 566,28 | 1.179,54 | 199.435,46 | 664,51 | 1.130,82 | 1.795,33 |
3 | 198.869,18 | 611,52 | 568,02 | 1.179,54 | 198.869,18 | 1.276,04 | 1.698,84 | 2.974,87 |
4 | 198.301,16 | 609,78 | 569,76 | 1.179,54 | 198.301,16 | 1.885,81 | 2.268,60 | 4.154,41 |
5 | 197.731,40 | 608,02 | 571,52 | 1.179,54 | 197.731,40 | 2.493,84 | 2.840,12 | 5.333,96 |
6 | 197.159,88 | 606,27 | 573,27 | 1.179,54 | 197.159,88 | 3.100,10 | 3.413,39 | 6.513,50 |
7 | 196.586,61 | 604,50 | 575,04 | 1.179,54 | 196.586,61 | 3.704,61 | 3.988,43 | 7.693,04 |
8 | 196.011,57 | 602,74 | 576,81 | 1.179,54 | 196.011,57 | 4.307,34 | 4.565,24 | 8.872,58 |
9 | 195.434,76 | 600,96 | 578,58 | 1.179,54 | 195.434,76 | 4.908,30 | 5.143,81 | 10.052,12 |
10 | 194.856,19 | 599,18 | 580,36 | 1.179,54 | 194.856,19 | 5.507,49 | 5.724,17 | 11.231,66 |
11 | 194.275,83 | 597,40 | 582,14 | 1.179,54 | 194.275,83 | 6.104,89 | 6.306,32 | 12.411,20 |
12 | 193.693,68 | 595,61 | 583,93 | 1.179,54 | 193.693,68 | 6.700,49 | 6.890,25 | 13.590,74 |
13 | 193.109,75 | 593,81 | 585,73 | 1.179,54 | 193.109,75 | 7.294,31 | 7.475,98 | 14.770,28 |
14 | 192.524,02 | 592,01 | 587,53 | 1.179,54 | 192.524,02 | 7.886,32 | 8.063,51 | 15.949,82 |
15 | 191.936,49 | 590,20 | 589,34 | 1.179,54 | 191.936,49 | 8.476,52 | 8.652,84 | 17.129,37 |
16 | 191.347,16 | 588,39 | 591,15 | 1.179,54 | 191.347,16 | 9.064,91 | 9.243,99 | 18.308,91 |
17 | 190.756,01 | 586,57 | 592,97 | 1.179,54 | 190.756,01 | 9.651,49 | 9.836,96 | 19.488,45 |
18 | 190.163,04 | 584,75 | 594,79 | 1.179,54 | 190.163,04 | 10.236,24 | 10.431,75 | 20.667,99 |
19 | 189.568,25 | 582,92 | 596,62 | 1.179,54 | 189.568,25 | 10.819,16 | 11.028,37 | 21.847,53 |
20 | 188.971,63 | 581,09 | 598,45 | 1.179,54 | 188.971,63 | 11.400,25 | 11.626,82 | 23.027,07 |
21 | 188.373,18 | 579,25 | 600,29 | 1.179,54 | 188.373,18 | 11.979,50 | 12.227,11 | 24.206,61 |
22 | 187.772,89 | 577,40 | 602,14 | 1.179,54 | 187.772,89 | 12.556,90 | 12.829,25 | 25.386,15 |
23 | 187.170,75 | 575,55 | 603,99 | 1.179,54 | 187.170,75 | 13.132,45 | 13.433,24 | 26.565,69 |
24 | 186.566,76 | 573,69 | 605,85 | 1.179,54 | 186.566,76 | 13.706,14 | 14.039,09 | 27.745,23 |
25 | 185.960,91 | 571,83 | 607,71 | 1.179,54 | 185.960,91 | 14.277,97 | 14.646,80 | 28.924,78 |
26 | 185.353,20 | 569,96 | 609,58 | 1.179,54 | 185.353,20 | 14.847,93 | 15.256,38 | 30.104,32 |
27 | 184.743,62 | 568,09 | 611,45 | 1.179,54 | 184.743,62 | 15.416,02 | 15.867,84 | 31.283,86 |
28 | 184.132,16 | 566,21 | 613,33 | 1.179,54 | 184.132,16 | 15.982,23 | 16.481,17 | 32.463,40 |
29 | 183.518,83 | 564,32 | 615,22 | 1.179,54 | 183.518,83 | 16.546,55 | 17.096,39 | 33.642,94 |
30 | 182.903,61 | 562,43 | 617,11 | 1.179,54 | 182.903,61 | 17.108,98 | 17.713,50 | 34.822,48 |
31 | 182.286,50 | 560,53 | 619,01 | 1.179,54 | 182.286,50 | 17.669,51 | 18.332,51 | 36.002,02 |
32 | 181.667,49 | 558,63 | 620,91 | 1.179,54 | 181.667,49 | 18.228,13 | 18.953,43 | 37.181,56 |
33 | 181.046,57 | 556,72 | 622,82 | 1.179,54 | 181.046,57 | 18.784,85 | 19.576,25 | 38.361,10 |
34 | 180.423,75 | 554,80 | 624,74 | 1.179,54 | 180.423,75 | 19.339,66 | 20.200,99 | 39.540,64 |
35 | 179.799,01 | 552,88 | 626,66 | 1.179,54 | 179.799,01 | 19.892,54 | 20.827,65 | 40.720,19 |
36 | 179.172,35 | 550,95 | 628,59 | 1.179,54 | 179.172,35 | 20.443,49 | 21.456,23 | 41.899,73 |
37 | 178.543,77 | 549,02 | 630,52 | 1.179,54 | 178.543,77 | 20.992,51 | 22.086,75 | 43.079,27 |
38 | 177.913,25 | 547,08 | 632,46 | 1.179,54 | 177.913,25 | 21.539,60 | 22.719,21 | 44.258,81 |
39 | 177.280,79 | 545,14 | 634,40 | 1.179,54 | 177.280,79 | 22.084,74 | 23.353,61 | 45.438,35 |
40 | 176.646,39 | 543,19 | 636,35 | 1.179,54 | 176.646,39 | 22.627,92 | 23.989,97 | 46.617,89 |
41 | 176.010,03 | 541,23 | 638,31 | 1.179,54 | 176.010,03 | 23.169,16 | 24.628,28 | 47.797,43 |
42 | 175.371,72 | 539,27 | 640,27 | 1.179,54 | 175.371,72 | 23.708,42 | 25.268,55 | 48.976,97 |
43 | 174.731,45 | 537,30 | 642,24 | 1.179,54 | 174.731,45 | 24.245,72 | 25.910,79 | 50.156,51 |
44 | 174.089,21 | 535,32 | 644,22 | 1.179,54 | 174.089,21 | 24.781,05 | 26.555,01 | 51.336,05 |
45 | 173.444,99 | 533,34 | 646,20 | 1.179,54 | 173.444,99 | 25.314,39 | 27.201,21 | 52.515,60 |
46 | 172.798,79 | 531,36 | 648,18 | 1.179,54 | 172.798,79 | 25.845,75 | 27.849,39 | 53.695,14 |
47 | 172.150,61 | 529,36 | 650,18 | 1.179,54 | 172.150,61 | 26.375,11 | 28.499,57 | 54.874,68 |
48 | 171.500,43 | 527,36 | 652,18 | 1.179,54 | 171.500,43 | 26.902,47 | 29.151,74 | 56.054,22 |
49 | 170.848,26 | 525,36 | 654,18 | 1.179,54 | 170.848,26 | 27.427,83 | 29.805,93 | 57.233,76 |
50 | 170.194,07 | 523,35 | 656,19 | 1.179,54 | 170.194,07 | 27.951,18 | 30.462,12 | 58.413,30 |
51 | 169.537,88 | 521,33 | 658,21 | 1.179,54 | 169.537,88 | 28.472,51 | 31.120,33 | 59.592,84 |
52 | 168.879,67 | 519,30 | 660,24 | 1.179,54 | 168.879,67 | 28.991,81 | 31.780,57 | 60.772,38 |
53 | 168.219,43 | 517,27 | 662,27 | 1.179,54 | 168.219,43 | 29.509,09 | 32.442,84 | 61.951,92 |
54 | 167.557,16 | 515,24 | 664,30 | 1.179,54 | 167.557,16 | 30.024,33 | 33.107,14 | 63.131,46 |
55 | 166.892,86 | 513,20 | 666,35 | 1.179,54 | 166.892,86 | 30.537,52 | 33.773,48 | 64.311,01 |
56 | 166.226,52 | 511,15 | 668,39 | 1.179,54 | 166.226,52 | 31.048,67 | 34.441,88 | 65.490,55 |
57 | 165.558,12 | 509,09 | 670,45 | 1.179,54 | 165.558,12 | 31.557,76 | 35.112,33 | 66.670,09 |
58 | 164.887,67 | 507,03 | 672,51 | 1.179,54 | 164.887,67 | 32.064,79 | 35.784,84 | 67.849,63 |
59 | 164.215,16 | 504,96 | 674,58 | 1.179,54 | 164.215,16 | 32.569,75 | 36.459,42 | 69.029,17 |
60 | 163.540,58 | 502,89 | 676,65 | 1.179,54 | 163.540,58 | 33.072,64 | 37.136,07 | 70.208,71 |
61 | 162.863,93 | 500,81 | 678,73 | 1.179,54 | 162.863,93 | 33.573,44 | 37.814,81 | 71.388,25 |
62 | 162.185,19 | 498,72 | 680,82 | 1.179,54 | 162.185,19 | 34.072,16 | 38.495,63 | 72.567,79 |
63 | 161.504,37 | 496,63 | 682,92 | 1.179,54 | 161.504,37 | 34.568,79 | 39.178,54 | 73.747,33 |
64 | 160.821,46 | 494,53 | 685,02 | 1.179,54 | 160.821,46 | 35.063,32 | 39.863,56 | 74.926,87 |
65 | 160.136,44 | 492,42 | 687,12 | 1.179,54 | 160.136,44 | 35.555,73 | 40.550,68 | 76.106,42 |
66 | 159.449,32 | 490,31 | 689,23 | 1.179,54 | 159.449,32 | 36.046,04 | 41.239,91 | 77.285,96 |
67 | 158.760,09 | 488,19 | 691,35 | 1.179,54 | 158.760,09 | 36.534,23 | 41.931,27 | 78.465,50 |
68 | 158.068,73 | 486,06 | 693,48 | 1.179,54 | 158.068,73 | 37.020,29 | 42.624,75 | 79.645,04 |
69 | 157.375,25 | 483,93 | 695,61 | 1.179,54 | 157.375,25 | 37.504,22 | 43.320,36 | 80.824,58 |
70 | 156.679,64 | 481,79 | 697,75 | 1.179,54 | 156.679,64 | 37.986,01 | 44.018,11 | 82.004,12 |
71 | 155.981,89 | 479,64 | 699,90 | 1.179,54 | 155.981,89 | 38.465,65 | 44.718,01 | 83.183,66 |
72 | 155.281,99 | 477,49 | 702,05 | 1.179,54 | 155.281,99 | 38.943,15 | 45.420,06 | 84.363,20 |
73 | 154.579,94 | 475,33 | 704,21 | 1.179,54 | 154.579,94 | 39.418,48 | 46.124,26 | 85.542,74 |
74 | 153.875,74 | 473,17 | 706,37 | 1.179,54 | 153.875,74 | 39.891,65 | 46.830,64 | 86.722,28 |
75 | 153.169,36 | 471,00 | 708,55 | 1.179,54 | 153.169,36 | 40.362,64 | 47.539,18 | 87.901,83 |
76 | 152.460,82 | 468,82 | 710,72 | 1.179,54 | 152.460,82 | 40.831,46 | 48.249,91 | 89.081,37 |
77 | 151.750,09 | 466,63 | 712,91 | 1.179,54 | 151.750,09 | 41.298,09 | 48.962,82 | 90.260,91 |
78 | 151.037,18 | 464,44 | 715,10 | 1.179,54 | 151.037,18 | 41.762,53 | 49.677,92 | 91.440,45 |
79 | 150.322,08 | 462,24 | 717,30 | 1.179,54 | 150.322,08 | 42.224,77 | 50.395,22 | 92.619,99 |
80 | 149.604,78 | 460,03 | 719,51 | 1.179,54 | 149.604,78 | 42.684,81 | 51.114,72 | 93.799,53 |
81 | 148.885,28 | 457,82 | 721,72 | 1.179,54 | 148.885,28 | 43.142,63 | 51.836,44 | 94.979,07 |
82 | 148.163,56 | 455,60 | 723,94 | 1.179,54 | 148.163,56 | 43.598,23 | 52.560,38 | 96.158,61 |
83 | 147.439,62 | 453,38 | 726,16 | 1.179,54 | 147.439,62 | 44.051,61 | 53.286,55 | 97.338,15 |
84 | 146.713,45 | 451,14 | 728,40 | 1.179,54 | 146.713,45 | 44.502,75 | 54.014,94 | 98.517,69 |
85 | 145.985,06 | 448,90 | 730,64 | 1.179,54 | 145.985,06 | 44.951,66 | 54.745,58 | 99.697,24 |
86 | 145.254,42 | 446,66 | 732,88 | 1.179,54 | 145.254,42 | 45.398,31 | 55.478,46 | 100.876,78 |
87 | 144.521,54 | 444,40 | 735,14 | 1.179,54 | 144.521,54 | 45.842,72 | 56.213,60 | 102.056,32 |
88 | 143.786,40 | 442,14 | 737,40 | 1.179,54 | 143.786,40 | 46.284,86 | 56.951,00 | 103.235,86 |
89 | 143.049,00 | 439,88 | 739,67 | 1.179,54 | 143.049,00 | 46.724,73 | 57.690,66 | 104.415,40 |
90 | 142.309,34 | 437,60 | 741,94 | 1.179,54 | 142.309,34 | 47.162,34 | 58.432,60 | 105.594,94 |
91 | 141.567,40 | 435,32 | 744,22 | 1.179,54 | 141.567,40 | 47.597,66 | 59.176,83 | 106.774,48 |
92 | 140.823,17 | 433,03 | 746,51 | 1.179,54 | 140.823,17 | 48.030,69 | 59.923,33 | 107.954,02 |
93 | 140.076,67 | 430,74 | 748,81 | 1.179,54 | 140.076,67 | 48.461,42 | 60.672,14 | 109.133,56 |
94 | 139.327,86 | 428,43 | 751,11 | 1.179,54 | 139.327,86 | 48.889,86 | 61.423,25 | 110.313,10 |
95 | 138.576,75 | 426,12 | 753,42 | 1.179,54 | 138.576,75 | 49.315,98 | 62.176,67 | 111.492,65 |
96 | 137.823,33 | 423,81 | 755,73 | 1.179,54 | 137.823,33 | 49.739,79 | 62.932,40 | 112.672,19 |
97 | 137.067,60 | 421,48 | 758,06 | 1.179,54 | 137.067,60 | 50.161,27 | 63.690,46 | 113.851,73 |
98 | 136.309,54 | 419,15 | 760,39 | 1.179,54 | 136.309,54 | 50.580,42 | 64.450,85 | 115.031,27 |
99 | 135.549,15 | 416,81 | 762,73 | 1.179,54 | 135.549,15 | 50.997,23 | 65.213,57 | 116.210,81 |
100 | 134.786,43 | 414,47 | 765,07 | 1.179,54 | 134.786,43 | 51.411,70 | 65.978,65 | 117.390,35 |
101 | 134.021,35 | 412,12 | 767,43 | 1.179,54 | 134.021,35 | 51.823,82 | 66.746,07 | 118.569,89 |
102 | 133.253,93 | 409,76 | 769,79 | 1.179,54 | 133.253,93 | 52.233,57 | 67.515,86 | 119.749,43 |
103 | 132.484,14 | 407,39 | 772,15 | 1.179,54 | 132.484,14 | 52.640,96 | 68.288,01 | 120.928,97 |
104 | 131.711,99 | 405,01 | 774,53 | 1.179,54 | 131.711,99 | 53.045,98 | 69.062,54 | 122.108,51 |
105 | 130.937,46 | 402,63 | 776,91 | 1.179,54 | 130.937,46 | 53.448,61 | 69.839,44 | 123.288,06 |
106 | 130.160,56 | 400,24 | 779,30 | 1.179,54 | 130.160,56 | 53.848,85 | 70.618,74 | 124.467,60 |
107 | 129.381,26 | 397,85 | 781,69 | 1.179,54 | 129.381,26 | 54.246,70 | 71.400,44 | 125.647,14 |
108 | 128.599,56 | 395,44 | 784,10 | 1.179,54 | 128.599,56 | 54.642,14 | 72.184,53 | 126.826,68 |
109 | 127.815,47 | 393,03 | 786,51 | 1.179,54 | 127.815,47 | 55.035,18 | 72.971,04 | 128.006,22 |
110 | 127.028,96 | 390,61 | 788,93 | 1.179,54 | 127.028,96 | 55.425,79 | 73.759,97 | 129.185,76 |
111 | 126.240,03 | 388,19 | 791,35 | 1.179,54 | 126.240,03 | 55.813,98 | 74.551,32 | 130.365,30 |
112 | 125.448,68 | 385,75 | 793,79 | 1.179,54 | 125.448,68 | 56.199,73 | 75.345,11 | 131.544,84 |
113 | 124.654,89 | 383,31 | 796,23 | 1.179,54 | 124.654,89 | 56.583,05 | 76.141,34 | 132.724,38 |
114 | 123.858,66 | 380,87 | 798,68 | 1.179,54 | 123.858,66 | 56.963,91 | 76.940,01 | 133.903,92 |
115 | 123.059,99 | 378,41 | 801,13 | 1.179,54 | 123.059,99 | 57.342,32 | 77.741,14 | 135.083,47 |
116 | 122.258,86 | 375,95 | 803,60 | 1.179,54 | 122.258,86 | 57.718,27 | 78.544,74 | 136.263,01 |
117 | 121.455,26 | 373,47 | 806,07 | 1.179,54 | 121.455,26 | 58.091,74 | 79.350,80 | 137.442,55 |
118 | 120.649,20 | 371,00 | 808,54 | 1.179,54 | 120.649,20 | 58.462,74 | 80.159,35 | 138.622,09 |
119 | 119.840,65 | 368,51 | 811,03 | 1.179,54 | 119.840,65 | 58.831,25 | 80.970,38 | 139.801,63 |
120 | 119.029,62 | 366,02 | 813,52 | 1.179,54 | 119.029,62 | 59.197,27 | 81.783,90 | 140.981,17 |
121 | 118.216,10 | 363,51 | 816,03 | 1.179,54 | 118.216,10 | 59.560,78 | 82.599,93 | 142.160,71 |
122 | 117.400,07 | 361,01 | 818,54 | 1.179,54 | 117.400,07 | 59.921,79 | 83.418,47 | 143.340,25 |
123 | 116.581,53 | 358,49 | 821,05 | 1.179,54 | 116.581,53 | 60.280,27 | 84.239,52 | 144.519,79 |
124 | 115.760,48 | 355,96 | 823,58 | 1.179,54 | 115.760,48 | 60.636,24 | 85.063,10 | 145.699,33 |
125 | 114.936,90 | 353,43 | 826,11 | 1.179,54 | 114.936,90 | 60.989,67 | 85.889,21 | 146.878,88 |
126 | 114.110,79 | 350,89 | 828,65 | 1.179,54 | 114.110,79 | 61.340,56 | 86.717,86 | 148.058,42 |
127 | 113.282,14 | 348,34 | 831,20 | 1.179,54 | 113.282,14 | 61.688,90 | 87.549,06 | 149.237,96 |
128 | 112.450,94 | 345,79 | 833,75 | 1.179,54 | 112.450,94 | 62.034,69 | 88.382,81 | 150.417,50 |
129 | 111.617,19 | 343,22 | 836,32 | 1.179,54 | 111.617,19 | 62.377,91 | 89.219,13 | 151.597,04 |
130 | 110.780,87 | 340,65 | 838,89 | 1.179,54 | 110.780,87 | 62.718,56 | 90.058,02 | 152.776,58 |
131 | 109.941,98 | 338,07 | 841,47 | 1.179,54 | 109.941,98 | 63.056,63 | 90.899,49 | 153.956,12 |
132 | 109.100,51 | 335,48 | 844,06 | 1.179,54 | 109.100,51 | 63.392,12 | 91.743,54 | 155.135,66 |
133 | 108.256,46 | 332,89 | 846,65 | 1.179,54 | 108.256,46 | 63.725,01 | 92.590,20 | 156.315,20 |
134 | 107.409,80 | 330,29 | 849,26 | 1.179,54 | 107.409,80 | 64.055,29 | 93.439,45 | 157.494,74 |
135 | 106.560,55 | 327,67 | 851,87 | 1.179,54 | 106.560,55 | 64.382,97 | 94.291,32 | 158.674,29 |
136 | 105.708,68 | 325,05 | 854,49 | 1.179,54 | 105.708,68 | 64.708,02 | 95.145,81 | 159.853,83 |
137 | 104.854,19 | 322,43 | 857,11 | 1.179,54 | 104.854,19 | 65.030,45 | 96.002,92 | 161.033,37 |
138 | 103.997,08 | 319,79 | 859,75 | 1.179,54 | 103.997,08 | 65.350,24 | 96.862,67 | 162.212,91 |
139 | 103.137,33 | 317,15 | 862,39 | 1.179,54 | 103.137,33 | 65.667,38 | 97.725,06 | 163.392,45 |
140 | 102.274,94 | 314,50 | 865,05 | 1.179,54 | 102.274,94 | 65.981,88 | 98.590,11 | 164.571,99 |
141 | 101.409,89 | 311,84 | 867,71 | 1.179,54 | 101.409,89 | 66.293,72 | 99.457,82 | 165.751,53 |
142 | 100.542,18 | 309,17 | 870,37 | 1.179,54 | 100.542,18 | 66.602,88 | 100.328,19 | 166.931,07 |
143 | 99.671,81 | 306,49 | 873,05 | 1.179,54 | 99.671,81 | 66.909,37 | 101.201,24 | 168.110,61 |
144 | 98.798,76 | 303,81 | 875,73 | 1.179,54 | 98.798,76 | 67.213,18 | 102.076,97 | 169.290,15 |
145 | 97.923,03 | 301,11 | 878,43 | 1.179,54 | 97.923,03 | 67.514,29 | 102.955,40 | 170.469,70 |
146 | 97.044,60 | 298,41 | 881,13 | 1.179,54 | 97.044,60 | 67.812,71 | 103.836,53 | 171.649,24 |
147 | 96.163,47 | 295,70 | 883,84 | 1.179,54 | 96.163,47 | 68.108,41 | 104.720,37 | 172.828,78 |
148 | 95.279,63 | 292,98 | 886,56 | 1.179,54 | 95.279,63 | 68.401,39 | 105.606,93 | 174.008,32 |
149 | 94.393,07 | 290,26 | 889,28 | 1.179,54 | 94.393,07 | 68.691,65 | 106.496,21 | 175.187,86 |
150 | 93.503,79 | 287,52 | 892,02 | 1.179,54 | 93.503,79 | 68.979,18 | 107.388,22 | 176.367,40 |
151 | 92.611,78 | 284,78 | 894,76 | 1.179,54 | 92.611,78 | 69.263,96 | 108.282,98 | 177.546,94 |
152 | 91.717,02 | 282,03 | 897,51 | 1.179,54 | 91.717,02 | 69.545,99 | 109.180,50 | 178.726,48 |
153 | 90.819,50 | 279,27 | 900,27 | 1.179,54 | 90.819,50 | 69.825,26 | 110.080,77 | 179.906,02 |
154 | 89.919,23 | 276,50 | 903,04 | 1.179,54 | 89.919,23 | 70.101,76 | 110.983,81 | 181.085,56 |
155 | 89.016,19 | 273,72 | 905,82 | 1.179,54 | 89.016,19 | 70.375,48 | 111.889,62 | 182.265,11 |
156 | 88.110,38 | 270,94 | 908,60 | 1.179,54 | 88.110,38 | 70.646,42 | 112.798,22 | 183.444,65 |
157 | 87.201,78 | 268,15 | 911,40 | 1.179,54 | 87.201,78 | 70.914,57 | 113.709,62 | 184.624,19 |
158 | 86.290,38 | 265,34 | 914,20 | 1.179,54 | 86.290,38 | 71.179,91 | 114.623,82 | 185.803,73 |
159 | 85.376,18 | 262,53 | 917,01 | 1.179,54 | 85.376,18 | 71.442,44 | 115.540,83 | 186.983,27 |
160 | 84.459,17 | 259,71 | 919,83 | 1.179,54 | 84.459,17 | 71.702,15 | 116.460,66 | 188.162,81 |
161 | 83.539,34 | 256,88 | 922,66 | 1.179,54 | 83.539,34 | 71.959,04 | 117.383,31 | 189.342,35 |
162 | 82.616,69 | 254,05 | 925,49 | 1.179,54 | 82.616,69 | 72.213,08 | 118.308,81 | 190.521,89 |
163 | 81.691,19 | 251,20 | 928,34 | 1.179,54 | 81.691,19 | 72.464,29 | 119.237,15 | 191.701,43 |
164 | 80.762,85 | 248,35 | 931,20 | 1.179,54 | 80.762,85 | 72.712,63 | 120.168,34 | 192.880,97 |
165 | 79.831,66 | 245,48 | 934,06 | 1.179,54 | 79.831,66 | 72.958,11 | 121.102,40 | 194.060,52 |
166 | 78.897,60 | 242,61 | 936,93 | 1.179,54 | 78.897,60 | 73.200,72 | 122.039,33 | 195.240,06 |
167 | 77.960,67 | 239,73 | 939,81 | 1.179,54 | 77.960,67 | 73.440,45 | 122.979,14 | 196.419,60 |
168 | 77.020,86 | 236,84 | 942,70 | 1.179,54 | 77.020,86 | 73.677,29 | 123.921,85 | 197.599,14 |
169 | 76.078,15 | 233,94 | 945,60 | 1.179,54 | 76.078,15 | 73.911,23 | 124.867,45 | 198.778,68 |
170 | 75.132,55 | 231,03 | 948,51 | 1.179,54 | 75.132,55 | 74.142,26 | 125.815,96 | 199.958,22 |
171 | 74.184,04 | 228,12 | 951,43 | 1.179,54 | 74.184,04 | 74.370,38 | 126.767,38 | 201.137,76 |
172 | 73.232,62 | 225,19 | 954,35 | 1.179,54 | 73.232,62 | 74.595,57 | 127.721,73 | 202.317,30 |
173 | 72.278,27 | 222,26 | 957,29 | 1.179,54 | 72.278,27 | 74.817,83 | 128.679,02 | 203.496,84 |
174 | 71.320,98 | 219,31 | 960,23 | 1.179,54 | 71.320,98 | 75.037,14 | 129.639,25 | 204.676,38 |
175 | 70.360,75 | 216,36 | 963,18 | 1.179,54 | 70.360,75 | 75.253,50 | 130.602,43 | 205.855,93 |
176 | 69.397,57 | 213,40 | 966,14 | 1.179,54 | 69.397,57 | 75.466,90 | 131.568,57 | 207.035,47 |
177 | 68.431,43 | 210,43 | 969,11 | 1.179,54 | 68.431,43 | 75.677,32 | 132.537,69 | 208.215,01 |
178 | 67.462,31 | 207,45 | 972,09 | 1.179,54 | 67.462,31 | 75.884,77 | 133.509,78 | 209.394,55 |
179 | 66.490,22 | 204,46 | 975,08 | 1.179,54 | 66.490,22 | 76.089,23 | 134.484,86 | 210.574,09 |
180 | 65.515,14 | 201,46 | 978,08 | 1.179,54 | 65.515,14 | 76.290,68 | 135.462,95 | 211.753,63 |
181 | 64.537,05 | 198,45 | 981,09 | 1.179,54 | 64.537,05 | 76.489,14 | 136.444,03 | 212.933,17 |
182 | 63.555,97 | 195,43 | 984,11 | 1.179,54 | 63.555,97 | 76.684,57 | 137.428,14 | 214.112,71 |
183 | 62.571,86 | 192,41 | 987,13 | 1.179,54 | 62.571,86 | 76.876,98 | 138.415,27 | 215.292,25 |
184 | 61.584,73 | 189,37 | 990,17 | 1.179,54 | 61.584,73 | 77.066,35 | 139.405,44 | 216.471,79 |
185 | 60.594,56 | 186,33 | 993,21 | 1.179,54 | 60.594,56 | 77.252,68 | 140.398,65 | 217.651,34 |
186 | 59.601,35 | 183,27 | 996,27 | 1.179,54 | 59.601,35 | 77.435,95 | 141.394,92 | 218.830,88 |
187 | 58.605,08 | 180,21 | 999,33 | 1.179,54 | 58.605,08 | 77.616,17 | 142.394,25 | 220.010,42 |
188 | 57.605,75 | 177,14 | 1.002,40 | 1.179,54 | 57.605,75 | 77.793,30 | 143.396,66 | 221.189,96 |
189 | 56.603,34 | 174,06 | 1.005,49 | 1.179,54 | 56.603,34 | 77.967,36 | 144.402,14 | 222.369,50 |
190 | 55.597,86 | 170,96 | 1.008,58 | 1.179,54 | 55.597,86 | 78.138,32 | 145.410,72 | 223.549,04 |
191 | 54.589,28 | 167,86 | 1.011,68 | 1.179,54 | 54.589,28 | 78.306,18 | 146.422,40 | 224.728,58 |
192 | 53.577,60 | 164,75 | 1.014,79 | 1.179,54 | 53.577,60 | 78.470,93 | 147.437,19 | 225.908,12 |
193 | 52.562,81 | 161,63 | 1.017,91 | 1.179,54 | 52.562,81 | 78.632,57 | 148.455,10 | 227.087,66 |
194 | 51.544,90 | 158,50 | 1.021,04 | 1.179,54 | 51.544,90 | 78.791,07 | 149.476,14 | 228.267,20 |
195 | 50.523,86 | 155,36 | 1.024,18 | 1.179,54 | 50.523,86 | 78.946,43 | 150.500,32 | 229.446,75 |
196 | 49.499,68 | 152,21 | 1.027,33 | 1.179,54 | 49.499,68 | 79.098,64 | 151.527,65 | 230.626,29 |
197 | 48.472,35 | 149,05 | 1.030,49 | 1.179,54 | 48.472,35 | 79.247,69 | 152.558,14 | 231.805,83 |
198 | 47.441,86 | 145,88 | 1.033,66 | 1.179,54 | 47.441,86 | 79.393,57 | 153.591,79 | 232.985,37 |
199 | 46.408,21 | 142,71 | 1.036,84 | 1.179,54 | 46.408,21 | 79.536,28 | 154.628,63 | 234.164,91 |
200 | 45.371,37 | 139,52 | 1.040,02 | 1.179,54 | 45.371,37 | 79.675,80 | 155.668,65 | 235.344,45 |
201 | 44.331,35 | 136,32 | 1.043,22 | 1.179,54 | 44.331,35 | 79.812,12 | 156.711,88 | 236.523,99 |
202 | 43.288,12 | 133,11 | 1.046,43 | 1.179,54 | 43.288,12 | 79.945,23 | 157.758,31 | 237.703,53 |
203 | 42.241,69 | 129,89 | 1.049,65 | 1.179,54 | 42.241,69 | 80.075,12 | 158.807,95 | 238.883,07 |
204 | 41.192,05 | 126,67 | 1.052,88 | 1.179,54 | 41.192,05 | 80.201,79 | 159.860,83 | 240.062,61 |
205 | 40.139,17 | 123,43 | 1.056,11 | 1.179,54 | 40.139,17 | 80.325,21 | 160.916,94 | 241.242,16 |
206 | 39.083,06 | 120,18 | 1.059,36 | 1.179,54 | 39.083,06 | 80.445,39 | 161.976,30 | 242.421,70 |
207 | 38.023,70 | 116,92 | 1.062,62 | 1.179,54 | 38.023,70 | 80.562,32 | 163.038,92 | 243.601,24 |
208 | 36.961,08 | 113,66 | 1.065,89 | 1.179,54 | 36.961,08 | 80.675,97 | 164.104,81 | 244.780,78 |
209 | 35.895,19 | 110,38 | 1.069,16 | 1.179,54 | 35.895,19 | 80.786,35 | 165.173,97 | 245.960,32 |
210 | 34.826,03 | 107,09 | 1.072,45 | 1.179,54 | 34.826,03 | 80.893,44 | 166.246,42 | 247.139,86 |
211 | 33.753,58 | 103,79 | 1.075,75 | 1.179,54 | 33.753,58 | 80.997,23 | 167.322,17 | 248.319,40 |
212 | 32.677,83 | 100,48 | 1.079,06 | 1.179,54 | 32.677,83 | 81.097,72 | 168.401,23 | 249.498,94 |
213 | 31.598,77 | 97,17 | 1.082,37 | 1.179,54 | 31.598,77 | 81.194,88 | 169.483,60 | 250.678,48 |
214 | 30.516,40 | 93,84 | 1.085,70 | 1.179,54 | 30.516,40 | 81.288,72 | 170.569,30 | 251.858,02 |
215 | 29.430,70 | 90,50 | 1.089,04 | 1.179,54 | 29.430,70 | 81.379,22 | 171.658,35 | 253.037,57 |
216 | 28.341,65 | 87,15 | 1.092,39 | 1.179,54 | 28.341,65 | 81.466,37 | 172.750,74 | 254.217,11 |
217 | 27.249,26 | 83,79 | 1.095,75 | 1.179,54 | 27.249,26 | 81.550,16 | 173.846,49 | 255.396,65 |
218 | 26.153,51 | 80,42 | 1.099,12 | 1.179,54 | 26.153,51 | 81.630,58 | 174.945,60 | 256.576,19 |
219 | 25.054,40 | 77,04 | 1.102,50 | 1.179,54 | 25.054,40 | 81.707,63 | 176.048,10 | 257.755,73 |
220 | 23.951,90 | 73,65 | 1.105,89 | 1.179,54 | 23.951,90 | 81.781,28 | 177.153,99 | 258.935,27 |
221 | 22.846,01 | 70,25 | 1.109,29 | 1.179,54 | 22.846,01 | 81.851,53 | 178.263,28 | 260.114,81 |
222 | 21.736,72 | 66,84 | 1.112,70 | 1.179,54 | 21.736,72 | 81.918,37 | 179.375,98 | 261.294,35 |
223 | 20.624,02 | 63,42 | 1.116,12 | 1.179,54 | 20.624,02 | 81.981,79 | 180.492,10 | 262.473,89 |
224 | 19.507,90 | 59,99 | 1.119,55 | 1.179,54 | 19.507,90 | 82.041,78 | 181.611,66 | 263.653,43 |
225 | 18.388,34 | 56,54 | 1.123,00 | 1.179,54 | 18.388,34 | 82.098,32 | 182.734,66 | 264.832,98 |
226 | 17.265,34 | 53,09 | 1.126,45 | 1.179,54 | 17.265,34 | 82.151,41 | 183.861,11 | 266.012,52 |
227 | 16.138,89 | 49,63 | 1.129,91 | 1.179,54 | 16.138,89 | 82.201,04 | 184.991,02 | 267.192,06 |
228 | 15.008,98 | 46,15 | 1.133,39 | 1.179,54 | 15.008,98 | 82.247,19 | 186.124,41 | 268.371,60 |
229 | 13.875,59 | 42,67 | 1.136,87 | 1.179,54 | 13.875,59 | 82.289,86 | 187.261,28 | 269.551,14 |
230 | 12.738,72 | 39,17 | 1.140,37 | 1.179,54 | 12.738,72 | 82.329,03 | 188.401,65 | 270.730,68 |
231 | 11.598,35 | 35,66 | 1.143,88 | 1.179,54 | 11.598,35 | 82.364,69 | 189.545,53 | 271.910,22 |
232 | 10.454,47 | 32,15 | 1.147,39 | 1.179,54 | 10.454,47 | 82.396,84 | 190.692,92 | 273.089,76 |
233 | 9.307,08 | 28,62 | 1.150,92 | 1.179,54 | 9.307,08 | 82.425,46 | 191.843,84 | 274.269,30 |
234 | 8.156,16 | 25,08 | 1.154,46 | 1.179,54 | 8.156,16 | 82.450,54 | 192.998,30 | 275.448,84 |
235 | 7.001,70 | 21,53 | 1.158,01 | 1.179,54 | 7.001,70 | 82.472,07 | 194.156,31 | 276.628,39 |
236 | 5.843,69 | 17,97 | 1.161,57 | 1.179,54 | 5.843,69 | 82.490,04 | 195.317,89 | 277.807,93 |
237 | 4.682,11 | 14,40 | 1.165,14 | 1.179,54 | 4.682,11 | 82.504,44 | 196.483,03 | 278.987,47 |
238 | 3.516,97 | 10,81 | 1.168,73 | 1.179,54 | 3.516,97 | 82.515,25 | 197.651,75 | 280.167,01 |
239 | 2.348,25 | 7,22 | 1.172,32 | 1.179,54 | 2.348,25 | 82.522,47 | 198.824,07 | 281.346,55 |
240 | 1.175,93 | 3,62 | 1.175,93 | 1.179,54 | 1.175,93 | 82.526,09 | 200.000,00 | 282.526,09 |
- 82.773,67€
- Zinsanteil
- 1.180,58€
- Monatsrate
- 3,70%
- Sollzins p.a.
- 3,79%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 616,67 | 563,91 | 1.180,58 | 199.436,09 | 616,67 | 563,91 | 1.180,58 |
2 | 199.436,09 | 614,93 | 565,65 | 1.180,58 | 199.436,09 | 666,32 | 1.129,56 | 1.795,88 |
3 | 198.870,44 | 613,18 | 567,40 | 1.180,58 | 198.870,44 | 1.279,50 | 1.696,96 | 2.976,46 |
4 | 198.303,04 | 611,43 | 569,14 | 1.180,58 | 198.303,04 | 1.890,94 | 2.266,10 | 4.157,04 |
5 | 197.733,90 | 609,68 | 570,90 | 1.180,58 | 197.733,90 | 2.500,61 | 2.837,00 | 5.337,62 |
6 | 197.163,00 | 607,92 | 572,66 | 1.180,58 | 197.163,00 | 3.108,53 | 3.409,66 | 6.518,20 |
7 | 196.590,34 | 606,15 | 574,43 | 1.180,58 | 196.590,34 | 3.714,69 | 3.984,09 | 7.698,77 |
8 | 196.015,91 | 604,38 | 576,20 | 1.180,58 | 196.015,91 | 4.319,07 | 4.560,28 | 8.879,35 |
9 | 195.439,72 | 602,61 | 577,97 | 1.180,58 | 195.439,72 | 4.921,68 | 5.138,26 | 10.059,93 |
10 | 194.861,74 | 600,82 | 579,76 | 1.180,58 | 194.861,74 | 5.522,50 | 5.718,01 | 11.240,51 |
11 | 194.281,99 | 599,04 | 581,54 | 1.180,58 | 194.281,99 | 6.121,54 | 6.299,56 | 12.421,09 |
12 | 193.700,44 | 597,24 | 583,34 | 1.180,58 | 193.700,44 | 6.718,78 | 6.882,89 | 13.601,67 |
13 | 193.117,11 | 595,44 | 585,13 | 1.180,58 | 193.117,11 | 7.314,22 | 7.468,03 | 14.782,25 |
14 | 192.531,97 | 593,64 | 586,94 | 1.180,58 | 192.531,97 | 7.907,86 | 8.054,96 | 15.962,83 |
15 | 191.945,04 | 591,83 | 588,75 | 1.180,58 | 191.945,04 | 8.499,69 | 8.643,71 | 17.143,41 |
16 | 191.356,29 | 590,02 | 590,56 | 1.180,58 | 191.356,29 | 9.089,71 | 9.234,28 | 18.323,99 |
17 | 190.765,72 | 588,19 | 592,38 | 1.180,58 | 190.765,72 | 9.677,90 | 9.826,66 | 19.504,56 |
18 | 190.173,34 | 586,37 | 594,21 | 1.180,58 | 190.173,34 | 10.264,27 | 10.420,87 | 20.685,14 |
19 | 189.579,13 | 584,54 | 596,04 | 1.180,58 | 189.579,13 | 10.848,81 | 11.016,92 | 21.865,72 |
20 | 188.983,08 | 582,70 | 597,88 | 1.180,58 | 188.983,08 | 11.431,50 | 11.614,80 | 23.046,30 |
21 | 188.385,20 | 580,85 | 599,72 | 1.180,58 | 188.385,20 | 12.012,36 | 12.214,52 | 24.226,88 |
22 | 187.785,48 | 579,01 | 601,57 | 1.180,58 | 187.785,48 | 12.591,36 | 12.816,10 | 25.407,46 |
23 | 187.183,90 | 577,15 | 603,43 | 1.180,58 | 187.183,90 | 13.168,51 | 13.419,52 | 26.588,04 |
24 | 186.580,48 | 575,29 | 605,29 | 1.180,58 | 186.580,48 | 13.743,80 | 14.024,81 | 27.768,62 |
25 | 185.975,19 | 573,42 | 607,16 | 1.180,58 | 185.975,19 | 14.317,23 | 14.631,97 | 28.949,20 |
26 | 185.368,03 | 571,55 | 609,03 | 1.180,58 | 185.368,03 | 14.888,78 | 15.241,00 | 30.129,78 |
27 | 184.759,00 | 569,67 | 610,91 | 1.180,58 | 184.759,00 | 15.458,45 | 15.851,90 | 31.310,35 |
28 | 184.148,10 | 567,79 | 612,79 | 1.180,58 | 184.148,10 | 16.026,24 | 16.464,69 | 32.490,93 |
29 | 183.535,31 | 565,90 | 614,68 | 1.180,58 | 183.535,31 | 16.592,14 | 17.079,37 | 33.671,51 |
30 | 182.920,63 | 564,01 | 616,57 | 1.180,58 | 182.920,63 | 17.156,15 | 17.695,94 | 34.852,09 |
31 | 182.304,06 | 562,10 | 618,47 | 1.180,58 | 182.304,06 | 17.718,25 | 18.314,42 | 36.032,67 |
32 | 181.685,58 | 560,20 | 620,38 | 1.180,58 | 181.685,58 | 18.278,45 | 18.934,80 | 37.213,25 |
33 | 181.065,20 | 558,28 | 622,29 | 1.180,58 | 181.065,20 | 18.836,73 | 19.557,09 | 38.393,83 |
34 | 180.442,91 | 556,37 | 624,21 | 1.180,58 | 180.442,91 | 19.393,10 | 20.181,31 | 39.574,41 |
35 | 179.818,69 | 554,44 | 626,14 | 1.180,58 | 179.818,69 | 19.947,54 | 20.807,45 | 40.754,99 |
36 | 179.192,55 | 552,51 | 628,07 | 1.180,58 | 179.192,55 | 20.500,05 | 21.435,51 | 41.935,56 |
37 | 178.564,49 | 550,57 | 630,01 | 1.180,58 | 178.564,49 | 21.050,63 | 22.065,52 | 43.116,14 |
38 | 177.934,48 | 548,63 | 631,95 | 1.180,58 | 177.934,48 | 21.599,26 | 22.697,47 | 44.296,72 |
39 | 177.302,53 | 546,68 | 633,90 | 1.180,58 | 177.302,53 | 22.145,94 | 23.331,36 | 45.477,30 |
40 | 176.668,64 | 544,73 | 635,85 | 1.180,58 | 176.668,64 | 22.690,67 | 23.967,21 | 46.657,88 |
41 | 176.032,79 | 542,77 | 637,81 | 1.180,58 | 176.032,79 | 23.233,44 | 24.605,02 | 47.838,46 |
42 | 175.394,98 | 540,80 | 639,78 | 1.180,58 | 175.394,98 | 23.774,24 | 25.244,80 | 49.019,04 |
43 | 174.755,20 | 538,83 | 641,75 | 1.180,58 | 174.755,20 | 24.313,06 | 25.886,55 | 50.199,62 |
44 | 174.113,45 | 536,85 | 643,73 | 1.180,58 | 174.113,45 | 24.849,91 | 26.530,28 | 51.380,20 |
45 | 173.469,72 | 534,86 | 645,71 | 1.180,58 | 173.469,72 | 25.384,78 | 27.176,00 | 52.560,78 |
46 | 172.824,00 | 532,87 | 647,70 | 1.180,58 | 172.824,00 | 25.917,65 | 27.823,70 | 53.741,35 |
47 | 172.176,30 | 530,88 | 649,70 | 1.180,58 | 172.176,30 | 26.448,53 | 28.473,40 | 54.921,93 |
48 | 171.526,60 | 528,87 | 651,71 | 1.180,58 | 171.526,60 | 26.977,40 | 29.125,11 | 56.102,51 |
49 | 170.874,89 | 526,86 | 653,71 | 1.180,58 | 170.874,89 | 27.504,27 | 29.778,82 | 57.283,09 |
50 | 170.221,18 | 524,85 | 655,73 | 1.180,58 | 170.221,18 | 28.029,12 | 30.434,55 | 58.463,67 |
51 | 169.565,45 | 522,83 | 657,75 | 1.180,58 | 169.565,45 | 28.551,94 | 31.092,31 | 59.644,25 |
52 | 168.907,69 | 520,80 | 659,78 | 1.180,58 | 168.907,69 | 29.072,74 | 31.752,09 | 60.824,83 |
53 | 168.247,91 | 518,76 | 661,81 | 1.180,58 | 168.247,91 | 29.591,51 | 32.413,90 | 62.005,41 |
54 | 167.586,10 | 516,72 | 663,86 | 1.180,58 | 167.586,10 | 30.108,23 | 33.077,76 | 63.185,99 |
55 | 166.922,24 | 514,68 | 665,90 | 1.180,58 | 166.922,24 | 30.622,91 | 33.743,66 | 64.366,57 |
56 | 166.256,34 | 512,62 | 667,96 | 1.180,58 | 166.256,34 | 31.135,53 | 34.411,61 | 65.547,14 |
57 | 165.588,39 | 510,56 | 670,01 | 1.180,58 | 165.588,39 | 31.646,10 | 35.081,63 | 66.727,72 |
58 | 164.918,37 | 508,50 | 672,08 | 1.180,58 | 164.918,37 | 32.154,59 | 35.753,71 | 67.908,30 |
59 | 164.246,29 | 506,43 | 674,15 | 1.180,58 | 164.246,29 | 32.661,02 | 36.427,86 | 69.088,88 |
60 | 163.572,14 | 504,35 | 676,23 | 1.180,58 | 163.572,14 | 33.165,37 | 37.104,09 | 70.269,46 |
61 | 162.895,91 | 502,26 | 678,32 | 1.180,58 | 162.895,91 | 33.667,63 | 37.782,41 | 71.450,04 |
62 | 162.217,59 | 500,17 | 680,41 | 1.180,58 | 162.217,59 | 34.167,80 | 38.462,82 | 72.630,62 |
63 | 161.537,18 | 498,07 | 682,51 | 1.180,58 | 161.537,18 | 34.665,87 | 39.145,32 | 73.811,20 |
64 | 160.854,68 | 495,97 | 684,61 | 1.180,58 | 160.854,68 | 35.161,84 | 39.829,93 | 74.991,78 |
65 | 160.170,07 | 493,86 | 686,72 | 1.180,58 | 160.170,07 | 35.655,70 | 40.516,65 | 76.172,35 |
66 | 159.483,35 | 491,74 | 688,84 | 1.180,58 | 159.483,35 | 36.147,44 | 41.205,49 | 77.352,93 |
67 | 158.794,51 | 489,62 | 690,96 | 1.180,58 | 158.794,51 | 36.637,06 | 41.896,46 | 78.533,51 |
68 | 158.103,54 | 487,49 | 693,09 | 1.180,58 | 158.103,54 | 37.124,54 | 42.589,55 | 79.714,09 |
69 | 157.410,45 | 485,35 | 695,23 | 1.180,58 | 157.410,45 | 37.609,89 | 43.284,78 | 80.894,67 |
70 | 156.715,22 | 483,21 | 697,37 | 1.180,58 | 156.715,22 | 38.093,10 | 43.982,15 | 82.075,25 |
71 | 156.017,85 | 481,06 | 699,52 | 1.180,58 | 156.017,85 | 38.574,15 | 44.681,68 | 83.255,83 |
72 | 155.318,32 | 478,90 | 701,68 | 1.180,58 | 155.318,32 | 39.053,05 | 45.383,36 | 84.436,41 |
73 | 154.616,64 | 476,73 | 703,84 | 1.180,58 | 154.616,64 | 39.529,78 | 46.087,20 | 85.616,99 |
74 | 153.912,80 | 474,56 | 706,01 | 1.180,58 | 153.912,80 | 40.004,35 | 46.793,22 | 86.797,57 |
75 | 153.206,78 | 472,39 | 708,19 | 1.180,58 | 153.206,78 | 40.476,74 | 47.501,41 | 87.978,14 |
76 | 152.498,59 | 470,20 | 710,37 | 1.180,58 | 152.498,59 | 40.946,94 | 48.211,78 | 89.158,72 |
77 | 151.788,22 | 468,01 | 712,57 | 1.180,58 | 151.788,22 | 41.414,95 | 48.924,35 | 90.339,30 |
78 | 151.075,65 | 465,82 | 714,76 | 1.180,58 | 151.075,65 | 41.880,77 | 49.639,11 | 91.519,88 |
79 | 150.360,89 | 463,61 | 716,97 | 1.180,58 | 150.360,89 | 42.344,38 | 50.356,08 | 92.700,46 |
80 | 149.643,92 | 461,40 | 719,18 | 1.180,58 | 149.643,92 | 42.805,79 | 51.075,25 | 93.881,04 |
81 | 148.924,75 | 459,18 | 721,39 | 1.180,58 | 148.924,75 | 43.264,97 | 51.796,65 | 95.061,62 |
82 | 148.203,35 | 456,96 | 723,62 | 1.180,58 | 148.203,35 | 43.721,93 | 52.520,27 | 96.242,20 |
83 | 147.479,73 | 454,73 | 725,85 | 1.180,58 | 147.479,73 | 44.176,66 | 53.246,12 | 97.422,78 |
84 | 146.753,88 | 452,49 | 728,09 | 1.180,58 | 146.753,88 | 44.629,15 | 53.974,20 | 98.603,36 |
85 | 146.025,80 | 450,25 | 730,33 | 1.180,58 | 146.025,80 | 45.079,40 | 54.704,54 | 99.783,93 |
86 | 145.295,46 | 447,99 | 732,58 | 1.180,58 | 145.295,46 | 45.527,39 | 55.437,12 | 100.964,51 |
87 | 144.562,88 | 445,74 | 734,84 | 1.180,58 | 144.562,88 | 45.973,13 | 56.171,96 | 102.145,09 |
88 | 143.828,04 | 443,47 | 737,11 | 1.180,58 | 143.828,04 | 46.416,60 | 56.909,07 | 103.325,67 |
89 | 143.090,93 | 441,20 | 739,38 | 1.180,58 | 143.090,93 | 46.857,79 | 57.648,46 | 104.506,25 |
90 | 142.351,54 | 438,92 | 741,66 | 1.180,58 | 142.351,54 | 47.296,71 | 58.390,12 | 105.686,83 |
91 | 141.609,88 | 436,63 | 743,95 | 1.180,58 | 141.609,88 | 47.733,34 | 59.134,07 | 106.867,41 |
92 | 140.865,93 | 434,34 | 746,24 | 1.180,58 | 140.865,93 | 48.167,68 | 59.880,31 | 108.047,99 |
93 | 140.119,69 | 432,04 | 748,54 | 1.180,58 | 140.119,69 | 48.599,71 | 60.628,85 | 109.228,57 |
94 | 139.371,15 | 429,73 | 750,85 | 1.180,58 | 139.371,15 | 49.029,44 | 61.379,70 | 110.409,14 |
95 | 138.620,30 | 427,41 | 753,17 | 1.180,58 | 138.620,30 | 49.456,85 | 62.132,87 | 111.589,72 |
96 | 137.867,13 | 425,09 | 755,49 | 1.180,58 | 137.867,13 | 49.881,94 | 62.888,36 | 112.770,30 |
97 | 137.111,64 | 422,76 | 757,82 | 1.180,58 | 137.111,64 | 50.304,71 | 63.646,18 | 113.950,88 |
98 | 136.353,82 | 420,42 | 760,15 | 1.180,58 | 136.353,82 | 50.725,13 | 64.406,33 | 115.131,46 |
99 | 135.593,67 | 418,08 | 762,50 | 1.180,58 | 135.593,67 | 51.143,21 | 65.168,83 | 116.312,04 |
100 | 134.831,17 | 415,73 | 764,85 | 1.180,58 | 134.831,17 | 51.558,94 | 65.933,68 | 117.492,62 |
101 | 134.066,32 | 413,37 | 767,21 | 1.180,58 | 134.066,32 | 51.972,31 | 66.700,89 | 118.673,20 |
102 | 133.299,11 | 411,01 | 769,57 | 1.180,58 | 133.299,11 | 52.383,32 | 67.470,46 | 119.853,78 |
103 | 132.529,54 | 408,63 | 771,95 | 1.180,58 | 132.529,54 | 52.791,95 | 68.242,41 | 121.034,36 |
104 | 131.757,59 | 406,25 | 774,33 | 1.180,58 | 131.757,59 | 53.198,20 | 69.016,73 | 122.214,93 |
105 | 130.983,27 | 403,87 | 776,71 | 1.180,58 | 130.983,27 | 53.602,07 | 69.793,45 | 123.395,51 |
106 | 130.206,55 | 401,47 | 779,11 | 1.180,58 | 130.206,55 | 54.003,54 | 70.572,56 | 124.576,09 |
107 | 129.427,44 | 399,07 | 781,51 | 1.180,58 | 129.427,44 | 54.402,61 | 71.354,07 | 125.756,67 |
108 | 128.645,93 | 396,66 | 783,92 | 1.180,58 | 128.645,93 | 54.799,26 | 72.137,99 | 126.937,25 |
109 | 127.862,01 | 394,24 | 786,34 | 1.180,58 | 127.862,01 | 55.193,50 | 72.924,32 | 128.117,83 |
110 | 127.075,68 | 391,82 | 788,76 | 1.180,58 | 127.075,68 | 55.585,32 | 73.713,09 | 129.298,41 |
111 | 126.286,91 | 389,38 | 791,19 | 1.180,58 | 126.286,91 | 55.974,71 | 74.504,28 | 130.478,99 |
112 | 125.495,72 | 386,95 | 793,63 | 1.180,58 | 125.495,72 | 56.361,65 | 75.297,92 | 131.659,57 |
113 | 124.702,08 | 384,50 | 796,08 | 1.180,58 | 124.702,08 | 56.746,15 | 76.094,00 | 132.840,15 |
114 | 123.906,00 | 382,04 | 798,54 | 1.180,58 | 123.906,00 | 57.128,19 | 76.892,53 | 134.020,72 |
115 | 123.107,47 | 379,58 | 801,00 | 1.180,58 | 123.107,47 | 57.507,77 | 77.693,53 | 135.201,30 |
116 | 122.306,47 | 377,11 | 803,47 | 1.180,58 | 122.306,47 | 57.884,89 | 78.497,00 | 136.381,88 |
117 | 121.503,00 | 374,63 | 805,94 | 1.180,58 | 121.503,00 | 58.259,52 | 79.302,94 | 137.562,46 |
118 | 120.697,06 | 372,15 | 808,43 | 1.180,58 | 120.697,06 | 58.631,67 | 80.111,37 | 138.743,04 |
119 | 119.888,63 | 369,66 | 810,92 | 1.180,58 | 119.888,63 | 59.001,33 | 80.922,29 | 139.923,62 |
120 | 119.077,71 | 367,16 | 813,42 | 1.180,58 | 119.077,71 | 59.368,48 | 81.735,72 | 141.104,20 |
121 | 118.264,28 | 364,65 | 815,93 | 1.180,58 | 118.264,28 | 59.733,13 | 82.551,65 | 142.284,78 |
122 | 117.448,35 | 362,13 | 818,45 | 1.180,58 | 117.448,35 | 60.095,26 | 83.370,09 | 143.465,36 |
123 | 116.629,91 | 359,61 | 820,97 | 1.180,58 | 116.629,91 | 60.454,87 | 84.191,06 | 144.645,93 |
124 | 115.808,94 | 357,08 | 823,50 | 1.180,58 | 115.808,94 | 60.811,95 | 85.014,56 | 145.826,51 |
125 | 114.985,44 | 354,54 | 826,04 | 1.180,58 | 114.985,44 | 61.166,49 | 85.840,61 | 147.007,09 |
126 | 114.159,39 | 351,99 | 828,59 | 1.180,58 | 114.159,39 | 61.518,48 | 86.669,19 | 148.187,67 |
127 | 113.330,81 | 349,44 | 831,14 | 1.180,58 | 113.330,81 | 61.867,92 | 87.500,33 | 149.368,25 |
128 | 112.499,67 | 346,87 | 833,70 | 1.180,58 | 112.499,67 | 62.214,79 | 88.334,04 | 150.548,83 |
129 | 111.665,96 | 344,30 | 836,28 | 1.180,58 | 111.665,96 | 62.559,09 | 89.170,32 | 151.729,41 |
130 | 110.829,68 | 341,72 | 838,85 | 1.180,58 | 110.829,68 | 62.900,82 | 90.009,17 | 152.909,99 |
131 | 109.990,83 | 339,14 | 841,44 | 1.180,58 | 109.990,83 | 63.239,96 | 90.850,61 | 154.090,57 |
132 | 109.149,39 | 336,54 | 844,04 | 1.180,58 | 109.149,39 | 63.576,50 | 91.694,65 | 155.271,15 |
133 | 108.305,35 | 333,94 | 846,64 | 1.180,58 | 108.305,35 | 63.910,44 | 92.541,28 | 156.451,72 |
134 | 107.458,72 | 331,33 | 849,25 | 1.180,58 | 107.458,72 | 64.241,77 | 93.390,53 | 157.632,30 |
135 | 106.609,47 | 328,71 | 851,87 | 1.180,58 | 106.609,47 | 64.570,49 | 94.242,40 | 158.812,88 |
136 | 105.757,60 | 326,09 | 854,49 | 1.180,58 | 105.757,60 | 64.896,57 | 95.096,89 | 159.993,46 |
137 | 104.903,11 | 323,45 | 857,13 | 1.180,58 | 104.903,11 | 65.220,02 | 95.954,02 | 161.174,04 |
138 | 104.045,98 | 320,81 | 859,77 | 1.180,58 | 104.045,98 | 65.540,83 | 96.813,79 | 162.354,62 |
139 | 103.186,21 | 318,16 | 862,42 | 1.180,58 | 103.186,21 | 65.858,99 | 97.676,21 | 163.535,20 |
140 | 102.323,79 | 315,50 | 865,08 | 1.180,58 | 102.323,79 | 66.174,49 | 98.541,29 | 164.715,78 |
141 | 101.458,71 | 312,83 | 867,75 | 1.180,58 | 101.458,71 | 66.487,32 | 99.409,04 | 165.896,36 |
142 | 100.590,96 | 310,16 | 870,42 | 1.180,58 | 100.590,96 | 66.797,47 | 100.279,46 | 167.076,94 |
143 | 99.720,54 | 307,47 | 873,11 | 1.180,58 | 99.720,54 | 67.104,95 | 101.152,57 | 168.257,51 |
144 | 98.847,43 | 304,78 | 875,80 | 1.180,58 | 98.847,43 | 67.409,72 | 102.028,37 | 169.438,09 |
145 | 97.971,63 | 302,08 | 878,50 | 1.180,58 | 97.971,63 | 67.711,80 | 102.906,87 | 170.618,67 |
146 | 97.093,13 | 299,37 | 881,21 | 1.180,58 | 97.093,13 | 68.011,17 | 103.788,08 | 171.799,25 |
147 | 96.211,92 | 296,65 | 883,93 | 1.180,58 | 96.211,92 | 68.307,83 | 104.672,00 | 172.979,83 |
148 | 95.328,00 | 293,93 | 886,65 | 1.180,58 | 95.328,00 | 68.601,76 | 105.558,65 | 174.160,41 |
149 | 94.441,35 | 291,19 | 889,38 | 1.180,58 | 94.441,35 | 68.892,95 | 106.448,04 | 175.340,99 |
150 | 93.551,96 | 288,45 | 892,13 | 1.180,58 | 93.551,96 | 69.181,40 | 107.340,17 | 176.521,57 |
151 | 92.659,83 | 285,70 | 894,88 | 1.180,58 | 92.659,83 | 69.467,10 | 108.235,04 | 177.702,15 |
152 | 91.764,96 | 282,94 | 897,64 | 1.180,58 | 91.764,96 | 69.750,04 | 109.132,68 | 178.882,72 |
153 | 90.867,32 | 280,17 | 900,40 | 1.180,58 | 90.867,32 | 70.030,22 | 110.033,08 | 180.063,30 |
154 | 89.966,92 | 277,40 | 903,18 | 1.180,58 | 89.966,92 | 70.307,62 | 110.936,27 | 181.243,88 |
155 | 89.063,73 | 274,61 | 905,97 | 1.180,58 | 89.063,73 | 70.582,23 | 111.842,23 | 182.424,46 |
156 | 88.157,77 | 271,82 | 908,76 | 1.180,58 | 88.157,77 | 70.854,05 | 112.750,99 | 183.605,04 |
157 | 87.249,01 | 269,02 | 911,56 | 1.180,58 | 87.249,01 | 71.123,07 | 113.662,55 | 184.785,62 |
158 | 86.337,45 | 266,21 | 914,37 | 1.180,58 | 86.337,45 | 71.389,27 | 114.576,92 | 185.966,20 |
159 | 85.423,08 | 263,39 | 917,19 | 1.180,58 | 85.423,08 | 71.652,66 | 115.494,11 | 187.146,78 |
160 | 84.505,89 | 260,56 | 920,02 | 1.180,58 | 84.505,89 | 71.913,22 | 116.414,13 | 188.327,36 |
161 | 83.585,87 | 257,72 | 922,86 | 1.180,58 | 83.585,87 | 72.170,95 | 117.336,99 | 189.507,94 |
162 | 82.663,01 | 254,88 | 925,70 | 1.180,58 | 82.663,01 | 72.425,82 | 118.262,69 | 190.688,51 |
163 | 81.737,31 | 252,02 | 928,56 | 1.180,58 | 81.737,31 | 72.677,85 | 119.191,25 | 191.869,09 |
164 | 80.808,75 | 249,16 | 931,42 | 1.180,58 | 80.808,75 | 72.927,01 | 120.122,67 | 193.049,67 |
165 | 79.877,33 | 246,29 | 934,29 | 1.180,58 | 79.877,33 | 73.173,30 | 121.056,96 | 194.230,25 |
166 | 78.943,04 | 243,41 | 937,17 | 1.180,58 | 78.943,04 | 73.416,70 | 121.994,13 | 195.410,83 |
167 | 78.005,87 | 240,52 | 940,06 | 1.180,58 | 78.005,87 | 73.657,22 | 122.934,19 | 196.591,41 |
168 | 77.065,81 | 237,62 | 942,96 | 1.180,58 | 77.065,81 | 73.894,84 | 123.877,15 | 197.771,99 |
169 | 76.122,85 | 234,71 | 945,87 | 1.180,58 | 76.122,85 | 74.129,55 | 124.823,01 | 198.952,57 |
170 | 75.176,99 | 231,80 | 948,78 | 1.180,58 | 75.176,99 | 74.361,35 | 125.771,80 | 200.133,15 |
171 | 74.228,20 | 228,87 | 951,71 | 1.180,58 | 74.228,20 | 74.590,22 | 126.723,51 | 201.313,73 |
172 | 73.276,49 | 225,94 | 954,64 | 1.180,58 | 73.276,49 | 74.816,15 | 127.678,15 | 202.494,30 |
173 | 72.321,85 | 222,99 | 957,59 | 1.180,58 | 72.321,85 | 75.039,15 | 128.635,74 | 203.674,88 |
174 | 71.364,26 | 220,04 | 960,54 | 1.180,58 | 71.364,26 | 75.259,19 | 129.596,27 | 204.855,46 |
175 | 70.403,73 | 217,08 | 963,50 | 1.180,58 | 70.403,73 | 75.476,27 | 130.559,78 | 206.036,04 |
176 | 69.440,22 | 214,11 | 966,47 | 1.180,58 | 69.440,22 | 75.690,37 | 131.526,25 | 207.216,62 |
177 | 68.473,75 | 211,13 | 969,45 | 1.180,58 | 68.473,75 | 75.901,50 | 132.495,70 | 208.397,20 |
178 | 67.504,30 | 208,14 | 972,44 | 1.180,58 | 67.504,30 | 76.109,64 | 133.468,14 | 209.577,78 |
179 | 66.531,86 | 205,14 | 975,44 | 1.180,58 | 66.531,86 | 76.314,78 | 134.443,58 | 210.758,36 |
180 | 65.556,42 | 202,13 | 978,45 | 1.180,58 | 65.556,42 | 76.516,91 | 135.422,03 | 211.938,94 |
181 | 64.577,97 | 199,12 | 981,46 | 1.180,58 | 64.577,97 | 76.716,03 | 136.403,49 | 213.119,51 |
182 | 63.596,51 | 196,09 | 984,49 | 1.180,58 | 63.596,51 | 76.912,12 | 137.387,98 | 214.300,09 |
183 | 62.612,02 | 193,05 | 987,53 | 1.180,58 | 62.612,02 | 77.105,17 | 138.375,50 | 215.480,67 |
184 | 61.624,50 | 190,01 | 990,57 | 1.180,58 | 61.624,50 | 77.295,18 | 139.366,07 | 216.661,25 |
185 | 60.633,93 | 186,95 | 993,62 | 1.180,58 | 60.633,93 | 77.482,13 | 140.359,70 | 217.841,83 |
186 | 59.640,30 | 183,89 | 996,69 | 1.180,58 | 59.640,30 | 77.666,02 | 141.356,39 | 219.022,41 |
187 | 58.643,61 | 180,82 | 999,76 | 1.180,58 | 58.643,61 | 77.846,84 | 142.356,15 | 220.202,99 |
188 | 57.643,85 | 177,74 | 1.002,84 | 1.180,58 | 57.643,85 | 78.024,58 | 143.358,99 | 221.383,57 |
189 | 56.641,01 | 174,64 | 1.005,94 | 1.180,58 | 56.641,01 | 78.199,22 | 144.364,93 | 222.564,15 |
190 | 55.635,07 | 171,54 | 1.009,04 | 1.180,58 | 55.635,07 | 78.370,76 | 145.373,96 | 223.744,73 |
191 | 54.626,04 | 168,43 | 1.012,15 | 1.180,58 | 54.626,04 | 78.539,19 | 146.386,11 | 224.925,30 |
192 | 53.613,89 | 165,31 | 1.015,27 | 1.180,58 | 53.613,89 | 78.704,50 | 147.401,38 | 226.105,88 |
193 | 52.598,62 | 162,18 | 1.018,40 | 1.180,58 | 52.598,62 | 78.866,68 | 148.419,78 | 227.286,46 |
194 | 51.580,22 | 159,04 | 1.021,54 | 1.180,58 | 51.580,22 | 79.025,72 | 149.441,32 | 228.467,04 |
195 | 50.558,68 | 155,89 | 1.024,69 | 1.180,58 | 50.558,68 | 79.181,61 | 150.466,01 | 229.647,62 |
196 | 49.533,99 | 152,73 | 1.027,85 | 1.180,58 | 49.533,99 | 79.334,34 | 151.493,86 | 230.828,20 |
197 | 48.506,14 | 149,56 | 1.031,02 | 1.180,58 | 48.506,14 | 79.483,90 | 152.524,88 | 232.008,78 |
198 | 47.475,12 | 146,38 | 1.034,20 | 1.180,58 | 47.475,12 | 79.630,28 | 153.559,08 | 233.189,36 |
199 | 46.440,92 | 143,19 | 1.037,39 | 1.180,58 | 46.440,92 | 79.773,47 | 154.596,46 | 234.369,94 |
200 | 45.403,54 | 139,99 | 1.040,58 | 1.180,58 | 45.403,54 | 79.913,47 | 155.637,05 | 235.550,52 |
201 | 44.362,95 | 136,79 | 1.043,79 | 1.180,58 | 44.362,95 | 80.050,25 | 156.680,84 | 236.731,09 |
202 | 43.319,16 | 133,57 | 1.047,01 | 1.180,58 | 43.319,16 | 80.183,82 | 157.727,85 | 237.911,67 |
203 | 42.272,15 | 130,34 | 1.050,24 | 1.180,58 | 42.272,15 | 80.314,16 | 158.778,09 | 239.092,25 |
204 | 41.221,91 | 127,10 | 1.053,48 | 1.180,58 | 41.221,91 | 80.441,26 | 159.831,57 | 240.272,83 |
205 | 40.168,43 | 123,85 | 1.056,73 | 1.180,58 | 40.168,43 | 80.565,11 | 160.888,30 | 241.453,41 |
206 | 39.111,70 | 120,59 | 1.059,98 | 1.180,58 | 39.111,70 | 80.685,71 | 161.948,28 | 242.633,99 |
207 | 38.051,72 | 117,33 | 1.063,25 | 1.180,58 | 38.051,72 | 80.803,03 | 163.011,53 | 243.814,57 |
208 | 36.988,47 | 114,05 | 1.066,53 | 1.180,58 | 36.988,47 | 80.917,08 | 164.078,07 | 244.995,15 |
209 | 35.921,93 | 110,76 | 1.069,82 | 1.180,58 | 35.921,93 | 81.027,84 | 165.147,89 | 246.175,73 |
210 | 34.852,11 | 107,46 | 1.073,12 | 1.180,58 | 34.852,11 | 81.135,30 | 166.221,00 | 247.356,30 |
211 | 33.779,00 | 104,15 | 1.076,43 | 1.180,58 | 33.779,00 | 81.239,45 | 167.297,43 | 248.536,88 |
212 | 32.702,57 | 100,83 | 1.079,75 | 1.180,58 | 32.702,57 | 81.340,29 | 168.377,18 | 249.717,46 |
213 | 31.622,82 | 97,50 | 1.083,08 | 1.180,58 | 31.622,82 | 81.437,79 | 169.460,25 | 250.898,04 |
214 | 30.539,75 | 94,16 | 1.086,41 | 1.180,58 | 30.539,75 | 81.531,95 | 170.546,67 | 252.078,62 |
215 | 29.453,33 | 90,81 | 1.089,76 | 1.180,58 | 29.453,33 | 81.622,77 | 171.636,43 | 253.259,20 |
216 | 28.363,57 | 87,45 | 1.093,12 | 1.180,58 | 28.363,57 | 81.710,22 | 172.729,56 | 254.439,78 |
217 | 27.270,44 | 84,08 | 1.096,50 | 1.180,58 | 27.270,44 | 81.794,31 | 173.826,05 | 255.620,36 |
218 | 26.173,95 | 80,70 | 1.099,88 | 1.180,58 | 26.173,95 | 81.875,01 | 174.925,93 | 256.800,94 |
219 | 25.074,07 | 77,31 | 1.103,27 | 1.180,58 | 25.074,07 | 81.952,32 | 176.029,19 | 257.981,52 |
220 | 23.970,81 | 73,91 | 1.106,67 | 1.180,58 | 23.970,81 | 82.026,23 | 177.135,86 | 259.162,09 |
221 | 22.864,14 | 70,50 | 1.110,08 | 1.180,58 | 22.864,14 | 82.096,73 | 178.245,94 | 260.342,67 |
222 | 21.754,06 | 67,08 | 1.113,50 | 1.180,58 | 21.754,06 | 82.163,80 | 179.359,45 | 261.523,25 |
223 | 20.640,55 | 63,64 | 1.116,94 | 1.180,58 | 20.640,55 | 82.227,45 | 180.476,39 | 262.703,83 |
224 | 19.523,61 | 60,20 | 1.120,38 | 1.180,58 | 19.523,61 | 82.287,64 | 181.596,77 | 263.884,41 |
225 | 18.403,23 | 56,74 | 1.123,84 | 1.180,58 | 18.403,23 | 82.344,39 | 182.720,60 | 265.064,99 |
226 | 17.279,40 | 53,28 | 1.127,30 | 1.180,58 | 17.279,40 | 82.397,66 | 183.847,90 | 266.245,57 |
227 | 16.152,10 | 49,80 | 1.130,78 | 1.180,58 | 16.152,10 | 82.447,47 | 184.978,68 | 267.426,15 |
228 | 15.021,32 | 46,32 | 1.134,26 | 1.180,58 | 15.021,32 | 82.493,78 | 186.112,94 | 268.606,73 |
229 | 13.887,06 | 42,82 | 1.137,76 | 1.180,58 | 13.887,06 | 82.536,60 | 187.250,70 | 269.787,30 |
230 | 12.749,30 | 39,31 | 1.141,27 | 1.180,58 | 12.749,30 | 82.575,91 | 188.391,97 | 270.967,88 |
231 | 11.608,03 | 35,79 | 1.144,79 | 1.180,58 | 11.608,03 | 82.611,70 | 189.536,76 | 272.148,46 |
232 | 10.463,24 | 32,26 | 1.148,32 | 1.180,58 | 10.463,24 | 82.643,96 | 190.685,08 | 273.329,04 |
233 | 9.314,92 | 28,72 | 1.151,86 | 1.180,58 | 9.314,92 | 82.672,69 | 191.836,93 | 274.509,62 |
234 | 8.163,07 | 25,17 | 1.155,41 | 1.180,58 | 8.163,07 | 82.697,86 | 192.992,34 | 275.690,20 |
235 | 7.007,66 | 21,61 | 1.158,97 | 1.180,58 | 7.007,66 | 82.719,46 | 194.151,32 | 276.870,78 |
236 | 5.848,68 | 18,03 | 1.162,55 | 1.180,58 | 5.848,68 | 82.737,50 | 195.313,86 | 278.051,36 |
237 | 4.686,14 | 14,45 | 1.166,13 | 1.180,58 | 4.686,14 | 82.751,94 | 196.479,99 | 279.231,94 |
238 | 3.520,01 | 10,85 | 1.169,73 | 1.180,58 | 3.520,01 | 82.762,80 | 197.649,72 | 280.412,52 |
239 | 2.350,28 | 7,25 | 1.173,33 | 1.180,58 | 2.350,28 | 82.770,04 | 198.823,05 | 281.593,09 |
240 | 1.176,95 | 3,63 | 1.176,95 | 1.180,58 | 1.176,95 | 82.773,67 | 200.000,00 | 282.773,67 |
- 82.773,67€
- Zinsanteil
- 1.180,58€
- Monatsrate
- 3,70%
- Sollzins p.a.
- 3,76%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 616,67 | 563,91 | 1.180,58 | 199.436,09 | 616,67 | 563,91 | 1.180,58 |
2 | 199.436,09 | 614,93 | 565,65 | 1.180,58 | 199.436,09 | 666,32 | 1.129,56 | 1.795,88 |
3 | 198.870,44 | 613,18 | 567,40 | 1.180,58 | 198.870,44 | 1.279,50 | 1.696,96 | 2.976,46 |
4 | 198.303,04 | 611,43 | 569,14 | 1.180,58 | 198.303,04 | 1.890,94 | 2.266,10 | 4.157,04 |
5 | 197.733,90 | 609,68 | 570,90 | 1.180,58 | 197.733,90 | 2.500,61 | 2.837,00 | 5.337,62 |
6 | 197.163,00 | 607,92 | 572,66 | 1.180,58 | 197.163,00 | 3.108,53 | 3.409,66 | 6.518,20 |
7 | 196.590,34 | 606,15 | 574,43 | 1.180,58 | 196.590,34 | 3.714,69 | 3.984,09 | 7.698,77 |
8 | 196.015,91 | 604,38 | 576,20 | 1.180,58 | 196.015,91 | 4.319,07 | 4.560,28 | 8.879,35 |
9 | 195.439,72 | 602,61 | 577,97 | 1.180,58 | 195.439,72 | 4.921,68 | 5.138,26 | 10.059,93 |
10 | 194.861,74 | 600,82 | 579,76 | 1.180,58 | 194.861,74 | 5.522,50 | 5.718,01 | 11.240,51 |
11 | 194.281,99 | 599,04 | 581,54 | 1.180,58 | 194.281,99 | 6.121,54 | 6.299,56 | 12.421,09 |
12 | 193.700,44 | 597,24 | 583,34 | 1.180,58 | 193.700,44 | 6.718,78 | 6.882,89 | 13.601,67 |
13 | 193.117,11 | 595,44 | 585,13 | 1.180,58 | 193.117,11 | 7.314,22 | 7.468,03 | 14.782,25 |
14 | 192.531,97 | 593,64 | 586,94 | 1.180,58 | 192.531,97 | 7.907,86 | 8.054,96 | 15.962,83 |
15 | 191.945,04 | 591,83 | 588,75 | 1.180,58 | 191.945,04 | 8.499,69 | 8.643,71 | 17.143,41 |
16 | 191.356,29 | 590,02 | 590,56 | 1.180,58 | 191.356,29 | 9.089,71 | 9.234,28 | 18.323,99 |
17 | 190.765,72 | 588,19 | 592,38 | 1.180,58 | 190.765,72 | 9.677,90 | 9.826,66 | 19.504,56 |
18 | 190.173,34 | 586,37 | 594,21 | 1.180,58 | 190.173,34 | 10.264,27 | 10.420,87 | 20.685,14 |
19 | 189.579,13 | 584,54 | 596,04 | 1.180,58 | 189.579,13 | 10.848,81 | 11.016,92 | 21.865,72 |
20 | 188.983,08 | 582,70 | 597,88 | 1.180,58 | 188.983,08 | 11.431,50 | 11.614,80 | 23.046,30 |
21 | 188.385,20 | 580,85 | 599,72 | 1.180,58 | 188.385,20 | 12.012,36 | 12.214,52 | 24.226,88 |
22 | 187.785,48 | 579,01 | 601,57 | 1.180,58 | 187.785,48 | 12.591,36 | 12.816,10 | 25.407,46 |
23 | 187.183,90 | 577,15 | 603,43 | 1.180,58 | 187.183,90 | 13.168,51 | 13.419,52 | 26.588,04 |
24 | 186.580,48 | 575,29 | 605,29 | 1.180,58 | 186.580,48 | 13.743,80 | 14.024,81 | 27.768,62 |
25 | 185.975,19 | 573,42 | 607,16 | 1.180,58 | 185.975,19 | 14.317,23 | 14.631,97 | 28.949,20 |
26 | 185.368,03 | 571,55 | 609,03 | 1.180,58 | 185.368,03 | 14.888,78 | 15.241,00 | 30.129,78 |
27 | 184.759,00 | 569,67 | 610,91 | 1.180,58 | 184.759,00 | 15.458,45 | 15.851,90 | 31.310,35 |
28 | 184.148,10 | 567,79 | 612,79 | 1.180,58 | 184.148,10 | 16.026,24 | 16.464,69 | 32.490,93 |
29 | 183.535,31 | 565,90 | 614,68 | 1.180,58 | 183.535,31 | 16.592,14 | 17.079,37 | 33.671,51 |
30 | 182.920,63 | 564,01 | 616,57 | 1.180,58 | 182.920,63 | 17.156,15 | 17.695,94 | 34.852,09 |
31 | 182.304,06 | 562,10 | 618,47 | 1.180,58 | 182.304,06 | 17.718,25 | 18.314,42 | 36.032,67 |
32 | 181.685,58 | 560,20 | 620,38 | 1.180,58 | 181.685,58 | 18.278,45 | 18.934,80 | 37.213,25 |
33 | 181.065,20 | 558,28 | 622,29 | 1.180,58 | 181.065,20 | 18.836,73 | 19.557,09 | 38.393,83 |
34 | 180.442,91 | 556,37 | 624,21 | 1.180,58 | 180.442,91 | 19.393,10 | 20.181,31 | 39.574,41 |
35 | 179.818,69 | 554,44 | 626,14 | 1.180,58 | 179.818,69 | 19.947,54 | 20.807,45 | 40.754,99 |
36 | 179.192,55 | 552,51 | 628,07 | 1.180,58 | 179.192,55 | 20.500,05 | 21.435,51 | 41.935,56 |
37 | 178.564,49 | 550,57 | 630,01 | 1.180,58 | 178.564,49 | 21.050,63 | 22.065,52 | 43.116,14 |
38 | 177.934,48 | 548,63 | 631,95 | 1.180,58 | 177.934,48 | 21.599,26 | 22.697,47 | 44.296,72 |
39 | 177.302,53 | 546,68 | 633,90 | 1.180,58 | 177.302,53 | 22.145,94 | 23.331,36 | 45.477,30 |
40 | 176.668,64 | 544,73 | 635,85 | 1.180,58 | 176.668,64 | 22.690,67 | 23.967,21 | 46.657,88 |
41 | 176.032,79 | 542,77 | 637,81 | 1.180,58 | 176.032,79 | 23.233,44 | 24.605,02 | 47.838,46 |
42 | 175.394,98 | 540,80 | 639,78 | 1.180,58 | 175.394,98 | 23.774,24 | 25.244,80 | 49.019,04 |
43 | 174.755,20 | 538,83 | 641,75 | 1.180,58 | 174.755,20 | 24.313,06 | 25.886,55 | 50.199,62 |
44 | 174.113,45 | 536,85 | 643,73 | 1.180,58 | 174.113,45 | 24.849,91 | 26.530,28 | 51.380,20 |
45 | 173.469,72 | 534,86 | 645,71 | 1.180,58 | 173.469,72 | 25.384,78 | 27.176,00 | 52.560,78 |
46 | 172.824,00 | 532,87 | 647,70 | 1.180,58 | 172.824,00 | 25.917,65 | 27.823,70 | 53.741,35 |
47 | 172.176,30 | 530,88 | 649,70 | 1.180,58 | 172.176,30 | 26.448,53 | 28.473,40 | 54.921,93 |
48 | 171.526,60 | 528,87 | 651,71 | 1.180,58 | 171.526,60 | 26.977,40 | 29.125,11 | 56.102,51 |
49 | 170.874,89 | 526,86 | 653,71 | 1.180,58 | 170.874,89 | 27.504,27 | 29.778,82 | 57.283,09 |
50 | 170.221,18 | 524,85 | 655,73 | 1.180,58 | 170.221,18 | 28.029,12 | 30.434,55 | 58.463,67 |
51 | 169.565,45 | 522,83 | 657,75 | 1.180,58 | 169.565,45 | 28.551,94 | 31.092,31 | 59.644,25 |
52 | 168.907,69 | 520,80 | 659,78 | 1.180,58 | 168.907,69 | 29.072,74 | 31.752,09 | 60.824,83 |
53 | 168.247,91 | 518,76 | 661,81 | 1.180,58 | 168.247,91 | 29.591,51 | 32.413,90 | 62.005,41 |
54 | 167.586,10 | 516,72 | 663,86 | 1.180,58 | 167.586,10 | 30.108,23 | 33.077,76 | 63.185,99 |
55 | 166.922,24 | 514,68 | 665,90 | 1.180,58 | 166.922,24 | 30.622,91 | 33.743,66 | 64.366,57 |
56 | 166.256,34 | 512,62 | 667,96 | 1.180,58 | 166.256,34 | 31.135,53 | 34.411,61 | 65.547,14 |
57 | 165.588,39 | 510,56 | 670,01 | 1.180,58 | 165.588,39 | 31.646,10 | 35.081,63 | 66.727,72 |
58 | 164.918,37 | 508,50 | 672,08 | 1.180,58 | 164.918,37 | 32.154,59 | 35.753,71 | 67.908,30 |
59 | 164.246,29 | 506,43 | 674,15 | 1.180,58 | 164.246,29 | 32.661,02 | 36.427,86 | 69.088,88 |
60 | 163.572,14 | 504,35 | 676,23 | 1.180,58 | 163.572,14 | 33.165,37 | 37.104,09 | 70.269,46 |
61 | 162.895,91 | 502,26 | 678,32 | 1.180,58 | 162.895,91 | 33.667,63 | 37.782,41 | 71.450,04 |
62 | 162.217,59 | 500,17 | 680,41 | 1.180,58 | 162.217,59 | 34.167,80 | 38.462,82 | 72.630,62 |
63 | 161.537,18 | 498,07 | 682,51 | 1.180,58 | 161.537,18 | 34.665,87 | 39.145,32 | 73.811,20 |
64 | 160.854,68 | 495,97 | 684,61 | 1.180,58 | 160.854,68 | 35.161,84 | 39.829,93 | 74.991,78 |
65 | 160.170,07 | 493,86 | 686,72 | 1.180,58 | 160.170,07 | 35.655,70 | 40.516,65 | 76.172,35 |
66 | 159.483,35 | 491,74 | 688,84 | 1.180,58 | 159.483,35 | 36.147,44 | 41.205,49 | 77.352,93 |
67 | 158.794,51 | 489,62 | 690,96 | 1.180,58 | 158.794,51 | 36.637,06 | 41.896,46 | 78.533,51 |
68 | 158.103,54 | 487,49 | 693,09 | 1.180,58 | 158.103,54 | 37.124,54 | 42.589,55 | 79.714,09 |
69 | 157.410,45 | 485,35 | 695,23 | 1.180,58 | 157.410,45 | 37.609,89 | 43.284,78 | 80.894,67 |
70 | 156.715,22 | 483,21 | 697,37 | 1.180,58 | 156.715,22 | 38.093,10 | 43.982,15 | 82.075,25 |
71 | 156.017,85 | 481,06 | 699,52 | 1.180,58 | 156.017,85 | 38.574,15 | 44.681,68 | 83.255,83 |
72 | 155.318,32 | 478,90 | 701,68 | 1.180,58 | 155.318,32 | 39.053,05 | 45.383,36 | 84.436,41 |
73 | 154.616,64 | 476,73 | 703,84 | 1.180,58 | 154.616,64 | 39.529,78 | 46.087,20 | 85.616,99 |
74 | 153.912,80 | 474,56 | 706,01 | 1.180,58 | 153.912,80 | 40.004,35 | 46.793,22 | 86.797,57 |
75 | 153.206,78 | 472,39 | 708,19 | 1.180,58 | 153.206,78 | 40.476,74 | 47.501,41 | 87.978,14 |
76 | 152.498,59 | 470,20 | 710,37 | 1.180,58 | 152.498,59 | 40.946,94 | 48.211,78 | 89.158,72 |
77 | 151.788,22 | 468,01 | 712,57 | 1.180,58 | 151.788,22 | 41.414,95 | 48.924,35 | 90.339,30 |
78 | 151.075,65 | 465,82 | 714,76 | 1.180,58 | 151.075,65 | 41.880,77 | 49.639,11 | 91.519,88 |
79 | 150.360,89 | 463,61 | 716,97 | 1.180,58 | 150.360,89 | 42.344,38 | 50.356,08 | 92.700,46 |
80 | 149.643,92 | 461,40 | 719,18 | 1.180,58 | 149.643,92 | 42.805,79 | 51.075,25 | 93.881,04 |
81 | 148.924,75 | 459,18 | 721,39 | 1.180,58 | 148.924,75 | 43.264,97 | 51.796,65 | 95.061,62 |
82 | 148.203,35 | 456,96 | 723,62 | 1.180,58 | 148.203,35 | 43.721,93 | 52.520,27 | 96.242,20 |
83 | 147.479,73 | 454,73 | 725,85 | 1.180,58 | 147.479,73 | 44.176,66 | 53.246,12 | 97.422,78 |
84 | 146.753,88 | 452,49 | 728,09 | 1.180,58 | 146.753,88 | 44.629,15 | 53.974,20 | 98.603,36 |
85 | 146.025,80 | 450,25 | 730,33 | 1.180,58 | 146.025,80 | 45.079,40 | 54.704,54 | 99.783,93 |
86 | 145.295,46 | 447,99 | 732,58 | 1.180,58 | 145.295,46 | 45.527,39 | 55.437,12 | 100.964,51 |
87 | 144.562,88 | 445,74 | 734,84 | 1.180,58 | 144.562,88 | 45.973,13 | 56.171,96 | 102.145,09 |
88 | 143.828,04 | 443,47 | 737,11 | 1.180,58 | 143.828,04 | 46.416,60 | 56.909,07 | 103.325,67 |
89 | 143.090,93 | 441,20 | 739,38 | 1.180,58 | 143.090,93 | 46.857,79 | 57.648,46 | 104.506,25 |
90 | 142.351,54 | 438,92 | 741,66 | 1.180,58 | 142.351,54 | 47.296,71 | 58.390,12 | 105.686,83 |
91 | 141.609,88 | 436,63 | 743,95 | 1.180,58 | 141.609,88 | 47.733,34 | 59.134,07 | 106.867,41 |
92 | 140.865,93 | 434,34 | 746,24 | 1.180,58 | 140.865,93 | 48.167,68 | 59.880,31 | 108.047,99 |
93 | 140.119,69 | 432,04 | 748,54 | 1.180,58 | 140.119,69 | 48.599,71 | 60.628,85 | 109.228,57 |
94 | 139.371,15 | 429,73 | 750,85 | 1.180,58 | 139.371,15 | 49.029,44 | 61.379,70 | 110.409,14 |
95 | 138.620,30 | 427,41 | 753,17 | 1.180,58 | 138.620,30 | 49.456,85 | 62.132,87 | 111.589,72 |
96 | 137.867,13 | 425,09 | 755,49 | 1.180,58 | 137.867,13 | 49.881,94 | 62.888,36 | 112.770,30 |
97 | 137.111,64 | 422,76 | 757,82 | 1.180,58 | 137.111,64 | 50.304,71 | 63.646,18 | 113.950,88 |
98 | 136.353,82 | 420,42 | 760,15 | 1.180,58 | 136.353,82 | 50.725,13 | 64.406,33 | 115.131,46 |
99 | 135.593,67 | 418,08 | 762,50 | 1.180,58 | 135.593,67 | 51.143,21 | 65.168,83 | 116.312,04 |
100 | 134.831,17 | 415,73 | 764,85 | 1.180,58 | 134.831,17 | 51.558,94 | 65.933,68 | 117.492,62 |
101 | 134.066,32 | 413,37 | 767,21 | 1.180,58 | 134.066,32 | 51.972,31 | 66.700,89 | 118.673,20 |
102 | 133.299,11 | 411,01 | 769,57 | 1.180,58 | 133.299,11 | 52.383,32 | 67.470,46 | 119.853,78 |
103 | 132.529,54 | 408,63 | 771,95 | 1.180,58 | 132.529,54 | 52.791,95 | 68.242,41 | 121.034,36 |
104 | 131.757,59 | 406,25 | 774,33 | 1.180,58 | 131.757,59 | 53.198,20 | 69.016,73 | 122.214,93 |
105 | 130.983,27 | 403,87 | 776,71 | 1.180,58 | 130.983,27 | 53.602,07 | 69.793,45 | 123.395,51 |
106 | 130.206,55 | 401,47 | 779,11 | 1.180,58 | 130.206,55 | 54.003,54 | 70.572,56 | 124.576,09 |
107 | 129.427,44 | 399,07 | 781,51 | 1.180,58 | 129.427,44 | 54.402,61 | 71.354,07 | 125.756,67 |
108 | 128.645,93 | 396,66 | 783,92 | 1.180,58 | 128.645,93 | 54.799,26 | 72.137,99 | 126.937,25 |
109 | 127.862,01 | 394,24 | 786,34 | 1.180,58 | 127.862,01 | 55.193,50 | 72.924,32 | 128.117,83 |
110 | 127.075,68 | 391,82 | 788,76 | 1.180,58 | 127.075,68 | 55.585,32 | 73.713,09 | 129.298,41 |
111 | 126.286,91 | 389,38 | 791,19 | 1.180,58 | 126.286,91 | 55.974,71 | 74.504,28 | 130.478,99 |
112 | 125.495,72 | 386,95 | 793,63 | 1.180,58 | 125.495,72 | 56.361,65 | 75.297,92 | 131.659,57 |
113 | 124.702,08 | 384,50 | 796,08 | 1.180,58 | 124.702,08 | 56.746,15 | 76.094,00 | 132.840,15 |
114 | 123.906,00 | 382,04 | 798,54 | 1.180,58 | 123.906,00 | 57.128,19 | 76.892,53 | 134.020,72 |
115 | 123.107,47 | 379,58 | 801,00 | 1.180,58 | 123.107,47 | 57.507,77 | 77.693,53 | 135.201,30 |
116 | 122.306,47 | 377,11 | 803,47 | 1.180,58 | 122.306,47 | 57.884,89 | 78.497,00 | 136.381,88 |
117 | 121.503,00 | 374,63 | 805,94 | 1.180,58 | 121.503,00 | 58.259,52 | 79.302,94 | 137.562,46 |
118 | 120.697,06 | 372,15 | 808,43 | 1.180,58 | 120.697,06 | 58.631,67 | 80.111,37 | 138.743,04 |
119 | 119.888,63 | 369,66 | 810,92 | 1.180,58 | 119.888,63 | 59.001,33 | 80.922,29 | 139.923,62 |
120 | 119.077,71 | 367,16 | 813,42 | 1.180,58 | 119.077,71 | 59.368,48 | 81.735,72 | 141.104,20 |
121 | 118.264,28 | 364,65 | 815,93 | 1.180,58 | 118.264,28 | 59.733,13 | 82.551,65 | 142.284,78 |
122 | 117.448,35 | 362,13 | 818,45 | 1.180,58 | 117.448,35 | 60.095,26 | 83.370,09 | 143.465,36 |
123 | 116.629,91 | 359,61 | 820,97 | 1.180,58 | 116.629,91 | 60.454,87 | 84.191,06 | 144.645,93 |
124 | 115.808,94 | 357,08 | 823,50 | 1.180,58 | 115.808,94 | 60.811,95 | 85.014,56 | 145.826,51 |
125 | 114.985,44 | 354,54 | 826,04 | 1.180,58 | 114.985,44 | 61.166,49 | 85.840,61 | 147.007,09 |
126 | 114.159,39 | 351,99 | 828,59 | 1.180,58 | 114.159,39 | 61.518,48 | 86.669,19 | 148.187,67 |
127 | 113.330,81 | 349,44 | 831,14 | 1.180,58 | 113.330,81 | 61.867,92 | 87.500,33 | 149.368,25 |
128 | 112.499,67 | 346,87 | 833,70 | 1.180,58 | 112.499,67 | 62.214,79 | 88.334,04 | 150.548,83 |
129 | 111.665,96 | 344,30 | 836,28 | 1.180,58 | 111.665,96 | 62.559,09 | 89.170,32 | 151.729,41 |
130 | 110.829,68 | 341,72 | 838,85 | 1.180,58 | 110.829,68 | 62.900,82 | 90.009,17 | 152.909,99 |
131 | 109.990,83 | 339,14 | 841,44 | 1.180,58 | 109.990,83 | 63.239,96 | 90.850,61 | 154.090,57 |
132 | 109.149,39 | 336,54 | 844,04 | 1.180,58 | 109.149,39 | 63.576,50 | 91.694,65 | 155.271,15 |
133 | 108.305,35 | 333,94 | 846,64 | 1.180,58 | 108.305,35 | 63.910,44 | 92.541,28 | 156.451,72 |
134 | 107.458,72 | 331,33 | 849,25 | 1.180,58 | 107.458,72 | 64.241,77 | 93.390,53 | 157.632,30 |
135 | 106.609,47 | 328,71 | 851,87 | 1.180,58 | 106.609,47 | 64.570,49 | 94.242,40 | 158.812,88 |
136 | 105.757,60 | 326,09 | 854,49 | 1.180,58 | 105.757,60 | 64.896,57 | 95.096,89 | 159.993,46 |
137 | 104.903,11 | 323,45 | 857,13 | 1.180,58 | 104.903,11 | 65.220,02 | 95.954,02 | 161.174,04 |
138 | 104.045,98 | 320,81 | 859,77 | 1.180,58 | 104.045,98 | 65.540,83 | 96.813,79 | 162.354,62 |
139 | 103.186,21 | 318,16 | 862,42 | 1.180,58 | 103.186,21 | 65.858,99 | 97.676,21 | 163.535,20 |
140 | 102.323,79 | 315,50 | 865,08 | 1.180,58 | 102.323,79 | 66.174,49 | 98.541,29 | 164.715,78 |
141 | 101.458,71 | 312,83 | 867,75 | 1.180,58 | 101.458,71 | 66.487,32 | 99.409,04 | 165.896,36 |
142 | 100.590,96 | 310,16 | 870,42 | 1.180,58 | 100.590,96 | 66.797,47 | 100.279,46 | 167.076,94 |
143 | 99.720,54 | 307,47 | 873,11 | 1.180,58 | 99.720,54 | 67.104,95 | 101.152,57 | 168.257,51 |
144 | 98.847,43 | 304,78 | 875,80 | 1.180,58 | 98.847,43 | 67.409,72 | 102.028,37 | 169.438,09 |
145 | 97.971,63 | 302,08 | 878,50 | 1.180,58 | 97.971,63 | 67.711,80 | 102.906,87 | 170.618,67 |
146 | 97.093,13 | 299,37 | 881,21 | 1.180,58 | 97.093,13 | 68.011,17 | 103.788,08 | 171.799,25 |
147 | 96.211,92 | 296,65 | 883,93 | 1.180,58 | 96.211,92 | 68.307,83 | 104.672,00 | 172.979,83 |
148 | 95.328,00 | 293,93 | 886,65 | 1.180,58 | 95.328,00 | 68.601,76 | 105.558,65 | 174.160,41 |
149 | 94.441,35 | 291,19 | 889,38 | 1.180,58 | 94.441,35 | 68.892,95 | 106.448,04 | 175.340,99 |
150 | 93.551,96 | 288,45 | 892,13 | 1.180,58 | 93.551,96 | 69.181,40 | 107.340,17 | 176.521,57 |
151 | 92.659,83 | 285,70 | 894,88 | 1.180,58 | 92.659,83 | 69.467,10 | 108.235,04 | 177.702,15 |
152 | 91.764,96 | 282,94 | 897,64 | 1.180,58 | 91.764,96 | 69.750,04 | 109.132,68 | 178.882,72 |
153 | 90.867,32 | 280,17 | 900,40 | 1.180,58 | 90.867,32 | 70.030,22 | 110.033,08 | 180.063,30 |
154 | 89.966,92 | 277,40 | 903,18 | 1.180,58 | 89.966,92 | 70.307,62 | 110.936,27 | 181.243,88 |
155 | 89.063,73 | 274,61 | 905,97 | 1.180,58 | 89.063,73 | 70.582,23 | 111.842,23 | 182.424,46 |
156 | 88.157,77 | 271,82 | 908,76 | 1.180,58 | 88.157,77 | 70.854,05 | 112.750,99 | 183.605,04 |
157 | 87.249,01 | 269,02 | 911,56 | 1.180,58 | 87.249,01 | 71.123,07 | 113.662,55 | 184.785,62 |
158 | 86.337,45 | 266,21 | 914,37 | 1.180,58 | 86.337,45 | 71.389,27 | 114.576,92 | 185.966,20 |
159 | 85.423,08 | 263,39 | 917,19 | 1.180,58 | 85.423,08 | 71.652,66 | 115.494,11 | 187.146,78 |
160 | 84.505,89 | 260,56 | 920,02 | 1.180,58 | 84.505,89 | 71.913,22 | 116.414,13 | 188.327,36 |
161 | 83.585,87 | 257,72 | 922,86 | 1.180,58 | 83.585,87 | 72.170,95 | 117.336,99 | 189.507,94 |
162 | 82.663,01 | 254,88 | 925,70 | 1.180,58 | 82.663,01 | 72.425,82 | 118.262,69 | 190.688,51 |
163 | 81.737,31 | 252,02 | 928,56 | 1.180,58 | 81.737,31 | 72.677,85 | 119.191,25 | 191.869,09 |
164 | 80.808,75 | 249,16 | 931,42 | 1.180,58 | 80.808,75 | 72.927,01 | 120.122,67 | 193.049,67 |
165 | 79.877,33 | 246,29 | 934,29 | 1.180,58 | 79.877,33 | 73.173,30 | 121.056,96 | 194.230,25 |
166 | 78.943,04 | 243,41 | 937,17 | 1.180,58 | 78.943,04 | 73.416,70 | 121.994,13 | 195.410,83 |
167 | 78.005,87 | 240,52 | 940,06 | 1.180,58 | 78.005,87 | 73.657,22 | 122.934,19 | 196.591,41 |
168 | 77.065,81 | 237,62 | 942,96 | 1.180,58 | 77.065,81 | 73.894,84 | 123.877,15 | 197.771,99 |
169 | 76.122,85 | 234,71 | 945,87 | 1.180,58 | 76.122,85 | 74.129,55 | 124.823,01 | 198.952,57 |
170 | 75.176,99 | 231,80 | 948,78 | 1.180,58 | 75.176,99 | 74.361,35 | 125.771,80 | 200.133,15 |
171 | 74.228,20 | 228,87 | 951,71 | 1.180,58 | 74.228,20 | 74.590,22 | 126.723,51 | 201.313,73 |
172 | 73.276,49 | 225,94 | 954,64 | 1.180,58 | 73.276,49 | 74.816,15 | 127.678,15 | 202.494,30 |
173 | 72.321,85 | 222,99 | 957,59 | 1.180,58 | 72.321,85 | 75.039,15 | 128.635,74 | 203.674,88 |
174 | 71.364,26 | 220,04 | 960,54 | 1.180,58 | 71.364,26 | 75.259,19 | 129.596,27 | 204.855,46 |
175 | 70.403,73 | 217,08 | 963,50 | 1.180,58 | 70.403,73 | 75.476,27 | 130.559,78 | 206.036,04 |
176 | 69.440,22 | 214,11 | 966,47 | 1.180,58 | 69.440,22 | 75.690,37 | 131.526,25 | 207.216,62 |
177 | 68.473,75 | 211,13 | 969,45 | 1.180,58 | 68.473,75 | 75.901,50 | 132.495,70 | 208.397,20 |
178 | 67.504,30 | 208,14 | 972,44 | 1.180,58 | 67.504,30 | 76.109,64 | 133.468,14 | 209.577,78 |
179 | 66.531,86 | 205,14 | 975,44 | 1.180,58 | 66.531,86 | 76.314,78 | 134.443,58 | 210.758,36 |
180 | 65.556,42 | 202,13 | 978,45 | 1.180,58 | 65.556,42 | 76.516,91 | 135.422,03 | 211.938,94 |
181 | 64.577,97 | 199,12 | 981,46 | 1.180,58 | 64.577,97 | 76.716,03 | 136.403,49 | 213.119,51 |
182 | 63.596,51 | 196,09 | 984,49 | 1.180,58 | 63.596,51 | 76.912,12 | 137.387,98 | 214.300,09 |
183 | 62.612,02 | 193,05 | 987,53 | 1.180,58 | 62.612,02 | 77.105,17 | 138.375,50 | 215.480,67 |
184 | 61.624,50 | 190,01 | 990,57 | 1.180,58 | 61.624,50 | 77.295,18 | 139.366,07 | 216.661,25 |
185 | 60.633,93 | 186,95 | 993,62 | 1.180,58 | 60.633,93 | 77.482,13 | 140.359,70 | 217.841,83 |
186 | 59.640,30 | 183,89 | 996,69 | 1.180,58 | 59.640,30 | 77.666,02 | 141.356,39 | 219.022,41 |
187 | 58.643,61 | 180,82 | 999,76 | 1.180,58 | 58.643,61 | 77.846,84 | 142.356,15 | 220.202,99 |
188 | 57.643,85 | 177,74 | 1.002,84 | 1.180,58 | 57.643,85 | 78.024,58 | 143.358,99 | 221.383,57 |
189 | 56.641,01 | 174,64 | 1.005,94 | 1.180,58 | 56.641,01 | 78.199,22 | 144.364,93 | 222.564,15 |
190 | 55.635,07 | 171,54 | 1.009,04 | 1.180,58 | 55.635,07 | 78.370,76 | 145.373,96 | 223.744,73 |
191 | 54.626,04 | 168,43 | 1.012,15 | 1.180,58 | 54.626,04 | 78.539,19 | 146.386,11 | 224.925,30 |
192 | 53.613,89 | 165,31 | 1.015,27 | 1.180,58 | 53.613,89 | 78.704,50 | 147.401,38 | 226.105,88 |
193 | 52.598,62 | 162,18 | 1.018,40 | 1.180,58 | 52.598,62 | 78.866,68 | 148.419,78 | 227.286,46 |
194 | 51.580,22 | 159,04 | 1.021,54 | 1.180,58 | 51.580,22 | 79.025,72 | 149.441,32 | 228.467,04 |
195 | 50.558,68 | 155,89 | 1.024,69 | 1.180,58 | 50.558,68 | 79.181,61 | 150.466,01 | 229.647,62 |
196 | 49.533,99 | 152,73 | 1.027,85 | 1.180,58 | 49.533,99 | 79.334,34 | 151.493,86 | 230.828,20 |
197 | 48.506,14 | 149,56 | 1.031,02 | 1.180,58 | 48.506,14 | 79.483,90 | 152.524,88 | 232.008,78 |
198 | 47.475,12 | 146,38 | 1.034,20 | 1.180,58 | 47.475,12 | 79.630,28 | 153.559,08 | 233.189,36 |
199 | 46.440,92 | 143,19 | 1.037,39 | 1.180,58 | 46.440,92 | 79.773,47 | 154.596,46 | 234.369,94 |
200 | 45.403,54 | 139,99 | 1.040,58 | 1.180,58 | 45.403,54 | 79.913,47 | 155.637,05 | 235.550,52 |
201 | 44.362,95 | 136,79 | 1.043,79 | 1.180,58 | 44.362,95 | 80.050,25 | 156.680,84 | 236.731,09 |
202 | 43.319,16 | 133,57 | 1.047,01 | 1.180,58 | 43.319,16 | 80.183,82 | 157.727,85 | 237.911,67 |
203 | 42.272,15 | 130,34 | 1.050,24 | 1.180,58 | 42.272,15 | 80.314,16 | 158.778,09 | 239.092,25 |
204 | 41.221,91 | 127,10 | 1.053,48 | 1.180,58 | 41.221,91 | 80.441,26 | 159.831,57 | 240.272,83 |
205 | 40.168,43 | 123,85 | 1.056,73 | 1.180,58 | 40.168,43 | 80.565,11 | 160.888,30 | 241.453,41 |
206 | 39.111,70 | 120,59 | 1.059,98 | 1.180,58 | 39.111,70 | 80.685,71 | 161.948,28 | 242.633,99 |
207 | 38.051,72 | 117,33 | 1.063,25 | 1.180,58 | 38.051,72 | 80.803,03 | 163.011,53 | 243.814,57 |
208 | 36.988,47 | 114,05 | 1.066,53 | 1.180,58 | 36.988,47 | 80.917,08 | 164.078,07 | 244.995,15 |
209 | 35.921,93 | 110,76 | 1.069,82 | 1.180,58 | 35.921,93 | 81.027,84 | 165.147,89 | 246.175,73 |
210 | 34.852,11 | 107,46 | 1.073,12 | 1.180,58 | 34.852,11 | 81.135,30 | 166.221,00 | 247.356,30 |
211 | 33.779,00 | 104,15 | 1.076,43 | 1.180,58 | 33.779,00 | 81.239,45 | 167.297,43 | 248.536,88 |
212 | 32.702,57 | 100,83 | 1.079,75 | 1.180,58 | 32.702,57 | 81.340,29 | 168.377,18 | 249.717,46 |
213 | 31.622,82 | 97,50 | 1.083,08 | 1.180,58 | 31.622,82 | 81.437,79 | 169.460,25 | 250.898,04 |
214 | 30.539,75 | 94,16 | 1.086,41 | 1.180,58 | 30.539,75 | 81.531,95 | 170.546,67 | 252.078,62 |
215 | 29.453,33 | 90,81 | 1.089,76 | 1.180,58 | 29.453,33 | 81.622,77 | 171.636,43 | 253.259,20 |
216 | 28.363,57 | 87,45 | 1.093,12 | 1.180,58 | 28.363,57 | 81.710,22 | 172.729,56 | 254.439,78 |
217 | 27.270,44 | 84,08 | 1.096,50 | 1.180,58 | 27.270,44 | 81.794,31 | 173.826,05 | 255.620,36 |
218 | 26.173,95 | 80,70 | 1.099,88 | 1.180,58 | 26.173,95 | 81.875,01 | 174.925,93 | 256.800,94 |
219 | 25.074,07 | 77,31 | 1.103,27 | 1.180,58 | 25.074,07 | 81.952,32 | 176.029,19 | 257.981,52 |
220 | 23.970,81 | 73,91 | 1.106,67 | 1.180,58 | 23.970,81 | 82.026,23 | 177.135,86 | 259.162,09 |
221 | 22.864,14 | 70,50 | 1.110,08 | 1.180,58 | 22.864,14 | 82.096,73 | 178.245,94 | 260.342,67 |
222 | 21.754,06 | 67,08 | 1.113,50 | 1.180,58 | 21.754,06 | 82.163,80 | 179.359,45 | 261.523,25 |
223 | 20.640,55 | 63,64 | 1.116,94 | 1.180,58 | 20.640,55 | 82.227,45 | 180.476,39 | 262.703,83 |
224 | 19.523,61 | 60,20 | 1.120,38 | 1.180,58 | 19.523,61 | 82.287,64 | 181.596,77 | 263.884,41 |
225 | 18.403,23 | 56,74 | 1.123,84 | 1.180,58 | 18.403,23 | 82.344,39 | 182.720,60 | 265.064,99 |
226 | 17.279,40 | 53,28 | 1.127,30 | 1.180,58 | 17.279,40 | 82.397,66 | 183.847,90 | 266.245,57 |
227 | 16.152,10 | 49,80 | 1.130,78 | 1.180,58 | 16.152,10 | 82.447,47 | 184.978,68 | 267.426,15 |
228 | 15.021,32 | 46,32 | 1.134,26 | 1.180,58 | 15.021,32 | 82.493,78 | 186.112,94 | 268.606,73 |
229 | 13.887,06 | 42,82 | 1.137,76 | 1.180,58 | 13.887,06 | 82.536,60 | 187.250,70 | 269.787,30 |
230 | 12.749,30 | 39,31 | 1.141,27 | 1.180,58 | 12.749,30 | 82.575,91 | 188.391,97 | 270.967,88 |
231 | 11.608,03 | 35,79 | 1.144,79 | 1.180,58 | 11.608,03 | 82.611,70 | 189.536,76 | 272.148,46 |
232 | 10.463,24 | 32,26 | 1.148,32 | 1.180,58 | 10.463,24 | 82.643,96 | 190.685,08 | 273.329,04 |
233 | 9.314,92 | 28,72 | 1.151,86 | 1.180,58 | 9.314,92 | 82.672,69 | 191.836,93 | 274.509,62 |
234 | 8.163,07 | 25,17 | 1.155,41 | 1.180,58 | 8.163,07 | 82.697,86 | 192.992,34 | 275.690,20 |
235 | 7.007,66 | 21,61 | 1.158,97 | 1.180,58 | 7.007,66 | 82.719,46 | 194.151,32 | 276.870,78 |
236 | 5.848,68 | 18,03 | 1.162,55 | 1.180,58 | 5.848,68 | 82.737,50 | 195.313,86 | 278.051,36 |
237 | 4.686,14 | 14,45 | 1.166,13 | 1.180,58 | 4.686,14 | 82.751,94 | 196.479,99 | 279.231,94 |
238 | 3.520,01 | 10,85 | 1.169,73 | 1.180,58 | 3.520,01 | 82.762,80 | 197.649,72 | 280.412,52 |
239 | 2.350,28 | 7,25 | 1.173,33 | 1.180,58 | 2.350,28 | 82.770,04 | 198.823,05 | 281.593,09 |
240 | 1.176,95 | 3,63 | 1.176,95 | 1.180,58 | 1.176,95 | 82.773,67 | 200.000,00 | 282.773,67 |
- 84.013,47€
- Zinsanteil
- 1.185,78€
- Monatsrate
- 3,75%
- Sollzins p.a.
- 3,83%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 625,00 | 560,78 | 1.185,78 | 199.439,22 | 625,00 | 560,78 | 1.185,78 |
2 | 199.439,22 | 623,25 | 562,53 | 1.185,78 | 199.439,22 | 675,33 | 1.123,31 | 1.798,64 |
3 | 198.876,69 | 621,49 | 564,29 | 1.185,78 | 198.876,69 | 1.296,82 | 1.687,59 | 2.984,41 |
4 | 198.312,41 | 619,73 | 566,05 | 1.185,78 | 198.312,41 | 1.916,55 | 2.253,64 | 4.170,19 |
5 | 197.746,36 | 617,96 | 567,82 | 1.185,78 | 197.746,36 | 2.534,50 | 2.821,46 | 5.355,97 |
6 | 197.178,54 | 616,18 | 569,59 | 1.185,78 | 197.178,54 | 3.150,69 | 3.391,06 | 6.541,74 |
7 | 196.608,94 | 614,40 | 571,37 | 1.185,78 | 196.608,94 | 3.765,09 | 3.962,43 | 7.727,52 |
8 | 196.037,57 | 612,62 | 573,16 | 1.185,78 | 196.037,57 | 4.377,71 | 4.535,59 | 8.913,30 |
9 | 195.464,41 | 610,83 | 574,95 | 1.185,78 | 195.464,41 | 4.988,53 | 5.110,54 | 10.099,07 |
10 | 194.889,46 | 609,03 | 576,75 | 1.185,78 | 194.889,46 | 5.597,56 | 5.687,29 | 11.284,85 |
11 | 194.312,71 | 607,23 | 578,55 | 1.185,78 | 194.312,71 | 6.204,79 | 6.265,84 | 12.470,63 |
12 | 193.734,16 | 605,42 | 580,36 | 1.185,78 | 193.734,16 | 6.810,21 | 6.846,19 | 13.656,40 |
13 | 193.153,81 | 603,61 | 582,17 | 1.185,78 | 193.153,81 | 7.413,82 | 7.428,36 | 14.842,18 |
14 | 192.571,64 | 601,79 | 583,99 | 1.185,78 | 192.571,64 | 8.015,60 | 8.012,35 | 16.027,96 |
15 | 191.987,65 | 599,96 | 585,82 | 1.185,78 | 191.987,65 | 8.615,56 | 8.598,17 | 17.213,73 |
16 | 191.401,83 | 598,13 | 587,65 | 1.185,78 | 191.401,83 | 9.213,69 | 9.185,82 | 18.399,51 |
17 | 190.814,18 | 596,29 | 589,48 | 1.185,78 | 190.814,18 | 9.809,99 | 9.775,30 | 19.585,29 |
18 | 190.224,70 | 594,45 | 591,32 | 1.185,78 | 190.224,70 | 10.404,44 | 10.366,62 | 20.771,06 |
19 | 189.633,38 | 592,60 | 593,17 | 1.185,78 | 189.633,38 | 10.997,04 | 10.959,79 | 21.956,84 |
20 | 189.040,21 | 590,75 | 595,03 | 1.185,78 | 189.040,21 | 11.587,80 | 11.554,82 | 23.142,62 |
21 | 188.445,18 | 588,89 | 596,89 | 1.185,78 | 188.445,18 | 12.176,69 | 12.151,71 | 24.328,39 |
22 | 187.848,29 | 587,03 | 598,75 | 1.185,78 | 187.848,29 | 12.763,71 | 12.750,46 | 25.514,17 |
23 | 187.249,54 | 585,15 | 600,62 | 1.185,78 | 187.249,54 | 13.348,87 | 13.351,08 | 26.699,95 |
24 | 186.648,92 | 583,28 | 602,50 | 1.185,78 | 186.648,92 | 13.932,15 | 13.953,58 | 27.885,72 |
25 | 186.046,42 | 581,40 | 604,38 | 1.185,78 | 186.046,42 | 14.513,54 | 14.557,96 | 29.071,50 |
26 | 185.442,04 | 579,51 | 606,27 | 1.185,78 | 185.442,04 | 15.093,05 | 15.164,23 | 30.257,28 |
27 | 184.835,77 | 577,61 | 608,16 | 1.185,78 | 184.835,77 | 15.670,66 | 15.772,39 | 31.443,05 |
28 | 184.227,61 | 575,71 | 610,07 | 1.185,78 | 184.227,61 | 16.246,37 | 16.382,46 | 32.628,83 |
29 | 183.617,54 | 573,80 | 611,97 | 1.185,78 | 183.617,54 | 16.820,17 | 16.994,43 | 33.814,61 |
30 | 183.005,57 | 571,89 | 613,88 | 1.185,78 | 183.005,57 | 17.392,07 | 17.608,32 | 35.000,38 |
31 | 182.391,68 | 569,97 | 615,80 | 1.185,78 | 182.391,68 | 17.962,04 | 18.224,12 | 36.186,16 |
32 | 181.775,88 | 568,05 | 617,73 | 1.185,78 | 181.775,88 | 18.530,09 | 18.841,84 | 37.371,94 |
33 | 181.158,16 | 566,12 | 619,66 | 1.185,78 | 181.158,16 | 19.096,21 | 19.461,50 | 38.557,71 |
34 | 180.538,50 | 564,18 | 621,59 | 1.185,78 | 180.538,50 | 19.660,39 | 20.083,10 | 39.743,49 |
35 | 179.916,90 | 562,24 | 623,54 | 1.185,78 | 179.916,90 | 20.222,63 | 20.706,63 | 40.929,27 |
36 | 179.293,37 | 560,29 | 625,48 | 1.185,78 | 179.293,37 | 20.782,92 | 21.332,12 | 42.115,04 |
37 | 178.667,88 | 558,34 | 627,44 | 1.185,78 | 178.667,88 | 21.341,26 | 21.959,56 | 43.300,82 |
38 | 178.040,44 | 556,38 | 629,40 | 1.185,78 | 178.040,44 | 21.897,64 | 22.588,96 | 44.486,60 |
39 | 177.411,04 | 554,41 | 631,37 | 1.185,78 | 177.411,04 | 22.452,05 | 23.220,32 | 45.672,37 |
40 | 176.779,68 | 552,44 | 633,34 | 1.185,78 | 176.779,68 | 23.004,48 | 23.853,66 | 46.858,15 |
41 | 176.146,34 | 550,46 | 635,32 | 1.185,78 | 176.146,34 | 23.554,94 | 24.488,98 | 48.043,93 |
42 | 175.511,02 | 548,47 | 637,30 | 1.185,78 | 175.511,02 | 24.103,41 | 25.126,29 | 49.229,70 |
43 | 174.873,71 | 546,48 | 639,30 | 1.185,78 | 174.873,71 | 24.649,89 | 25.765,58 | 50.415,48 |
44 | 174.234,42 | 544,48 | 641,29 | 1.185,78 | 174.234,42 | 25.194,38 | 26.406,88 | 51.601,26 |
45 | 173.593,12 | 542,48 | 643,30 | 1.185,78 | 173.593,12 | 25.736,85 | 27.050,18 | 52.787,03 |
46 | 172.949,82 | 540,47 | 645,31 | 1.185,78 | 172.949,82 | 26.277,32 | 27.695,49 | 53.972,81 |
47 | 172.304,51 | 538,45 | 647,33 | 1.185,78 | 172.304,51 | 26.815,77 | 28.342,81 | 55.158,58 |
48 | 171.657,19 | 536,43 | 649,35 | 1.185,78 | 171.657,19 | 27.352,20 | 28.992,16 | 56.344,36 |
49 | 171.007,84 | 534,40 | 651,38 | 1.185,78 | 171.007,84 | 27.886,60 | 29.643,54 | 57.530,14 |
50 | 170.356,46 | 532,36 | 653,41 | 1.185,78 | 170.356,46 | 28.418,97 | 30.296,95 | 58.715,91 |
51 | 169.703,05 | 530,32 | 655,45 | 1.185,78 | 169.703,05 | 28.949,29 | 30.952,40 | 59.901,69 |
52 | 169.047,60 | 528,27 | 657,50 | 1.185,78 | 169.047,60 | 29.477,56 | 31.609,91 | 61.087,47 |
53 | 168.390,09 | 526,22 | 659,56 | 1.185,78 | 168.390,09 | 30.003,78 | 32.269,46 | 62.273,24 |
54 | 167.730,54 | 524,16 | 661,62 | 1.185,78 | 167.730,54 | 30.527,94 | 32.931,08 | 63.459,02 |
55 | 167.068,92 | 522,09 | 663,69 | 1.185,78 | 167.068,92 | 31.050,03 | 33.594,77 | 64.644,80 |
56 | 166.405,23 | 520,02 | 665,76 | 1.185,78 | 166.405,23 | 31.570,05 | 34.260,53 | 65.830,57 |
57 | 165.739,47 | 517,94 | 667,84 | 1.185,78 | 165.739,47 | 32.087,98 | 34.928,37 | 67.016,35 |
58 | 165.071,63 | 515,85 | 669,93 | 1.185,78 | 165.071,63 | 32.603,83 | 35.598,30 | 68.202,13 |
59 | 164.401,70 | 513,76 | 672,02 | 1.185,78 | 164.401,70 | 33.117,59 | 36.270,32 | 69.387,90 |
60 | 163.729,68 | 511,66 | 674,12 | 1.185,78 | 163.729,68 | 33.629,24 | 36.944,44 | 70.573,68 |
61 | 163.055,56 | 509,55 | 676,23 | 1.185,78 | 163.055,56 | 34.138,79 | 37.620,67 | 71.759,46 |
62 | 162.379,33 | 507,44 | 678,34 | 1.185,78 | 162.379,33 | 34.646,23 | 38.299,01 | 72.945,23 |
63 | 161.700,99 | 505,32 | 680,46 | 1.185,78 | 161.700,99 | 35.151,54 | 38.979,47 | 74.131,01 |
64 | 161.020,53 | 503,19 | 682,59 | 1.185,78 | 161.020,53 | 35.654,73 | 39.662,06 | 75.316,79 |
65 | 160.337,94 | 501,06 | 684,72 | 1.185,78 | 160.337,94 | 36.155,79 | 40.346,78 | 76.502,56 |
66 | 159.653,22 | 498,92 | 686,86 | 1.185,78 | 159.653,22 | 36.654,70 | 41.033,64 | 77.688,34 |
67 | 158.966,36 | 496,77 | 689,01 | 1.185,78 | 158.966,36 | 37.151,47 | 41.722,64 | 78.874,12 |
68 | 158.277,36 | 494,62 | 691,16 | 1.185,78 | 158.277,36 | 37.646,09 | 42.413,80 | 80.059,89 |
69 | 157.586,20 | 492,46 | 693,32 | 1.185,78 | 157.586,20 | 38.138,55 | 43.107,12 | 81.245,67 |
70 | 156.892,88 | 490,29 | 695,49 | 1.185,78 | 156.892,88 | 38.628,84 | 43.802,61 | 82.431,45 |
71 | 156.197,39 | 488,12 | 697,66 | 1.185,78 | 156.197,39 | 39.116,95 | 44.500,27 | 83.617,22 |
72 | 155.499,73 | 485,94 | 699,84 | 1.185,78 | 155.499,73 | 39.602,89 | 45.200,11 | 84.803,00 |
73 | 154.799,89 | 483,75 | 702,03 | 1.185,78 | 154.799,89 | 40.086,64 | 45.902,14 | 85.988,78 |
74 | 154.097,86 | 481,56 | 704,22 | 1.185,78 | 154.097,86 | 40.568,20 | 46.606,36 | 87.174,55 |
75 | 153.393,64 | 479,36 | 706,42 | 1.185,78 | 153.393,64 | 41.047,55 | 47.312,78 | 88.360,33 |
76 | 152.687,22 | 477,15 | 708,63 | 1.185,78 | 152.687,22 | 41.524,70 | 48.021,41 | 89.546,11 |
77 | 151.978,59 | 474,93 | 710,84 | 1.185,78 | 151.978,59 | 41.999,63 | 48.732,25 | 90.731,88 |
78 | 151.267,75 | 472,71 | 713,06 | 1.185,78 | 151.267,75 | 42.472,34 | 49.445,32 | 91.917,66 |
79 | 150.554,68 | 470,48 | 715,29 | 1.185,78 | 150.554,68 | 42.942,83 | 50.160,61 | 93.103,44 |
80 | 149.839,39 | 468,25 | 717,53 | 1.185,78 | 149.839,39 | 43.411,07 | 50.878,14 | 94.289,21 |
81 | 149.121,86 | 466,01 | 719,77 | 1.185,78 | 149.121,86 | 43.877,08 | 51.597,91 | 95.474,99 |
82 | 148.402,09 | 463,76 | 722,02 | 1.185,78 | 148.402,09 | 44.340,84 | 52.319,93 | 96.660,77 |
83 | 147.680,07 | 461,50 | 724,28 | 1.185,78 | 147.680,07 | 44.802,34 | 53.044,21 | 97.846,54 |
84 | 146.955,79 | 459,24 | 726,54 | 1.185,78 | 146.955,79 | 45.261,57 | 53.770,75 | 99.032,32 |
85 | 146.229,25 | 456,97 | 728,81 | 1.185,78 | 146.229,25 | 45.718,54 | 54.499,56 | 100.218,10 |
86 | 145.500,44 | 454,69 | 731,09 | 1.185,78 | 145.500,44 | 46.173,23 | 55.230,64 | 101.403,87 |
87 | 144.769,36 | 452,40 | 733,37 | 1.185,78 | 144.769,36 | 46.625,63 | 55.964,02 | 102.589,65 |
88 | 144.035,98 | 450,11 | 735,66 | 1.185,78 | 144.035,98 | 47.075,75 | 56.699,68 | 103.775,43 |
89 | 143.300,32 | 447,81 | 737,96 | 1.185,78 | 143.300,32 | 47.523,56 | 57.437,64 | 104.961,20 |
90 | 142.562,36 | 445,51 | 740,27 | 1.185,78 | 142.562,36 | 47.969,07 | 58.177,91 | 106.146,98 |
91 | 141.822,09 | 443,19 | 742,58 | 1.185,78 | 141.822,09 | 48.412,26 | 58.920,50 | 107.332,76 |
92 | 141.079,50 | 440,87 | 744,90 | 1.185,78 | 141.079,50 | 48.853,13 | 59.665,40 | 108.518,53 |
93 | 140.334,60 | 438,55 | 747,23 | 1.185,78 | 140.334,60 | 49.291,68 | 60.412,63 | 109.704,31 |
94 | 139.587,37 | 436,21 | 749,57 | 1.185,78 | 139.587,37 | 49.727,89 | 61.162,20 | 110.890,09 |
95 | 138.837,80 | 433,87 | 751,91 | 1.185,78 | 138.837,80 | 50.161,76 | 61.914,10 | 112.075,86 |
96 | 138.085,90 | 431,52 | 754,26 | 1.185,78 | 138.085,90 | 50.593,28 | 62.668,36 | 113.261,64 |
97 | 137.331,64 | 429,16 | 756,62 | 1.185,78 | 137.331,64 | 51.022,44 | 63.424,98 | 114.447,42 |
98 | 136.575,02 | 426,80 | 758,98 | 1.185,78 | 136.575,02 | 51.449,24 | 64.183,96 | 115.633,19 |
99 | 135.816,04 | 424,43 | 761,35 | 1.185,78 | 135.816,04 | 51.873,66 | 64.945,31 | 116.818,97 |
100 | 135.054,69 | 422,05 | 763,73 | 1.185,78 | 135.054,69 | 52.295,71 | 65.709,04 | 118.004,75 |
101 | 134.290,96 | 419,66 | 766,12 | 1.185,78 | 134.290,96 | 52.715,37 | 66.475,16 | 119.190,52 |
102 | 133.524,84 | 417,27 | 768,51 | 1.185,78 | 133.524,84 | 53.132,63 | 67.243,67 | 120.376,30 |
103 | 132.756,33 | 414,86 | 770,91 | 1.185,78 | 132.756,33 | 53.547,49 | 68.014,58 | 121.562,08 |
104 | 131.985,42 | 412,45 | 773,32 | 1.185,78 | 131.985,42 | 53.959,95 | 68.787,90 | 122.747,85 |
105 | 131.212,10 | 410,04 | 775,74 | 1.185,78 | 131.212,10 | 54.369,99 | 69.563,64 | 123.933,63 |
106 | 130.436,36 | 407,61 | 778,16 | 1.185,78 | 130.436,36 | 54.777,60 | 70.341,81 | 125.119,41 |
107 | 129.658,19 | 405,18 | 780,59 | 1.185,78 | 129.658,19 | 55.182,78 | 71.122,40 | 126.305,18 |
108 | 128.877,60 | 402,74 | 783,03 | 1.185,78 | 128.877,60 | 55.585,52 | 71.905,43 | 127.490,96 |
109 | 128.094,57 | 400,30 | 785,48 | 1.185,78 | 128.094,57 | 55.985,82 | 72.690,92 | 128.676,74 |
110 | 127.309,08 | 397,84 | 787,94 | 1.185,78 | 127.309,08 | 56.383,66 | 73.478,85 | 129.862,51 |
111 | 126.521,15 | 395,38 | 790,40 | 1.185,78 | 126.521,15 | 56.779,04 | 74.269,25 | 131.048,29 |
112 | 125.730,75 | 392,91 | 792,87 | 1.185,78 | 125.730,75 | 57.171,95 | 75.062,12 | 132.234,07 |
113 | 124.937,88 | 390,43 | 795,35 | 1.185,78 | 124.937,88 | 57.562,38 | 75.857,46 | 133.419,84 |
114 | 124.142,54 | 387,95 | 797,83 | 1.185,78 | 124.142,54 | 57.950,32 | 76.655,29 | 134.605,62 |
115 | 123.344,71 | 385,45 | 800,32 | 1.185,78 | 123.344,71 | 58.335,78 | 77.455,62 | 135.791,40 |
116 | 122.544,38 | 382,95 | 802,83 | 1.185,78 | 122.544,38 | 58.718,73 | 78.258,44 | 136.977,17 |
117 | 121.741,56 | 380,44 | 805,33 | 1.185,78 | 121.741,56 | 59.099,17 | 79.063,78 | 138.162,95 |
118 | 120.936,22 | 377,93 | 807,85 | 1.185,78 | 120.936,22 | 59.477,10 | 79.871,63 | 139.348,73 |
119 | 120.128,37 | 375,40 | 810,38 | 1.185,78 | 120.128,37 | 59.852,50 | 80.682,01 | 140.534,50 |
120 | 119.317,99 | 372,87 | 812,91 | 1.185,78 | 119.317,99 | 60.225,37 | 81.494,91 | 141.720,28 |
121 | 118.505,09 | 370,33 | 815,45 | 1.185,78 | 118.505,09 | 60.595,69 | 82.310,36 | 142.906,06 |
122 | 117.689,64 | 367,78 | 818,00 | 1.185,78 | 117.689,64 | 60.963,47 | 83.128,36 | 144.091,83 |
123 | 116.871,64 | 365,22 | 820,55 | 1.185,78 | 116.871,64 | 61.328,70 | 83.948,91 | 145.277,61 |
124 | 116.051,09 | 362,66 | 823,12 | 1.185,78 | 116.051,09 | 61.691,36 | 84.772,03 | 146.463,39 |
125 | 115.227,97 | 360,09 | 825,69 | 1.185,78 | 115.227,97 | 62.051,45 | 85.597,72 | 147.649,16 |
126 | 114.402,28 | 357,51 | 828,27 | 1.185,78 | 114.402,28 | 62.408,95 | 86.425,99 | 148.834,94 |
127 | 113.574,01 | 354,92 | 830,86 | 1.185,78 | 113.574,01 | 62.763,87 | 87.256,84 | 150.020,72 |
128 | 112.743,16 | 352,32 | 833,45 | 1.185,78 | 112.743,16 | 63.116,19 | 88.090,30 | 151.206,49 |
129 | 111.909,70 | 349,72 | 836,06 | 1.185,78 | 111.909,70 | 63.465,91 | 88.926,36 | 152.392,27 |
130 | 111.073,64 | 347,11 | 838,67 | 1.185,78 | 111.073,64 | 63.813,02 | 89.765,03 | 153.578,05 |
131 | 110.234,97 | 344,48 | 841,29 | 1.185,78 | 110.234,97 | 64.157,50 | 90.606,32 | 154.763,82 |
132 | 109.393,68 | 341,86 | 843,92 | 1.185,78 | 109.393,68 | 64.499,36 | 91.450,24 | 155.949,60 |
133 | 108.549,76 | 339,22 | 846,56 | 1.185,78 | 108.549,76 | 64.838,57 | 92.296,80 | 157.135,38 |
134 | 107.703,20 | 336,57 | 849,20 | 1.185,78 | 107.703,20 | 65.175,15 | 93.146,01 | 158.321,15 |
135 | 106.853,99 | 333,92 | 851,86 | 1.185,78 | 106.853,99 | 65.509,07 | 93.997,86 | 159.506,93 |
136 | 106.002,14 | 331,26 | 854,52 | 1.185,78 | 106.002,14 | 65.840,32 | 94.852,38 | 160.692,71 |
137 | 105.147,62 | 328,59 | 857,19 | 1.185,78 | 105.147,62 | 66.168,91 | 95.709,57 | 161.878,48 |
138 | 104.290,43 | 325,91 | 859,87 | 1.185,78 | 104.290,43 | 66.494,82 | 96.569,44 | 163.064,26 |
139 | 103.430,56 | 323,22 | 862,56 | 1.185,78 | 103.430,56 | 66.818,04 | 97.432,00 | 164.250,03 |
140 | 102.568,00 | 320,53 | 865,25 | 1.185,78 | 102.568,00 | 67.138,56 | 98.297,25 | 165.435,81 |
141 | 101.702,75 | 317,82 | 867,96 | 1.185,78 | 101.702,75 | 67.456,38 | 99.165,21 | 166.621,59 |
142 | 100.834,79 | 315,11 | 870,67 | 1.185,78 | 100.834,79 | 67.771,49 | 100.035,87 | 167.807,36 |
143 | 99.964,13 | 312,39 | 873,39 | 1.185,78 | 99.964,13 | 68.083,88 | 100.909,26 | 168.993,14 |
144 | 99.090,74 | 309,66 | 876,12 | 1.185,78 | 99.090,74 | 68.393,54 | 101.785,38 | 170.178,92 |
145 | 98.214,62 | 306,92 | 878,86 | 1.185,78 | 98.214,62 | 68.700,46 | 102.664,24 | 171.364,69 |
146 | 97.335,76 | 304,17 | 881,60 | 1.185,78 | 97.335,76 | 69.004,63 | 103.545,84 | 172.550,47 |
147 | 96.454,16 | 301,42 | 884,36 | 1.185,78 | 96.454,16 | 69.306,05 | 104.430,20 | 173.736,25 |
148 | 95.569,80 | 298,66 | 887,12 | 1.185,78 | 95.569,80 | 69.604,71 | 105.317,32 | 174.922,02 |
149 | 94.682,68 | 295,88 | 889,89 | 1.185,78 | 94.682,68 | 69.900,59 | 106.207,21 | 176.107,80 |
150 | 93.792,79 | 293,10 | 892,67 | 1.185,78 | 93.792,79 | 70.193,69 | 107.099,88 | 177.293,58 |
151 | 92.900,12 | 290,31 | 895,46 | 1.185,78 | 92.900,12 | 70.484,01 | 107.995,35 | 178.479,35 |
152 | 92.004,65 | 287,51 | 898,26 | 1.185,78 | 92.004,65 | 70.771,52 | 108.893,61 | 179.665,13 |
153 | 91.106,39 | 284,71 | 901,07 | 1.185,78 | 91.106,39 | 71.056,23 | 109.794,68 | 180.850,91 |
154 | 90.205,32 | 281,89 | 903,89 | 1.185,78 | 90.205,32 | 71.338,12 | 110.698,56 | 182.036,68 |
155 | 89.301,44 | 279,07 | 906,71 | 1.185,78 | 89.301,44 | 71.617,19 | 111.605,27 | 183.222,46 |
156 | 88.394,73 | 276,23 | 909,54 | 1.185,78 | 88.394,73 | 71.893,42 | 112.514,82 | 184.408,24 |
157 | 87.485,18 | 273,39 | 912,39 | 1.185,78 | 87.485,18 | 72.166,81 | 113.427,20 | 185.594,01 |
158 | 86.572,80 | 270,54 | 915,24 | 1.185,78 | 86.572,80 | 72.437,35 | 114.342,44 | 186.779,79 |
159 | 85.657,56 | 267,68 | 918,10 | 1.185,78 | 85.657,56 | 72.705,03 | 115.260,54 | 187.965,57 |
160 | 84.739,46 | 264,81 | 920,97 | 1.185,78 | 84.739,46 | 72.969,84 | 116.181,50 | 189.151,34 |
161 | 83.818,50 | 261,93 | 923,84 | 1.185,78 | 83.818,50 | 73.231,77 | 117.105,35 | 190.337,12 |
162 | 82.894,65 | 259,05 | 926,73 | 1.185,78 | 82.894,65 | 73.490,82 | 118.032,08 | 191.522,90 |
163 | 81.967,92 | 256,15 | 929,63 | 1.185,78 | 81.967,92 | 73.746,97 | 118.961,70 | 192.708,67 |
164 | 81.038,30 | 253,24 | 932,53 | 1.185,78 | 81.038,30 | 74.000,21 | 119.894,24 | 193.894,45 |
165 | 80.105,76 | 250,33 | 935,45 | 1.185,78 | 80.105,76 | 74.250,55 | 120.829,68 | 195.080,23 |
166 | 79.170,32 | 247,41 | 938,37 | 1.185,78 | 79.170,32 | 74.497,95 | 121.768,05 | 196.266,00 |
167 | 78.231,95 | 244,47 | 941,30 | 1.185,78 | 78.231,95 | 74.742,43 | 122.709,35 | 197.451,78 |
168 | 77.290,65 | 241,53 | 944,24 | 1.185,78 | 77.290,65 | 74.983,96 | 123.653,60 | 198.637,56 |
169 | 76.346,40 | 238,58 | 947,19 | 1.185,78 | 76.346,40 | 75.222,54 | 124.600,79 | 199.823,33 |
170 | 75.399,21 | 235,62 | 950,15 | 1.185,78 | 75.399,21 | 75.458,17 | 125.550,94 | 201.009,11 |
171 | 74.449,06 | 232,65 | 953,12 | 1.185,78 | 74.449,06 | 75.690,82 | 126.504,07 | 202.194,89 |
172 | 73.495,93 | 229,67 | 956,10 | 1.185,78 | 73.495,93 | 75.920,49 | 127.460,17 | 203.380,66 |
173 | 72.539,83 | 226,69 | 959,09 | 1.185,78 | 72.539,83 | 76.147,18 | 128.419,26 | 204.566,44 |
174 | 71.580,74 | 223,69 | 962,09 | 1.185,78 | 71.580,74 | 76.370,87 | 129.381,35 | 205.752,22 |
175 | 70.618,65 | 220,68 | 965,09 | 1.185,78 | 70.618,65 | 76.591,55 | 130.346,44 | 206.937,99 |
176 | 69.653,56 | 217,67 | 968,11 | 1.185,78 | 69.653,56 | 76.809,22 | 131.314,55 | 208.123,77 |
177 | 68.685,45 | 214,64 | 971,13 | 1.185,78 | 68.685,45 | 77.023,86 | 132.285,68 | 209.309,55 |
178 | 67.714,32 | 211,61 | 974,17 | 1.185,78 | 67.714,32 | 77.235,47 | 133.259,85 | 210.495,32 |
179 | 66.740,15 | 208,56 | 977,21 | 1.185,78 | 66.740,15 | 77.444,03 | 134.237,07 | 211.681,10 |
180 | 65.762,93 | 205,51 | 980,27 | 1.185,78 | 65.762,93 | 77.649,54 | 135.217,33 | 212.866,88 |
181 | 64.782,67 | 202,45 | 983,33 | 1.185,78 | 64.782,67 | 77.851,99 | 136.200,66 | 214.052,65 |
182 | 63.799,34 | 199,37 | 986,40 | 1.185,78 | 63.799,34 | 78.051,36 | 137.187,07 | 215.238,43 |
183 | 62.812,93 | 196,29 | 989,49 | 1.185,78 | 62.812,93 | 78.247,65 | 138.176,55 | 216.424,21 |
184 | 61.823,45 | 193,20 | 992,58 | 1.185,78 | 61.823,45 | 78.440,85 | 139.169,13 | 217.609,98 |
185 | 60.830,87 | 190,10 | 995,68 | 1.185,78 | 60.830,87 | 78.630,95 | 140.164,81 | 218.795,76 |
186 | 59.835,19 | 186,98 | 998,79 | 1.185,78 | 59.835,19 | 78.817,93 | 141.163,60 | 219.981,54 |
187 | 58.836,40 | 183,86 | 1.001,91 | 1.185,78 | 58.836,40 | 79.001,80 | 142.165,52 | 221.167,31 |
188 | 57.834,48 | 180,73 | 1.005,04 | 1.185,78 | 57.834,48 | 79.182,53 | 143.170,56 | 222.353,09 |
189 | 56.829,44 | 177,59 | 1.008,18 | 1.185,78 | 56.829,44 | 79.360,12 | 144.178,75 | 223.538,87 |
190 | 55.821,25 | 174,44 | 1.011,34 | 1.185,78 | 55.821,25 | 79.534,56 | 145.190,08 | 224.724,64 |
191 | 54.809,92 | 171,28 | 1.014,50 | 1.185,78 | 54.809,92 | 79.705,84 | 146.204,58 | 225.910,42 |
192 | 53.795,42 | 168,11 | 1.017,67 | 1.185,78 | 53.795,42 | 79.873,95 | 147.222,24 | 227.096,20 |
193 | 52.777,76 | 164,93 | 1.020,85 | 1.185,78 | 52.777,76 | 80.038,88 | 148.243,09 | 228.281,97 |
194 | 51.756,91 | 161,74 | 1.024,04 | 1.185,78 | 51.756,91 | 80.200,62 | 149.267,13 | 229.467,75 |
195 | 50.732,87 | 158,54 | 1.027,24 | 1.185,78 | 50.732,87 | 80.359,16 | 150.294,36 | 230.653,53 |
196 | 49.705,64 | 155,33 | 1.030,45 | 1.185,78 | 49.705,64 | 80.514,49 | 151.324,81 | 231.839,30 |
197 | 48.675,19 | 152,11 | 1.033,67 | 1.185,78 | 48.675,19 | 80.666,60 | 152.358,47 | 233.025,08 |
198 | 47.641,53 | 148,88 | 1.036,90 | 1.185,78 | 47.641,53 | 80.815,48 | 153.395,37 | 234.210,86 |
199 | 46.604,63 | 145,64 | 1.040,14 | 1.185,78 | 46.604,63 | 80.961,12 | 154.435,51 | 235.396,63 |
200 | 45.564,49 | 142,39 | 1.043,39 | 1.185,78 | 45.564,49 | 81.103,51 | 155.478,90 | 236.582,41 |
201 | 44.521,10 | 139,13 | 1.046,65 | 1.185,78 | 44.521,10 | 81.242,64 | 156.525,54 | 237.768,19 |
202 | 43.474,46 | 135,86 | 1.049,92 | 1.185,78 | 43.474,46 | 81.378,50 | 157.575,46 | 238.953,96 |
203 | 42.424,54 | 132,58 | 1.053,20 | 1.185,78 | 42.424,54 | 81.511,08 | 158.628,66 | 240.139,74 |
204 | 41.371,34 | 129,29 | 1.056,49 | 1.185,78 | 41.371,34 | 81.640,36 | 159.685,15 | 241.325,52 |
205 | 40.314,85 | 125,98 | 1.059,79 | 1.185,78 | 40.314,85 | 81.766,34 | 160.744,95 | 242.511,29 |
206 | 39.255,05 | 122,67 | 1.063,10 | 1.185,78 | 39.255,05 | 81.889,02 | 161.808,05 | 243.697,07 |
207 | 38.191,95 | 119,35 | 1.066,43 | 1.185,78 | 38.191,95 | 82.008,37 | 162.874,48 | 244.882,85 |
208 | 37.125,52 | 116,02 | 1.069,76 | 1.185,78 | 37.125,52 | 82.124,38 | 163.944,24 | 246.068,62 |
209 | 36.055,76 | 112,67 | 1.073,10 | 1.185,78 | 36.055,76 | 82.237,06 | 165.017,34 | 247.254,40 |
210 | 34.982,66 | 109,32 | 1.076,46 | 1.185,78 | 34.982,66 | 82.346,38 | 166.093,80 | 248.440,18 |
211 | 33.906,20 | 105,96 | 1.079,82 | 1.185,78 | 33.906,20 | 82.452,34 | 167.173,62 | 249.625,95 |
212 | 32.826,38 | 102,58 | 1.083,19 | 1.185,78 | 32.826,38 | 82.554,92 | 168.256,81 | 250.811,73 |
213 | 31.743,19 | 99,20 | 1.086,58 | 1.185,78 | 31.743,19 | 82.654,12 | 169.343,39 | 251.997,51 |
214 | 30.656,61 | 95,80 | 1.089,97 | 1.185,78 | 30.656,61 | 82.749,92 | 170.433,36 | 253.183,28 |
215 | 29.566,64 | 92,40 | 1.093,38 | 1.185,78 | 29.566,64 | 82.842,31 | 171.526,75 | 254.369,06 |
216 | 28.473,25 | 88,98 | 1.096,80 | 1.185,78 | 28.473,25 | 82.931,29 | 172.623,54 | 255.554,84 |
217 | 27.376,46 | 85,55 | 1.100,23 | 1.185,78 | 27.376,46 | 83.016,84 | 173.723,77 | 256.740,61 |
218 | 26.276,23 | 82,11 | 1.103,66 | 1.185,78 | 26.276,23 | 83.098,96 | 174.827,43 | 257.926,39 |
219 | 25.172,57 | 78,66 | 1.107,11 | 1.185,78 | 25.172,57 | 83.177,62 | 175.934,54 | 259.112,17 |
220 | 24.065,46 | 75,20 | 1.110,57 | 1.185,78 | 24.065,46 | 83.252,83 | 177.045,12 | 260.297,94 |
221 | 22.954,88 | 71,73 | 1.114,04 | 1.185,78 | 22.954,88 | 83.324,56 | 178.159,16 | 261.483,72 |
222 | 21.840,84 | 68,25 | 1.117,52 | 1.185,78 | 21.840,84 | 83.392,81 | 179.276,68 | 262.669,50 |
223 | 20.723,32 | 64,76 | 1.121,02 | 1.185,78 | 20.723,32 | 83.457,57 | 180.397,70 | 263.855,27 |
224 | 19.602,30 | 61,26 | 1.124,52 | 1.185,78 | 19.602,30 | 83.518,83 | 181.522,22 | 265.041,05 |
225 | 18.477,78 | 57,74 | 1.128,03 | 1.185,78 | 18.477,78 | 83.576,57 | 182.650,25 | 266.226,83 |
226 | 17.349,75 | 54,22 | 1.131,56 | 1.185,78 | 17.349,75 | 83.630,79 | 183.781,81 | 267.412,60 |
227 | 16.218,19 | 50,68 | 1.135,09 | 1.185,78 | 16.218,19 | 83.681,47 | 184.916,91 | 268.598,38 |
228 | 15.083,09 | 47,13 | 1.138,64 | 1.185,78 | 15.083,09 | 83.728,61 | 186.055,55 | 269.784,15 |
229 | 13.944,45 | 43,58 | 1.142,20 | 1.185,78 | 13.944,45 | 83.772,18 | 187.197,75 | 270.969,93 |
230 | 12.802,25 | 40,01 | 1.145,77 | 1.185,78 | 12.802,25 | 83.812,19 | 188.343,52 | 272.155,71 |
231 | 11.656,48 | 36,43 | 1.149,35 | 1.185,78 | 11.656,48 | 83.848,62 | 189.492,87 | 273.341,48 |
232 | 10.507,13 | 32,83 | 1.152,94 | 1.185,78 | 10.507,13 | 83.881,45 | 190.645,81 | 274.527,26 |
233 | 9.354,19 | 29,23 | 1.156,54 | 1.185,78 | 9.354,19 | 83.910,68 | 191.802,35 | 275.713,04 |
234 | 8.197,65 | 25,62 | 1.160,16 | 1.185,78 | 8.197,65 | 83.936,30 | 192.962,51 | 276.898,81 |
235 | 7.037,49 | 21,99 | 1.163,78 | 1.185,78 | 7.037,49 | 83.958,29 | 194.126,30 | 278.084,59 |
236 | 5.873,70 | 18,36 | 1.167,42 | 1.185,78 | 5.873,70 | 83.976,65 | 195.293,72 | 279.270,37 |
237 | 4.706,28 | 14,71 | 1.171,07 | 1.185,78 | 4.706,28 | 83.991,36 | 196.464,79 | 280.456,14 |
238 | 3.535,21 | 11,05 | 1.174,73 | 1.185,78 | 3.535,21 | 84.002,40 | 197.639,52 | 281.641,92 |
239 | 2.360,48 | 7,38 | 1.178,40 | 1.185,78 | 2.360,48 | 84.009,78 | 198.817,92 | 282.827,70 |
240 | 1.182,08 | 3,69 | 1.182,08 | 1.185,78 | 1.182,08 | 84.013,47 | 200.000,00 | 284.013,47 |
- 87.001,79€
- Zinsanteil
- 1.198,30€
- Monatsrate
- 3,87%
- Sollzins p.a.
- 3,94%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 645,00 | 553,30 | 1.198,30 | 199.446,70 | 645,00 | 553,30 | 1.198,30 |
2 | 199.446,70 | 643,22 | 555,09 | 1.198,30 | 199.446,70 | 696,97 | 1.108,39 | 1.805,36 |
3 | 198.891,61 | 641,43 | 556,88 | 1.198,30 | 198.891,61 | 1.338,39 | 1.665,27 | 3.003,66 |
4 | 198.334,73 | 639,63 | 558,67 | 1.198,30 | 198.334,73 | 1.978,02 | 2.223,95 | 4.201,97 |
5 | 197.776,05 | 637,83 | 560,48 | 1.198,30 | 197.776,05 | 2.615,85 | 2.784,42 | 5.400,27 |
6 | 197.215,58 | 636,02 | 562,28 | 1.198,30 | 197.215,58 | 3.251,87 | 3.346,71 | 6.598,58 |
7 | 196.653,29 | 634,21 | 564,10 | 1.198,30 | 196.653,29 | 3.886,08 | 3.910,80 | 7.796,88 |
8 | 196.089,20 | 632,39 | 565,92 | 1.198,30 | 196.089,20 | 4.518,46 | 4.476,72 | 8.995,18 |
9 | 195.523,28 | 630,56 | 567,74 | 1.198,30 | 195.523,28 | 5.149,03 | 5.044,46 | 10.193,49 |
10 | 194.955,54 | 628,73 | 569,57 | 1.198,30 | 194.955,54 | 5.777,76 | 5.614,04 | 11.391,79 |
11 | 194.385,96 | 626,89 | 571,41 | 1.198,30 | 194.385,96 | 6.404,65 | 6.185,45 | 12.590,10 |
12 | 193.814,55 | 625,05 | 573,25 | 1.198,30 | 193.814,55 | 7.029,70 | 6.758,70 | 13.788,40 |
13 | 193.241,30 | 623,20 | 575,10 | 1.198,30 | 193.241,30 | 7.652,91 | 7.333,80 | 14.986,71 |
14 | 192.666,20 | 621,35 | 576,96 | 1.198,30 | 192.666,20 | 8.274,26 | 7.910,76 | 16.185,01 |
15 | 192.089,24 | 619,49 | 578,82 | 1.198,30 | 192.089,24 | 8.893,74 | 8.489,57 | 17.383,31 |
16 | 191.510,43 | 617,62 | 580,68 | 1.198,30 | 191.510,43 | 9.511,36 | 9.070,25 | 18.581,62 |
17 | 190.929,75 | 615,75 | 582,56 | 1.198,30 | 190.929,75 | 10.127,11 | 9.652,81 | 19.779,92 |
18 | 190.347,19 | 613,87 | 584,43 | 1.198,30 | 190.347,19 | 10.740,98 | 10.237,25 | 20.978,23 |
19 | 189.762,75 | 611,98 | 586,32 | 1.198,30 | 189.762,75 | 11.352,97 | 10.823,56 | 22.176,53 |
20 | 189.176,44 | 610,09 | 588,21 | 1.198,30 | 189.176,44 | 11.963,06 | 11.411,78 | 23.374,84 |
21 | 188.588,22 | 608,20 | 590,11 | 1.198,30 | 188.588,22 | 12.571,26 | 12.001,88 | 24.573,14 |
22 | 187.998,12 | 606,29 | 592,01 | 1.198,30 | 187.998,12 | 13.177,55 | 12.593,89 | 25.771,45 |
23 | 187.406,11 | 604,38 | 593,92 | 1.198,30 | 187.406,11 | 13.781,94 | 13.187,81 | 26.969,75 |
24 | 186.812,19 | 602,47 | 595,84 | 1.198,30 | 186.812,19 | 14.384,41 | 13.783,65 | 28.168,05 |
25 | 186.216,35 | 600,55 | 597,76 | 1.198,30 | 186.216,35 | 14.984,95 | 14.381,40 | 29.366,36 |
26 | 185.618,60 | 598,62 | 599,68 | 1.198,30 | 185.618,60 | 15.583,57 | 14.981,09 | 30.564,66 |
27 | 185.018,91 | 596,69 | 601,62 | 1.198,30 | 185.018,91 | 16.180,26 | 15.582,71 | 31.762,97 |
28 | 184.417,29 | 594,75 | 603,56 | 1.198,30 | 184.417,29 | 16.775,01 | 16.186,27 | 32.961,27 |
29 | 183.813,73 | 592,80 | 605,51 | 1.198,30 | 183.813,73 | 17.367,81 | 16.791,77 | 34.159,58 |
30 | 183.208,23 | 590,85 | 607,46 | 1.198,30 | 183.208,23 | 17.958,65 | 17.399,23 | 35.357,88 |
31 | 182.600,77 | 588,89 | 609,42 | 1.198,30 | 182.600,77 | 18.547,54 | 18.008,64 | 36.556,18 |
32 | 181.991,36 | 586,92 | 611,38 | 1.198,30 | 181.991,36 | 19.134,46 | 18.620,03 | 37.754,49 |
33 | 181.379,97 | 584,95 | 613,35 | 1.198,30 | 181.379,97 | 19.719,41 | 19.233,38 | 38.952,79 |
34 | 180.766,62 | 582,97 | 615,33 | 1.198,30 | 180.766,62 | 20.302,38 | 19.848,71 | 40.151,10 |
35 | 180.151,29 | 580,99 | 617,32 | 1.198,30 | 180.151,29 | 20.883,37 | 20.466,03 | 41.349,40 |
36 | 179.533,97 | 579,00 | 619,31 | 1.198,30 | 179.533,97 | 21.462,37 | 21.085,34 | 42.547,71 |
37 | 178.914,66 | 577,00 | 621,30 | 1.198,30 | 178.914,66 | 22.039,37 | 21.706,64 | 43.746,01 |
38 | 178.293,36 | 575,00 | 623,31 | 1.198,30 | 178.293,36 | 22.614,37 | 22.329,95 | 44.944,31 |
39 | 177.670,05 | 572,99 | 625,32 | 1.198,30 | 177.670,05 | 23.187,35 | 22.955,27 | 46.142,62 |
40 | 177.044,73 | 570,97 | 627,34 | 1.198,30 | 177.044,73 | 23.758,32 | 23.582,60 | 47.340,92 |
41 | 176.417,40 | 568,95 | 629,36 | 1.198,30 | 176.417,40 | 24.327,27 | 24.211,96 | 48.539,23 |
42 | 175.788,04 | 566,92 | 631,39 | 1.198,30 | 175.788,04 | 24.894,18 | 24.843,35 | 49.737,53 |
43 | 175.156,65 | 564,88 | 633,42 | 1.198,30 | 175.156,65 | 25.459,06 | 25.476,77 | 50.935,84 |
44 | 174.523,23 | 562,84 | 635,47 | 1.198,30 | 174.523,23 | 26.021,90 | 26.112,24 | 52.134,14 |
45 | 173.887,76 | 560,79 | 637,52 | 1.198,30 | 173.887,76 | 26.582,69 | 26.749,76 | 53.332,44 |
46 | 173.250,24 | 558,73 | 639,57 | 1.198,30 | 173.250,24 | 27.141,42 | 27.389,33 | 54.530,75 |
47 | 172.610,67 | 556,67 | 641,63 | 1.198,30 | 172.610,67 | 27.698,09 | 28.030,96 | 55.729,05 |
48 | 171.969,04 | 554,60 | 643,70 | 1.198,30 | 171.969,04 | 28.252,69 | 28.674,67 | 56.927,36 |
49 | 171.325,33 | 552,52 | 645,78 | 1.198,30 | 171.325,33 | 28.805,21 | 29.320,45 | 58.125,66 |
50 | 170.679,55 | 550,44 | 647,86 | 1.198,30 | 170.679,55 | 29.355,66 | 29.968,31 | 59.323,97 |
51 | 170.031,69 | 548,35 | 649,95 | 1.198,30 | 170.031,69 | 29.904,01 | 30.618,26 | 60.522,27 |
52 | 169.381,74 | 546,26 | 652,05 | 1.198,30 | 169.381,74 | 30.450,26 | 31.270,31 | 61.720,58 |
53 | 168.729,69 | 544,15 | 654,15 | 1.198,30 | 168.729,69 | 30.994,42 | 31.924,46 | 62.918,88 |
54 | 168.075,54 | 542,04 | 656,26 | 1.198,30 | 168.075,54 | 31.536,46 | 32.580,72 | 64.117,18 |
55 | 167.419,28 | 539,93 | 658,38 | 1.198,30 | 167.419,28 | 32.076,39 | 33.239,10 | 65.315,49 |
56 | 166.760,90 | 537,80 | 660,50 | 1.198,30 | 166.760,90 | 32.614,19 | 33.899,60 | 66.513,79 |
57 | 166.100,40 | 535,67 | 662,63 | 1.198,30 | 166.100,40 | 33.149,87 | 34.562,23 | 67.712,10 |
58 | 165.437,77 | 533,54 | 664,77 | 1.198,30 | 165.437,77 | 33.683,40 | 35.227,00 | 68.910,40 |
59 | 164.773,00 | 531,39 | 666,91 | 1.198,30 | 164.773,00 | 34.214,80 | 35.893,91 | 70.108,71 |
60 | 164.106,09 | 529,24 | 669,06 | 1.198,30 | 164.106,09 | 34.744,04 | 36.562,97 | 71.307,01 |
61 | 163.437,03 | 527,08 | 671,22 | 1.198,30 | 163.437,03 | 35.271,12 | 37.234,19 | 72.505,31 |
62 | 162.765,81 | 524,92 | 673,38 | 1.198,30 | 162.765,81 | 35.796,04 | 37.907,58 | 73.703,62 |
63 | 162.092,42 | 522,75 | 675,56 | 1.198,30 | 162.092,42 | 36.318,79 | 38.583,13 | 74.901,92 |
64 | 161.416,87 | 520,57 | 677,73 | 1.198,30 | 161.416,87 | 36.839,36 | 39.260,87 | 76.100,23 |
65 | 160.739,13 | 518,38 | 679,92 | 1.198,30 | 160.739,13 | 37.357,74 | 39.940,79 | 77.298,53 |
66 | 160.059,21 | 516,19 | 682,11 | 1.198,30 | 160.059,21 | 37.873,93 | 40.622,90 | 78.496,84 |
67 | 159.377,10 | 513,99 | 684,31 | 1.198,30 | 159.377,10 | 38.387,92 | 41.307,22 | 79.695,14 |
68 | 158.692,78 | 511,78 | 686,52 | 1.198,30 | 158.692,78 | 38.899,71 | 41.993,74 | 80.893,44 |
69 | 158.006,26 | 509,57 | 688,73 | 1.198,30 | 158.006,26 | 39.409,28 | 42.682,47 | 82.091,75 |
70 | 157.317,53 | 507,35 | 690,96 | 1.198,30 | 157.317,53 | 39.916,63 | 43.373,42 | 83.290,05 |
71 | 156.626,58 | 505,12 | 693,18 | 1.198,30 | 156.626,58 | 40.421,75 | 44.066,61 | 84.488,36 |
72 | 155.933,39 | 502,89 | 695,42 | 1.198,30 | 155.933,39 | 40.924,63 | 44.762,03 | 85.686,66 |
73 | 155.237,97 | 500,64 | 697,66 | 1.198,30 | 155.237,97 | 41.425,28 | 45.459,69 | 86.884,97 |
74 | 154.540,31 | 498,39 | 699,91 | 1.198,30 | 154.540,31 | 41.923,67 | 46.159,60 | 88.083,27 |
75 | 153.840,40 | 496,14 | 702,17 | 1.198,30 | 153.840,40 | 42.419,80 | 46.861,77 | 89.281,57 |
76 | 153.138,23 | 493,87 | 704,43 | 1.198,30 | 153.138,23 | 42.913,68 | 47.566,20 | 90.479,88 |
77 | 152.433,80 | 491,60 | 706,71 | 1.198,30 | 152.433,80 | 43.405,27 | 48.272,91 | 91.678,18 |
78 | 151.727,09 | 489,32 | 708,98 | 1.198,30 | 151.727,09 | 43.894,59 | 48.981,89 | 92.876,49 |
79 | 151.018,11 | 487,03 | 711,27 | 1.198,30 | 151.018,11 | 44.381,63 | 49.693,16 | 94.074,79 |
80 | 150.306,84 | 484,74 | 713,56 | 1.198,30 | 150.306,84 | 44.866,37 | 50.406,73 | 95.273,10 |
81 | 149.593,27 | 482,44 | 715,87 | 1.198,30 | 149.593,27 | 45.348,81 | 51.122,60 | 96.471,40 |
82 | 148.877,40 | 480,13 | 718,17 | 1.198,30 | 148.877,40 | 45.828,94 | 51.840,77 | 97.669,71 |
83 | 148.159,23 | 477,81 | 720,49 | 1.198,30 | 148.159,23 | 46.306,75 | 52.561,26 | 98.868,01 |
84 | 147.438,74 | 475,49 | 722,81 | 1.198,30 | 147.438,74 | 46.782,24 | 53.284,08 | 100.066,31 |
85 | 146.715,92 | 473,16 | 725,15 | 1.198,30 | 146.715,92 | 47.255,40 | 54.009,22 | 101.264,62 |
86 | 145.990,78 | 470,82 | 727,48 | 1.198,30 | 145.990,78 | 47.726,22 | 54.736,70 | 102.462,92 |
87 | 145.263,30 | 468,47 | 729,83 | 1.198,30 | 145.263,30 | 48.194,69 | 55.466,53 | 103.661,23 |
88 | 144.533,47 | 466,12 | 732,18 | 1.198,30 | 144.533,47 | 48.660,81 | 56.198,72 | 104.859,53 |
89 | 143.801,28 | 463,76 | 734,55 | 1.198,30 | 143.801,28 | 49.124,57 | 56.933,26 | 106.057,84 |
90 | 143.066,74 | 461,39 | 736,91 | 1.198,30 | 143.066,74 | 49.585,96 | 57.670,18 | 107.256,14 |
91 | 142.329,82 | 459,01 | 739,29 | 1.198,30 | 142.329,82 | 50.044,98 | 58.409,47 | 108.454,44 |
92 | 141.590,53 | 456,63 | 741,67 | 1.198,30 | 141.590,53 | 50.501,60 | 59.151,14 | 109.652,75 |
93 | 140.848,86 | 454,24 | 744,07 | 1.198,30 | 140.848,86 | 50.955,84 | 59.895,21 | 110.851,05 |
94 | 140.104,79 | 451,84 | 746,47 | 1.198,30 | 140.104,79 | 51.407,68 | 60.641,68 | 112.049,36 |
95 | 139.358,32 | 449,43 | 748,87 | 1.198,30 | 139.358,32 | 51.857,11 | 61.390,55 | 113.247,66 |
96 | 138.609,45 | 447,02 | 751,29 | 1.198,30 | 138.609,45 | 52.304,13 | 62.141,84 | 114.445,97 |
97 | 137.858,16 | 444,59 | 753,71 | 1.198,30 | 137.858,16 | 52.748,72 | 62.895,55 | 115.644,27 |
98 | 137.104,45 | 442,16 | 756,14 | 1.198,30 | 137.104,45 | 53.190,88 | 63.651,69 | 116.842,57 |
99 | 136.348,31 | 439,72 | 758,58 | 1.198,30 | 136.348,31 | 53.630,60 | 64.410,27 | 118.040,88 |
100 | 135.589,73 | 437,28 | 761,03 | 1.198,30 | 135.589,73 | 54.067,88 | 65.171,30 | 119.239,18 |
101 | 134.828,70 | 434,82 | 763,48 | 1.198,30 | 134.828,70 | 54.502,70 | 65.934,78 | 120.437,49 |
102 | 134.065,22 | 432,36 | 765,94 | 1.198,30 | 134.065,22 | 54.935,06 | 66.700,73 | 121.635,79 |
103 | 133.299,27 | 429,89 | 768,41 | 1.198,30 | 133.299,27 | 55.364,95 | 67.469,14 | 122.834,10 |
104 | 132.530,86 | 427,41 | 770,89 | 1.198,30 | 132.530,86 | 55.792,37 | 68.240,03 | 124.032,40 |
105 | 131.759,97 | 424,93 | 773,38 | 1.198,30 | 131.759,97 | 56.217,29 | 69.013,41 | 125.230,70 |
106 | 130.986,59 | 422,43 | 775,87 | 1.198,30 | 130.986,59 | 56.639,72 | 69.789,29 | 126.429,01 |
107 | 130.210,71 | 419,93 | 778,37 | 1.198,30 | 130.210,71 | 57.059,65 | 70.567,66 | 127.627,31 |
108 | 129.432,34 | 417,42 | 780,89 | 1.198,30 | 129.432,34 | 57.477,07 | 71.348,55 | 128.825,62 |
109 | 128.651,45 | 414,90 | 783,40 | 1.198,30 | 128.651,45 | 57.891,97 | 72.131,95 | 130.023,92 |
110 | 127.868,05 | 412,37 | 785,93 | 1.198,30 | 127.868,05 | 58.304,35 | 72.917,88 | 131.222,23 |
111 | 127.082,12 | 409,84 | 788,46 | 1.198,30 | 127.082,12 | 58.714,19 | 73.706,34 | 132.420,53 |
112 | 126.293,66 | 407,30 | 791,01 | 1.198,30 | 126.293,66 | 59.121,48 | 74.497,35 | 133.618,84 |
113 | 125.502,65 | 404,75 | 793,56 | 1.198,30 | 125.502,65 | 59.526,23 | 75.290,91 | 134.817,14 |
114 | 124.709,09 | 402,19 | 796,12 | 1.198,30 | 124.709,09 | 59.928,42 | 76.087,03 | 136.015,44 |
115 | 123.912,97 | 399,62 | 798,68 | 1.198,30 | 123.912,97 | 60.328,04 | 76.885,71 | 137.213,75 |
116 | 123.114,29 | 397,04 | 801,26 | 1.198,30 | 123.114,29 | 60.725,08 | 77.686,97 | 138.412,05 |
117 | 122.313,03 | 394,46 | 803,84 | 1.198,30 | 122.313,03 | 61.119,54 | 78.490,82 | 139.610,36 |
118 | 121.509,18 | 391,87 | 806,44 | 1.198,30 | 121.509,18 | 61.511,41 | 79.297,25 | 140.808,66 |
119 | 120.702,75 | 389,27 | 809,04 | 1.198,30 | 120.702,75 | 61.900,67 | 80.106,29 | 142.006,97 |
120 | 119.893,71 | 386,66 | 811,65 | 1.198,30 | 119.893,71 | 62.287,33 | 80.917,94 | 143.205,27 |
121 | 119.082,06 | 384,04 | 814,26 | 1.198,30 | 119.082,06 | 62.671,37 | 81.732,20 | 144.403,57 |
122 | 118.267,80 | 381,41 | 816,89 | 1.198,30 | 118.267,80 | 63.052,78 | 82.549,09 | 145.601,88 |
123 | 117.450,91 | 378,78 | 819,53 | 1.198,30 | 117.450,91 | 63.431,56 | 83.368,62 | 146.800,18 |
124 | 116.631,38 | 376,14 | 822,17 | 1.198,30 | 116.631,38 | 63.807,70 | 84.190,79 | 147.998,49 |
125 | 115.809,21 | 373,48 | 824,82 | 1.198,30 | 115.809,21 | 64.181,18 | 85.015,61 | 149.196,79 |
126 | 114.984,39 | 370,82 | 827,48 | 1.198,30 | 114.984,39 | 64.552,01 | 85.843,09 | 150.395,10 |
127 | 114.156,91 | 368,16 | 830,15 | 1.198,30 | 114.156,91 | 64.920,16 | 86.673,24 | 151.593,40 |
128 | 113.326,76 | 365,48 | 832,83 | 1.198,30 | 113.326,76 | 65.285,64 | 87.506,06 | 152.791,70 |
129 | 112.493,94 | 362,79 | 835,51 | 1.198,30 | 112.493,94 | 65.648,44 | 88.341,57 | 153.990,01 |
130 | 111.658,43 | 360,10 | 838,21 | 1.198,30 | 111.658,43 | 66.008,53 | 89.179,78 | 155.188,31 |
131 | 110.820,22 | 357,40 | 840,91 | 1.198,30 | 110.820,22 | 66.365,93 | 90.020,69 | 156.386,62 |
132 | 109.979,31 | 354,68 | 843,62 | 1.198,30 | 109.979,31 | 66.720,61 | 90.864,31 | 157.584,92 |
133 | 109.135,69 | 351,96 | 846,34 | 1.198,30 | 109.135,69 | 67.072,58 | 91.710,65 | 158.783,23 |
134 | 108.289,35 | 349,23 | 849,07 | 1.198,30 | 108.289,35 | 67.421,81 | 92.559,72 | 159.981,53 |
135 | 107.440,28 | 346,49 | 851,81 | 1.198,30 | 107.440,28 | 67.768,30 | 93.411,53 | 161.179,83 |
136 | 106.588,47 | 343,75 | 854,56 | 1.198,30 | 106.588,47 | 68.112,05 | 94.266,09 | 162.378,14 |
137 | 105.733,91 | 340,99 | 857,31 | 1.198,30 | 105.733,91 | 68.453,04 | 95.123,40 | 163.576,44 |
138 | 104.876,60 | 338,23 | 860,08 | 1.198,30 | 104.876,60 | 68.791,27 | 95.983,48 | 164.774,75 |
139 | 104.016,52 | 335,45 | 862,85 | 1.198,30 | 104.016,52 | 69.126,72 | 96.846,33 | 165.973,05 |
140 | 103.153,67 | 332,67 | 865,63 | 1.198,30 | 103.153,67 | 69.459,39 | 97.711,96 | 167.171,36 |
141 | 102.288,04 | 329,88 | 868,43 | 1.198,30 | 102.288,04 | 69.789,27 | 98.580,39 | 168.369,66 |
142 | 101.419,61 | 327,08 | 871,23 | 1.198,30 | 101.419,61 | 70.116,35 | 99.451,61 | 169.567,96 |
143 | 100.548,39 | 324,27 | 874,04 | 1.198,30 | 100.548,39 | 70.440,62 | 100.325,65 | 170.766,27 |
144 | 99.674,35 | 321,45 | 876,85 | 1.198,30 | 99.674,35 | 70.762,07 | 101.202,50 | 171.964,57 |
145 | 98.797,50 | 318,62 | 879,68 | 1.198,30 | 98.797,50 | 71.080,69 | 102.082,19 | 173.162,88 |
146 | 97.917,81 | 315,78 | 882,52 | 1.198,30 | 97.917,81 | 71.396,48 | 102.964,71 | 174.361,18 |
147 | 97.035,29 | 312,94 | 885,37 | 1.198,30 | 97.035,29 | 71.709,42 | 103.850,07 | 175.559,49 |
148 | 96.149,93 | 310,08 | 888,22 | 1.198,30 | 96.149,93 | 72.019,50 | 104.738,29 | 176.757,79 |
149 | 95.261,71 | 307,22 | 891,09 | 1.198,30 | 95.261,71 | 72.326,72 | 105.629,38 | 177.956,10 |
150 | 94.370,62 | 304,35 | 893,96 | 1.198,30 | 94.370,62 | 72.631,06 | 106.523,34 | 179.154,40 |
151 | 93.476,66 | 301,46 | 896,84 | 1.198,30 | 93.476,66 | 72.932,53 | 107.420,18 | 180.352,70 |
152 | 92.579,82 | 298,57 | 899,73 | 1.198,30 | 92.579,82 | 73.231,10 | 108.319,91 | 181.551,01 |
153 | 91.680,09 | 295,67 | 902,64 | 1.198,30 | 91.680,09 | 73.526,76 | 109.222,55 | 182.749,31 |
154 | 90.777,45 | 292,76 | 905,55 | 1.198,30 | 90.777,45 | 73.819,52 | 110.128,10 | 183.947,62 |
155 | 89.871,90 | 289,84 | 908,47 | 1.198,30 | 89.871,90 | 74.109,36 | 111.036,56 | 185.145,92 |
156 | 88.963,44 | 286,91 | 911,40 | 1.198,30 | 88.963,44 | 74.396,27 | 111.947,96 | 186.344,23 |
157 | 88.052,04 | 283,97 | 914,34 | 1.198,30 | 88.052,04 | 74.680,23 | 112.862,30 | 187.542,53 |
158 | 87.137,70 | 281,02 | 917,29 | 1.198,30 | 87.137,70 | 74.961,25 | 113.779,58 | 188.740,83 |
159 | 86.220,42 | 278,06 | 920,24 | 1.198,30 | 86.220,42 | 75.239,31 | 114.699,83 | 189.939,14 |
160 | 85.300,17 | 275,09 | 923,21 | 1.198,30 | 85.300,17 | 75.514,41 | 115.623,04 | 191.137,44 |
161 | 84.376,96 | 272,12 | 926,19 | 1.198,30 | 84.376,96 | 75.786,52 | 116.549,23 | 192.335,75 |
162 | 83.450,77 | 269,13 | 929,18 | 1.198,30 | 83.450,77 | 76.055,65 | 117.478,40 | 193.534,05 |
163 | 82.521,60 | 266,13 | 932,17 | 1.198,30 | 82.521,60 | 76.321,78 | 118.410,57 | 194.732,36 |
164 | 81.589,43 | 263,13 | 935,18 | 1.198,30 | 81.589,43 | 76.584,91 | 119.345,75 | 195.930,66 |
165 | 80.654,25 | 260,11 | 938,19 | 1.198,30 | 80.654,25 | 76.845,02 | 120.283,95 | 197.128,96 |
166 | 79.716,05 | 257,08 | 941,22 | 1.198,30 | 79.716,05 | 77.102,10 | 121.225,17 | 198.327,27 |
167 | 78.774,83 | 254,05 | 944,26 | 1.198,30 | 78.774,83 | 77.356,15 | 122.169,42 | 199.525,57 |
168 | 77.830,58 | 251,00 | 947,30 | 1.198,30 | 77.830,58 | 77.607,16 | 123.116,72 | 200.723,88 |
169 | 76.883,28 | 247,95 | 950,36 | 1.198,30 | 76.883,28 | 77.855,10 | 124.067,08 | 201.922,18 |
170 | 75.932,92 | 244,88 | 953,42 | 1.198,30 | 75.932,92 | 78.099,99 | 125.020,50 | 203.120,49 |
171 | 74.979,50 | 241,81 | 956,50 | 1.198,30 | 74.979,50 | 78.341,80 | 125.976,99 | 204.318,79 |
172 | 74.023,01 | 238,72 | 959,58 | 1.198,30 | 74.023,01 | 78.580,52 | 126.936,57 | 205.517,09 |
173 | 73.063,43 | 235,63 | 962,67 | 1.198,30 | 73.063,43 | 78.816,15 | 127.899,25 | 206.715,40 |
174 | 72.100,75 | 232,52 | 965,78 | 1.198,30 | 72.100,75 | 79.048,68 | 128.865,03 | 207.913,70 |
175 | 71.134,97 | 229,41 | 968,89 | 1.198,30 | 71.134,97 | 79.278,09 | 129.833,92 | 209.112,01 |
176 | 70.166,08 | 226,29 | 972,02 | 1.198,30 | 70.166,08 | 79.504,37 | 130.805,94 | 210.310,31 |
177 | 69.194,06 | 223,15 | 975,15 | 1.198,30 | 69.194,06 | 79.727,52 | 131.781,09 | 211.508,62 |
178 | 68.218,91 | 220,01 | 978,30 | 1.198,30 | 68.218,91 | 79.947,53 | 132.759,39 | 212.706,92 |
179 | 67.240,61 | 216,85 | 981,45 | 1.198,30 | 67.240,61 | 80.164,38 | 133.740,85 | 213.905,23 |
180 | 66.259,15 | 213,69 | 984,62 | 1.198,30 | 66.259,15 | 80.378,06 | 134.725,46 | 215.103,53 |
181 | 65.274,54 | 210,51 | 987,79 | 1.198,30 | 65.274,54 | 80.588,58 | 135.713,26 | 216.301,83 |
182 | 64.286,74 | 207,32 | 990,98 | 1.198,30 | 64.286,74 | 80.795,90 | 136.704,24 | 217.500,14 |
183 | 63.295,76 | 204,13 | 994,18 | 1.198,30 | 63.295,76 | 81.000,03 | 137.698,41 | 218.698,44 |
184 | 62.301,59 | 200,92 | 997,38 | 1.198,30 | 62.301,59 | 81.200,95 | 138.695,80 | 219.896,75 |
185 | 61.304,20 | 197,71 | 1.000,60 | 1.198,30 | 61.304,20 | 81.398,66 | 139.696,39 | 221.095,05 |
186 | 60.303,61 | 194,48 | 1.003,83 | 1.198,30 | 60.303,61 | 81.593,14 | 140.700,22 | 222.293,36 |
187 | 59.299,78 | 191,24 | 1.007,06 | 1.198,30 | 59.299,78 | 81.784,38 | 141.707,28 | 223.491,66 |
188 | 58.292,72 | 187,99 | 1.010,31 | 1.198,30 | 58.292,72 | 81.972,37 | 142.717,59 | 224.689,96 |
189 | 57.282,41 | 184,74 | 1.013,57 | 1.198,30 | 57.282,41 | 82.157,11 | 143.731,16 | 225.888,27 |
190 | 56.268,84 | 181,47 | 1.016,84 | 1.198,30 | 56.268,84 | 82.338,57 | 144.748,00 | 227.086,57 |
191 | 55.252,00 | 178,19 | 1.020,12 | 1.198,30 | 55.252,00 | 82.516,76 | 145.768,11 | 228.284,88 |
192 | 54.231,89 | 174,90 | 1.023,41 | 1.198,30 | 54.231,89 | 82.691,66 | 146.791,52 | 229.483,18 |
193 | 53.208,48 | 171,60 | 1.026,71 | 1.198,30 | 53.208,48 | 82.863,26 | 147.818,23 | 230.681,49 |
194 | 52.181,77 | 168,29 | 1.030,02 | 1.198,30 | 52.181,77 | 83.031,54 | 148.848,25 | 231.879,79 |
195 | 51.151,75 | 164,96 | 1.033,34 | 1.198,30 | 51.151,75 | 83.196,51 | 149.881,59 | 233.078,09 |
196 | 50.118,41 | 161,63 | 1.036,67 | 1.198,30 | 50.118,41 | 83.358,14 | 150.918,26 | 234.276,40 |
197 | 49.081,74 | 158,29 | 1.040,02 | 1.198,30 | 49.081,74 | 83.516,43 | 151.958,27 | 235.474,70 |
198 | 48.041,73 | 154,93 | 1.043,37 | 1.198,30 | 48.041,73 | 83.671,36 | 153.001,64 | 236.673,01 |
199 | 46.998,36 | 151,57 | 1.046,73 | 1.198,30 | 46.998,36 | 83.822,93 | 154.048,38 | 237.871,31 |
200 | 45.951,62 | 148,19 | 1.050,11 | 1.198,30 | 45.951,62 | 83.971,13 | 155.098,49 | 239.069,62 |
201 | 44.901,51 | 144,81 | 1.053,50 | 1.198,30 | 44.901,51 | 84.115,93 | 156.151,99 | 240.267,92 |
202 | 43.848,01 | 141,41 | 1.056,89 | 1.198,30 | 43.848,01 | 84.257,34 | 157.208,88 | 241.466,22 |
203 | 42.791,12 | 138,00 | 1.060,30 | 1.198,30 | 42.791,12 | 84.395,35 | 158.269,18 | 242.664,53 |
204 | 41.730,82 | 134,58 | 1.063,72 | 1.198,30 | 41.730,82 | 84.529,93 | 159.332,91 | 243.862,83 |
205 | 40.667,09 | 131,15 | 1.067,15 | 1.198,30 | 40.667,09 | 84.661,08 | 160.400,06 | 245.061,14 |
206 | 39.599,94 | 127,71 | 1.070,59 | 1.198,30 | 39.599,94 | 84.788,79 | 161.470,65 | 246.259,44 |
207 | 38.529,35 | 124,26 | 1.074,05 | 1.198,30 | 38.529,35 | 84.913,05 | 162.544,70 | 247.457,75 |
208 | 37.455,30 | 120,79 | 1.077,51 | 1.198,30 | 37.455,30 | 85.033,84 | 163.622,21 | 248.656,05 |
209 | 36.377,79 | 117,32 | 1.080,99 | 1.198,30 | 36.377,79 | 85.151,16 | 164.703,20 | 249.854,36 |
210 | 35.296,80 | 113,83 | 1.084,47 | 1.198,30 | 35.296,80 | 85.264,99 | 165.787,67 | 251.052,66 |
211 | 34.212,33 | 110,33 | 1.087,97 | 1.198,30 | 34.212,33 | 85.375,32 | 166.875,64 | 252.250,96 |
212 | 33.124,36 | 106,83 | 1.091,48 | 1.198,30 | 33.124,36 | 85.482,15 | 167.967,12 | 253.449,27 |
213 | 32.032,88 | 103,31 | 1.095,00 | 1.198,30 | 32.032,88 | 85.585,46 | 169.062,12 | 254.647,57 |
214 | 30.937,88 | 99,77 | 1.098,53 | 1.198,30 | 30.937,88 | 85.685,23 | 170.160,65 | 255.845,88 |
215 | 29.839,35 | 96,23 | 1.102,07 | 1.198,30 | 29.839,35 | 85.781,46 | 171.262,72 | 257.044,18 |
216 | 28.737,28 | 92,68 | 1.105,63 | 1.198,30 | 28.737,28 | 85.874,14 | 172.368,34 | 258.242,49 |
217 | 27.631,66 | 89,11 | 1.109,19 | 1.198,30 | 27.631,66 | 85.963,25 | 173.477,54 | 259.440,79 |
218 | 26.522,46 | 85,53 | 1.112,77 | 1.198,30 | 26.522,46 | 86.048,79 | 174.590,31 | 260.639,09 |
219 | 25.409,69 | 81,95 | 1.116,36 | 1.198,30 | 25.409,69 | 86.130,73 | 175.706,66 | 261.837,40 |
220 | 24.293,34 | 78,35 | 1.119,96 | 1.198,30 | 24.293,34 | 86.209,08 | 176.826,62 | 263.035,70 |
221 | 23.173,38 | 74,73 | 1.123,57 | 1.198,30 | 23.173,38 | 86.283,81 | 177.950,19 | 264.234,01 |
222 | 22.049,81 | 71,11 | 1.127,19 | 1.198,30 | 22.049,81 | 86.354,93 | 179.077,39 | 265.432,31 |
223 | 20.922,61 | 67,48 | 1.130,83 | 1.198,30 | 20.922,61 | 86.422,40 | 180.208,22 | 266.630,62 |
224 | 19.791,78 | 63,83 | 1.134,48 | 1.198,30 | 19.791,78 | 86.486,23 | 181.342,69 | 267.828,92 |
225 | 18.657,31 | 60,17 | 1.138,13 | 1.198,30 | 18.657,31 | 86.546,40 | 182.480,83 | 269.027,22 |
226 | 17.519,17 | 56,50 | 1.141,80 | 1.198,30 | 17.519,17 | 86.602,90 | 183.622,63 | 270.225,53 |
227 | 16.377,37 | 52,82 | 1.145,49 | 1.198,30 | 16.377,37 | 86.655,72 | 184.768,12 | 271.423,83 |
228 | 15.231,88 | 49,12 | 1.149,18 | 1.198,30 | 15.231,88 | 86.704,84 | 185.917,30 | 272.622,14 |
229 | 14.082,70 | 45,42 | 1.152,89 | 1.198,30 | 14.082,70 | 86.750,25 | 187.070,19 | 273.820,44 |
230 | 12.929,81 | 41,70 | 1.156,61 | 1.198,30 | 12.929,81 | 86.791,95 | 188.226,79 | 275.018,75 |
231 | 11.773,21 | 37,97 | 1.160,34 | 1.198,30 | 11.773,21 | 86.829,92 | 189.387,13 | 276.217,05 |
232 | 10.612,87 | 34,23 | 1.164,08 | 1.198,30 | 10.612,87 | 86.864,15 | 190.551,21 | 277.415,35 |
233 | 9.448,79 | 30,47 | 1.167,83 | 1.198,30 | 9.448,79 | 86.894,62 | 191.719,04 | 278.613,66 |
234 | 8.280,96 | 26,71 | 1.171,60 | 1.198,30 | 8.280,96 | 86.921,33 | 192.890,64 | 279.811,96 |
235 | 7.109,36 | 22,93 | 1.175,38 | 1.198,30 | 7.109,36 | 86.944,25 | 194.066,01 | 281.010,27 |
236 | 5.933,99 | 19,14 | 1.179,17 | 1.198,30 | 5.933,99 | 86.963,39 | 195.245,18 | 282.208,57 |
237 | 4.754,82 | 15,33 | 1.182,97 | 1.198,30 | 4.754,82 | 86.978,73 | 196.428,15 | 283.406,88 |
238 | 3.571,85 | 11,52 | 1.186,79 | 1.198,30 | 3.571,85 | 86.990,25 | 197.614,94 | 284.605,18 |
239 | 2.385,06 | 7,69 | 1.190,61 | 1.198,30 | 2.385,06 | 86.997,94 | 198.805,55 | 285.803,49 |
240 | 1.194,45 | 3,85 | 1.194,45 | 1.198,30 | 1.194,45 | 87.001,79 | 200.000,00 | 287.001,79 |
Stand der Daten: 27.07.2024