Das Volltilgerdarlehen
Bei einer Hypothekenfinanzierung denken fast alle von uns an ein klassisches Annuitätendarlehen mit einer gleichbleibenden Rate während der Zinsfestschreibung. Der Zinsanteil innerhalb der Rate nimmt ab, umgekehrt proportional steigt der Tilgungsanteil.
Es gibt aber auch Alternativen. Eine davon ist das Volltilgerdarlehen. Wie das funktioniert und welche Vor- und Nachteile gegenüber einem Hypothekendarlehen es aufweist, wird hier erläutert.
- Ein Volltilgerdarlehen ist ein Darlehen, bei dem am Laufzeitende keine Restschuld übrig bleibt.
- Eine Anschlussfinanzierung ist nicht nötig.
- Es wird eine monatlich konstante Rate gezahlt.
- Je kürzer die Laufzeit, desto höher müssen die Tilgungsraten sein, dafür sind Kreditnehmer mit Hilfe der Volltilgung schneller schuldenfrei.
- Es sollte sich daher vorab gut überlegt werden, ob mit dieser höheren finanziellen Belastung gegenüber herkömmlichen Baufinanzierungen umgegangen werden kann.
Was ist ein Volltilgerdarlehen?

Das Volltilgerdarlehen funktioniert fast genauso wie ein Annuitätendarlehen, läuft allerdings nicht über ein oder zwei Zinsprolongationen, sondern setzt darauf, dass durch einen deutlich höheren Tilgungssatz die Finanzierung idealerweise nach 10 oder 15 Jahren getilgt ist. Das klassische Beispiel für ein Volltilgerdarlehen ist eine Bausparfinanzierung ohne die Ansparphase für den Bausparvertrag.
Das Volltilgerdarlehen gibt dem Kreditnehmer eine 100 prozentige Zinssicherheit, da er sich gegen steigende Zinsen durch die einmalige Zinsfestschreibung absichert. Bei seitlich tendierenden Zinsen gibt es keinen Unterschied zwischen Annuitäten- und Volltilgerdarlehen. Volltilgerdarlehen sind besonders bei niedrigen Zinsen für alle diejenigen attraktiv, die sich eine größtmögliche Zinssicherheit wünschen.
Bewegen sich die Zinsen allerdings nach unten, stellt sich der Volltilger schlechter. Einzige Option ist in diesem Fall der Paragraf 489 des BGB. Dieser erlaubt es dem Darlehensnehmer bei einer Darlehensdauer von mehr als zehn Jahren mit einer Frist von sechs Monaten zum Ende des zehnten Jahres, das Darlehen zu kündigen. Die Bank hat diese Möglichkeit, beispielsweise bei steigenden Zinsen, nicht.
Das Annuitätendarlehen und das Volltigerdarlehen im direkten Vergleich
Am deutlichsten lassen sich die Unterschiede der beiden Varianten aufzeigen, wenn sie direkt gegenüberstehen.
Für wen eignet sich welches Darlehen?
Die Finanzierung kann mit niedrigen Raten realisiert werden. | Kein Zinsrisiko, da die Ratenhöhe bis zum Ende festgeschrieben ist. |
Die Zinsbindung ist frei wählbar. | Es gibt nur eine Finanzierungsrunde und keine Restschuld. |
Vertraglich vereinbarte Sondertilgungen sind möglich. | Sondertilgungen sind nicht vorgesehen. |
Die Auswahl der Anbieter ist deutlich größer, da Volltilgerdarlehen nicht von jedem Baufinanzierer angeboten werden. |
Volltilgerdarlehen unflexibler
Klassisches Annuitätendarlehen | Volltilgerdarlehen |
---|---|
Kreditnehmer können Sondertilgungen vertraglich vereinbaren. | Sondertilgungen sind nicht möglich. |
Bei einem finanziellen Engpass sind Ratenpausen durchaus möglich. | Volltilgerdarlehen sehen keine Ratenpausen vor. |
Läuft die Zinsbindung kürzer als die Finanzierungsdauer, trägt der Darlehensnehmer das Zinsänderungsrisiko. | Das Volltilgerdarlehen setzt von Anfang an einen höheren Tilgungssatz voraus, der die Rate im Vergleich deutlich in die Höhe schraubt. |
Die jeweiligen Besonderheiten bei Annuitäten- und Volltilgerdarlehen im Vergleich
Beide Darlehen, das wurde bereits deutlich, warten mit gewissen Eigenheiten auf. Hier stellen wir weitere Besonderheiten gegenüber.
Klassisches Annuitätendarlehen | Volltilgerdarlehen |
---|---|
Die niedrigere Tilgung führt zu niedrigeren Rückführungsanteilen innerhalb der Rate, was wiederum eine längere Darlehensdauer bedeutet. | Die hohe Anfangstilgung belastet zwar kurzfristig das Haushaltsbudget, verkürzt aber die Laufzeit. Dies führt zu signifikanten Zinseinsparungen. |
Zinsrabatte sichern! Bei einem Volltilgerdarlehen spart ein Zehnte weniger Zinsen tausende Euro. | |
Der Kreditnehmer muss sich in jedem Fall um eine Anschlussfinanzierung kümmern, unter Umständen bei steigenden Zinsen eine Forwardprämie in Kauf nehmen. | |
Sondertilgungsklauseln erlauben teilweise vorzeitige Rückführungen ohne Vorfälligkeitsentschädigung. Dies bedeutet ebenfalls eine schnellere Darlehenstilgung. |
Die aktuell historisch niedrigen Zinsen ermöglichen zur Zeit deutlich mehr Darlehensnehmern, ein Volltilgerdarlehen zu nutzen, als ein Zinssatz auf dem Niveau von fünf Prozent pro Jahr oder mehr. Der Zinssatz kann bei einem Volltilgerdarlehen durchaus identisch mit dem Zinssatz sein, den die Bank bei gleicher Laufzeit für ein klassisches Annuitätendarlehen berechnet. Allerdings honorieren einige Kreditinstitute die langfristige, einmalige Bindung an die Bank mit einem Rabatt auf den Zinssatz.
Wer bei den Baufinanzierungszinsen die Nase vorne hat, sehen Sie tagesaktuell in unserem großen Vergleichsrechner.
Um die Unterschiede eines Annuitätendarlehens und eines Volltilgerdarlehens aber auch griffig zu machen, haben wir für Sie eine Beispielrechnung erstellt. Die Darlehenshöhe beträgt 200.000 Euro, die Zinsbindung 15 Jahre und der effektive Jahreszins drei Prozent.
Eckdaten | Anfängl. Tilgung 2% | Anfängl. Tilgung 4% | Anfängl. Tilgung 6%> |
---|---|---|---|
Monatliche Rate | 833,33 Euro | 1.166,67 Euro | 1.500 Euro |
Restschuld | 124.342,44 Euro | 48.684,87 Euro | 582,03 Euro |
Gesamtlaufzeit | 30,58 Jahre | 18,68 Jahre | 13,5 Jahre |
Summe Zinsen gesamt | 105.811,90 Euro | 61.480,50 Euro | 43.583,48 Euro |
Fazit
Wer als Kreditnehmer in der Lage ist, etwas weniger als die doppelte monatliche Belastung gegenüber einem klassischen Annuitätendarlehen mit zwei Prozent Tilgung zu tragen, spart am Ende über 60.000 Euro. Aber auch eine Verdoppelung der anfänglichen Tilgung bringt bereits eine solide Einsparung bei deutlich kürzerer Laufzeit. Dazu kommt die größtmögliche Zinssicherheit bei niedrigen Zinsen.
FAQs zum Volltilgerdarlehen
Welche Laufzeiten sollte man für ein Volltilgerdarlehen wählen?
Zunächst einmal sollte die Laufzeit natürlich dem monatlich finanziell Machbaren entsprechen. Wir empfehlen Laufzeiten zwischen 5 Jahren und 25 Jahren.
Warum kann ich keine Sondertilgungen leisten?
Bei einem Volltilgerdarlehen geht die Bank davon aus, dass für einen festen Zeitraum ein regelmäßiger Betrag fließt und das Darlehen am Ende getilgt ist. Das klassische Annuitätendarlehen sieht in der Regel Prolongationen vor.
Was ist besser – Kreditvermittler oder Bank?
Volltilgerdarlehen werden nicht von allen Banken angeboten. Sie können sich natürlich die Mühe machen, und selbst auf die Suche gehen. Ein Kreditvermittler weiß von vorneherein, wer als Ansprechpartner infrage kommt. Darüber hinaus reservieren Kreditvermittler häufig siebenstellige Darlehensvolumen, auf die der Endverbraucher dann einen günstigeren Zinssatz für sein Darlehen erhält.
Warum nicht gleich eine Bausparfinanzierung?
Eine Bausparfinanzierung setzt voraus, dass entweder die Ansparphase abgeschlossen ist, oder parallel zur Besparung des Vertrages noch eine Zwischenfinanzierung über die Kreditsumme anfällt. Wer nicht viele Jahre im Voraus plante, läuft in eine hohe finanzielle Belastung.
Welche kostenpflichtigen Zusatzoptionen kann ich mir sichern?
An erster Stelle steht natürlich die eigentlich nicht vorgesehene Sondertilgung. Ein weiterer Punkt ist die bereitstellungszinsenfreie Zeit, die bis zu zwölf Monaten betragen kann. Die Einbindung eines KfW-Darlehens sollte allerdings ohne Aufpreis möglich sein. Eine Vorfälligkeitsfreiheit kann für den Eintritt eines Härtefalles vereinbart werden.
Volltilgungsrechner 01/2023
- 65.509,82€
- Zinsanteil
- 1.108,19€
- Monatsrate
- 2,99%
- Sollzins p.a.
- 3,03%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 498,33 | 609,86 | 1.108,19 | 199.390,14 | 498,33 | 609,86 | 1.108,19 |
2 | 199.390,14 | 496,81 | 611,38 | 1.108,19 | 199.390,14 | 538,34 | 1.221,24 | 1.759,58 |
3 | 198.778,76 | 495,29 | 612,90 | 1.108,19 | 198.778,76 | 1.033,63 | 1.834,15 | 2.867,78 |
4 | 198.165,85 | 493,76 | 614,43 | 1.108,19 | 198.165,85 | 1.527,40 | 2.448,58 | 3.975,97 |
5 | 197.551,42 | 492,23 | 615,96 | 1.108,19 | 197.551,42 | 2.019,63 | 3.064,54 | 5.084,17 |
6 | 196.935,46 | 490,70 | 617,50 | 1.108,19 | 196.935,46 | 2.510,33 | 3.682,04 | 6.192,36 |
7 | 196.317,96 | 489,16 | 619,04 | 1.108,19 | 196.317,96 | 2.999,48 | 4.301,07 | 7.300,55 |
8 | 195.698,93 | 487,62 | 620,58 | 1.108,19 | 195.698,93 | 3.487,10 | 4.921,65 | 8.408,75 |
9 | 195.078,35 | 486,07 | 622,12 | 1.108,19 | 195.078,35 | 3.973,17 | 5.543,77 | 9.516,94 |
10 | 194.456,23 | 484,52 | 623,67 | 1.108,19 | 194.456,23 | 4.457,69 | 6.167,45 | 10.625,14 |
11 | 193.832,55 | 482,97 | 625,23 | 1.108,19 | 193.832,55 | 4.940,66 | 6.792,67 | 11.733,33 |
12 | 193.207,33 | 481,41 | 626,79 | 1.108,19 | 193.207,33 | 5.422,07 | 7.419,46 | 12.841,53 |
13 | 192.580,54 | 479,85 | 628,35 | 1.108,19 | 192.580,54 | 5.901,91 | 8.047,81 | 13.949,72 |
14 | 191.952,19 | 478,28 | 629,91 | 1.108,19 | 191.952,19 | 6.380,19 | 8.677,72 | 15.057,91 |
15 | 191.322,28 | 476,71 | 631,48 | 1.108,19 | 191.322,28 | 6.856,90 | 9.309,20 | 16.166,11 |
16 | 190.690,80 | 475,14 | 633,06 | 1.108,19 | 190.690,80 | 7.332,04 | 9.942,26 | 17.274,30 |
17 | 190.057,74 | 473,56 | 634,63 | 1.108,19 | 190.057,74 | 7.805,60 | 10.576,89 | 18.382,50 |
18 | 189.423,11 | 471,98 | 636,22 | 1.108,19 | 189.423,11 | 8.277,58 | 11.213,11 | 19.490,69 |
19 | 188.786,89 | 470,39 | 637,80 | 1.108,19 | 188.786,89 | 8.747,98 | 11.850,91 | 20.598,89 |
20 | 188.149,09 | 468,80 | 639,39 | 1.108,19 | 188.149,09 | 9.216,78 | 12.490,30 | 21.707,08 |
21 | 187.509,70 | 467,21 | 640,98 | 1.108,19 | 187.509,70 | 9.683,99 | 13.131,28 | 22.815,27 |
22 | 186.868,72 | 465,61 | 642,58 | 1.108,19 | 186.868,72 | 10.149,61 | 13.773,86 | 23.923,47 |
23 | 186.226,14 | 464,01 | 644,18 | 1.108,19 | 186.226,14 | 10.613,62 | 14.418,04 | 25.031,66 |
24 | 185.581,96 | 462,41 | 645,79 | 1.108,19 | 185.581,96 | 11.076,03 | 15.063,83 | 26.139,86 |
25 | 184.936,17 | 460,80 | 647,39 | 1.108,19 | 184.936,17 | 11.536,83 | 15.711,22 | 27.248,05 |
26 | 184.288,78 | 459,19 | 649,01 | 1.108,19 | 184.288,78 | 11.996,01 | 16.360,23 | 28.356,25 |
27 | 183.639,77 | 457,57 | 650,63 | 1.108,19 | 183.639,77 | 12.453,58 | 17.010,86 | 29.464,44 |
28 | 182.989,14 | 455,95 | 652,25 | 1.108,19 | 182.989,14 | 12.909,53 | 17.663,10 | 30.572,63 |
29 | 182.336,90 | 454,32 | 653,87 | 1.108,19 | 182.336,90 | 13.363,85 | 18.316,97 | 31.680,83 |
30 | 181.683,03 | 452,69 | 655,50 | 1.108,19 | 181.683,03 | 13.816,55 | 18.972,48 | 32.789,02 |
31 | 181.027,52 | 451,06 | 657,13 | 1.108,19 | 181.027,52 | 14.267,61 | 19.629,61 | 33.897,22 |
32 | 180.370,39 | 449,42 | 658,77 | 1.108,19 | 180.370,39 | 14.717,03 | 20.288,38 | 35.005,41 |
33 | 179.711,62 | 447,78 | 660,41 | 1.108,19 | 179.711,62 | 15.164,81 | 20.948,79 | 36.113,61 |
34 | 179.051,21 | 446,14 | 662,06 | 1.108,19 | 179.051,21 | 15.610,95 | 21.610,85 | 37.221,80 |
35 | 178.389,15 | 444,49 | 663,71 | 1.108,19 | 178.389,15 | 16.055,43 | 22.274,56 | 38.329,99 |
36 | 177.725,44 | 442,83 | 665,36 | 1.108,19 | 177.725,44 | 16.498,27 | 22.939,92 | 39.438,19 |
37 | 177.060,08 | 441,17 | 667,02 | 1.108,19 | 177.060,08 | 16.939,44 | 23.606,94 | 40.546,38 |
38 | 176.393,06 | 439,51 | 668,68 | 1.108,19 | 176.393,06 | 17.378,95 | 24.275,62 | 41.654,58 |
39 | 175.724,38 | 437,85 | 670,35 | 1.108,19 | 175.724,38 | 17.816,80 | 24.945,97 | 42.762,77 |
40 | 175.054,03 | 436,18 | 672,02 | 1.108,19 | 175.054,03 | 18.252,98 | 25.617,99 | 43.870,97 |
41 | 174.382,01 | 434,50 | 673,69 | 1.108,19 | 174.382,01 | 18.687,48 | 26.291,68 | 44.979,16 |
42 | 173.708,32 | 432,82 | 675,37 | 1.108,19 | 173.708,32 | 19.120,30 | 26.967,05 | 46.087,35 |
43 | 173.032,95 | 431,14 | 677,05 | 1.108,19 | 173.032,95 | 19.551,44 | 27.644,11 | 47.195,55 |
44 | 172.355,89 | 429,45 | 678,74 | 1.108,19 | 172.355,89 | 19.980,90 | 28.322,85 | 48.303,74 |
45 | 171.677,15 | 427,76 | 680,43 | 1.108,19 | 171.677,15 | 20.408,66 | 29.003,28 | 49.411,94 |
46 | 170.996,72 | 426,07 | 682,13 | 1.108,19 | 170.996,72 | 20.834,72 | 29.685,41 | 50.520,13 |
47 | 170.314,59 | 424,37 | 683,83 | 1.108,19 | 170.314,59 | 21.259,09 | 30.369,23 | 51.628,33 |
48 | 169.630,77 | 422,66 | 685,53 | 1.108,19 | 169.630,77 | 21.681,76 | 31.054,76 | 52.736,52 |
49 | 168.945,24 | 420,96 | 687,24 | 1.108,19 | 168.945,24 | 22.102,71 | 31.742,00 | 53.844,71 |
50 | 168.258,00 | 419,24 | 688,95 | 1.108,19 | 168.258,00 | 22.521,95 | 32.430,95 | 54.952,91 |
51 | 167.569,05 | 417,53 | 690,67 | 1.108,19 | 167.569,05 | 22.939,48 | 33.121,62 | 56.061,10 |
52 | 166.878,38 | 415,81 | 692,39 | 1.108,19 | 166.878,38 | 23.355,28 | 33.814,01 | 57.169,30 |
53 | 166.185,99 | 414,08 | 694,11 | 1.108,19 | 166.185,99 | 23.769,37 | 34.508,13 | 58.277,49 |
54 | 165.491,87 | 412,35 | 695,84 | 1.108,19 | 165.491,87 | 24.181,72 | 35.203,97 | 59.385,69 |
55 | 164.796,03 | 410,62 | 697,58 | 1.108,19 | 164.796,03 | 24.592,33 | 35.901,55 | 60.493,88 |
56 | 164.098,45 | 408,88 | 699,32 | 1.108,19 | 164.098,45 | 25.001,21 | 36.600,86 | 61.602,07 |
57 | 163.399,14 | 407,14 | 701,06 | 1.108,19 | 163.399,14 | 25.408,35 | 37.301,92 | 62.710,27 |
58 | 162.698,08 | 405,39 | 702,80 | 1.108,19 | 162.698,08 | 25.813,74 | 38.004,73 | 63.818,46 |
59 | 161.995,27 | 403,64 | 704,56 | 1.108,19 | 161.995,27 | 26.217,37 | 38.709,28 | 64.926,66 |
60 | 161.290,72 | 401,88 | 706,31 | 1.108,19 | 161.290,72 | 26.619,26 | 39.415,59 | 66.034,85 |
61 | 160.584,41 | 400,12 | 708,07 | 1.108,19 | 160.584,41 | 27.019,38 | 40.123,66 | 67.143,04 |
62 | 159.876,34 | 398,36 | 709,84 | 1.108,19 | 159.876,34 | 27.417,74 | 40.833,50 | 68.251,24 |
63 | 159.166,50 | 396,59 | 711,60 | 1.108,19 | 159.166,50 | 27.814,33 | 41.545,10 | 69.359,43 |
64 | 158.454,90 | 394,82 | 713,38 | 1.108,19 | 158.454,90 | 28.209,15 | 42.258,48 | 70.467,63 |
65 | 157.741,52 | 393,04 | 715,15 | 1.108,19 | 157.741,52 | 28.602,18 | 42.973,64 | 71.575,82 |
66 | 157.026,36 | 391,26 | 716,94 | 1.108,19 | 157.026,36 | 28.993,44 | 43.690,57 | 72.684,02 |
67 | 156.309,43 | 389,47 | 718,72 | 1.108,19 | 156.309,43 | 29.382,91 | 44.409,30 | 73.792,21 |
68 | 155.590,70 | 387,68 | 720,51 | 1.108,19 | 155.590,70 | 29.770,59 | 45.129,81 | 74.900,40 |
69 | 154.870,19 | 385,88 | 722,31 | 1.108,19 | 154.870,19 | 30.156,48 | 45.852,12 | 76.008,60 |
70 | 154.147,88 | 384,09 | 724,11 | 1.108,19 | 154.147,88 | 30.540,56 | 46.576,23 | 77.116,79 |
71 | 153.423,77 | 382,28 | 725,91 | 1.108,19 | 153.423,77 | 30.922,84 | 47.302,14 | 78.224,99 |
72 | 152.697,86 | 380,47 | 727,72 | 1.108,19 | 152.697,86 | 31.303,32 | 48.029,87 | 79.333,18 |
73 | 151.970,13 | 378,66 | 729,54 | 1.108,19 | 151.970,13 | 31.681,98 | 48.759,40 | 80.441,38 |
74 | 151.240,60 | 376,84 | 731,35 | 1.108,19 | 151.240,60 | 32.058,82 | 49.490,75 | 81.549,57 |
75 | 150.509,25 | 375,02 | 733,18 | 1.108,19 | 150.509,25 | 32.433,84 | 50.223,93 | 82.657,76 |
76 | 149.776,07 | 373,19 | 735,00 | 1.108,19 | 149.776,07 | 32.807,03 | 50.958,93 | 83.765,96 |
77 | 149.041,07 | 371,36 | 736,83 | 1.108,19 | 149.041,07 | 33.178,39 | 51.695,77 | 84.874,15 |
78 | 148.304,23 | 369,52 | 738,67 | 1.108,19 | 148.304,23 | 33.547,91 | 52.434,43 | 85.982,35 |
79 | 147.565,57 | 367,68 | 740,51 | 1.108,19 | 147.565,57 | 33.915,60 | 53.174,94 | 87.090,54 |
80 | 146.825,06 | 365,84 | 742,36 | 1.108,19 | 146.825,06 | 34.281,44 | 53.917,30 | 88.198,74 |
81 | 146.082,70 | 363,99 | 744,20 | 1.108,19 | 146.082,70 | 34.645,43 | 54.661,50 | 89.306,93 |
82 | 145.338,50 | 362,14 | 746,06 | 1.108,19 | 145.338,50 | 35.007,56 | 55.407,56 | 90.415,12 |
83 | 144.592,44 | 360,28 | 747,92 | 1.108,19 | 144.592,44 | 35.367,84 | 56.155,48 | 91.523,32 |
84 | 143.844,52 | 358,41 | 749,78 | 1.108,19 | 143.844,52 | 35.726,25 | 56.905,26 | 92.631,51 |
85 | 143.094,74 | 356,54 | 751,65 | 1.108,19 | 143.094,74 | 36.082,79 | 57.656,91 | 93.739,71 |
86 | 142.343,09 | 354,67 | 753,52 | 1.108,19 | 142.343,09 | 36.437,47 | 58.410,44 | 94.847,90 |
87 | 141.589,56 | 352,79 | 755,40 | 1.108,19 | 141.589,56 | 36.790,26 | 59.165,84 | 95.956,10 |
88 | 140.834,16 | 350,91 | 757,28 | 1.108,19 | 140.834,16 | 37.141,17 | 59.923,12 | 97.064,29 |
89 | 140.076,88 | 349,02 | 759,17 | 1.108,19 | 140.076,88 | 37.490,20 | 60.682,29 | 98.172,48 |
90 | 139.317,71 | 347,13 | 761,06 | 1.108,19 | 139.317,71 | 37.837,33 | 61.443,35 | 99.280,68 |
91 | 138.556,65 | 345,24 | 762,96 | 1.108,19 | 138.556,65 | 38.182,57 | 62.206,31 | 100.388,87 |
92 | 137.793,69 | 343,34 | 764,86 | 1.108,19 | 137.793,69 | 38.525,90 | 62.971,17 | 101.497,07 |
93 | 137.028,83 | 341,43 | 766,76 | 1.108,19 | 137.028,83 | 38.867,33 | 63.737,93 | 102.605,26 |
94 | 136.262,07 | 339,52 | 768,67 | 1.108,19 | 136.262,07 | 39.206,85 | 64.506,60 | 103.713,46 |
95 | 135.493,40 | 337,60 | 770,59 | 1.108,19 | 135.493,40 | 39.544,46 | 65.277,19 | 104.821,65 |
96 | 134.722,81 | 335,68 | 772,51 | 1.108,19 | 134.722,81 | 39.880,14 | 66.049,70 | 105.929,84 |
97 | 133.950,30 | 333,76 | 774,43 | 1.108,19 | 133.950,30 | 40.213,90 | 66.824,14 | 107.038,04 |
98 | 133.175,86 | 331,83 | 776,36 | 1.108,19 | 133.175,86 | 40.545,73 | 67.600,50 | 108.146,23 |
99 | 132.399,50 | 329,90 | 778,30 | 1.108,19 | 132.399,50 | 40.875,63 | 68.378,80 | 109.254,43 |
100 | 131.621,20 | 327,96 | 780,24 | 1.108,19 | 131.621,20 | 41.203,58 | 69.159,04 | 110.362,62 |
101 | 130.840,96 | 326,01 | 782,18 | 1.108,19 | 130.840,96 | 41.529,59 | 69.941,22 | 111.470,82 |
102 | 130.058,78 | 324,06 | 784,13 | 1.108,19 | 130.058,78 | 41.853,66 | 70.725,35 | 112.579,01 |
103 | 129.274,65 | 322,11 | 786,08 | 1.108,19 | 129.274,65 | 42.175,77 | 71.511,44 | 113.687,20 |
104 | 128.488,56 | 320,15 | 788,04 | 1.108,19 | 128.488,56 | 42.495,92 | 72.299,48 | 114.795,40 |
105 | 127.700,52 | 318,19 | 790,01 | 1.108,19 | 127.700,52 | 42.814,10 | 73.089,49 | 115.903,59 |
106 | 126.910,51 | 316,22 | 791,98 | 1.108,19 | 126.910,51 | 43.130,32 | 73.881,46 | 117.011,79 |
107 | 126.118,54 | 314,25 | 793,95 | 1.108,19 | 126.118,54 | 43.444,57 | 74.675,41 | 118.119,98 |
108 | 125.324,59 | 312,27 | 795,93 | 1.108,19 | 125.324,59 | 43.756,84 | 75.471,34 | 119.228,18 |
109 | 124.528,66 | 310,28 | 797,91 | 1.108,19 | 124.528,66 | 44.067,12 | 76.269,25 | 120.336,37 |
110 | 123.730,75 | 308,30 | 799,90 | 1.108,19 | 123.730,75 | 44.375,41 | 77.069,15 | 121.444,56 |
111 | 122.930,85 | 306,30 | 801,89 | 1.108,19 | 122.930,85 | 44.681,72 | 77.871,04 | 122.552,76 |
112 | 122.128,96 | 304,30 | 803,89 | 1.108,19 | 122.128,96 | 44.986,02 | 78.674,93 | 123.660,95 |
113 | 121.325,07 | 302,30 | 805,89 | 1.108,19 | 121.325,07 | 45.288,32 | 79.480,82 | 124.769,15 |
114 | 120.519,18 | 300,29 | 807,90 | 1.108,19 | 120.519,18 | 45.588,62 | 80.288,72 | 125.877,34 |
115 | 119.711,28 | 298,28 | 809,91 | 1.108,19 | 119.711,28 | 45.886,90 | 81.098,64 | 126.985,54 |
116 | 118.901,36 | 296,26 | 811,93 | 1.108,19 | 118.901,36 | 46.183,16 | 81.910,57 | 128.093,73 |
117 | 118.089,43 | 294,24 | 813,95 | 1.108,19 | 118.089,43 | 46.477,40 | 82.724,52 | 129.201,92 |
118 | 117.275,48 | 292,21 | 815,98 | 1.108,19 | 117.275,48 | 46.769,61 | 83.540,51 | 130.310,12 |
119 | 116.459,49 | 290,18 | 818,02 | 1.108,19 | 116.459,49 | 47.059,79 | 84.358,52 | 131.418,31 |
120 | 115.641,48 | 288,14 | 820,05 | 1.108,19 | 115.641,48 | 47.347,93 | 85.178,58 | 132.526,51 |
121 | 114.821,42 | 286,10 | 822,10 | 1.108,19 | 114.821,42 | 47.634,03 | 86.000,67 | 133.634,70 |
122 | 113.999,33 | 284,05 | 824,15 | 1.108,19 | 113.999,33 | 47.918,07 | 86.824,82 | 134.742,90 |
123 | 113.175,18 | 281,99 | 826,20 | 1.108,19 | 113.175,18 | 48.200,07 | 87.651,02 | 135.851,09 |
124 | 112.348,98 | 279,94 | 828,26 | 1.108,19 | 112.348,98 | 48.480,01 | 88.479,28 | 136.959,28 |
125 | 111.520,72 | 277,87 | 830,32 | 1.108,19 | 111.520,72 | 48.757,88 | 89.309,60 | 138.067,48 |
126 | 110.690,40 | 275,80 | 832,39 | 1.108,19 | 110.690,40 | 49.033,68 | 90.141,99 | 139.175,67 |
127 | 109.858,01 | 273,73 | 834,46 | 1.108,19 | 109.858,01 | 49.307,41 | 90.976,46 | 140.283,87 |
128 | 109.023,54 | 271,65 | 836,54 | 1.108,19 | 109.023,54 | 49.579,06 | 91.813,00 | 141.392,06 |
129 | 108.187,00 | 269,57 | 838,63 | 1.108,19 | 108.187,00 | 49.848,63 | 92.651,63 | 142.500,26 |
130 | 107.348,37 | 267,48 | 840,72 | 1.108,19 | 107.348,37 | 50.116,10 | 93.492,35 | 143.608,45 |
131 | 106.507,65 | 265,38 | 842,81 | 1.108,19 | 106.507,65 | 50.381,49 | 94.335,16 | 144.716,64 |
132 | 105.664,84 | 263,28 | 844,91 | 1.108,19 | 105.664,84 | 50.644,77 | 95.180,07 | 145.824,84 |
133 | 104.819,93 | 261,18 | 847,02 | 1.108,19 | 104.819,93 | 50.905,94 | 96.027,09 | 146.933,03 |
134 | 103.972,91 | 259,07 | 849,13 | 1.108,19 | 103.972,91 | 51.165,01 | 96.876,22 | 148.041,23 |
135 | 103.123,78 | 256,95 | 851,24 | 1.108,19 | 103.123,78 | 51.421,96 | 97.727,46 | 149.149,42 |
136 | 102.272,54 | 254,83 | 853,37 | 1.108,19 | 102.272,54 | 51.676,79 | 98.580,83 | 150.257,62 |
137 | 101.419,17 | 252,70 | 855,49 | 1.108,19 | 101.419,17 | 51.929,49 | 99.436,32 | 151.365,81 |
138 | 100.563,68 | 250,57 | 857,62 | 1.108,19 | 100.563,68 | 52.180,06 | 100.293,94 | 152.474,00 |
139 | 99.706,06 | 248,43 | 859,76 | 1.108,19 | 99.706,06 | 52.428,50 | 101.153,70 | 153.582,20 |
140 | 98.846,30 | 246,29 | 861,90 | 1.108,19 | 98.846,30 | 52.674,79 | 102.015,60 | 154.690,39 |
141 | 97.984,40 | 244,14 | 864,05 | 1.108,19 | 97.984,40 | 52.918,93 | 102.879,65 | 155.798,59 |
142 | 97.120,35 | 241,99 | 866,20 | 1.108,19 | 97.120,35 | 53.160,92 | 103.745,86 | 156.906,78 |
143 | 96.254,14 | 239,83 | 868,36 | 1.108,19 | 96.254,14 | 53.400,76 | 104.614,22 | 158.014,98 |
144 | 95.385,78 | 237,67 | 870,52 | 1.108,19 | 95.385,78 | 53.638,43 | 105.484,74 | 159.123,17 |
145 | 94.515,26 | 235,50 | 872,69 | 1.108,19 | 94.515,26 | 53.873,93 | 106.357,44 | 160.231,36 |
146 | 93.642,56 | 233,33 | 874,87 | 1.108,19 | 93.642,56 | 54.107,25 | 107.232,30 | 161.339,56 |
147 | 92.767,70 | 231,15 | 877,05 | 1.108,19 | 92.767,70 | 54.338,40 | 108.109,35 | 162.447,75 |
148 | 91.890,65 | 228,96 | 879,23 | 1.108,19 | 91.890,65 | 54.567,36 | 108.988,59 | 163.555,95 |
149 | 91.011,41 | 226,77 | 881,42 | 1.108,19 | 91.011,41 | 54.794,13 | 109.870,01 | 164.664,14 |
150 | 90.129,99 | 224,57 | 883,62 | 1.108,19 | 90.129,99 | 55.018,71 | 110.753,63 | 165.772,34 |
151 | 89.246,37 | 222,37 | 885,82 | 1.108,19 | 89.246,37 | 55.241,08 | 111.639,45 | 166.880,53 |
152 | 88.360,55 | 220,17 | 888,03 | 1.108,19 | 88.360,55 | 55.461,24 | 112.527,48 | 167.988,72 |
153 | 87.472,52 | 217,95 | 890,24 | 1.108,19 | 87.472,52 | 55.679,19 | 113.417,72 | 169.096,92 |
154 | 86.582,28 | 215,73 | 892,46 | 1.108,19 | 86.582,28 | 55.894,93 | 114.310,18 | 170.205,11 |
155 | 85.689,82 | 213,51 | 894,68 | 1.108,19 | 85.689,82 | 56.108,44 | 115.204,87 | 171.313,31 |
156 | 84.795,13 | 211,28 | 896,91 | 1.108,19 | 84.795,13 | 56.319,72 | 116.101,78 | 172.421,50 |
157 | 83.898,22 | 209,05 | 899,15 | 1.108,19 | 83.898,22 | 56.528,77 | 117.000,93 | 173.529,69 |
158 | 82.999,07 | 206,81 | 901,39 | 1.108,19 | 82.999,07 | 56.735,57 | 117.902,32 | 174.637,89 |
159 | 82.097,68 | 204,56 | 903,63 | 1.108,19 | 82.097,68 | 56.940,13 | 118.805,95 | 175.746,08 |
160 | 81.194,05 | 202,31 | 905,89 | 1.108,19 | 81.194,05 | 57.142,44 | 119.711,84 | 176.854,28 |
161 | 80.288,16 | 200,05 | 908,14 | 1.108,19 | 80.288,16 | 57.342,49 | 120.619,98 | 177.962,47 |
162 | 79.380,02 | 197,79 | 910,41 | 1.108,19 | 79.380,02 | 57.540,28 | 121.530,38 | 179.070,67 |
163 | 78.469,62 | 195,52 | 912,67 | 1.108,19 | 78.469,62 | 57.735,80 | 122.443,06 | 180.178,86 |
164 | 77.556,94 | 193,25 | 914,95 | 1.108,19 | 77.556,94 | 57.929,05 | 123.358,01 | 181.287,05 |
165 | 76.641,99 | 190,97 | 917,23 | 1.108,19 | 76.641,99 | 58.120,01 | 124.275,24 | 182.395,25 |
166 | 75.724,76 | 188,68 | 919,51 | 1.108,19 | 75.724,76 | 58.308,69 | 125.194,75 | 183.503,44 |
167 | 74.805,25 | 186,39 | 921,80 | 1.108,19 | 74.805,25 | 58.495,08 | 126.116,55 | 184.611,64 |
168 | 73.883,45 | 184,09 | 924,10 | 1.108,19 | 73.883,45 | 58.679,18 | 127.040,65 | 185.719,83 |
169 | 72.959,35 | 181,79 | 926,40 | 1.108,19 | 72.959,35 | 58.860,97 | 127.967,06 | 186.828,03 |
170 | 72.032,94 | 179,48 | 928,71 | 1.108,19 | 72.032,94 | 59.040,45 | 128.895,77 | 187.936,22 |
171 | 71.104,23 | 177,17 | 931,03 | 1.108,19 | 71.104,23 | 59.217,62 | 129.826,80 | 189.044,41 |
172 | 70.173,20 | 174,85 | 933,35 | 1.108,19 | 70.173,20 | 59.392,47 | 130.760,14 | 190.152,61 |
173 | 69.239,86 | 172,52 | 935,67 | 1.108,19 | 69.239,86 | 59.564,99 | 131.695,81 | 191.260,80 |
174 | 68.304,19 | 170,19 | 938,00 | 1.108,19 | 68.304,19 | 59.735,18 | 132.633,82 | 192.369,00 |
175 | 67.366,18 | 167,85 | 940,34 | 1.108,19 | 67.366,18 | 59.903,03 | 133.574,16 | 193.477,19 |
176 | 66.425,84 | 165,51 | 942,68 | 1.108,19 | 66.425,84 | 60.068,55 | 134.516,84 | 194.585,39 |
177 | 65.483,16 | 163,16 | 945,03 | 1.108,19 | 65.483,16 | 60.231,71 | 135.461,87 | 195.693,58 |
178 | 64.538,13 | 160,81 | 947,39 | 1.108,19 | 64.538,13 | 60.392,51 | 136.409,26 | 196.801,77 |
179 | 63.590,74 | 158,45 | 949,75 | 1.108,19 | 63.590,74 | 60.550,96 | 137.359,01 | 197.909,97 |
180 | 62.640,99 | 156,08 | 952,11 | 1.108,19 | 62.640,99 | 60.707,04 | 138.311,12 | 199.018,16 |
181 | 61.688,88 | 153,71 | 954,49 | 1.108,19 | 61.688,88 | 60.860,75 | 139.265,61 | 200.126,36 |
182 | 60.734,39 | 151,33 | 956,86 | 1.108,19 | 60.734,39 | 61.012,08 | 140.222,47 | 201.234,55 |
183 | 59.777,53 | 148,95 | 959,25 | 1.108,19 | 59.777,53 | 61.161,03 | 141.181,72 | 202.342,75 |
184 | 58.818,28 | 146,56 | 961,64 | 1.108,19 | 58.818,28 | 61.307,58 | 142.143,36 | 203.450,94 |
185 | 57.856,64 | 144,16 | 964,03 | 1.108,19 | 57.856,64 | 61.451,74 | 143.107,39 | 204.559,13 |
186 | 56.892,61 | 141,76 | 966,44 | 1.108,19 | 56.892,61 | 61.593,50 | 144.073,83 | 205.667,33 |
187 | 55.926,17 | 139,35 | 968,84 | 1.108,19 | 55.926,17 | 61.732,85 | 145.042,68 | 206.775,52 |
188 | 54.957,32 | 136,94 | 971,26 | 1.108,19 | 54.957,32 | 61.869,78 | 146.013,93 | 207.883,72 |
189 | 53.986,07 | 134,52 | 973,68 | 1.108,19 | 53.986,07 | 62.004,30 | 146.987,61 | 208.991,91 |
190 | 53.012,39 | 132,09 | 976,11 | 1.108,19 | 53.012,39 | 62.136,39 | 147.963,72 | 210.100,11 |
191 | 52.036,28 | 129,66 | 978,54 | 1.108,19 | 52.036,28 | 62.266,04 | 148.942,26 | 211.208,30 |
192 | 51.057,74 | 127,22 | 980,98 | 1.108,19 | 51.057,74 | 62.393,26 | 149.923,23 | 212.316,49 |
193 | 50.076,77 | 124,77 | 983,42 | 1.108,19 | 50.076,77 | 62.518,04 | 150.906,65 | 213.424,69 |
194 | 49.093,35 | 122,32 | 985,87 | 1.108,19 | 49.093,35 | 62.640,36 | 151.892,52 | 214.532,88 |
195 | 48.107,48 | 119,87 | 988,33 | 1.108,19 | 48.107,48 | 62.760,23 | 152.880,85 | 215.641,08 |
196 | 47.119,15 | 117,41 | 990,79 | 1.108,19 | 47.119,15 | 62.877,64 | 153.871,64 | 216.749,27 |
197 | 46.128,36 | 114,94 | 993,26 | 1.108,19 | 46.128,36 | 62.992,57 | 154.864,89 | 217.857,47 |
198 | 45.135,11 | 112,46 | 995,73 | 1.108,19 | 45.135,11 | 63.105,03 | 155.860,63 | 218.965,66 |
199 | 44.139,37 | 109,98 | 998,21 | 1.108,19 | 44.139,37 | 63.215,01 | 156.858,84 | 220.073,85 |
200 | 43.141,16 | 107,49 | 1.000,70 | 1.108,19 | 43.141,16 | 63.322,51 | 157.859,54 | 221.182,05 |
201 | 42.140,46 | 105,00 | 1.003,19 | 1.108,19 | 42.140,46 | 63.427,51 | 158.862,74 | 222.290,24 |
202 | 41.137,26 | 102,50 | 1.005,69 | 1.108,19 | 41.137,26 | 63.530,01 | 159.868,43 | 223.398,44 |
203 | 40.131,57 | 99,99 | 1.008,20 | 1.108,19 | 40.131,57 | 63.630,00 | 160.876,63 | 224.506,63 |
204 | 39.123,37 | 97,48 | 1.010,71 | 1.108,19 | 39.123,37 | 63.727,48 | 161.887,34 | 225.614,83 |
205 | 38.112,66 | 94,96 | 1.013,23 | 1.108,19 | 38.112,66 | 63.822,45 | 162.900,57 | 226.723,02 |
206 | 37.099,43 | 92,44 | 1.015,75 | 1.108,19 | 37.099,43 | 63.914,89 | 163.916,33 | 227.831,21 |
207 | 36.083,67 | 89,91 | 1.018,29 | 1.108,19 | 36.083,67 | 64.004,80 | 164.934,61 | 228.939,41 |
208 | 35.065,39 | 87,37 | 1.020,82 | 1.108,19 | 35.065,39 | 64.092,17 | 165.955,43 | 230.047,60 |
209 | 34.044,57 | 84,83 | 1.023,37 | 1.108,19 | 34.044,57 | 64.177,00 | 166.978,80 | 231.155,80 |
210 | 33.021,20 | 82,28 | 1.025,92 | 1.108,19 | 33.021,20 | 64.259,27 | 168.004,72 | 232.263,99 |
211 | 31.995,28 | 79,72 | 1.028,47 | 1.108,19 | 31.995,28 | 64.338,99 | 169.033,19 | 233.372,19 |
212 | 30.966,81 | 77,16 | 1.031,04 | 1.108,19 | 30.966,81 | 64.416,15 | 170.064,23 | 234.480,38 |
213 | 29.935,77 | 74,59 | 1.033,60 | 1.108,19 | 29.935,77 | 64.490,74 | 171.097,83 | 235.588,57 |
214 | 28.902,17 | 72,01 | 1.036,18 | 1.108,19 | 28.902,17 | 64.562,76 | 172.134,01 | 236.696,77 |
215 | 27.865,99 | 69,43 | 1.038,76 | 1.108,19 | 27.865,99 | 64.632,19 | 173.172,77 | 237.804,96 |
216 | 26.827,23 | 66,84 | 1.041,35 | 1.108,19 | 26.827,23 | 64.699,04 | 174.214,12 | 238.913,16 |
217 | 25.785,88 | 64,25 | 1.043,94 | 1.108,19 | 25.785,88 | 64.763,29 | 175.258,07 | 240.021,35 |
218 | 24.741,93 | 61,65 | 1.046,55 | 1.108,19 | 24.741,93 | 64.824,93 | 176.304,61 | 241.129,55 |
219 | 23.695,39 | 59,04 | 1.049,15 | 1.108,19 | 23.695,39 | 64.883,98 | 177.353,76 | 242.237,74 |
220 | 22.646,24 | 56,43 | 1.051,77 | 1.108,19 | 22.646,24 | 64.940,40 | 178.405,53 | 243.345,93 |
221 | 21.594,47 | 53,81 | 1.054,39 | 1.108,19 | 21.594,47 | 64.994,21 | 179.459,92 | 244.454,13 |
222 | 20.540,08 | 51,18 | 1.057,02 | 1.108,19 | 20.540,08 | 65.045,39 | 180.516,94 | 245.562,32 |
223 | 19.483,06 | 48,55 | 1.059,65 | 1.108,19 | 19.483,06 | 65.093,93 | 181.576,58 | 246.670,52 |
224 | 18.423,42 | 45,91 | 1.062,29 | 1.108,19 | 18.423,42 | 65.139,84 | 182.638,87 | 247.778,71 |
225 | 17.361,13 | 43,26 | 1.064,94 | 1.108,19 | 17.361,13 | 65.183,10 | 183.703,81 | 248.886,91 |
226 | 16.296,19 | 40,60 | 1.067,59 | 1.108,19 | 16.296,19 | 65.223,70 | 184.771,40 | 249.995,10 |
227 | 15.228,60 | 37,94 | 1.070,25 | 1.108,19 | 15.228,60 | 65.261,65 | 185.841,65 | 251.103,29 |
228 | 14.158,35 | 35,28 | 1.072,92 | 1.108,19 | 14.158,35 | 65.296,92 | 186.914,57 | 252.211,49 |
229 | 13.085,43 | 32,60 | 1.075,59 | 1.108,19 | 13.085,43 | 65.329,53 | 187.990,15 | 253.319,68 |
230 | 12.009,85 | 29,92 | 1.078,27 | 1.108,19 | 12.009,85 | 65.359,45 | 189.068,42 | 254.427,88 |
231 | 10.931,58 | 27,24 | 1.080,96 | 1.108,19 | 10.931,58 | 65.386,69 | 190.149,38 | 255.536,07 |
232 | 9.850,62 | 24,54 | 1.083,65 | 1.108,19 | 9.850,62 | 65.411,23 | 191.233,03 | 256.644,27 |
233 | 8.766,97 | 21,84 | 1.086,35 | 1.108,19 | 8.766,97 | 65.433,08 | 192.319,38 | 257.752,46 |
234 | 7.680,62 | 19,14 | 1.089,06 | 1.108,19 | 7.680,62 | 65.452,22 | 193.408,44 | 258.860,65 |
235 | 6.591,56 | 16,42 | 1.091,77 | 1.108,19 | 6.591,56 | 65.468,64 | 194.500,21 | 259.968,85 |
236 | 5.499,79 | 13,70 | 1.094,49 | 1.108,19 | 5.499,79 | 65.482,34 | 195.594,70 | 261.077,04 |
237 | 4.405,30 | 10,98 | 1.097,22 | 1.108,19 | 4.405,30 | 65.493,32 | 196.691,92 | 262.185,24 |
238 | 3.308,08 | 8,24 | 1.099,95 | 1.108,19 | 3.308,08 | 65.501,56 | 197.791,87 | 263.293,43 |
239 | 2.208,13 | 5,50 | 1.102,69 | 1.108,19 | 2.208,13 | 65.507,07 | 198.894,56 | 264.401,63 |
240 | 1.105,44 | 2,75 | 1.105,44 | 1.108,19 | 1.105,44 | 65.509,82 | 200.000,00 | 265.509,82 |
- 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 |
- 69.103,68€
- Zinsanteil
- 1.123,26€
- Monatsrate
- 3,14%
- Sollzins p.a.
- 3,20%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 523,33 | 599,93 | 1.123,26 | 199.400,07 | 523,33 | 599,93 | 1.123,26 |
2 | 199.400,07 | 521,76 | 601,50 | 1.123,26 | 199.400,07 | 565,37 | 1.201,43 | 1.766,81 |
3 | 198.798,57 | 520,19 | 603,07 | 1.123,26 | 198.798,57 | 1.085,56 | 1.804,51 | 2.890,07 |
4 | 198.195,49 | 518,61 | 604,65 | 1.123,26 | 198.195,49 | 1.604,18 | 2.409,16 | 4.013,33 |
5 | 197.590,84 | 517,03 | 606,23 | 1.123,26 | 197.590,84 | 2.121,21 | 3.015,39 | 5.136,60 |
6 | 196.984,61 | 515,44 | 607,82 | 1.123,26 | 196.984,61 | 2.636,65 | 3.623,21 | 6.259,86 |
7 | 196.376,79 | 513,85 | 609,41 | 1.123,26 | 196.376,79 | 3.150,50 | 4.232,63 | 7.383,13 |
8 | 195.767,37 | 512,26 | 611,01 | 1.123,26 | 195.767,37 | 3.662,76 | 4.843,63 | 8.506,39 |
9 | 195.156,37 | 510,66 | 612,60 | 1.123,26 | 195.156,37 | 4.173,42 | 5.456,24 | 9.629,66 |
10 | 194.543,76 | 509,06 | 614,21 | 1.123,26 | 194.543,76 | 4.682,47 | 6.070,45 | 10.752,92 |
11 | 193.929,55 | 507,45 | 615,82 | 1.123,26 | 193.929,55 | 5.189,92 | 6.686,26 | 11.876,18 |
12 | 193.313,74 | 505,84 | 617,43 | 1.123,26 | 193.313,74 | 5.695,76 | 7.303,69 | 12.999,45 |
13 | 192.696,31 | 504,22 | 619,04 | 1.123,26 | 192.696,31 | 6.199,98 | 7.922,73 | 14.122,71 |
14 | 192.077,27 | 502,60 | 620,66 | 1.123,26 | 192.077,27 | 6.702,58 | 8.543,39 | 15.245,98 |
15 | 191.456,61 | 500,98 | 622,29 | 1.123,26 | 191.456,61 | 7.203,56 | 9.165,68 | 16.369,24 |
16 | 190.834,32 | 499,35 | 623,91 | 1.123,26 | 190.834,32 | 7.702,91 | 9.789,59 | 17.492,50 |
17 | 190.210,41 | 497,72 | 625,55 | 1.123,26 | 190.210,41 | 8.200,63 | 10.415,14 | 18.615,77 |
18 | 189.584,86 | 496,08 | 627,18 | 1.123,26 | 189.584,86 | 8.696,71 | 11.042,32 | 19.739,03 |
19 | 188.957,68 | 494,44 | 628,82 | 1.123,26 | 188.957,68 | 9.191,15 | 11.671,15 | 20.862,30 |
20 | 188.328,85 | 492,79 | 630,47 | 1.123,26 | 188.328,85 | 9.683,94 | 12.301,62 | 21.985,56 |
21 | 187.698,38 | 491,14 | 632,12 | 1.123,26 | 187.698,38 | 10.175,09 | 12.933,74 | 23.108,83 |
22 | 187.066,26 | 489,49 | 633,77 | 1.123,26 | 187.066,26 | 10.664,58 | 13.567,51 | 24.232,09 |
23 | 186.432,49 | 487,83 | 635,43 | 1.123,26 | 186.432,49 | 11.152,41 | 14.202,94 | 25.355,35 |
24 | 185.797,06 | 486,17 | 637,10 | 1.123,26 | 185.797,06 | 11.638,58 | 14.840,04 | 26.478,62 |
25 | 185.159,96 | 484,50 | 638,76 | 1.123,26 | 185.159,96 | 12.123,08 | 15.478,80 | 27.601,88 |
26 | 184.521,20 | 482,83 | 640,43 | 1.123,26 | 184.521,20 | 12.605,91 | 16.119,24 | 28.725,15 |
27 | 183.880,76 | 481,15 | 642,11 | 1.123,26 | 183.880,76 | 13.087,07 | 16.761,34 | 29.848,41 |
28 | 183.238,66 | 479,47 | 643,79 | 1.123,26 | 183.238,66 | 13.566,54 | 17.405,13 | 30.971,67 |
29 | 182.594,87 | 477,79 | 645,47 | 1.123,26 | 182.594,87 | 14.044,33 | 18.050,61 | 32.094,94 |
30 | 181.949,39 | 476,10 | 647,16 | 1.123,26 | 181.949,39 | 14.520,43 | 18.697,77 | 33.218,20 |
31 | 181.302,23 | 474,41 | 648,86 | 1.123,26 | 181.302,23 | 14.994,84 | 19.346,63 | 34.341,47 |
32 | 180.653,37 | 472,71 | 650,55 | 1.123,26 | 180.653,37 | 15.467,55 | 19.997,18 | 35.464,73 |
33 | 180.002,82 | 471,01 | 652,26 | 1.123,26 | 180.002,82 | 15.938,56 | 20.649,44 | 36.587,99 |
34 | 179.350,56 | 469,30 | 653,96 | 1.123,26 | 179.350,56 | 16.407,86 | 21.303,40 | 37.711,26 |
35 | 178.696,60 | 467,59 | 655,67 | 1.123,26 | 178.696,60 | 16.875,45 | 21.959,08 | 38.834,52 |
36 | 178.040,92 | 465,87 | 657,39 | 1.123,26 | 178.040,92 | 17.341,32 | 22.616,47 | 39.957,79 |
37 | 177.383,53 | 464,15 | 659,11 | 1.123,26 | 177.383,53 | 17.805,47 | 23.275,58 | 41.081,05 |
38 | 176.724,42 | 462,43 | 660,84 | 1.123,26 | 176.724,42 | 18.267,90 | 23.936,41 | 42.204,32 |
39 | 176.063,59 | 460,70 | 662,56 | 1.123,26 | 176.063,59 | 18.728,60 | 24.598,98 | 43.327,58 |
40 | 175.401,02 | 458,97 | 664,30 | 1.123,26 | 175.401,02 | 19.187,57 | 25.263,28 | 44.450,84 |
41 | 174.736,72 | 457,23 | 666,04 | 1.123,26 | 174.736,72 | 19.644,79 | 25.929,31 | 45.574,11 |
42 | 174.070,69 | 455,48 | 667,78 | 1.123,26 | 174.070,69 | 20.100,28 | 26.597,09 | 46.697,37 |
43 | 173.402,91 | 453,74 | 669,53 | 1.123,26 | 173.402,91 | 20.554,02 | 27.266,62 | 47.820,64 |
44 | 172.733,38 | 451,99 | 671,28 | 1.123,26 | 172.733,38 | 21.006,00 | 27.937,90 | 48.943,90 |
45 | 172.062,10 | 450,23 | 673,03 | 1.123,26 | 172.062,10 | 21.456,23 | 28.610,93 | 50.067,16 |
46 | 171.389,07 | 448,47 | 674,80 | 1.123,26 | 171.389,07 | 21.904,70 | 29.285,73 | 51.190,43 |
47 | 170.714,27 | 446,70 | 676,56 | 1.123,26 | 170.714,27 | 22.351,40 | 29.962,29 | 52.313,69 |
48 | 170.037,71 | 444,93 | 678,33 | 1.123,26 | 170.037,71 | 22.796,33 | 30.640,62 | 53.436,96 |
49 | 169.359,38 | 443,16 | 680,11 | 1.123,26 | 169.359,38 | 23.239,49 | 31.320,73 | 54.560,22 |
50 | 168.679,27 | 441,38 | 681,89 | 1.123,26 | 168.679,27 | 23.680,87 | 32.002,62 | 55.683,49 |
51 | 167.997,38 | 439,59 | 683,67 | 1.123,26 | 167.997,38 | 24.120,46 | 32.686,29 | 56.806,75 |
52 | 167.313,71 | 437,80 | 685,46 | 1.123,26 | 167.313,71 | 24.558,27 | 33.371,75 | 57.930,01 |
53 | 166.628,25 | 436,01 | 687,25 | 1.123,26 | 166.628,25 | 24.994,28 | 34.059,00 | 59.053,28 |
54 | 165.941,00 | 434,21 | 689,05 | 1.123,26 | 165.941,00 | 25.428,49 | 34.748,05 | 60.176,54 |
55 | 165.251,95 | 432,41 | 690,85 | 1.123,26 | 165.251,95 | 25.860,90 | 35.438,91 | 61.299,81 |
56 | 164.561,09 | 430,60 | 692,66 | 1.123,26 | 164.561,09 | 26.291,50 | 36.131,57 | 62.423,07 |
57 | 163.868,43 | 428,79 | 694,48 | 1.123,26 | 163.868,43 | 26.720,29 | 36.826,05 | 63.546,33 |
58 | 163.173,95 | 426,97 | 696,29 | 1.123,26 | 163.173,95 | 27.147,26 | 37.522,34 | 64.669,60 |
59 | 162.477,66 | 425,15 | 698,11 | 1.123,26 | 162.477,66 | 27.572,41 | 38.220,45 | 65.792,86 |
60 | 161.779,55 | 423,32 | 699,94 | 1.123,26 | 161.779,55 | 27.995,73 | 38.920,39 | 66.916,13 |
61 | 161.079,61 | 421,49 | 701,77 | 1.123,26 | 161.079,61 | 28.417,23 | 39.622,17 | 68.039,39 |
62 | 160.377,83 | 419,66 | 703,61 | 1.123,26 | 160.377,83 | 28.836,88 | 40.325,77 | 69.162,66 |
63 | 159.674,23 | 417,81 | 705,45 | 1.123,26 | 159.674,23 | 29.254,70 | 41.031,22 | 70.285,92 |
64 | 158.968,78 | 415,97 | 707,30 | 1.123,26 | 158.968,78 | 29.670,66 | 41.738,52 | 71.409,18 |
65 | 158.261,48 | 414,12 | 709,15 | 1.123,26 | 158.261,48 | 30.084,78 | 42.447,67 | 72.532,45 |
66 | 157.552,33 | 412,26 | 711,00 | 1.123,26 | 157.552,33 | 30.497,04 | 43.158,67 | 73.655,71 |
67 | 156.841,33 | 410,40 | 712,86 | 1.123,26 | 156.841,33 | 30.907,44 | 43.871,53 | 74.778,98 |
68 | 156.128,47 | 408,54 | 714,73 | 1.123,26 | 156.128,47 | 31.315,98 | 44.586,26 | 75.902,24 |
69 | 155.413,74 | 406,67 | 716,60 | 1.123,26 | 155.413,74 | 31.722,65 | 45.302,86 | 77.025,50 |
70 | 154.697,14 | 404,79 | 718,47 | 1.123,26 | 154.697,14 | 32.127,44 | 46.021,33 | 78.148,77 |
71 | 153.978,67 | 402,91 | 720,35 | 1.123,26 | 153.978,67 | 32.530,35 | 46.741,68 | 79.272,03 |
72 | 153.258,32 | 401,03 | 722,24 | 1.123,26 | 153.258,32 | 32.931,37 | 47.463,92 | 80.395,30 |
73 | 152.536,08 | 399,14 | 724,13 | 1.123,26 | 152.536,08 | 33.330,51 | 48.188,05 | 81.518,56 |
74 | 151.811,95 | 397,24 | 726,02 | 1.123,26 | 151.811,95 | 33.727,75 | 48.914,07 | 82.641,83 |
75 | 151.085,93 | 395,34 | 727,92 | 1.123,26 | 151.085,93 | 34.123,09 | 49.642,00 | 83.765,09 |
76 | 150.358,00 | 393,44 | 729,83 | 1.123,26 | 150.358,00 | 34.516,53 | 50.371,82 | 84.888,35 |
77 | 149.628,18 | 391,53 | 731,74 | 1.123,26 | 149.628,18 | 34.908,06 | 51.103,56 | 86.011,62 |
78 | 148.896,44 | 389,61 | 733,65 | 1.123,26 | 148.896,44 | 35.297,67 | 51.837,21 | 87.134,88 |
79 | 148.162,79 | 387,69 | 735,57 | 1.123,26 | 148.162,79 | 35.685,36 | 52.572,78 | 88.258,15 |
80 | 147.427,22 | 385,77 | 737,50 | 1.123,26 | 147.427,22 | 36.071,13 | 53.310,28 | 89.381,41 |
81 | 146.689,72 | 383,84 | 739,43 | 1.123,26 | 146.689,72 | 36.454,97 | 54.049,71 | 90.504,67 |
82 | 145.950,29 | 381,90 | 741,36 | 1.123,26 | 145.950,29 | 36.836,87 | 54.791,07 | 91.627,94 |
83 | 145.208,93 | 379,96 | 743,30 | 1.123,26 | 145.208,93 | 37.216,83 | 55.534,37 | 92.751,20 |
84 | 144.465,63 | 378,02 | 745,25 | 1.123,26 | 144.465,63 | 37.594,85 | 56.279,61 | 93.874,47 |
85 | 143.720,39 | 376,07 | 747,20 | 1.123,26 | 143.720,39 | 37.970,92 | 57.026,81 | 94.997,73 |
86 | 142.973,19 | 374,11 | 749,15 | 1.123,26 | 142.973,19 | 38.345,03 | 57.775,96 | 96.121,00 |
87 | 142.224,04 | 372,15 | 751,11 | 1.123,26 | 142.224,04 | 38.717,19 | 58.527,07 | 97.244,26 |
88 | 141.472,93 | 370,19 | 753,08 | 1.123,26 | 141.472,93 | 39.087,38 | 59.280,15 | 98.367,52 |
89 | 140.719,85 | 368,22 | 755,05 | 1.123,26 | 140.719,85 | 39.455,59 | 60.035,20 | 99.490,79 |
90 | 139.964,80 | 366,24 | 757,02 | 1.123,26 | 139.964,80 | 39.821,83 | 60.792,22 | 100.614,05 |
91 | 139.207,78 | 364,26 | 759,00 | 1.123,26 | 139.207,78 | 40.186,09 | 61.551,22 | 101.737,32 |
92 | 138.448,78 | 362,27 | 760,99 | 1.123,26 | 138.448,78 | 40.548,37 | 62.312,21 | 102.860,58 |
93 | 137.687,79 | 360,28 | 762,98 | 1.123,26 | 137.687,79 | 40.908,65 | 63.075,19 | 103.983,84 |
94 | 136.924,81 | 358,29 | 764,98 | 1.123,26 | 136.924,81 | 41.266,94 | 63.840,17 | 105.107,11 |
95 | 136.159,83 | 356,28 | 766,98 | 1.123,26 | 136.159,83 | 41.623,22 | 64.607,15 | 106.230,37 |
96 | 135.392,85 | 354,28 | 768,99 | 1.123,26 | 135.392,85 | 41.977,50 | 65.376,14 | 107.353,64 |
97 | 134.623,86 | 352,27 | 771,00 | 1.123,26 | 134.623,86 | 42.329,77 | 66.147,13 | 108.476,90 |
98 | 133.852,87 | 350,25 | 773,02 | 1.123,26 | 133.852,87 | 42.680,01 | 66.920,15 | 109.600,17 |
99 | 133.079,85 | 348,23 | 775,04 | 1.123,26 | 133.079,85 | 43.028,24 | 67.695,19 | 110.723,43 |
100 | 132.304,81 | 346,20 | 777,07 | 1.123,26 | 132.304,81 | 43.374,44 | 68.472,26 | 111.846,69 |
101 | 131.527,74 | 344,16 | 779,10 | 1.123,26 | 131.527,74 | 43.718,60 | 69.251,36 | 112.969,96 |
102 | 130.748,64 | 342,13 | 781,14 | 1.123,26 | 130.748,64 | 44.060,73 | 70.032,49 | 114.093,22 |
103 | 129.967,51 | 340,08 | 783,18 | 1.123,26 | 129.967,51 | 44.400,81 | 70.815,68 | 115.216,49 |
104 | 129.184,32 | 338,03 | 785,23 | 1.123,26 | 129.184,32 | 44.738,84 | 71.600,91 | 116.339,75 |
105 | 128.399,09 | 335,98 | 787,29 | 1.123,26 | 128.399,09 | 45.074,82 | 72.388,20 | 117.463,01 |
106 | 127.611,80 | 333,92 | 789,35 | 1.123,26 | 127.611,80 | 45.408,74 | 73.177,54 | 118.586,28 |
107 | 126.822,46 | 331,85 | 791,41 | 1.123,26 | 126.822,46 | 45.740,59 | 73.968,95 | 119.709,54 |
108 | 126.031,05 | 329,78 | 793,48 | 1.123,26 | 126.031,05 | 46.070,37 | 74.762,44 | 120.832,81 |
109 | 125.237,56 | 327,70 | 795,56 | 1.123,26 | 125.237,56 | 46.398,07 | 75.558,00 | 121.956,07 |
110 | 124.442,00 | 325,62 | 797,64 | 1.123,26 | 124.442,00 | 46.723,70 | 76.355,64 | 123.079,33 |
111 | 123.644,36 | 323,54 | 799,73 | 1.123,26 | 123.644,36 | 47.047,23 | 77.155,36 | 124.202,60 |
112 | 122.844,64 | 321,44 | 801,82 | 1.123,26 | 122.844,64 | 47.368,68 | 77.957,19 | 125.325,86 |
113 | 122.042,81 | 319,35 | 803,92 | 1.123,26 | 122.042,81 | 47.688,02 | 78.761,10 | 126.449,13 |
114 | 121.238,90 | 317,24 | 806,02 | 1.123,26 | 121.238,90 | 48.005,26 | 79.567,13 | 127.572,39 |
115 | 120.432,87 | 315,13 | 808,13 | 1.123,26 | 120.432,87 | 48.320,40 | 80.375,26 | 128.695,66 |
116 | 119.624,74 | 313,02 | 810,25 | 1.123,26 | 119.624,74 | 48.633,42 | 81.185,50 | 129.818,92 |
117 | 118.814,50 | 310,90 | 812,37 | 1.123,26 | 118.814,50 | 48.944,31 | 81.997,87 | 130.942,18 |
118 | 118.002,13 | 308,77 | 814,49 | 1.123,26 | 118.002,13 | 49.253,09 | 82.812,36 | 132.065,45 |
119 | 117.187,64 | 306,64 | 816,62 | 1.123,26 | 117.187,64 | 49.559,73 | 83.628,99 | 133.188,71 |
120 | 116.371,01 | 304,50 | 818,76 | 1.123,26 | 116.371,01 | 49.864,23 | 84.447,75 | 134.311,98 |
121 | 115.552,25 | 302,36 | 820,90 | 1.123,26 | 115.552,25 | 50.166,59 | 85.268,65 | 135.435,24 |
122 | 114.731,35 | 300,21 | 823,05 | 1.123,26 | 114.731,35 | 50.466,81 | 86.091,70 | 136.558,50 |
123 | 113.908,30 | 298,06 | 825,20 | 1.123,26 | 113.908,30 | 50.764,87 | 86.916,90 | 137.681,77 |
124 | 113.083,10 | 295,90 | 827,36 | 1.123,26 | 113.083,10 | 51.060,77 | 87.744,27 | 138.805,03 |
125 | 112.255,73 | 293,74 | 829,53 | 1.123,26 | 112.255,73 | 51.354,50 | 88.573,79 | 139.928,30 |
126 | 111.426,21 | 291,57 | 831,70 | 1.123,26 | 111.426,21 | 51.646,07 | 89.405,49 | 141.051,56 |
127 | 110.594,51 | 289,39 | 833,88 | 1.123,26 | 110.594,51 | 51.935,46 | 90.239,37 | 142.174,83 |
128 | 109.760,63 | 287,21 | 836,06 | 1.123,26 | 109.760,63 | 52.222,66 | 91.075,43 | 143.298,09 |
129 | 108.924,57 | 285,02 | 838,24 | 1.123,26 | 108.924,57 | 52.507,68 | 91.913,67 | 144.421,35 |
130 | 108.086,33 | 282,83 | 840,44 | 1.123,26 | 108.086,33 | 52.790,51 | 92.754,11 | 145.544,62 |
131 | 107.245,89 | 280,63 | 842,64 | 1.123,26 | 107.245,89 | 53.071,14 | 93.596,75 | 146.667,88 |
132 | 106.403,25 | 278,42 | 844,84 | 1.123,26 | 106.403,25 | 53.349,56 | 94.441,59 | 147.791,15 |
133 | 105.558,41 | 276,21 | 847,05 | 1.123,26 | 105.558,41 | 53.625,77 | 95.288,64 | 148.914,41 |
134 | 104.711,36 | 273,99 | 849,27 | 1.123,26 | 104.711,36 | 53.899,76 | 96.137,91 | 150.037,67 |
135 | 103.862,09 | 271,77 | 851,49 | 1.123,26 | 103.862,09 | 54.171,54 | 96.989,40 | 151.160,94 |
136 | 103.010,60 | 269,54 | 853,72 | 1.123,26 | 103.010,60 | 54.441,08 | 97.843,12 | 152.284,20 |
137 | 102.156,88 | 267,31 | 855,95 | 1.123,26 | 102.156,88 | 54.708,39 | 98.699,08 | 153.407,47 |
138 | 101.300,92 | 265,07 | 858,19 | 1.123,26 | 101.300,92 | 54.973,46 | 99.557,27 | 154.530,73 |
139 | 100.442,73 | 262,83 | 860,44 | 1.123,26 | 100.442,73 | 55.236,29 | 100.417,71 | 155.654,00 |
140 | 99.582,29 | 260,57 | 862,69 | 1.123,26 | 99.582,29 | 55.496,86 | 101.280,40 | 156.777,26 |
141 | 98.719,60 | 258,32 | 864,95 | 1.123,26 | 98.719,60 | 55.755,18 | 102.145,35 | 157.900,52 |
142 | 97.854,65 | 256,05 | 867,21 | 1.123,26 | 97.854,65 | 56.011,23 | 103.012,56 | 159.023,79 |
143 | 96.987,44 | 253,78 | 869,48 | 1.123,26 | 96.987,44 | 56.265,01 | 103.882,04 | 160.147,05 |
144 | 96.117,96 | 251,51 | 871,76 | 1.123,26 | 96.117,96 | 56.516,52 | 104.753,79 | 161.270,32 |
145 | 95.246,21 | 249,23 | 874,04 | 1.123,26 | 95.246,21 | 56.765,75 | 105.627,83 | 162.393,58 |
146 | 94.372,17 | 246,94 | 876,32 | 1.123,26 | 94.372,17 | 57.012,69 | 106.504,15 | 163.516,84 |
147 | 93.495,85 | 244,65 | 878,62 | 1.123,26 | 93.495,85 | 57.257,34 | 107.382,77 | 164.640,11 |
148 | 92.617,23 | 242,35 | 880,92 | 1.123,26 | 92.617,23 | 57.499,69 | 108.263,69 | 165.763,37 |
149 | 91.736,31 | 240,04 | 883,22 | 1.123,26 | 91.736,31 | 57.739,73 | 109.146,91 | 166.886,64 |
150 | 90.853,09 | 237,73 | 885,53 | 1.123,26 | 90.853,09 | 57.977,46 | 110.032,44 | 168.009,90 |
151 | 89.967,56 | 235,42 | 887,85 | 1.123,26 | 89.967,56 | 58.212,88 | 110.920,29 | 169.133,17 |
152 | 89.079,71 | 233,09 | 890,17 | 1.123,26 | 89.079,71 | 58.445,97 | 111.810,46 | 170.256,43 |
153 | 88.189,54 | 230,76 | 892,50 | 1.123,26 | 88.189,54 | 58.676,73 | 112.702,96 | 171.379,69 |
154 | 87.297,04 | 228,43 | 894,84 | 1.123,26 | 87.297,04 | 58.905,16 | 113.597,80 | 172.502,96 |
155 | 86.402,20 | 226,09 | 897,18 | 1.123,26 | 86.402,20 | 59.131,24 | 114.494,98 | 173.626,22 |
156 | 85.505,02 | 223,74 | 899,53 | 1.123,26 | 85.505,02 | 59.354,98 | 115.394,50 | 174.749,49 |
157 | 84.605,50 | 221,38 | 901,88 | 1.123,26 | 84.605,50 | 59.576,37 | 116.296,38 | 175.872,75 |
158 | 83.703,62 | 219,02 | 904,24 | 1.123,26 | 83.703,62 | 59.795,39 | 117.200,62 | 176.996,01 |
159 | 82.799,38 | 216,66 | 906,61 | 1.123,26 | 82.799,38 | 60.012,05 | 118.107,23 | 178.119,28 |
160 | 81.892,77 | 214,29 | 908,98 | 1.123,26 | 81.892,77 | 60.226,34 | 119.016,21 | 179.242,54 |
161 | 80.983,79 | 211,91 | 911,36 | 1.123,26 | 80.983,79 | 60.438,24 | 119.927,56 | 180.365,81 |
162 | 80.072,44 | 209,52 | 913,74 | 1.123,26 | 80.072,44 | 60.647,77 | 120.841,30 | 181.489,07 |
163 | 79.158,70 | 207,13 | 916,13 | 1.123,26 | 79.158,70 | 60.854,90 | 121.757,44 | 182.612,34 |
164 | 78.242,56 | 204,73 | 918,53 | 1.123,26 | 78.242,56 | 61.059,63 | 122.675,97 | 183.735,60 |
165 | 77.324,03 | 202,33 | 920,93 | 1.123,26 | 77.324,03 | 61.261,96 | 123.596,90 | 184.858,86 |
166 | 76.403,10 | 199,92 | 923,34 | 1.123,26 | 76.403,10 | 61.461,89 | 124.520,24 | 185.982,13 |
167 | 75.479,76 | 197,51 | 925,76 | 1.123,26 | 75.479,76 | 61.659,39 | 125.446,00 | 187.105,39 |
168 | 74.554,00 | 195,08 | 928,18 | 1.123,26 | 74.554,00 | 61.854,47 | 126.374,18 | 188.228,66 |
169 | 73.625,82 | 192,65 | 930,61 | 1.123,26 | 73.625,82 | 62.047,13 | 127.304,79 | 189.351,92 |
170 | 72.695,21 | 190,22 | 933,05 | 1.123,26 | 72.695,21 | 62.237,35 | 128.237,84 | 190.475,18 |
171 | 71.762,16 | 187,78 | 935,49 | 1.123,26 | 71.762,16 | 62.425,13 | 129.173,32 | 191.598,45 |
172 | 70.826,68 | 185,33 | 937,93 | 1.123,26 | 70.826,68 | 62.610,46 | 130.111,26 | 192.721,71 |
173 | 69.888,74 | 182,88 | 940,39 | 1.123,26 | 69.888,74 | 62.793,33 | 131.051,65 | 193.844,98 |
174 | 68.948,35 | 180,41 | 942,85 | 1.123,26 | 68.948,35 | 62.973,75 | 131.994,50 | 194.968,24 |
175 | 68.005,50 | 177,95 | 945,32 | 1.123,26 | 68.005,50 | 63.151,69 | 132.939,81 | 196.091,51 |
176 | 67.060,19 | 175,47 | 947,79 | 1.123,26 | 67.060,19 | 63.327,17 | 133.887,60 | 197.214,77 |
177 | 66.112,40 | 172,99 | 950,27 | 1.123,26 | 66.112,40 | 63.500,16 | 134.837,87 | 198.338,03 |
178 | 65.162,13 | 170,51 | 952,76 | 1.123,26 | 65.162,13 | 63.670,67 | 135.790,63 | 199.461,30 |
179 | 64.209,37 | 168,01 | 955,25 | 1.123,26 | 64.209,37 | 63.838,68 | 136.745,88 | 200.584,56 |
180 | 63.254,12 | 165,51 | 957,75 | 1.123,26 | 63.254,12 | 64.004,20 | 137.703,63 | 201.707,83 |
181 | 62.296,37 | 163,01 | 960,26 | 1.123,26 | 62.296,37 | 64.167,21 | 138.663,88 | 202.831,09 |
182 | 61.336,12 | 160,50 | 962,77 | 1.123,26 | 61.336,12 | 64.327,70 | 139.626,65 | 203.954,35 |
183 | 60.373,35 | 157,98 | 965,29 | 1.123,26 | 60.373,35 | 64.485,68 | 140.591,94 | 205.077,62 |
184 | 59.408,06 | 155,45 | 967,81 | 1.123,26 | 59.408,06 | 64.641,13 | 141.559,75 | 206.200,88 |
185 | 58.440,25 | 152,92 | 970,35 | 1.123,26 | 58.440,25 | 64.794,05 | 142.530,10 | 207.324,15 |
186 | 57.469,90 | 150,38 | 972,88 | 1.123,26 | 57.469,90 | 64.944,43 | 143.502,98 | 208.447,41 |
187 | 56.497,02 | 147,83 | 975,43 | 1.123,26 | 56.497,02 | 65.092,26 | 144.478,41 | 209.570,68 |
188 | 55.521,59 | 145,28 | 977,98 | 1.123,26 | 55.521,59 | 65.237,55 | 145.456,39 | 210.693,94 |
189 | 54.543,61 | 142,72 | 980,54 | 1.123,26 | 54.543,61 | 65.380,27 | 146.436,94 | 211.817,20 |
190 | 53.563,06 | 140,16 | 983,11 | 1.123,26 | 53.563,06 | 65.520,42 | 147.420,04 | 212.940,47 |
191 | 52.579,96 | 137,58 | 985,68 | 1.123,26 | 52.579,96 | 65.658,01 | 148.405,72 | 214.063,73 |
192 | 51.594,28 | 135,01 | 988,26 | 1.123,26 | 51.594,28 | 65.793,01 | 149.393,98 | 215.187,00 |
193 | 50.606,02 | 132,42 | 990,85 | 1.123,26 | 50.606,02 | 65.925,43 | 150.384,83 | 216.310,26 |
194 | 49.615,17 | 129,83 | 993,44 | 1.123,26 | 49.615,17 | 66.055,26 | 151.378,27 | 217.433,52 |
195 | 48.621,73 | 127,23 | 996,04 | 1.123,26 | 48.621,73 | 66.182,49 | 152.374,30 | 218.556,79 |
196 | 47.625,70 | 124,62 | 998,64 | 1.123,26 | 47.625,70 | 66.307,11 | 153.372,95 | 219.680,05 |
197 | 46.627,05 | 122,01 | 1.001,26 | 1.123,26 | 46.627,05 | 66.429,11 | 154.374,20 | 220.803,32 |
198 | 45.625,80 | 119,39 | 1.003,88 | 1.123,26 | 45.625,80 | 66.548,50 | 155.378,08 | 221.926,58 |
199 | 44.621,92 | 116,76 | 1.006,50 | 1.123,26 | 44.621,92 | 66.665,26 | 156.384,58 | 223.049,84 |
200 | 43.615,42 | 114,13 | 1.009,14 | 1.123,26 | 43.615,42 | 66.779,39 | 157.393,72 | 224.173,11 |
201 | 42.606,28 | 111,49 | 1.011,78 | 1.123,26 | 42.606,28 | 66.890,88 | 158.405,50 | 225.296,37 |
202 | 41.594,50 | 108,84 | 1.014,43 | 1.123,26 | 41.594,50 | 66.999,71 | 159.419,92 | 226.419,64 |
203 | 40.580,08 | 106,18 | 1.017,08 | 1.123,26 | 40.580,08 | 67.105,90 | 160.437,00 | 227.542,90 |
204 | 39.563,00 | 103,52 | 1.019,74 | 1.123,26 | 39.563,00 | 67.209,42 | 161.456,74 | 228.666,17 |
205 | 38.543,26 | 100,85 | 1.022,41 | 1.123,26 | 38.543,26 | 67.310,28 | 162.479,15 | 229.789,43 |
206 | 37.520,85 | 98,18 | 1.025,08 | 1.123,26 | 37.520,85 | 67.408,46 | 163.504,24 | 230.912,69 |
207 | 36.495,76 | 95,50 | 1.027,77 | 1.123,26 | 36.495,76 | 67.503,95 | 164.532,00 | 232.035,96 |
208 | 35.468,00 | 92,81 | 1.030,46 | 1.123,26 | 35.468,00 | 67.596,76 | 165.562,46 | 233.159,22 |
209 | 34.437,54 | 90,11 | 1.033,15 | 1.123,26 | 34.437,54 | 67.686,87 | 166.595,61 | 234.282,49 |
210 | 33.404,39 | 87,41 | 1.035,86 | 1.123,26 | 33.404,39 | 67.774,28 | 167.631,47 | 235.405,75 |
211 | 32.368,53 | 84,70 | 1.038,57 | 1.123,26 | 32.368,53 | 67.858,98 | 168.670,04 | 236.529,01 |
212 | 31.329,96 | 81,98 | 1.041,28 | 1.123,26 | 31.329,96 | 67.940,96 | 169.711,32 | 237.652,28 |
213 | 30.288,68 | 79,26 | 1.044,01 | 1.123,26 | 30.288,68 | 68.020,21 | 170.755,33 | 238.775,54 |
214 | 29.244,67 | 76,52 | 1.046,74 | 1.123,26 | 29.244,67 | 68.096,74 | 171.802,07 | 239.898,81 |
215 | 28.197,93 | 73,78 | 1.049,48 | 1.123,26 | 28.197,93 | 68.170,52 | 172.851,55 | 241.022,07 |
216 | 27.148,45 | 71,04 | 1.052,23 | 1.123,26 | 27.148,45 | 68.241,56 | 173.903,77 | 242.145,34 |
217 | 26.096,23 | 68,29 | 1.054,98 | 1.123,26 | 26.096,23 | 68.309,85 | 174.958,75 | 243.268,60 |
218 | 25.041,25 | 65,52 | 1.057,74 | 1.123,26 | 25.041,25 | 68.375,37 | 176.016,49 | 244.391,86 |
219 | 23.983,51 | 62,76 | 1.060,51 | 1.123,26 | 23.983,51 | 68.438,13 | 177.077,00 | 245.515,13 |
220 | 22.923,00 | 59,98 | 1.063,28 | 1.123,26 | 22.923,00 | 68.498,11 | 178.140,28 | 246.638,39 |
221 | 21.859,72 | 57,20 | 1.066,06 | 1.123,26 | 21.859,72 | 68.555,31 | 179.206,35 | 247.761,66 |
222 | 20.793,65 | 54,41 | 1.068,85 | 1.123,26 | 20.793,65 | 68.609,72 | 180.275,20 | 248.884,92 |
223 | 19.724,80 | 51,61 | 1.071,65 | 1.123,26 | 19.724,80 | 68.661,33 | 181.346,85 | 250.008,18 |
224 | 18.653,15 | 48,81 | 1.074,46 | 1.123,26 | 18.653,15 | 68.710,14 | 182.421,31 | 251.131,45 |
225 | 17.578,69 | 46,00 | 1.077,27 | 1.123,26 | 17.578,69 | 68.756,14 | 183.498,57 | 252.254,71 |
226 | 16.501,43 | 43,18 | 1.080,09 | 1.123,26 | 16.501,43 | 68.799,32 | 184.578,66 | 253.377,98 |
227 | 15.421,34 | 40,35 | 1.082,91 | 1.123,26 | 15.421,34 | 68.839,67 | 185.661,57 | 254.501,24 |
228 | 14.338,43 | 37,52 | 1.085,75 | 1.123,26 | 14.338,43 | 68.877,19 | 186.747,32 | 255.624,51 |
229 | 13.252,68 | 34,68 | 1.088,59 | 1.123,26 | 13.252,68 | 68.911,87 | 187.835,90 | 256.747,77 |
230 | 12.164,10 | 31,83 | 1.091,43 | 1.123,26 | 12.164,10 | 68.943,70 | 188.927,34 | 257.871,03 |
231 | 11.072,66 | 28,97 | 1.094,29 | 1.123,26 | 11.072,66 | 68.972,67 | 190.021,63 | 258.994,30 |
232 | 9.978,37 | 26,11 | 1.097,15 | 1.123,26 | 9.978,37 | 68.998,78 | 191.118,78 | 260.117,56 |
233 | 8.881,22 | 23,24 | 1.100,02 | 1.123,26 | 8.881,22 | 69.022,02 | 192.218,81 | 261.240,83 |
234 | 7.781,19 | 20,36 | 1.102,90 | 1.123,26 | 7.781,19 | 69.042,38 | 193.321,71 | 262.364,09 |
235 | 6.678,29 | 17,47 | 1.105,79 | 1.123,26 | 6.678,29 | 69.059,86 | 194.427,50 | 263.487,35 |
236 | 5.572,50 | 14,58 | 1.108,68 | 1.123,26 | 5.572,50 | 69.074,44 | 195.536,18 | 264.610,62 |
237 | 4.463,82 | 11,68 | 1.111,58 | 1.123,26 | 4.463,82 | 69.086,12 | 196.647,77 | 265.733,88 |
238 | 3.352,23 | 8,77 | 1.114,49 | 1.123,26 | 3.352,23 | 69.094,89 | 197.762,26 | 266.857,15 |
239 | 2.237,74 | 5,86 | 1.117,41 | 1.123,26 | 2.237,74 | 69.100,74 | 198.879,67 | 267.980,41 |
240 | 1.120,33 | 2,93 | 1.120,33 | 1.123,26 | 1.120,33 | 69.103,68 | 200.000,00 | 269.103,68 |
- 71.273,79€
- Zinsanteil
- 1.132,36€
- Monatsrate
- 3,23%
- Sollzins p.a.
- 3,28%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 538,33 | 594,03 | 1.132,36 | 199.405,97 | 538,33 | 594,03 | 1.132,36 |
2 | 199.405,97 | 536,73 | 595,63 | 1.132,36 | 199.405,97 | 581,60 | 1.189,66 | 1.771,25 |
3 | 198.810,34 | 535,13 | 597,23 | 1.132,36 | 198.810,34 | 1.116,73 | 1.786,89 | 2.903,62 |
4 | 198.213,11 | 533,52 | 598,84 | 1.132,36 | 198.213,11 | 1.650,25 | 2.385,73 | 4.035,98 |
5 | 197.614,27 | 531,91 | 600,45 | 1.132,36 | 197.614,27 | 2.182,16 | 2.986,18 | 5.168,35 |
6 | 197.013,82 | 530,30 | 602,07 | 1.132,36 | 197.013,82 | 2.712,46 | 3.588,25 | 6.300,71 |
7 | 196.411,75 | 528,67 | 603,69 | 1.132,36 | 196.411,75 | 3.241,13 | 4.191,94 | 7.433,07 |
8 | 195.808,06 | 527,05 | 605,31 | 1.132,36 | 195.808,06 | 3.768,18 | 4.797,25 | 8.565,44 |
9 | 195.202,75 | 525,42 | 606,94 | 1.132,36 | 195.202,75 | 4.293,60 | 5.404,20 | 9.697,80 |
10 | 194.595,80 | 523,79 | 608,58 | 1.132,36 | 194.595,80 | 4.817,39 | 6.012,77 | 10.830,16 |
11 | 193.987,23 | 522,15 | 610,21 | 1.132,36 | 193.987,23 | 5.339,54 | 6.622,99 | 11.962,53 |
12 | 193.377,01 | 520,51 | 611,86 | 1.132,36 | 193.377,01 | 5.860,05 | 7.234,85 | 13.094,89 |
13 | 192.765,15 | 518,86 | 613,50 | 1.132,36 | 192.765,15 | 6.378,91 | 7.848,35 | 14.227,25 |
14 | 192.151,65 | 517,21 | 615,16 | 1.132,36 | 192.151,65 | 6.896,11 | 8.463,50 | 15.359,62 |
15 | 191.536,50 | 515,55 | 616,81 | 1.132,36 | 191.536,50 | 7.411,67 | 9.080,32 | 16.491,98 |
16 | 190.919,68 | 513,89 | 618,47 | 1.132,36 | 190.919,68 | 7.925,56 | 9.698,79 | 17.624,35 |
17 | 190.301,21 | 512,23 | 620,14 | 1.132,36 | 190.301,21 | 8.437,79 | 10.318,92 | 18.756,71 |
18 | 189.681,08 | 510,56 | 621,81 | 1.132,36 | 189.681,08 | 8.948,34 | 10.940,73 | 19.889,07 |
19 | 189.059,27 | 508,88 | 623,48 | 1.132,36 | 189.059,27 | 9.457,23 | 11.564,21 | 21.021,44 |
20 | 188.435,79 | 507,21 | 625,16 | 1.132,36 | 188.435,79 | 9.964,43 | 12.189,36 | 22.153,80 |
21 | 187.810,64 | 505,52 | 626,84 | 1.132,36 | 187.810,64 | 10.469,96 | 12.816,20 | 23.286,16 |
22 | 187.183,80 | 503,84 | 628,53 | 1.132,36 | 187.183,80 | 10.973,79 | 13.444,73 | 24.418,53 |
23 | 186.555,27 | 502,14 | 630,22 | 1.132,36 | 186.555,27 | 11.475,94 | 14.074,95 | 25.550,89 |
24 | 185.925,05 | 500,45 | 631,92 | 1.132,36 | 185.925,05 | 11.976,39 | 14.706,87 | 26.683,25 |
25 | 185.293,13 | 498,75 | 633,62 | 1.132,36 | 185.293,13 | 12.475,13 | 15.340,48 | 27.815,62 |
26 | 184.659,52 | 497,04 | 635,32 | 1.132,36 | 184.659,52 | 12.972,18 | 15.975,80 | 28.947,98 |
27 | 184.024,20 | 495,33 | 637,03 | 1.132,36 | 184.024,20 | 13.467,51 | 16.612,84 | 30.080,34 |
28 | 183.387,16 | 493,62 | 638,75 | 1.132,36 | 183.387,16 | 13.961,13 | 17.251,58 | 31.212,71 |
29 | 182.748,42 | 491,90 | 640,47 | 1.132,36 | 182.748,42 | 14.453,02 | 17.892,05 | 32.345,07 |
30 | 182.107,95 | 490,17 | 642,19 | 1.132,36 | 182.107,95 | 14.943,20 | 18.534,24 | 33.477,44 |
31 | 181.465,76 | 488,45 | 643,92 | 1.132,36 | 181.465,76 | 15.431,64 | 19.178,16 | 34.609,80 |
32 | 180.821,84 | 486,71 | 645,65 | 1.132,36 | 180.821,84 | 15.918,35 | 19.823,81 | 35.742,16 |
33 | 180.176,19 | 484,97 | 647,39 | 1.132,36 | 180.176,19 | 16.403,33 | 20.471,20 | 36.874,53 |
34 | 179.528,80 | 483,23 | 649,13 | 1.132,36 | 179.528,80 | 16.886,56 | 21.120,33 | 38.006,89 |
35 | 178.879,67 | 481,48 | 650,88 | 1.132,36 | 178.879,67 | 17.368,05 | 21.771,21 | 39.139,25 |
36 | 178.228,79 | 479,73 | 652,63 | 1.132,36 | 178.228,79 | 17.847,78 | 22.423,84 | 40.271,62 |
37 | 177.576,16 | 477,98 | 654,39 | 1.132,36 | 177.576,16 | 18.325,75 | 23.078,23 | 41.403,98 |
38 | 176.921,77 | 476,21 | 656,15 | 1.132,36 | 176.921,77 | 18.801,97 | 23.734,38 | 42.536,34 |
39 | 176.265,62 | 474,45 | 657,92 | 1.132,36 | 176.265,62 | 19.276,42 | 24.392,29 | 43.668,71 |
40 | 175.607,71 | 472,68 | 659,69 | 1.132,36 | 175.607,71 | 19.749,09 | 25.051,98 | 44.801,07 |
41 | 174.948,02 | 470,90 | 661,46 | 1.132,36 | 174.948,02 | 20.220,00 | 25.713,44 | 45.933,43 |
42 | 174.286,56 | 469,12 | 663,24 | 1.132,36 | 174.286,56 | 20.689,12 | 26.376,68 | 47.065,80 |
43 | 173.623,32 | 467,34 | 665,03 | 1.132,36 | 173.623,32 | 21.156,45 | 27.041,71 | 48.198,16 |
44 | 172.958,29 | 465,55 | 666,82 | 1.132,36 | 172.958,29 | 21.622,00 | 27.708,53 | 49.330,53 |
45 | 172.291,47 | 463,75 | 668,61 | 1.132,36 | 172.291,47 | 22.085,75 | 28.377,14 | 50.462,89 |
46 | 171.622,86 | 461,95 | 670,41 | 1.132,36 | 171.622,86 | 22.547,70 | 29.047,55 | 51.595,25 |
47 | 170.952,45 | 460,15 | 672,22 | 1.132,36 | 170.952,45 | 23.007,85 | 29.719,77 | 52.727,62 |
48 | 170.280,23 | 458,34 | 674,03 | 1.132,36 | 170.280,23 | 23.466,19 | 30.393,79 | 53.859,98 |
49 | 169.606,21 | 456,52 | 675,84 | 1.132,36 | 169.606,21 | 23.922,71 | 31.069,63 | 54.992,34 |
50 | 168.930,37 | 454,70 | 677,66 | 1.132,36 | 168.930,37 | 24.377,41 | 31.747,29 | 56.124,71 |
51 | 168.252,71 | 452,88 | 679,48 | 1.132,36 | 168.252,71 | 24.830,29 | 32.426,78 | 57.257,07 |
52 | 167.573,22 | 451,05 | 681,31 | 1.132,36 | 167.573,22 | 25.281,35 | 33.108,09 | 58.389,43 |
53 | 166.891,91 | 449,22 | 683,15 | 1.132,36 | 166.891,91 | 25.730,56 | 33.791,24 | 59.521,80 |
54 | 166.208,76 | 447,38 | 684,98 | 1.132,36 | 166.208,76 | 26.177,94 | 34.476,22 | 60.654,16 |
55 | 165.523,78 | 445,53 | 686,83 | 1.132,36 | 165.523,78 | 26.623,48 | 35.163,05 | 61.786,52 |
56 | 164.836,95 | 443,69 | 688,68 | 1.132,36 | 164.836,95 | 27.067,16 | 35.851,73 | 62.918,89 |
57 | 164.148,27 | 441,83 | 690,53 | 1.132,36 | 164.148,27 | 27.508,99 | 36.542,26 | 64.051,25 |
58 | 163.457,74 | 439,97 | 692,39 | 1.132,36 | 163.457,74 | 27.948,97 | 37.234,65 | 65.183,62 |
59 | 162.765,35 | 438,11 | 694,25 | 1.132,36 | 162.765,35 | 28.387,08 | 37.928,90 | 66.315,98 |
60 | 162.071,10 | 436,24 | 696,12 | 1.132,36 | 162.071,10 | 28.823,32 | 38.625,02 | 67.448,34 |
61 | 161.374,98 | 434,37 | 698,00 | 1.132,36 | 161.374,98 | 29.257,69 | 39.323,02 | 68.580,71 |
62 | 160.676,98 | 432,49 | 699,87 | 1.132,36 | 160.676,98 | 29.690,18 | 40.022,89 | 69.713,07 |
63 | 159.977,11 | 430,61 | 701,76 | 1.132,36 | 159.977,11 | 30.120,78 | 40.724,65 | 70.845,43 |
64 | 159.275,35 | 428,72 | 703,65 | 1.132,36 | 159.275,35 | 30.549,50 | 41.428,30 | 71.977,80 |
65 | 158.571,70 | 426,82 | 705,54 | 1.132,36 | 158.571,70 | 30.976,32 | 42.133,84 | 73.110,16 |
66 | 157.866,16 | 424,92 | 707,44 | 1.132,36 | 157.866,16 | 31.401,24 | 42.841,28 | 74.242,52 |
67 | 157.158,72 | 423,02 | 709,34 | 1.132,36 | 157.158,72 | 31.824,26 | 43.550,63 | 75.374,89 |
68 | 156.449,37 | 421,11 | 711,25 | 1.132,36 | 156.449,37 | 32.245,37 | 44.261,88 | 76.507,25 |
69 | 155.738,12 | 419,20 | 713,17 | 1.132,36 | 155.738,12 | 32.664,57 | 44.975,05 | 77.639,62 |
70 | 155.024,95 | 417,28 | 715,09 | 1.132,36 | 155.024,95 | 33.081,84 | 45.690,14 | 78.771,98 |
71 | 154.309,86 | 415,35 | 717,01 | 1.132,36 | 154.309,86 | 33.497,19 | 46.407,15 | 79.904,34 |
72 | 153.592,85 | 413,42 | 718,94 | 1.132,36 | 153.592,85 | 33.910,61 | 47.126,09 | 81.036,71 |
73 | 152.873,91 | 411,49 | 720,88 | 1.132,36 | 152.873,91 | 34.322,10 | 47.846,97 | 82.169,07 |
74 | 152.153,03 | 409,55 | 722,82 | 1.132,36 | 152.153,03 | 34.731,64 | 48.569,79 | 83.301,43 |
75 | 151.430,21 | 407,60 | 724,76 | 1.132,36 | 151.430,21 | 35.139,24 | 49.294,55 | 84.433,80 |
76 | 150.705,45 | 405,65 | 726,71 | 1.132,36 | 150.705,45 | 35.544,89 | 50.021,27 | 85.566,16 |
77 | 149.978,73 | 403,69 | 728,67 | 1.132,36 | 149.978,73 | 35.948,59 | 50.749,94 | 86.698,52 |
78 | 149.250,06 | 401,73 | 730,63 | 1.132,36 | 149.250,06 | 36.350,32 | 51.480,57 | 87.830,89 |
79 | 148.519,43 | 399,76 | 732,60 | 1.132,36 | 148.519,43 | 36.750,08 | 52.213,17 | 88.963,25 |
80 | 147.786,83 | 397,79 | 734,57 | 1.132,36 | 147.786,83 | 37.147,87 | 52.947,74 | 90.095,61 |
81 | 147.052,26 | 395,82 | 736,55 | 1.132,36 | 147.052,26 | 37.543,69 | 53.684,29 | 91.227,98 |
82 | 146.315,71 | 393,83 | 738,53 | 1.132,36 | 146.315,71 | 37.937,52 | 54.422,82 | 92.360,34 |
83 | 145.577,18 | 391,85 | 740,52 | 1.132,36 | 145.577,18 | 38.329,37 | 55.163,34 | 93.492,71 |
84 | 144.836,66 | 389,85 | 742,51 | 1.132,36 | 144.836,66 | 38.719,22 | 55.905,85 | 94.625,07 |
85 | 144.094,15 | 387,85 | 744,51 | 1.132,36 | 144.094,15 | 39.107,07 | 56.650,36 | 95.757,43 |
86 | 143.349,64 | 385,85 | 746,51 | 1.132,36 | 143.349,64 | 39.492,92 | 57.396,87 | 96.889,80 |
87 | 142.603,13 | 383,84 | 748,52 | 1.132,36 | 142.603,13 | 39.876,76 | 58.145,40 | 98.022,16 |
88 | 141.854,60 | 381,83 | 750,54 | 1.132,36 | 141.854,60 | 40.258,59 | 58.895,93 | 99.154,52 |
89 | 141.104,07 | 379,81 | 752,56 | 1.132,36 | 141.104,07 | 40.638,39 | 59.648,49 | 100.286,89 |
90 | 140.351,51 | 377,78 | 754,58 | 1.132,36 | 140.351,51 | 41.016,17 | 60.403,08 | 101.419,25 |
91 | 139.596,92 | 375,75 | 756,62 | 1.132,36 | 139.596,92 | 41.391,92 | 61.159,69 | 102.551,61 |
92 | 138.840,31 | 373,71 | 758,65 | 1.132,36 | 138.840,31 | 41.765,63 | 61.918,34 | 103.683,98 |
93 | 138.081,66 | 371,67 | 760,69 | 1.132,36 | 138.081,66 | 42.137,30 | 62.679,04 | 104.816,34 |
94 | 137.320,96 | 369,62 | 762,74 | 1.132,36 | 137.320,96 | 42.506,93 | 63.441,78 | 105.948,70 |
95 | 136.558,22 | 367,57 | 764,79 | 1.132,36 | 136.558,22 | 42.874,49 | 64.206,57 | 107.081,07 |
96 | 135.793,43 | 365,51 | 766,85 | 1.132,36 | 135.793,43 | 43.240,01 | 64.973,43 | 108.213,43 |
97 | 135.026,57 | 363,45 | 768,92 | 1.132,36 | 135.026,57 | 43.603,45 | 65.742,34 | 109.345,80 |
98 | 134.257,66 | 361,38 | 770,99 | 1.132,36 | 134.257,66 | 43.964,83 | 66.513,33 | 110.478,16 |
99 | 133.486,67 | 359,30 | 773,06 | 1.132,36 | 133.486,67 | 44.324,13 | 67.286,39 | 111.610,52 |
100 | 132.713,61 | 357,22 | 775,14 | 1.132,36 | 132.713,61 | 44.681,35 | 68.061,53 | 112.742,89 |
101 | 131.938,47 | 355,13 | 777,23 | 1.132,36 | 131.938,47 | 45.036,49 | 68.838,76 | 113.875,25 |
102 | 131.161,24 | 353,04 | 779,32 | 1.132,36 | 131.161,24 | 45.389,53 | 69.618,09 | 115.007,61 |
103 | 130.381,91 | 350,94 | 781,42 | 1.132,36 | 130.381,91 | 45.740,47 | 70.399,50 | 116.139,98 |
104 | 129.600,50 | 348,84 | 783,52 | 1.132,36 | 129.600,50 | 46.089,31 | 71.183,03 | 117.272,34 |
105 | 128.816,97 | 346,73 | 785,63 | 1.132,36 | 128.816,97 | 46.436,05 | 71.968,66 | 118.404,70 |
106 | 128.031,34 | 344,62 | 787,75 | 1.132,36 | 128.031,34 | 46.780,66 | 72.756,40 | 119.537,07 |
107 | 127.243,60 | 342,50 | 789,87 | 1.132,36 | 127.243,60 | 47.123,16 | 73.546,27 | 120.669,43 |
108 | 126.453,73 | 340,37 | 791,99 | 1.132,36 | 126.453,73 | 47.463,53 | 74.338,26 | 121.801,79 |
109 | 125.661,74 | 338,24 | 794,12 | 1.132,36 | 125.661,74 | 47.801,77 | 75.132,39 | 122.934,16 |
110 | 124.867,61 | 336,10 | 796,26 | 1.132,36 | 124.867,61 | 48.137,87 | 75.928,65 | 124.066,52 |
111 | 124.071,35 | 333,96 | 798,40 | 1.132,36 | 124.071,35 | 48.471,83 | 76.727,05 | 125.198,89 |
112 | 123.272,95 | 331,81 | 800,55 | 1.132,36 | 123.272,95 | 48.803,64 | 77.527,61 | 126.331,25 |
113 | 122.472,39 | 329,65 | 802,71 | 1.132,36 | 122.472,39 | 49.133,30 | 78.330,32 | 127.463,61 |
114 | 121.669,68 | 327,49 | 804,87 | 1.132,36 | 121.669,68 | 49.460,79 | 79.135,18 | 128.595,98 |
115 | 120.864,82 | 325,33 | 807,04 | 1.132,36 | 120.864,82 | 49.786,12 | 79.942,22 | 129.728,34 |
116 | 120.057,78 | 323,16 | 809,21 | 1.132,36 | 120.057,78 | 50.109,28 | 80.751,43 | 130.860,70 |
117 | 119.248,57 | 320,98 | 811,39 | 1.132,36 | 119.248,57 | 50.430,25 | 81.562,81 | 131.993,07 |
118 | 118.437,19 | 318,79 | 813,57 | 1.132,36 | 118.437,19 | 50.749,05 | 82.376,38 | 133.125,43 |
119 | 117.623,62 | 316,60 | 815,76 | 1.132,36 | 117.623,62 | 51.065,65 | 83.192,14 | 134.257,79 |
120 | 116.807,86 | 314,41 | 817,96 | 1.132,36 | 116.807,86 | 51.380,06 | 84.010,10 | 135.390,16 |
121 | 115.989,90 | 312,21 | 820,16 | 1.132,36 | 115.989,90 | 51.692,26 | 84.830,26 | 136.522,52 |
122 | 115.169,74 | 310,00 | 822,37 | 1.132,36 | 115.169,74 | 52.002,26 | 85.652,62 | 137.654,89 |
123 | 114.347,38 | 307,79 | 824,58 | 1.132,36 | 114.347,38 | 52.310,05 | 86.477,20 | 138.787,25 |
124 | 113.522,80 | 305,57 | 826,80 | 1.132,36 | 113.522,80 | 52.615,61 | 87.304,00 | 139.919,61 |
125 | 112.696,00 | 303,34 | 829,02 | 1.132,36 | 112.696,00 | 52.918,95 | 88.133,02 | 141.051,98 |
126 | 111.866,98 | 301,11 | 831,25 | 1.132,36 | 111.866,98 | 53.220,06 | 88.964,28 | 142.184,34 |
127 | 111.035,72 | 298,87 | 833,49 | 1.132,36 | 111.035,72 | 53.518,93 | 89.797,77 | 143.316,70 |
128 | 110.202,23 | 296,63 | 835,74 | 1.132,36 | 110.202,23 | 53.815,56 | 90.633,51 | 144.449,07 |
129 | 109.366,49 | 294,38 | 837,99 | 1.132,36 | 109.366,49 | 54.109,94 | 91.471,49 | 145.581,43 |
130 | 108.528,51 | 292,12 | 840,24 | 1.132,36 | 108.528,51 | 54.402,06 | 92.311,73 | 146.713,79 |
131 | 107.688,27 | 289,86 | 842,50 | 1.132,36 | 107.688,27 | 54.691,92 | 93.154,24 | 147.846,16 |
132 | 106.845,76 | 287,59 | 844,77 | 1.132,36 | 106.845,76 | 54.979,51 | 93.999,01 | 148.978,52 |
133 | 106.000,99 | 285,32 | 847,04 | 1.132,36 | 106.000,99 | 55.264,83 | 94.846,05 | 150.110,88 |
134 | 105.153,95 | 283,04 | 849,32 | 1.132,36 | 105.153,95 | 55.547,87 | 95.695,37 | 151.243,25 |
135 | 104.304,63 | 280,75 | 851,61 | 1.132,36 | 104.304,63 | 55.828,63 | 96.546,98 | 152.375,61 |
136 | 103.453,02 | 278,46 | 853,90 | 1.132,36 | 103.453,02 | 56.107,09 | 97.400,89 | 153.507,98 |
137 | 102.599,11 | 276,16 | 856,20 | 1.132,36 | 102.599,11 | 56.383,25 | 98.257,09 | 154.640,34 |
138 | 101.742,91 | 273,86 | 858,51 | 1.132,36 | 101.742,91 | 56.657,11 | 99.115,59 | 155.772,70 |
139 | 100.884,41 | 271,55 | 860,82 | 1.132,36 | 100.884,41 | 56.928,66 | 99.976,41 | 156.905,07 |
140 | 100.023,59 | 269,23 | 863,13 | 1.132,36 | 100.023,59 | 57.197,89 | 100.839,54 | 158.037,43 |
141 | 99.160,46 | 266,91 | 865,46 | 1.132,36 | 99.160,46 | 57.464,79 | 101.705,00 | 159.169,79 |
142 | 98.295,00 | 264,58 | 867,79 | 1.132,36 | 98.295,00 | 57.729,37 | 102.572,79 | 160.302,16 |
143 | 97.427,21 | 262,24 | 870,12 | 1.132,36 | 97.427,21 | 57.991,61 | 103.442,91 | 161.434,52 |
144 | 96.557,09 | 259,90 | 872,46 | 1.132,36 | 96.557,09 | 58.251,51 | 104.315,37 | 162.566,88 |
145 | 95.684,63 | 257,55 | 874,81 | 1.132,36 | 95.684,63 | 58.509,06 | 105.190,19 | 163.699,25 |
146 | 94.809,81 | 255,20 | 877,17 | 1.132,36 | 94.809,81 | 58.764,26 | 106.067,35 | 164.831,61 |
147 | 93.932,65 | 252,84 | 879,53 | 1.132,36 | 93.932,65 | 59.017,09 | 106.946,88 | 165.963,97 |
148 | 93.053,12 | 250,47 | 881,90 | 1.132,36 | 93.053,12 | 59.267,56 | 107.828,78 | 167.096,34 |
149 | 92.171,22 | 248,09 | 884,27 | 1.132,36 | 92.171,22 | 59.515,66 | 108.713,05 | 168.228,70 |
150 | 91.286,95 | 245,71 | 886,65 | 1.132,36 | 91.286,95 | 59.761,37 | 109.599,70 | 169.361,07 |
151 | 90.400,30 | 243,33 | 889,04 | 1.132,36 | 90.400,30 | 60.004,70 | 110.488,73 | 170.493,43 |
152 | 89.511,27 | 240,93 | 891,43 | 1.132,36 | 89.511,27 | 60.245,63 | 111.380,16 | 171.625,79 |
153 | 88.619,84 | 238,54 | 893,83 | 1.132,36 | 88.619,84 | 60.484,17 | 112.273,99 | 172.758,16 |
154 | 87.726,01 | 236,13 | 896,23 | 1.132,36 | 87.726,01 | 60.720,30 | 113.170,22 | 173.890,52 |
155 | 86.829,78 | 233,72 | 898,65 | 1.132,36 | 86.829,78 | 60.954,01 | 114.068,87 | 175.022,88 |
156 | 85.931,13 | 231,30 | 901,07 | 1.132,36 | 85.931,13 | 61.185,31 | 114.969,94 | 176.155,25 |
157 | 85.030,06 | 228,87 | 903,49 | 1.132,36 | 85.030,06 | 61.414,18 | 115.873,43 | 177.287,61 |
158 | 84.126,57 | 226,44 | 905,92 | 1.132,36 | 84.126,57 | 61.640,62 | 116.779,35 | 178.419,97 |
159 | 83.220,65 | 224,00 | 908,36 | 1.132,36 | 83.220,65 | 61.864,63 | 117.687,71 | 179.552,34 |
160 | 82.312,29 | 221,56 | 910,81 | 1.132,36 | 82.312,29 | 62.086,18 | 118.598,52 | 180.684,70 |
161 | 81.401,48 | 219,11 | 913,26 | 1.132,36 | 81.401,48 | 62.305,29 | 119.511,78 | 181.817,06 |
162 | 80.488,22 | 216,65 | 915,72 | 1.132,36 | 80.488,22 | 62.521,94 | 120.427,49 | 182.949,43 |
163 | 79.572,51 | 214,18 | 918,18 | 1.132,36 | 79.572,51 | 62.736,12 | 121.345,67 | 184.081,79 |
164 | 78.654,33 | 211,71 | 920,65 | 1.132,36 | 78.654,33 | 62.947,83 | 122.266,32 | 185.214,16 |
165 | 77.733,68 | 209,23 | 923,13 | 1.132,36 | 77.733,68 | 63.157,06 | 123.189,45 | 186.346,52 |
166 | 76.810,55 | 206,75 | 925,62 | 1.132,36 | 76.810,55 | 63.363,81 | 124.115,07 | 187.478,88 |
167 | 75.884,93 | 204,26 | 928,11 | 1.132,36 | 75.884,93 | 63.568,07 | 125.043,18 | 188.611,25 |
168 | 74.956,82 | 201,76 | 930,60 | 1.132,36 | 74.956,82 | 63.769,83 | 125.973,78 | 189.743,61 |
169 | 74.026,22 | 199,25 | 933,11 | 1.132,36 | 74.026,22 | 63.969,08 | 126.906,89 | 190.875,97 |
170 | 73.093,11 | 196,74 | 935,62 | 1.132,36 | 73.093,11 | 64.165,82 | 127.842,51 | 192.008,34 |
171 | 72.157,49 | 194,22 | 938,14 | 1.132,36 | 72.157,49 | 64.360,05 | 128.780,65 | 193.140,70 |
172 | 71.219,35 | 191,70 | 940,66 | 1.132,36 | 71.219,35 | 64.551,75 | 129.721,32 | 194.273,06 |
173 | 70.278,68 | 189,17 | 943,20 | 1.132,36 | 70.278,68 | 64.740,91 | 130.664,51 | 195.405,43 |
174 | 69.335,49 | 186,63 | 945,74 | 1.132,36 | 69.335,49 | 64.927,54 | 131.610,25 | 196.537,79 |
175 | 68.389,75 | 184,08 | 948,28 | 1.132,36 | 68.389,75 | 65.111,62 | 132.558,53 | 197.670,16 |
176 | 67.441,47 | 181,53 | 950,83 | 1.132,36 | 67.441,47 | 65.293,15 | 133.509,36 | 198.802,52 |
177 | 66.490,64 | 178,97 | 953,39 | 1.132,36 | 66.490,64 | 65.472,13 | 134.462,76 | 199.934,88 |
178 | 65.537,24 | 176,40 | 955,96 | 1.132,36 | 65.537,24 | 65.648,53 | 135.418,72 | 201.067,25 |
179 | 64.581,28 | 173,83 | 958,53 | 1.132,36 | 64.581,28 | 65.822,36 | 136.377,25 | 202.199,61 |
180 | 63.622,75 | 171,25 | 961,11 | 1.132,36 | 63.622,75 | 65.993,61 | 137.338,36 | 203.331,97 |
181 | 62.661,64 | 168,66 | 963,70 | 1.132,36 | 62.661,64 | 66.162,28 | 138.302,06 | 204.464,34 |
182 | 61.697,94 | 166,07 | 966,29 | 1.132,36 | 61.697,94 | 66.328,35 | 139.268,35 | 205.596,70 |
183 | 60.731,65 | 163,47 | 968,89 | 1.132,36 | 60.731,65 | 66.491,82 | 140.237,25 | 206.729,06 |
184 | 59.762,75 | 160,86 | 971,50 | 1.132,36 | 59.762,75 | 66.652,68 | 141.208,75 | 207.861,43 |
185 | 58.791,25 | 158,25 | 974,12 | 1.132,36 | 58.791,25 | 66.810,92 | 142.182,87 | 208.993,79 |
186 | 57.817,13 | 155,62 | 976,74 | 1.132,36 | 57.817,13 | 66.966,55 | 143.159,61 | 210.126,15 |
187 | 56.840,39 | 153,00 | 979,37 | 1.132,36 | 56.840,39 | 67.119,54 | 144.138,97 | 211.258,52 |
188 | 55.861,03 | 150,36 | 982,00 | 1.132,36 | 55.861,03 | 67.269,90 | 145.120,98 | 212.390,88 |
189 | 54.879,02 | 147,72 | 984,65 | 1.132,36 | 54.879,02 | 67.417,62 | 146.105,63 | 213.523,25 |
190 | 53.894,37 | 145,07 | 987,30 | 1.132,36 | 53.894,37 | 67.562,68 | 147.092,92 | 214.655,61 |
191 | 52.907,08 | 142,41 | 989,96 | 1.132,36 | 52.907,08 | 67.705,09 | 148.082,88 | 215.787,97 |
192 | 51.917,12 | 139,74 | 992,62 | 1.132,36 | 51.917,12 | 67.844,84 | 149.075,50 | 216.920,34 |
193 | 50.924,50 | 137,07 | 995,29 | 1.132,36 | 50.924,50 | 67.981,91 | 150.070,79 | 218.052,70 |
194 | 49.929,21 | 134,39 | 997,97 | 1.132,36 | 49.929,21 | 68.116,30 | 151.068,76 | 219.185,06 |
195 | 48.931,24 | 131,71 | 1.000,66 | 1.132,36 | 48.931,24 | 68.248,01 | 152.069,42 | 220.317,43 |
196 | 47.930,58 | 129,01 | 1.003,35 | 1.132,36 | 47.930,58 | 68.377,02 | 153.072,77 | 221.449,79 |
197 | 46.927,23 | 126,31 | 1.006,05 | 1.132,36 | 46.927,23 | 68.503,33 | 154.078,82 | 222.582,15 |
198 | 45.921,18 | 123,60 | 1.008,76 | 1.132,36 | 45.921,18 | 68.626,94 | 155.087,58 | 223.714,52 |
199 | 44.912,42 | 120,89 | 1.011,47 | 1.132,36 | 44.912,42 | 68.747,83 | 156.099,05 | 224.846,88 |
200 | 43.900,95 | 118,17 | 1.014,20 | 1.132,36 | 43.900,95 | 68.865,99 | 157.113,25 | 225.979,24 |
201 | 42.886,75 | 115,44 | 1.016,93 | 1.132,36 | 42.886,75 | 68.981,43 | 158.130,18 | 227.111,61 |
202 | 41.869,82 | 112,70 | 1.019,66 | 1.132,36 | 41.869,82 | 69.094,13 | 159.149,84 | 228.243,97 |
203 | 40.850,16 | 109,96 | 1.022,41 | 1.132,36 | 40.850,16 | 69.204,09 | 160.172,25 | 229.376,34 |
204 | 39.827,75 | 107,20 | 1.025,16 | 1.132,36 | 39.827,75 | 69.311,29 | 161.197,41 | 230.508,70 |
205 | 38.802,59 | 104,44 | 1.027,92 | 1.132,36 | 38.802,59 | 69.415,73 | 162.225,33 | 231.641,06 |
206 | 37.774,67 | 101,68 | 1.030,69 | 1.132,36 | 37.774,67 | 69.517,41 | 163.256,02 | 232.773,43 |
207 | 36.743,98 | 98,90 | 1.033,46 | 1.132,36 | 36.743,98 | 69.616,31 | 164.289,48 | 233.905,79 |
208 | 35.710,52 | 96,12 | 1.036,24 | 1.132,36 | 35.710,52 | 69.712,43 | 165.325,72 | 235.038,15 |
209 | 34.674,28 | 93,33 | 1.039,03 | 1.132,36 | 34.674,28 | 69.805,76 | 166.364,75 | 236.170,52 |
210 | 33.635,25 | 90,53 | 1.041,83 | 1.132,36 | 33.635,25 | 69.896,30 | 167.406,58 | 237.302,88 |
211 | 32.593,42 | 87,73 | 1.044,63 | 1.132,36 | 32.593,42 | 69.984,03 | 168.451,22 | 238.435,24 |
212 | 31.548,78 | 84,92 | 1.047,44 | 1.132,36 | 31.548,78 | 70.068,95 | 169.498,66 | 239.567,61 |
213 | 30.501,34 | 82,10 | 1.050,26 | 1.132,36 | 30.501,34 | 70.151,05 | 170.548,92 | 240.699,97 |
214 | 29.451,08 | 79,27 | 1.053,09 | 1.132,36 | 29.451,08 | 70.230,32 | 171.602,02 | 241.832,33 |
215 | 28.397,98 | 76,44 | 1.055,93 | 1.132,36 | 28.397,98 | 70.306,76 | 172.657,94 | 242.964,70 |
216 | 27.342,06 | 73,60 | 1.058,77 | 1.132,36 | 27.342,06 | 70.380,35 | 173.716,71 | 244.097,06 |
217 | 26.283,29 | 70,75 | 1.061,62 | 1.132,36 | 26.283,29 | 70.451,10 | 174.778,33 | 245.229,43 |
218 | 25.221,67 | 67,89 | 1.064,48 | 1.132,36 | 25.221,67 | 70.518,99 | 175.842,80 | 246.361,79 |
219 | 24.157,20 | 65,02 | 1.067,34 | 1.132,36 | 24.157,20 | 70.584,01 | 176.910,14 | 247.494,15 |
220 | 23.089,86 | 62,15 | 1.070,21 | 1.132,36 | 23.089,86 | 70.646,16 | 177.980,36 | 248.626,52 |
221 | 22.019,64 | 59,27 | 1.073,09 | 1.132,36 | 22.019,64 | 70.705,43 | 179.053,45 | 249.758,88 |
222 | 20.946,55 | 56,38 | 1.075,98 | 1.132,36 | 20.946,55 | 70.761,81 | 180.129,43 | 250.891,24 |
223 | 19.870,57 | 53,48 | 1.078,88 | 1.132,36 | 19.870,57 | 70.815,30 | 181.208,31 | 252.023,61 |
224 | 18.791,69 | 50,58 | 1.081,78 | 1.132,36 | 18.791,69 | 70.865,88 | 182.290,09 | 253.155,97 |
225 | 17.709,91 | 47,67 | 1.084,69 | 1.132,36 | 17.709,91 | 70.913,55 | 183.374,79 | 254.288,33 |
226 | 16.625,21 | 44,75 | 1.087,61 | 1.132,36 | 16.625,21 | 70.958,30 | 184.462,40 | 255.420,70 |
227 | 15.537,60 | 41,82 | 1.090,54 | 1.132,36 | 15.537,60 | 71.000,12 | 185.552,94 | 256.553,06 |
228 | 14.447,06 | 38,89 | 1.093,48 | 1.132,36 | 14.447,06 | 71.039,00 | 186.646,42 | 257.685,43 |
229 | 13.353,58 | 35,94 | 1.096,42 | 1.132,36 | 13.353,58 | 71.074,95 | 187.742,84 | 258.817,79 |
230 | 12.257,16 | 32,99 | 1.099,37 | 1.132,36 | 12.257,16 | 71.107,94 | 188.842,21 | 259.950,15 |
231 | 11.157,79 | 30,03 | 1.102,33 | 1.132,36 | 11.157,79 | 71.137,97 | 189.944,54 | 261.082,52 |
232 | 10.055,46 | 27,07 | 1.105,30 | 1.132,36 | 10.055,46 | 71.165,04 | 191.049,84 | 262.214,88 |
233 | 8.950,16 | 24,09 | 1.108,27 | 1.132,36 | 8.950,16 | 71.189,13 | 192.158,11 | 263.347,24 |
234 | 7.841,89 | 21,11 | 1.111,26 | 1.132,36 | 7.841,89 | 71.210,24 | 193.269,37 | 264.479,61 |
235 | 6.730,63 | 18,12 | 1.114,25 | 1.132,36 | 6.730,63 | 71.228,35 | 194.383,62 | 265.611,97 |
236 | 5.616,38 | 15,12 | 1.117,25 | 1.132,36 | 5.616,38 | 71.243,47 | 195.500,86 | 266.744,33 |
237 | 4.499,14 | 12,11 | 1.120,25 | 1.132,36 | 4.499,14 | 71.255,58 | 196.621,12 | 267.876,70 |
238 | 3.378,88 | 9,09 | 1.123,27 | 1.132,36 | 3.378,88 | 71.264,68 | 197.744,38 | 269.009,06 |
239 | 2.255,62 | 6,07 | 1.126,29 | 1.132,36 | 2.255,62 | 71.270,75 | 198.870,68 | 270.141,42 |
240 | 1.129,32 | 3,04 | 1.129,32 | 1.132,36 | 1.129,32 | 71.273,79 | 200.000,00 | 271.273,79 |
- 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 |
- 75.644,95€
- Zinsanteil
- 1.150,69€
- Monatsrate
- 3,41%
- Sollzins p.a.
- 3,46%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 568,33 | 582,36 | 1.150,69 | 199.417,64 | 568,33 | 582,36 | 1.150,69 |
2 | 199.417,64 | 566,68 | 584,01 | 1.150,69 | 199.417,64 | 614,04 | 1.166,37 | 1.780,41 |
3 | 198.833,63 | 565,02 | 585,67 | 1.150,69 | 198.833,63 | 1.179,06 | 1.752,04 | 2.931,10 |
4 | 198.247,96 | 563,35 | 587,34 | 1.150,69 | 198.247,96 | 1.742,41 | 2.339,38 | 4.081,79 |
5 | 197.660,62 | 561,69 | 589,01 | 1.150,69 | 197.660,62 | 2.304,10 | 2.928,39 | 5.232,48 |
6 | 197.071,61 | 560,01 | 590,68 | 1.150,69 | 197.071,61 | 2.864,11 | 3.519,07 | 6.383,18 |
7 | 196.480,93 | 558,33 | 592,36 | 1.150,69 | 196.480,93 | 3.422,44 | 4.111,42 | 7.533,87 |
8 | 195.888,58 | 556,65 | 594,04 | 1.150,69 | 195.888,58 | 3.979,09 | 4.705,46 | 8.684,56 |
9 | 195.294,54 | 554,96 | 595,73 | 1.150,69 | 195.294,54 | 4.534,06 | 5.301,19 | 9.835,25 |
10 | 194.698,81 | 553,27 | 597,42 | 1.150,69 | 194.698,81 | 5.087,32 | 5.898,62 | 10.985,94 |
11 | 194.101,38 | 551,57 | 599,12 | 1.150,69 | 194.101,38 | 5.638,90 | 6.497,74 | 12.136,63 |
12 | 193.502,26 | 549,87 | 600,82 | 1.150,69 | 193.502,26 | 6.188,77 | 7.098,56 | 13.287,32 |
13 | 192.901,44 | 548,16 | 602,53 | 1.150,69 | 192.901,44 | 6.736,93 | 7.701,09 | 14.438,02 |
14 | 192.298,91 | 546,45 | 604,24 | 1.150,69 | 192.298,91 | 7.283,38 | 8.305,33 | 15.588,71 |
15 | 191.694,67 | 544,73 | 605,96 | 1.150,69 | 191.694,67 | 7.828,11 | 8.911,29 | 16.739,40 |
16 | 191.088,71 | 543,01 | 607,68 | 1.150,69 | 191.088,71 | 8.371,12 | 9.518,97 | 17.890,09 |
17 | 190.481,03 | 541,28 | 609,41 | 1.150,69 | 190.481,03 | 8.912,40 | 10.128,38 | 19.040,78 |
18 | 189.871,62 | 539,55 | 611,14 | 1.150,69 | 189.871,62 | 9.451,95 | 10.739,52 | 20.191,47 |
19 | 189.260,48 | 537,82 | 612,88 | 1.150,69 | 189.260,48 | 9.989,77 | 11.352,39 | 21.342,16 |
20 | 188.647,61 | 536,07 | 614,62 | 1.150,69 | 188.647,61 | 10.525,84 | 11.967,01 | 22.492,85 |
21 | 188.032,99 | 534,33 | 616,36 | 1.150,69 | 188.032,99 | 11.060,17 | 12.583,38 | 23.643,55 |
22 | 187.416,62 | 532,58 | 618,12 | 1.150,69 | 187.416,62 | 11.592,75 | 13.201,49 | 24.794,24 |
23 | 186.798,51 | 530,82 | 619,87 | 1.150,69 | 186.798,51 | 12.123,57 | 13.821,36 | 25.944,93 |
24 | 186.178,64 | 529,06 | 621,63 | 1.150,69 | 186.178,64 | 12.652,62 | 14.443,00 | 27.095,62 |
25 | 185.557,00 | 527,29 | 623,40 | 1.150,69 | 185.557,00 | 13.179,91 | 15.066,40 | 28.246,31 |
26 | 184.933,60 | 525,52 | 625,17 | 1.150,69 | 184.933,60 | 13.705,43 | 15.691,57 | 29.397,00 |
27 | 184.308,43 | 523,74 | 626,95 | 1.150,69 | 184.308,43 | 14.229,18 | 16.318,52 | 30.547,69 |
28 | 183.681,48 | 521,96 | 628,73 | 1.150,69 | 183.681,48 | 14.751,14 | 16.947,25 | 31.698,39 |
29 | 183.052,75 | 520,17 | 630,52 | 1.150,69 | 183.052,75 | 15.271,31 | 17.577,76 | 32.849,08 |
30 | 182.422,24 | 518,38 | 632,31 | 1.150,69 | 182.422,24 | 15.789,70 | 18.210,07 | 33.999,77 |
31 | 181.789,93 | 516,59 | 634,10 | 1.150,69 | 181.789,93 | 16.306,28 | 18.844,18 | 35.150,46 |
32 | 181.155,82 | 514,78 | 635,91 | 1.150,69 | 181.155,82 | 16.821,07 | 19.480,08 | 36.301,15 |
33 | 180.519,92 | 512,98 | 637,71 | 1.150,69 | 180.519,92 | 17.334,04 | 20.117,80 | 37.451,84 |
34 | 179.882,20 | 511,17 | 639,53 | 1.150,69 | 179.882,20 | 17.845,21 | 20.757,32 | 38.602,53 |
35 | 179.242,68 | 509,35 | 641,34 | 1.150,69 | 179.242,68 | 18.354,56 | 21.398,67 | 39.753,22 |
36 | 178.601,33 | 507,53 | 643,17 | 1.150,69 | 178.601,33 | 18.862,08 | 22.041,83 | 40.903,92 |
37 | 177.958,17 | 505,70 | 644,99 | 1.150,69 | 177.958,17 | 19.367,78 | 22.686,83 | 42.054,61 |
38 | 177.313,17 | 503,86 | 646,83 | 1.150,69 | 177.313,17 | 19.871,65 | 23.333,65 | 43.205,30 |
39 | 176.666,35 | 502,03 | 648,66 | 1.150,69 | 176.666,35 | 20.373,67 | 23.982,32 | 44.355,99 |
40 | 176.017,68 | 500,18 | 650,51 | 1.150,69 | 176.017,68 | 20.873,86 | 24.632,82 | 45.506,68 |
41 | 175.367,18 | 498,34 | 652,36 | 1.150,69 | 175.367,18 | 21.372,19 | 25.285,18 | 46.657,37 |
42 | 174.714,82 | 496,48 | 654,21 | 1.150,69 | 174.714,82 | 21.868,67 | 25.939,39 | 47.808,06 |
43 | 174.060,61 | 494,62 | 656,07 | 1.150,69 | 174.060,61 | 22.363,30 | 26.595,46 | 48.958,75 |
44 | 173.404,54 | 492,76 | 657,93 | 1.150,69 | 173.404,54 | 22.856,05 | 27.253,39 | 50.109,45 |
45 | 172.746,61 | 490,89 | 659,80 | 1.150,69 | 172.746,61 | 23.346,94 | 27.913,20 | 51.260,14 |
46 | 172.086,80 | 489,01 | 661,68 | 1.150,69 | 172.086,80 | 23.835,95 | 28.574,87 | 52.410,83 |
47 | 171.425,13 | 487,13 | 663,56 | 1.150,69 | 171.425,13 | 24.323,09 | 29.238,43 | 53.561,52 |
48 | 170.761,57 | 485,25 | 665,44 | 1.150,69 | 170.761,57 | 24.808,34 | 29.903,88 | 54.712,21 |
49 | 170.096,12 | 483,36 | 667,33 | 1.150,69 | 170.096,12 | 25.291,69 | 30.571,21 | 55.862,90 |
50 | 169.428,79 | 481,46 | 669,23 | 1.150,69 | 169.428,79 | 25.773,15 | 31.240,44 | 57.013,59 |
51 | 168.759,56 | 479,56 | 671,13 | 1.150,69 | 168.759,56 | 26.252,71 | 31.911,58 | 58.164,29 |
52 | 168.088,42 | 477,65 | 673,04 | 1.150,69 | 168.088,42 | 26.730,36 | 32.584,62 | 59.314,98 |
53 | 167.415,38 | 475,74 | 674,95 | 1.150,69 | 167.415,38 | 27.206,10 | 33.259,57 | 60.465,67 |
54 | 166.740,43 | 473,82 | 676,87 | 1.150,69 | 166.740,43 | 27.679,92 | 33.936,44 | 61.616,36 |
55 | 166.063,56 | 471,90 | 678,79 | 1.150,69 | 166.063,56 | 28.151,82 | 34.615,23 | 62.767,05 |
56 | 165.384,77 | 469,97 | 680,72 | 1.150,69 | 165.384,77 | 28.621,79 | 35.295,96 | 63.917,74 |
57 | 164.704,04 | 468,03 | 682,66 | 1.150,69 | 164.704,04 | 29.089,82 | 35.978,61 | 65.068,43 |
58 | 164.021,39 | 466,09 | 684,60 | 1.150,69 | 164.021,39 | 29.555,91 | 36.663,21 | 66.219,12 |
59 | 163.336,79 | 464,15 | 686,54 | 1.150,69 | 163.336,79 | 30.020,06 | 37.349,75 | 67.369,82 |
60 | 162.650,25 | 462,20 | 688,49 | 1.150,69 | 162.650,25 | 30.482,26 | 38.038,25 | 68.520,51 |
61 | 161.961,75 | 460,24 | 690,45 | 1.150,69 | 161.961,75 | 30.942,50 | 38.728,70 | 69.671,20 |
62 | 161.271,30 | 458,28 | 692,41 | 1.150,69 | 161.271,30 | 31.400,78 | 39.421,11 | 70.821,89 |
63 | 160.578,89 | 456,31 | 694,38 | 1.150,69 | 160.578,89 | 31.857,09 | 40.115,49 | 71.972,58 |
64 | 159.884,51 | 454,34 | 696,35 | 1.150,69 | 159.884,51 | 32.311,43 | 40.811,84 | 73.123,27 |
65 | 159.188,16 | 452,36 | 698,33 | 1.150,69 | 159.188,16 | 32.763,79 | 41.510,17 | 74.273,96 |
66 | 158.489,83 | 450,38 | 700,32 | 1.150,69 | 158.489,83 | 33.214,17 | 42.210,49 | 75.424,66 |
67 | 157.789,51 | 448,39 | 702,31 | 1.150,69 | 157.789,51 | 33.662,55 | 42.912,79 | 76.575,35 |
68 | 157.087,21 | 446,39 | 704,30 | 1.150,69 | 157.087,21 | 34.108,94 | 43.617,10 | 77.726,04 |
69 | 156.382,90 | 444,39 | 706,30 | 1.150,69 | 156.382,90 | 34.553,33 | 44.323,40 | 78.876,73 |
70 | 155.676,60 | 442,38 | 708,31 | 1.150,69 | 155.676,60 | 34.995,71 | 45.031,71 | 80.027,42 |
71 | 154.968,29 | 440,37 | 710,32 | 1.150,69 | 154.968,29 | 35.436,08 | 45.742,03 | 81.178,11 |
72 | 154.257,97 | 438,35 | 712,34 | 1.150,69 | 154.257,97 | 35.874,43 | 46.454,38 | 82.328,80 |
73 | 153.545,62 | 436,33 | 714,37 | 1.150,69 | 153.545,62 | 36.310,75 | 47.168,74 | 83.479,49 |
74 | 152.831,26 | 434,30 | 716,40 | 1.150,69 | 152.831,26 | 36.745,05 | 47.885,14 | 84.630,19 |
75 | 152.114,86 | 432,26 | 718,43 | 1.150,69 | 152.114,86 | 37.177,31 | 48.603,57 | 85.780,88 |
76 | 151.396,43 | 430,22 | 720,47 | 1.150,69 | 151.396,43 | 37.607,53 | 49.324,04 | 86.931,57 |
77 | 150.675,96 | 428,17 | 722,52 | 1.150,69 | 150.675,96 | 38.035,70 | 50.046,56 | 88.082,26 |
78 | 149.953,44 | 426,12 | 724,57 | 1.150,69 | 149.953,44 | 38.461,82 | 50.771,14 | 89.232,95 |
79 | 149.228,86 | 424,06 | 726,63 | 1.150,69 | 149.228,86 | 38.885,87 | 51.497,77 | 90.383,64 |
80 | 148.502,23 | 421,99 | 728,70 | 1.150,69 | 148.502,23 | 39.307,87 | 52.226,47 | 91.534,33 |
81 | 147.773,53 | 419,92 | 730,77 | 1.150,69 | 147.773,53 | 39.727,79 | 52.957,23 | 92.685,03 |
82 | 147.042,77 | 417,85 | 732,84 | 1.150,69 | 147.042,77 | 40.145,64 | 53.690,08 | 93.835,72 |
83 | 146.309,92 | 415,76 | 734,93 | 1.150,69 | 146.309,92 | 40.561,40 | 54.425,01 | 94.986,41 |
84 | 145.574,99 | 413,68 | 737,02 | 1.150,69 | 145.574,99 | 40.975,08 | 55.162,02 | 96.137,10 |
85 | 144.837,98 | 411,58 | 739,11 | 1.150,69 | 144.837,98 | 41.386,66 | 55.901,13 | 97.287,79 |
86 | 144.098,87 | 409,48 | 741,21 | 1.150,69 | 144.098,87 | 41.796,14 | 56.642,34 | 98.438,48 |
87 | 143.357,66 | 407,37 | 743,32 | 1.150,69 | 143.357,66 | 42.203,51 | 57.385,66 | 99.589,17 |
88 | 142.614,34 | 405,26 | 745,43 | 1.150,69 | 142.614,34 | 42.608,78 | 58.131,09 | 100.739,86 |
89 | 141.868,91 | 403,14 | 747,55 | 1.150,69 | 141.868,91 | 43.011,92 | 58.878,64 | 101.890,56 |
90 | 141.121,36 | 401,02 | 749,67 | 1.150,69 | 141.121,36 | 43.412,94 | 59.628,31 | 103.041,25 |
91 | 140.371,69 | 398,89 | 751,80 | 1.150,69 | 140.371,69 | 43.811,83 | 60.380,11 | 104.191,94 |
92 | 139.619,89 | 396,75 | 753,94 | 1.150,69 | 139.619,89 | 44.208,58 | 61.134,05 | 105.342,63 |
93 | 138.865,95 | 394,61 | 756,08 | 1.150,69 | 138.865,95 | 44.603,19 | 61.890,13 | 106.493,32 |
94 | 138.109,87 | 392,46 | 758,23 | 1.150,69 | 138.109,87 | 44.995,66 | 62.648,36 | 107.644,01 |
95 | 137.351,64 | 390,31 | 760,38 | 1.150,69 | 137.351,64 | 45.385,96 | 63.408,74 | 108.794,70 |
96 | 136.591,26 | 388,15 | 762,54 | 1.150,69 | 136.591,26 | 45.774,11 | 64.171,28 | 109.945,40 |
97 | 135.828,72 | 385,98 | 764,71 | 1.150,69 | 135.828,72 | 46.160,09 | 64.936,00 | 111.096,09 |
98 | 135.064,00 | 383,81 | 766,88 | 1.150,69 | 135.064,00 | 46.543,90 | 65.702,88 | 112.246,78 |
99 | 134.297,12 | 381,63 | 769,06 | 1.150,69 | 134.297,12 | 46.925,53 | 66.471,94 | 113.397,47 |
100 | 133.528,06 | 379,44 | 771,25 | 1.150,69 | 133.528,06 | 47.304,97 | 67.243,19 | 114.548,16 |
101 | 132.756,81 | 377,25 | 773,44 | 1.150,69 | 132.756,81 | 47.682,22 | 68.016,63 | 115.698,85 |
102 | 131.983,37 | 375,05 | 775,64 | 1.150,69 | 131.983,37 | 48.057,27 | 68.792,27 | 116.849,54 |
103 | 131.207,73 | 372,85 | 777,84 | 1.150,69 | 131.207,73 | 48.430,12 | 69.570,11 | 118.000,23 |
104 | 130.429,89 | 370,64 | 780,05 | 1.150,69 | 130.429,89 | 48.800,76 | 70.350,17 | 119.150,93 |
105 | 129.649,83 | 368,42 | 782,27 | 1.150,69 | 129.649,83 | 49.169,18 | 71.132,44 | 120.301,62 |
106 | 128.867,56 | 366,20 | 784,49 | 1.150,69 | 128.867,56 | 49.535,38 | 71.916,93 | 121.452,31 |
107 | 128.083,07 | 363,97 | 786,72 | 1.150,69 | 128.083,07 | 49.899,35 | 72.703,65 | 122.603,00 |
108 | 127.296,35 | 361,73 | 788,96 | 1.150,69 | 127.296,35 | 50.261,08 | 73.492,61 | 123.753,69 |
109 | 126.507,39 | 359,49 | 791,20 | 1.150,69 | 126.507,39 | 50.620,57 | 74.283,81 | 124.904,38 |
110 | 125.716,19 | 357,24 | 793,45 | 1.150,69 | 125.716,19 | 50.977,82 | 75.077,26 | 126.055,07 |
111 | 124.922,74 | 354,99 | 795,70 | 1.150,69 | 124.922,74 | 51.332,81 | 75.872,96 | 127.205,77 |
112 | 124.127,04 | 352,73 | 797,96 | 1.150,69 | 124.127,04 | 51.685,53 | 76.670,92 | 128.356,46 |
113 | 123.329,08 | 350,46 | 800,23 | 1.150,69 | 123.329,08 | 52.035,99 | 77.471,15 | 129.507,15 |
114 | 122.528,85 | 348,19 | 802,51 | 1.150,69 | 122.528,85 | 52.384,18 | 78.273,66 | 130.657,84 |
115 | 121.726,34 | 345,91 | 804,79 | 1.150,69 | 121.726,34 | 52.730,09 | 79.078,45 | 131.808,53 |
116 | 120.921,55 | 343,62 | 807,07 | 1.150,69 | 120.921,55 | 53.073,70 | 79.885,52 | 132.959,22 |
117 | 120.114,48 | 341,33 | 809,37 | 1.150,69 | 120.114,48 | 53.415,03 | 80.694,88 | 134.109,91 |
118 | 119.305,12 | 339,03 | 811,67 | 1.150,69 | 119.305,12 | 53.754,05 | 81.506,55 | 135.260,60 |
119 | 118.493,45 | 336,72 | 813,97 | 1.150,69 | 118.493,45 | 54.090,77 | 82.320,52 | 136.411,30 |
120 | 117.679,48 | 334,41 | 816,29 | 1.150,69 | 117.679,48 | 54.425,18 | 83.136,81 | 137.561,99 |
121 | 116.863,19 | 332,09 | 818,61 | 1.150,69 | 116.863,19 | 54.757,27 | 83.955,41 | 138.712,68 |
122 | 116.044,59 | 329,76 | 820,93 | 1.150,69 | 116.044,59 | 55.087,03 | 84.776,34 | 139.863,37 |
123 | 115.223,66 | 327,43 | 823,26 | 1.150,69 | 115.223,66 | 55.414,45 | 85.599,61 | 141.014,06 |
124 | 114.400,39 | 325,09 | 825,60 | 1.150,69 | 114.400,39 | 55.739,54 | 86.425,21 | 142.164,75 |
125 | 113.574,79 | 322,74 | 827,95 | 1.150,69 | 113.574,79 | 56.062,28 | 87.253,16 | 143.315,44 |
126 | 112.746,84 | 320,39 | 830,30 | 1.150,69 | 112.746,84 | 56.382,67 | 88.083,46 | 144.466,14 |
127 | 111.916,54 | 318,03 | 832,66 | 1.150,69 | 111.916,54 | 56.700,70 | 88.916,13 | 145.616,83 |
128 | 111.083,87 | 315,66 | 835,03 | 1.150,69 | 111.083,87 | 57.016,36 | 89.751,15 | 146.767,52 |
129 | 110.248,85 | 313,29 | 837,40 | 1.150,69 | 110.248,85 | 57.329,65 | 90.588,55 | 147.918,21 |
130 | 109.411,45 | 310,91 | 839,78 | 1.150,69 | 109.411,45 | 57.640,57 | 91.428,34 | 149.068,90 |
131 | 108.571,66 | 308,52 | 842,17 | 1.150,69 | 108.571,66 | 57.949,09 | 92.270,50 | 150.219,59 |
132 | 107.729,50 | 306,13 | 844,56 | 1.150,69 | 107.729,50 | 58.255,22 | 93.115,06 | 151.370,28 |
133 | 106.884,94 | 303,73 | 846,96 | 1.150,69 | 106.884,94 | 58.558,95 | 93.962,02 | 152.520,97 |
134 | 106.037,98 | 301,32 | 849,37 | 1.150,69 | 106.037,98 | 58.860,28 | 94.811,39 | 153.671,67 |
135 | 105.188,61 | 298,91 | 851,78 | 1.150,69 | 105.188,61 | 59.159,19 | 95.663,17 | 154.822,36 |
136 | 104.336,83 | 296,49 | 854,20 | 1.150,69 | 104.336,83 | 59.455,68 | 96.517,37 | 155.973,05 |
137 | 103.482,63 | 294,06 | 856,63 | 1.150,69 | 103.482,63 | 59.749,74 | 97.374,00 | 157.123,74 |
138 | 102.626,00 | 291,63 | 859,06 | 1.150,69 | 102.626,00 | 60.041,37 | 98.233,06 | 158.274,43 |
139 | 101.766,94 | 289,19 | 861,50 | 1.150,69 | 101.766,94 | 60.330,56 | 99.094,56 | 159.425,12 |
140 | 100.905,44 | 286,74 | 863,95 | 1.150,69 | 100.905,44 | 60.617,30 | 99.958,52 | 160.575,81 |
141 | 100.041,48 | 284,28 | 866,41 | 1.150,69 | 100.041,48 | 60.901,58 | 100.824,92 | 161.726,51 |
142 | 99.175,08 | 281,82 | 868,87 | 1.150,69 | 99.175,08 | 61.183,41 | 101.693,79 | 162.877,20 |
143 | 98.306,21 | 279,35 | 871,34 | 1.150,69 | 98.306,21 | 61.462,76 | 102.565,13 | 164.027,89 |
144 | 97.434,87 | 276,88 | 873,81 | 1.150,69 | 97.434,87 | 61.739,64 | 103.438,94 | 165.178,58 |
145 | 96.561,06 | 274,39 | 876,30 | 1.150,69 | 96.561,06 | 62.014,03 | 104.315,24 | 166.329,27 |
146 | 95.684,76 | 271,90 | 878,79 | 1.150,69 | 95.684,76 | 62.285,93 | 105.194,03 | 167.479,96 |
147 | 94.805,97 | 269,41 | 881,28 | 1.150,69 | 94.805,97 | 62.555,34 | 106.075,31 | 168.630,65 |
148 | 93.924,69 | 266,90 | 883,79 | 1.150,69 | 93.924,69 | 62.822,24 | 106.959,10 | 169.781,34 |
149 | 93.040,90 | 264,39 | 886,30 | 1.150,69 | 93.040,90 | 63.086,64 | 107.845,40 | 170.932,04 |
150 | 92.154,60 | 261,87 | 888,82 | 1.150,69 | 92.154,60 | 63.348,51 | 108.734,22 | 172.082,73 |
151 | 91.265,78 | 259,35 | 891,34 | 1.150,69 | 91.265,78 | 63.607,86 | 109.625,56 | 173.233,42 |
152 | 90.374,44 | 256,81 | 893,88 | 1.150,69 | 90.374,44 | 63.864,67 | 110.519,44 | 174.384,11 |
153 | 89.480,56 | 254,27 | 896,42 | 1.150,69 | 89.480,56 | 64.118,94 | 111.415,86 | 175.534,80 |
154 | 88.584,14 | 251,73 | 898,96 | 1.150,69 | 88.584,14 | 64.370,67 | 112.314,82 | 176.685,49 |
155 | 87.685,18 | 249,17 | 901,52 | 1.150,69 | 87.685,18 | 64.619,84 | 113.216,34 | 177.836,18 |
156 | 86.783,66 | 246,61 | 904,08 | 1.150,69 | 86.783,66 | 64.866,45 | 114.120,42 | 178.986,88 |
157 | 85.879,58 | 244,04 | 906,65 | 1.150,69 | 85.879,58 | 65.110,49 | 115.027,07 | 180.137,57 |
158 | 84.972,93 | 241,46 | 909,23 | 1.150,69 | 84.972,93 | 65.351,96 | 115.936,30 | 181.288,26 |
159 | 84.063,70 | 238,88 | 911,81 | 1.150,69 | 84.063,70 | 65.590,84 | 116.848,11 | 182.438,95 |
160 | 83.151,89 | 236,29 | 914,40 | 1.150,69 | 83.151,89 | 65.827,13 | 117.762,51 | 183.589,64 |
161 | 82.237,49 | 233,69 | 917,00 | 1.150,69 | 82.237,49 | 66.060,82 | 118.679,51 | 184.740,33 |
162 | 81.320,49 | 231,09 | 919,61 | 1.150,69 | 81.320,49 | 66.291,91 | 119.599,12 | 185.891,02 |
163 | 80.400,88 | 228,47 | 922,22 | 1.150,69 | 80.400,88 | 66.520,38 | 120.521,34 | 187.041,71 |
164 | 79.478,66 | 225,85 | 924,84 | 1.150,69 | 79.478,66 | 66.746,23 | 121.446,18 | 188.192,41 |
165 | 78.553,82 | 223,22 | 927,47 | 1.150,69 | 78.553,82 | 66.969,45 | 122.373,64 | 189.343,10 |
166 | 77.626,36 | 220,59 | 930,10 | 1.150,69 | 77.626,36 | 67.190,04 | 123.303,75 | 190.493,79 |
167 | 76.696,25 | 217,95 | 932,75 | 1.150,69 | 76.696,25 | 67.407,99 | 124.236,49 | 191.644,48 |
168 | 75.763,51 | 215,29 | 935,40 | 1.150,69 | 75.763,51 | 67.623,28 | 125.171,89 | 192.795,17 |
169 | 74.828,11 | 212,64 | 938,05 | 1.150,69 | 74.828,11 | 67.835,92 | 126.109,94 | 193.945,86 |
170 | 73.890,06 | 209,97 | 940,72 | 1.150,69 | 73.890,06 | 68.045,89 | 127.050,66 | 195.096,55 |
171 | 72.949,34 | 207,30 | 943,39 | 1.150,69 | 72.949,34 | 68.253,19 | 127.994,06 | 196.247,25 |
172 | 72.005,94 | 204,62 | 946,07 | 1.150,69 | 72.005,94 | 68.457,80 | 128.940,13 | 197.397,94 |
173 | 71.059,87 | 201,93 | 948,76 | 1.150,69 | 71.059,87 | 68.659,73 | 129.888,90 | 198.548,63 |
174 | 70.111,10 | 199,23 | 951,46 | 1.150,69 | 70.111,10 | 68.858,97 | 130.840,35 | 199.699,32 |
175 | 69.159,65 | 196,53 | 954,16 | 1.150,69 | 69.159,65 | 69.055,49 | 131.794,52 | 200.850,01 |
176 | 68.205,48 | 193,82 | 956,87 | 1.150,69 | 68.205,48 | 69.249,31 | 132.751,39 | 202.000,70 |
177 | 67.248,61 | 191,10 | 959,59 | 1.150,69 | 67.248,61 | 69.440,41 | 133.710,98 | 203.151,39 |
178 | 66.289,02 | 188,37 | 962,32 | 1.150,69 | 66.289,02 | 69.628,78 | 134.673,30 | 204.302,08 |
179 | 65.326,70 | 185,64 | 965,05 | 1.150,69 | 65.326,70 | 69.814,42 | 135.638,36 | 205.452,78 |
180 | 64.361,64 | 182,89 | 967,80 | 1.150,69 | 64.361,64 | 69.997,31 | 136.606,16 | 206.603,47 |
181 | 63.393,84 | 180,14 | 970,55 | 1.150,69 | 63.393,84 | 70.177,46 | 137.576,70 | 207.754,16 |
182 | 62.423,30 | 177,39 | 973,31 | 1.150,69 | 62.423,30 | 70.354,84 | 138.550,01 | 208.904,85 |
183 | 61.449,99 | 174,62 | 976,07 | 1.150,69 | 61.449,99 | 70.529,46 | 139.526,08 | 210.055,54 |
184 | 60.473,92 | 171,85 | 978,84 | 1.150,69 | 60.473,92 | 70.701,31 | 140.504,92 | 211.206,23 |
185 | 59.495,08 | 169,07 | 981,63 | 1.150,69 | 59.495,08 | 70.870,37 | 141.486,55 | 212.356,92 |
186 | 58.513,45 | 166,28 | 984,42 | 1.150,69 | 58.513,45 | 71.036,65 | 142.470,97 | 213.507,62 |
187 | 57.529,03 | 163,48 | 987,21 | 1.150,69 | 57.529,03 | 71.200,13 | 143.458,18 | 214.658,31 |
188 | 56.541,82 | 160,67 | 990,02 | 1.150,69 | 56.541,82 | 71.360,80 | 144.448,20 | 215.809,00 |
189 | 55.551,80 | 157,86 | 992,83 | 1.150,69 | 55.551,80 | 71.518,66 | 145.441,03 | 216.959,69 |
190 | 54.558,97 | 155,04 | 995,65 | 1.150,69 | 54.558,97 | 71.673,70 | 146.436,68 | 218.110,38 |
191 | 53.563,32 | 152,21 | 998,48 | 1.150,69 | 53.563,32 | 71.825,91 | 147.435,16 | 219.261,07 |
192 | 52.564,84 | 149,37 | 1.001,32 | 1.150,69 | 52.564,84 | 71.975,28 | 148.436,48 | 220.411,76 |
193 | 51.563,52 | 146,53 | 1.004,17 | 1.150,69 | 51.563,52 | 72.121,81 | 149.440,65 | 221.562,45 |
194 | 50.559,35 | 143,67 | 1.007,02 | 1.150,69 | 50.559,35 | 72.265,48 | 150.447,67 | 222.713,15 |
195 | 49.552,33 | 140,81 | 1.009,88 | 1.150,69 | 49.552,33 | 72.406,29 | 151.457,55 | 223.863,84 |
196 | 48.542,45 | 137,94 | 1.012,75 | 1.150,69 | 48.542,45 | 72.544,23 | 152.470,30 | 225.014,53 |
197 | 47.529,70 | 135,06 | 1.015,63 | 1.150,69 | 47.529,70 | 72.679,30 | 153.485,92 | 226.165,22 |
198 | 46.514,08 | 132,18 | 1.018,51 | 1.150,69 | 46.514,08 | 72.811,47 | 154.504,44 | 227.315,91 |
199 | 45.495,56 | 129,28 | 1.021,41 | 1.150,69 | 45.495,56 | 72.940,76 | 155.525,85 | 228.466,60 |
200 | 44.474,15 | 126,38 | 1.024,31 | 1.150,69 | 44.474,15 | 73.067,14 | 156.550,16 | 229.617,29 |
201 | 43.449,84 | 123,47 | 1.027,22 | 1.150,69 | 43.449,84 | 73.190,61 | 157.577,38 | 230.767,99 |
202 | 42.422,62 | 120,55 | 1.030,14 | 1.150,69 | 42.422,62 | 73.311,16 | 158.607,52 | 231.918,68 |
203 | 41.392,48 | 117,62 | 1.033,07 | 1.150,69 | 41.392,48 | 73.428,78 | 159.640,59 | 233.069,37 |
204 | 40.359,41 | 114,69 | 1.036,00 | 1.150,69 | 40.359,41 | 73.543,47 | 160.676,59 | 234.220,06 |
205 | 39.323,41 | 111,74 | 1.038,95 | 1.150,69 | 39.323,41 | 73.655,21 | 161.715,54 | 235.370,75 |
206 | 38.284,46 | 108,79 | 1.041,90 | 1.150,69 | 38.284,46 | 73.764,01 | 162.757,44 | 236.521,44 |
207 | 37.242,56 | 105,83 | 1.044,86 | 1.150,69 | 37.242,56 | 73.869,84 | 163.802,30 | 237.672,13 |
208 | 36.197,70 | 102,86 | 1.047,83 | 1.150,69 | 36.197,70 | 73.972,70 | 164.850,13 | 238.822,82 |
209 | 35.149,87 | 99,88 | 1.050,81 | 1.150,69 | 35.149,87 | 74.072,58 | 165.900,93 | 239.973,52 |
210 | 34.099,07 | 96,90 | 1.053,79 | 1.150,69 | 34.099,07 | 74.169,48 | 166.954,73 | 241.124,21 |
211 | 33.045,27 | 93,90 | 1.056,79 | 1.150,69 | 33.045,27 | 74.263,38 | 168.011,51 | 242.274,90 |
212 | 31.988,49 | 90,90 | 1.059,79 | 1.150,69 | 31.988,49 | 74.354,28 | 169.071,31 | 243.425,59 |
213 | 30.928,69 | 87,89 | 1.062,80 | 1.150,69 | 30.928,69 | 74.442,17 | 170.134,11 | 244.576,28 |
214 | 29.865,89 | 84,87 | 1.065,82 | 1.150,69 | 29.865,89 | 74.527,04 | 171.199,93 | 245.726,97 |
215 | 28.800,07 | 81,84 | 1.068,85 | 1.150,69 | 28.800,07 | 74.608,88 | 172.268,78 | 246.877,66 |
216 | 27.731,22 | 78,80 | 1.071,89 | 1.150,69 | 27.731,22 | 74.687,69 | 173.340,67 | 248.028,36 |
217 | 26.659,33 | 75,76 | 1.074,93 | 1.150,69 | 26.659,33 | 74.763,44 | 174.415,60 | 249.179,05 |
218 | 25.584,40 | 72,70 | 1.077,99 | 1.150,69 | 25.584,40 | 74.836,14 | 175.493,59 | 250.329,74 |
219 | 24.506,41 | 69,64 | 1.081,05 | 1.150,69 | 24.506,41 | 74.905,78 | 176.574,65 | 251.480,43 |
220 | 23.425,35 | 66,57 | 1.084,12 | 1.150,69 | 23.425,35 | 74.972,35 | 177.658,77 | 252.631,12 |
221 | 22.341,23 | 63,49 | 1.087,21 | 1.150,69 | 22.341,23 | 75.035,84 | 178.745,97 | 253.781,81 |
222 | 21.254,03 | 60,40 | 1.090,29 | 1.150,69 | 21.254,03 | 75.096,23 | 179.836,27 | 254.932,50 |
223 | 20.163,73 | 57,30 | 1.093,39 | 1.150,69 | 20.163,73 | 75.153,53 | 180.929,66 | 256.083,19 |
224 | 19.070,34 | 54,19 | 1.096,50 | 1.150,69 | 19.070,34 | 75.207,72 | 182.026,16 | 257.233,89 |
225 | 17.973,84 | 51,08 | 1.099,62 | 1.150,69 | 17.973,84 | 75.258,80 | 183.125,78 | 258.384,58 |
226 | 16.874,22 | 47,95 | 1.102,74 | 1.150,69 | 16.874,22 | 75.306,75 | 184.228,52 | 259.535,27 |
227 | 15.771,48 | 44,82 | 1.105,87 | 1.150,69 | 15.771,48 | 75.351,57 | 185.334,39 | 260.685,96 |
228 | 14.665,61 | 41,67 | 1.109,02 | 1.150,69 | 14.665,61 | 75.393,24 | 186.443,41 | 261.836,65 |
229 | 13.556,59 | 38,52 | 1.112,17 | 1.150,69 | 13.556,59 | 75.431,77 | 187.555,58 | 262.987,34 |
230 | 12.444,42 | 35,36 | 1.115,33 | 1.150,69 | 12.444,42 | 75.467,13 | 188.670,90 | 264.138,03 |
231 | 11.329,10 | 32,19 | 1.118,50 | 1.150,69 | 11.329,10 | 75.499,32 | 189.789,40 | 265.288,73 |
232 | 10.210,60 | 29,02 | 1.121,68 | 1.150,69 | 10.210,60 | 75.528,34 | 190.911,08 | 266.439,42 |
233 | 9.088,92 | 25,83 | 1.124,86 | 1.150,69 | 9.088,92 | 75.554,17 | 192.035,94 | 267.590,11 |
234 | 7.964,06 | 22,63 | 1.128,06 | 1.150,69 | 7.964,06 | 75.576,80 | 193.164,00 | 268.740,80 |
235 | 6.836,00 | 19,43 | 1.131,27 | 1.150,69 | 6.836,00 | 75.596,22 | 194.295,27 | 269.891,49 |
236 | 5.704,73 | 16,21 | 1.134,48 | 1.150,69 | 5.704,73 | 75.612,43 | 195.429,75 | 271.042,18 |
237 | 4.570,25 | 12,99 | 1.137,70 | 1.150,69 | 4.570,25 | 75.625,42 | 196.567,45 | 272.192,87 |
238 | 3.432,55 | 9,75 | 1.140,94 | 1.150,69 | 3.432,55 | 75.635,17 | 197.708,39 | 273.343,56 |
239 | 2.291,61 | 6,51 | 1.144,18 | 1.150,69 | 2.291,61 | 75.641,69 | 198.852,57 | 274.494,26 |
240 | 1.147,43 | 3,26 | 1.147,43 | 1.150,69 | 1.147,43 | 75.644,95 | 200.000,00 | 275.644,95 |
- 75.889,00€
- Zinsanteil
- 1.151,71€
- Monatsrate
- 3,42%
- Sollzins p.a.
- 3,49%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 570,00 | 581,71 | 1.151,71 | 199.418,29 | 570,00 | 581,71 | 1.151,71 |
2 | 199.418,29 | 568,34 | 583,37 | 1.151,71 | 199.418,29 | 615,84 | 1.165,09 | 1.780,93 |
3 | 198.834,91 | 566,68 | 585,04 | 1.151,71 | 198.834,91 | 1.182,52 | 1.750,12 | 2.932,64 |
4 | 198.249,88 | 565,01 | 586,70 | 1.151,71 | 198.249,88 | 1.747,53 | 2.336,82 | 4.084,36 |
5 | 197.663,18 | 563,34 | 588,37 | 1.151,71 | 197.663,18 | 2.310,87 | 2.925,20 | 5.236,07 |
6 | 197.074,80 | 561,66 | 590,05 | 1.151,71 | 197.074,80 | 2.872,54 | 3.515,25 | 6.387,79 |
7 | 196.484,75 | 559,98 | 591,73 | 1.151,71 | 196.484,75 | 3.432,52 | 4.106,98 | 7.539,50 |
8 | 195.893,02 | 558,30 | 593,42 | 1.151,71 | 195.893,02 | 3.990,81 | 4.700,40 | 8.691,22 |
9 | 195.299,60 | 556,60 | 595,11 | 1.151,71 | 195.299,60 | 4.547,42 | 5.295,51 | 9.842,93 |
10 | 194.704,49 | 554,91 | 596,81 | 1.151,71 | 194.704,49 | 5.102,33 | 5.892,32 | 10.994,65 |
11 | 194.107,68 | 553,21 | 598,51 | 1.151,71 | 194.107,68 | 5.655,53 | 6.490,83 | 12.146,36 |
12 | 193.509,17 | 551,50 | 600,21 | 1.151,71 | 193.509,17 | 6.207,03 | 7.091,04 | 13.298,07 |
13 | 192.908,96 | 549,79 | 601,92 | 1.151,71 | 192.908,96 | 6.756,82 | 7.692,97 | 14.449,79 |
14 | 192.307,03 | 548,08 | 603,64 | 1.151,71 | 192.307,03 | 7.304,90 | 8.296,61 | 15.601,50 |
15 | 191.703,39 | 546,35 | 605,36 | 1.151,71 | 191.703,39 | 7.851,25 | 8.901,96 | 16.753,22 |
16 | 191.098,04 | 544,63 | 607,09 | 1.151,71 | 191.098,04 | 8.395,88 | 9.509,05 | 17.904,93 |
17 | 190.490,95 | 542,90 | 608,82 | 1.151,71 | 190.490,95 | 8.938,78 | 10.117,87 | 19.056,65 |
18 | 189.882,13 | 541,16 | 610,55 | 1.151,71 | 189.882,13 | 9.479,95 | 10.728,42 | 20.208,36 |
19 | 189.271,58 | 539,42 | 612,29 | 1.151,71 | 189.271,58 | 10.019,37 | 11.340,71 | 21.360,08 |
20 | 188.659,29 | 537,68 | 614,04 | 1.151,71 | 188.659,29 | 10.557,05 | 11.954,74 | 22.511,79 |
21 | 188.045,26 | 535,93 | 615,79 | 1.151,71 | 188.045,26 | 11.092,98 | 12.570,53 | 23.663,51 |
22 | 187.429,47 | 534,17 | 617,54 | 1.151,71 | 187.429,47 | 11.627,15 | 13.188,07 | 24.815,22 |
23 | 186.811,93 | 532,41 | 619,30 | 1.151,71 | 186.811,93 | 12.159,57 | 13.807,37 | 25.966,93 |
24 | 186.192,63 | 530,65 | 621,07 | 1.151,71 | 186.192,63 | 12.690,22 | 14.428,43 | 27.118,65 |
25 | 185.571,57 | 528,88 | 622,84 | 1.151,71 | 185.571,57 | 13.219,09 | 15.051,27 | 28.270,36 |
26 | 184.948,73 | 527,10 | 624,61 | 1.151,71 | 184.948,73 | 13.746,20 | 15.675,88 | 29.422,08 |
27 | 184.324,12 | 525,32 | 626,39 | 1.151,71 | 184.324,12 | 14.271,52 | 16.302,27 | 30.573,79 |
28 | 183.697,73 | 523,54 | 628,18 | 1.151,71 | 183.697,73 | 14.795,06 | 16.930,45 | 31.725,51 |
29 | 183.069,55 | 521,75 | 629,97 | 1.151,71 | 183.069,55 | 15.316,81 | 17.560,41 | 32.877,22 |
30 | 182.439,59 | 519,95 | 631,76 | 1.151,71 | 182.439,59 | 15.836,76 | 18.192,18 | 34.028,94 |
31 | 181.807,82 | 518,15 | 633,56 | 1.151,71 | 181.807,82 | 16.354,91 | 18.825,74 | 35.180,65 |
32 | 181.174,26 | 516,35 | 635,37 | 1.151,71 | 181.174,26 | 16.871,26 | 19.461,11 | 36.332,37 |
33 | 180.538,89 | 514,54 | 637,18 | 1.151,71 | 180.538,89 | 17.385,80 | 20.098,28 | 37.484,08 |
34 | 179.901,72 | 512,72 | 638,99 | 1.151,71 | 179.901,72 | 17.898,52 | 20.737,28 | 38.635,80 |
35 | 179.262,72 | 510,90 | 640,82 | 1.151,71 | 179.262,72 | 18.409,41 | 21.378,09 | 39.787,51 |
36 | 178.621,91 | 509,07 | 642,64 | 1.151,71 | 178.621,91 | 18.918,49 | 22.020,74 | 40.939,22 |
37 | 177.979,26 | 507,24 | 644,47 | 1.151,71 | 177.979,26 | 19.425,73 | 22.665,21 | 42.090,94 |
38 | 177.334,79 | 505,40 | 646,31 | 1.151,71 | 177.334,79 | 19.931,13 | 23.311,52 | 43.242,65 |
39 | 176.688,48 | 503,56 | 648,15 | 1.151,71 | 176.688,48 | 20.434,69 | 23.959,67 | 44.394,37 |
40 | 176.040,33 | 501,71 | 650,00 | 1.151,71 | 176.040,33 | 20.936,41 | 24.609,67 | 45.546,08 |
41 | 175.390,33 | 499,86 | 651,85 | 1.151,71 | 175.390,33 | 21.436,27 | 25.261,53 | 46.697,80 |
42 | 174.738,47 | 498,00 | 653,71 | 1.151,71 | 174.738,47 | 21.934,28 | 25.915,24 | 47.849,51 |
43 | 174.084,76 | 496,14 | 655,57 | 1.151,71 | 174.084,76 | 22.430,42 | 26.570,81 | 49.001,23 |
44 | 173.429,19 | 494,27 | 657,44 | 1.151,71 | 173.429,19 | 22.924,69 | 27.228,25 | 50.152,94 |
45 | 172.771,75 | 492,40 | 659,32 | 1.151,71 | 172.771,75 | 23.417,09 | 27.887,56 | 51.304,66 |
46 | 172.112,44 | 490,52 | 661,19 | 1.151,71 | 172.112,44 | 23.907,61 | 28.548,76 | 52.456,37 |
47 | 171.451,24 | 488,64 | 663,08 | 1.151,71 | 171.451,24 | 24.396,25 | 29.211,84 | 53.608,08 |
48 | 170.788,16 | 486,75 | 664,97 | 1.151,71 | 170.788,16 | 24.882,99 | 29.876,81 | 54.759,80 |
49 | 170.123,19 | 484,85 | 666,86 | 1.151,71 | 170.123,19 | 25.367,84 | 30.543,67 | 55.911,51 |
50 | 169.456,33 | 482,95 | 668,76 | 1.151,71 | 169.456,33 | 25.850,80 | 31.212,43 | 57.063,23 |
51 | 168.787,57 | 481,04 | 670,67 | 1.151,71 | 168.787,57 | 26.331,84 | 31.883,10 | 58.214,94 |
52 | 168.116,90 | 479,13 | 672,58 | 1.151,71 | 168.116,90 | 26.810,97 | 32.555,68 | 59.366,66 |
53 | 167.444,32 | 477,22 | 674,50 | 1.151,71 | 167.444,32 | 27.288,19 | 33.230,18 | 60.518,37 |
54 | 166.769,82 | 475,29 | 676,42 | 1.151,71 | 166.769,82 | 27.763,48 | 33.906,60 | 61.670,09 |
55 | 166.093,40 | 473,37 | 678,35 | 1.151,71 | 166.093,40 | 28.236,85 | 34.584,95 | 62.821,80 |
56 | 165.415,05 | 471,43 | 680,28 | 1.151,71 | 165.415,05 | 28.708,28 | 35.265,23 | 63.973,52 |
57 | 164.734,77 | 469,49 | 682,22 | 1.151,71 | 164.734,77 | 29.177,78 | 35.947,45 | 65.125,23 |
58 | 164.052,55 | 467,55 | 684,16 | 1.151,71 | 164.052,55 | 29.645,33 | 36.631,62 | 66.276,94 |
59 | 163.368,38 | 465,60 | 686,11 | 1.151,71 | 163.368,38 | 30.110,93 | 37.317,73 | 67.428,66 |
60 | 162.682,27 | 463,64 | 688,07 | 1.151,71 | 162.682,27 | 30.574,57 | 38.005,80 | 68.580,37 |
61 | 161.994,20 | 461,68 | 690,03 | 1.151,71 | 161.994,20 | 31.036,25 | 38.695,83 | 69.732,09 |
62 | 161.304,17 | 459,72 | 692,00 | 1.151,71 | 161.304,17 | 31.495,97 | 39.387,83 | 70.883,80 |
63 | 160.612,17 | 457,74 | 693,97 | 1.151,71 | 160.612,17 | 31.953,72 | 40.081,80 | 72.035,52 |
64 | 159.918,20 | 455,77 | 695,95 | 1.151,71 | 159.918,20 | 32.409,48 | 40.777,75 | 73.187,23 |
65 | 159.222,25 | 453,78 | 697,93 | 1.151,71 | 159.222,25 | 32.863,27 | 41.475,68 | 74.338,95 |
66 | 158.524,32 | 451,79 | 699,92 | 1.151,71 | 158.524,32 | 33.315,06 | 42.175,60 | 75.490,66 |
67 | 157.824,40 | 449,80 | 701,92 | 1.151,71 | 157.824,40 | 33.764,86 | 42.877,52 | 76.642,38 |
68 | 157.122,48 | 447,80 | 703,92 | 1.151,71 | 157.122,48 | 34.212,66 | 43.581,43 | 77.794,09 |
69 | 156.418,57 | 445,79 | 705,92 | 1.151,71 | 156.418,57 | 34.658,45 | 44.287,35 | 78.945,80 |
70 | 155.712,65 | 443,78 | 707,93 | 1.151,71 | 155.712,65 | 35.102,23 | 44.995,29 | 80.097,52 |
71 | 155.004,71 | 441,76 | 709,95 | 1.151,71 | 155.004,71 | 35.544,00 | 45.705,24 | 81.249,23 |
72 | 154.294,76 | 439,74 | 711,97 | 1.151,71 | 154.294,76 | 35.983,74 | 46.417,21 | 82.400,95 |
73 | 153.582,79 | 437,71 | 714,00 | 1.151,71 | 153.582,79 | 36.421,45 | 47.131,22 | 83.552,66 |
74 | 152.868,78 | 435,68 | 716,04 | 1.151,71 | 152.868,78 | 36.857,12 | 47.847,25 | 84.704,38 |
75 | 152.152,75 | 433,64 | 718,08 | 1.151,71 | 152.152,75 | 37.290,76 | 48.565,33 | 85.856,09 |
76 | 151.434,67 | 431,59 | 720,13 | 1.151,71 | 151.434,67 | 37.722,35 | 49.285,46 | 87.007,81 |
77 | 150.714,54 | 429,54 | 722,18 | 1.151,71 | 150.714,54 | 38.151,88 | 50.007,64 | 88.159,52 |
78 | 149.992,36 | 427,48 | 724,24 | 1.151,71 | 149.992,36 | 38.579,36 | 50.731,87 | 89.311,24 |
79 | 149.268,13 | 425,41 | 726,30 | 1.151,71 | 149.268,13 | 39.004,78 | 51.458,17 | 90.462,95 |
80 | 148.541,83 | 423,34 | 728,37 | 1.151,71 | 148.541,83 | 39.428,12 | 52.186,54 | 91.614,67 |
81 | 147.813,46 | 421,27 | 730,45 | 1.151,71 | 147.813,46 | 39.849,39 | 52.916,99 | 92.766,38 |
82 | 147.083,01 | 419,19 | 732,53 | 1.151,71 | 147.083,01 | 40.268,58 | 53.649,52 | 93.918,09 |
83 | 146.350,48 | 417,10 | 734,62 | 1.151,71 | 146.350,48 | 40.685,67 | 54.384,13 | 95.069,81 |
84 | 145.615,87 | 415,01 | 736,71 | 1.151,71 | 145.615,87 | 41.100,68 | 55.120,84 | 96.221,52 |
85 | 144.879,16 | 412,91 | 738,81 | 1.151,71 | 144.879,16 | 41.513,58 | 55.859,65 | 97.373,24 |
86 | 144.140,35 | 410,80 | 740,91 | 1.151,71 | 144.140,35 | 41.924,38 | 56.600,57 | 98.524,95 |
87 | 143.399,43 | 408,69 | 743,03 | 1.151,71 | 143.399,43 | 42.333,07 | 57.343,59 | 99.676,67 |
88 | 142.656,41 | 406,57 | 745,14 | 1.151,71 | 142.656,41 | 42.739,64 | 58.088,74 | 100.828,38 |
89 | 141.911,26 | 404,45 | 747,27 | 1.151,71 | 141.911,26 | 43.144,09 | 58.836,01 | 101.980,10 |
90 | 141.163,99 | 402,32 | 749,40 | 1.151,71 | 141.163,99 | 43.546,41 | 59.585,40 | 103.131,81 |
91 | 140.414,60 | 400,18 | 751,53 | 1.151,71 | 140.414,60 | 43.946,59 | 60.336,94 | 104.283,53 |
92 | 139.663,06 | 398,04 | 753,67 | 1.151,71 | 139.663,06 | 44.344,63 | 61.090,61 | 105.435,24 |
93 | 138.909,39 | 395,89 | 755,82 | 1.151,71 | 138.909,39 | 44.740,52 | 61.846,43 | 106.586,95 |
94 | 138.153,57 | 393,74 | 757,98 | 1.151,71 | 138.153,57 | 45.134,26 | 62.604,41 | 107.738,67 |
95 | 137.395,59 | 391,58 | 760,14 | 1.151,71 | 137.395,59 | 45.525,84 | 63.364,55 | 108.890,38 |
96 | 136.635,45 | 389,41 | 762,30 | 1.151,71 | 136.635,45 | 45.915,25 | 64.126,85 | 110.042,10 |
97 | 135.873,15 | 387,24 | 764,48 | 1.151,71 | 135.873,15 | 46.302,49 | 64.891,33 | 111.193,81 |
98 | 135.108,67 | 385,06 | 766,65 | 1.151,71 | 135.108,67 | 46.687,55 | 65.657,98 | 112.345,53 |
99 | 134.342,02 | 382,87 | 768,84 | 1.151,71 | 134.342,02 | 47.070,42 | 66.426,82 | 113.497,24 |
100 | 133.573,18 | 380,68 | 771,03 | 1.151,71 | 133.573,18 | 47.451,10 | 67.197,85 | 114.648,96 |
101 | 132.802,15 | 378,49 | 773,23 | 1.151,71 | 132.802,15 | 47.829,59 | 67.971,08 | 115.800,67 |
102 | 132.028,92 | 376,28 | 775,43 | 1.151,71 | 132.028,92 | 48.205,87 | 68.746,51 | 116.952,39 |
103 | 131.253,49 | 374,07 | 777,64 | 1.151,71 | 131.253,49 | 48.579,95 | 69.524,16 | 118.104,10 |
104 | 130.475,84 | 371,86 | 779,86 | 1.151,71 | 130.475,84 | 48.951,80 | 70.304,01 | 119.255,81 |
105 | 129.695,99 | 369,63 | 782,08 | 1.151,71 | 129.695,99 | 49.321,43 | 71.086,09 | 120.407,53 |
106 | 128.913,91 | 367,40 | 784,31 | 1.151,71 | 128.913,91 | 49.688,84 | 71.870,40 | 121.559,24 |
107 | 128.129,60 | 365,17 | 786,55 | 1.151,71 | 128.129,60 | 50.054,01 | 72.656,95 | 122.710,96 |
108 | 127.343,05 | 362,93 | 788,79 | 1.151,71 | 127.343,05 | 50.416,94 | 73.445,74 | 123.862,67 |
109 | 126.554,26 | 360,68 | 791,03 | 1.151,71 | 126.554,26 | 50.777,62 | 74.236,77 | 125.014,39 |
110 | 125.763,23 | 358,43 | 793,29 | 1.151,71 | 125.763,23 | 51.136,04 | 75.030,06 | 126.166,10 |
111 | 124.969,94 | 356,16 | 795,55 | 1.151,71 | 124.969,94 | 51.492,21 | 75.825,61 | 127.317,82 |
112 | 124.174,39 | 353,90 | 797,82 | 1.151,71 | 124.174,39 | 51.846,10 | 76.623,43 | 128.469,53 |
113 | 123.376,57 | 351,62 | 800,09 | 1.151,71 | 123.376,57 | 52.197,73 | 77.423,52 | 129.621,25 |
114 | 122.576,48 | 349,34 | 802,37 | 1.151,71 | 122.576,48 | 52.547,07 | 78.225,89 | 130.772,96 |
115 | 121.774,11 | 347,06 | 804,66 | 1.151,71 | 121.774,11 | 52.894,13 | 79.030,55 | 131.924,67 |
116 | 120.969,45 | 344,76 | 806,95 | 1.151,71 | 120.969,45 | 53.238,89 | 79.837,50 | 133.076,39 |
117 | 120.162,50 | 342,46 | 809,25 | 1.151,71 | 120.162,50 | 53.581,35 | 80.646,75 | 134.228,10 |
118 | 119.353,25 | 340,16 | 811,56 | 1.151,71 | 119.353,25 | 53.921,51 | 81.458,31 | 135.379,82 |
119 | 118.541,69 | 337,84 | 813,87 | 1.151,71 | 118.541,69 | 54.259,35 | 82.272,18 | 136.531,53 |
120 | 117.727,82 | 335,52 | 816,19 | 1.151,71 | 117.727,82 | 54.594,88 | 83.088,37 | 137.683,25 |
121 | 116.911,63 | 333,20 | 818,52 | 1.151,71 | 116.911,63 | 54.928,07 | 83.906,89 | 138.834,96 |
122 | 116.093,11 | 330,87 | 820,85 | 1.151,71 | 116.093,11 | 55.258,94 | 84.727,74 | 139.986,68 |
123 | 115.272,26 | 328,53 | 823,19 | 1.151,71 | 115.272,26 | 55.587,47 | 85.550,93 | 141.138,39 |
124 | 114.449,07 | 326,18 | 825,53 | 1.151,71 | 114.449,07 | 55.913,65 | 86.376,46 | 142.290,11 |
125 | 113.623,54 | 323,83 | 827,89 | 1.151,71 | 113.623,54 | 56.237,47 | 87.204,35 | 143.441,82 |
126 | 112.795,65 | 321,47 | 830,25 | 1.151,71 | 112.795,65 | 56.558,94 | 88.034,60 | 144.593,54 |
127 | 111.965,40 | 319,10 | 832,61 | 1.151,71 | 111.965,40 | 56.878,04 | 88.867,21 | 145.745,25 |
128 | 111.132,79 | 316,73 | 834,99 | 1.151,71 | 111.132,79 | 57.194,77 | 89.702,19 | 146.896,96 |
129 | 110.297,81 | 314,35 | 837,37 | 1.151,71 | 110.297,81 | 57.509,12 | 90.539,56 | 148.048,68 |
130 | 109.460,44 | 311,96 | 839,75 | 1.151,71 | 109.460,44 | 57.821,08 | 91.379,31 | 149.200,39 |
131 | 108.620,69 | 309,57 | 842,15 | 1.151,71 | 108.620,69 | 58.130,65 | 92.221,46 | 150.352,11 |
132 | 107.778,54 | 307,17 | 844,55 | 1.151,71 | 107.778,54 | 58.437,82 | 93.066,00 | 151.503,82 |
133 | 106.934,00 | 304,76 | 846,95 | 1.151,71 | 106.934,00 | 58.742,58 | 93.912,96 | 152.655,54 |
134 | 106.087,04 | 302,35 | 849,37 | 1.151,71 | 106.087,04 | 59.044,93 | 94.762,32 | 153.807,25 |
135 | 105.237,68 | 299,93 | 851,79 | 1.151,71 | 105.237,68 | 59.344,86 | 95.614,11 | 154.958,97 |
136 | 104.385,89 | 297,50 | 854,21 | 1.151,71 | 104.385,89 | 59.642,36 | 96.468,32 | 156.110,68 |
137 | 103.531,68 | 295,07 | 856,65 | 1.151,71 | 103.531,68 | 59.937,42 | 97.324,97 | 157.262,40 |
138 | 102.675,03 | 292,62 | 859,09 | 1.151,71 | 102.675,03 | 60.230,04 | 98.184,07 | 158.414,11 |
139 | 101.815,93 | 290,18 | 861,54 | 1.151,71 | 101.815,93 | 60.520,22 | 99.045,60 | 159.565,82 |
140 | 100.954,40 | 287,72 | 863,99 | 1.151,71 | 100.954,40 | 60.807,94 | 99.909,60 | 160.717,54 |
141 | 100.090,40 | 285,26 | 866,46 | 1.151,71 | 100.090,40 | 61.093,20 | 100.776,06 | 161.869,25 |
142 | 99.223,94 | 282,79 | 868,93 | 1.151,71 | 99.223,94 | 61.375,99 | 101.644,98 | 163.020,97 |
143 | 98.355,02 | 280,31 | 871,40 | 1.151,71 | 98.355,02 | 61.656,30 | 102.516,38 | 164.172,68 |
144 | 97.483,62 | 277,83 | 873,89 | 1.151,71 | 97.483,62 | 61.934,13 | 103.390,27 | 165.324,40 |
145 | 96.609,73 | 275,34 | 876,38 | 1.151,71 | 96.609,73 | 62.209,46 | 104.266,65 | 166.476,11 |
146 | 95.733,35 | 272,84 | 878,87 | 1.151,71 | 95.733,35 | 62.482,30 | 105.145,52 | 167.627,83 |
147 | 94.854,48 | 270,34 | 881,38 | 1.151,71 | 94.854,48 | 62.752,64 | 106.026,90 | 168.779,54 |
148 | 93.973,10 | 267,82 | 883,89 | 1.151,71 | 93.973,10 | 63.020,46 | 106.910,79 | 169.931,26 |
149 | 93.089,21 | 265,30 | 886,41 | 1.151,71 | 93.089,21 | 63.285,77 | 107.797,20 | 171.082,97 |
150 | 92.202,80 | 262,78 | 888,94 | 1.151,71 | 92.202,80 | 63.548,54 | 108.686,14 | 172.234,68 |
151 | 91.313,86 | 260,24 | 891,47 | 1.151,71 | 91.313,86 | 63.808,79 | 109.577,61 | 173.386,40 |
152 | 90.422,39 | 257,70 | 894,01 | 1.151,71 | 90.422,39 | 64.066,49 | 110.471,62 | 174.538,11 |
153 | 89.528,38 | 255,16 | 896,56 | 1.151,71 | 89.528,38 | 64.321,65 | 111.368,18 | 175.689,83 |
154 | 88.631,82 | 252,60 | 899,11 | 1.151,71 | 88.631,82 | 64.574,25 | 112.267,29 | 176.841,54 |
155 | 87.732,71 | 250,04 | 901,68 | 1.151,71 | 87.732,71 | 64.824,29 | 113.168,97 | 177.993,26 |
156 | 86.831,03 | 247,47 | 904,25 | 1.151,71 | 86.831,03 | 65.071,76 | 114.073,22 | 179.144,97 |
157 | 85.926,78 | 244,89 | 906,82 | 1.151,71 | 85.926,78 | 65.316,65 | 114.980,04 | 180.296,69 |
158 | 85.019,96 | 242,31 | 909,41 | 1.151,71 | 85.019,96 | 65.558,95 | 115.889,45 | 181.448,40 |
159 | 84.110,55 | 239,72 | 912,00 | 1.151,71 | 84.110,55 | 65.798,67 | 116.801,45 | 182.600,12 |
160 | 83.198,55 | 237,12 | 914,60 | 1.151,71 | 83.198,55 | 66.035,79 | 117.716,04 | 183.751,83 |
161 | 82.283,96 | 234,51 | 917,21 | 1.151,71 | 82.283,96 | 66.270,29 | 118.633,25 | 184.903,54 |
162 | 81.366,75 | 231,90 | 919,82 | 1.151,71 | 81.366,75 | 66.502,19 | 119.553,07 | 186.055,26 |
163 | 80.446,93 | 229,27 | 922,44 | 1.151,71 | 80.446,93 | 66.731,46 | 120.475,51 | 187.206,97 |
164 | 79.524,49 | 226,64 | 925,07 | 1.151,71 | 79.524,49 | 66.958,11 | 121.400,58 | 188.358,69 |
165 | 78.599,42 | 224,01 | 927,71 | 1.151,71 | 78.599,42 | 67.182,12 | 122.328,29 | 189.510,40 |
166 | 77.671,71 | 221,36 | 930,35 | 1.151,71 | 77.671,71 | 67.403,48 | 123.258,64 | 190.662,12 |
167 | 76.741,36 | 218,71 | 933,00 | 1.151,71 | 76.741,36 | 67.622,19 | 124.191,64 | 191.813,83 |
168 | 75.808,36 | 216,05 | 935,66 | 1.151,71 | 75.808,36 | 67.838,25 | 125.127,30 | 192.965,55 |
169 | 74.872,70 | 213,39 | 938,33 | 1.151,71 | 74.872,70 | 68.051,64 | 126.065,63 | 194.117,26 |
170 | 73.934,37 | 210,71 | 941,00 | 1.151,71 | 73.934,37 | 68.262,35 | 127.006,63 | 195.268,98 |
171 | 72.993,37 | 208,03 | 943,68 | 1.151,71 | 72.993,37 | 68.470,38 | 127.950,31 | 196.420,69 |
172 | 72.049,69 | 205,34 | 946,37 | 1.151,71 | 72.049,69 | 68.675,72 | 128.896,68 | 197.572,41 |
173 | 71.103,32 | 202,64 | 949,07 | 1.151,71 | 71.103,32 | 68.878,37 | 129.845,75 | 198.724,12 |
174 | 70.154,25 | 199,94 | 951,77 | 1.151,71 | 70.154,25 | 69.078,31 | 130.797,53 | 199.875,83 |
175 | 69.202,47 | 197,23 | 954,49 | 1.151,71 | 69.202,47 | 69.275,53 | 131.752,02 | 201.027,55 |
176 | 68.247,98 | 194,51 | 957,21 | 1.151,71 | 68.247,98 | 69.470,04 | 132.709,22 | 202.179,26 |
177 | 67.290,78 | 191,78 | 959,94 | 1.151,71 | 67.290,78 | 69.661,82 | 133.669,16 | 203.330,98 |
178 | 66.330,84 | 189,04 | 962,67 | 1.151,71 | 66.330,84 | 69.850,86 | 134.631,83 | 204.482,69 |
179 | 65.368,17 | 186,30 | 965,42 | 1.151,71 | 65.368,17 | 70.037,16 | 135.597,25 | 205.634,41 |
180 | 64.402,75 | 183,55 | 968,17 | 1.151,71 | 64.402,75 | 70.220,71 | 136.565,41 | 206.786,12 |
181 | 63.434,59 | 180,79 | 970,93 | 1.151,71 | 63.434,59 | 70.401,50 | 137.536,34 | 207.937,84 |
182 | 62.463,66 | 178,02 | 973,69 | 1.151,71 | 62.463,66 | 70.579,52 | 138.510,03 | 209.089,55 |
183 | 61.489,97 | 175,25 | 976,47 | 1.151,71 | 61.489,97 | 70.754,76 | 139.486,50 | 210.241,27 |
184 | 60.513,50 | 172,46 | 979,25 | 1.151,71 | 60.513,50 | 70.927,23 | 140.465,75 | 211.392,98 |
185 | 59.534,25 | 169,67 | 982,04 | 1.151,71 | 59.534,25 | 71.096,90 | 141.447,79 | 212.544,69 |
186 | 58.552,21 | 166,87 | 984,84 | 1.151,71 | 58.552,21 | 71.263,77 | 142.432,64 | 213.696,41 |
187 | 57.567,36 | 164,07 | 987,65 | 1.151,71 | 57.567,36 | 71.427,84 | 143.420,28 | 214.848,12 |
188 | 56.579,72 | 161,25 | 990,46 | 1.151,71 | 56.579,72 | 71.589,09 | 144.410,75 | 215.999,84 |
189 | 55.589,25 | 158,43 | 993,29 | 1.151,71 | 55.589,25 | 71.747,52 | 145.404,03 | 217.151,55 |
190 | 54.595,97 | 155,60 | 996,12 | 1.151,71 | 54.595,97 | 71.903,12 | 146.400,15 | 218.303,27 |
191 | 53.599,85 | 152,76 | 998,95 | 1.151,71 | 53.599,85 | 72.055,88 | 147.399,10 | 219.454,98 |
192 | 52.600,90 | 149,91 | 1.001,80 | 1.151,71 | 52.600,90 | 72.205,79 | 148.400,90 | 220.606,70 |
193 | 51.599,10 | 147,06 | 1.004,66 | 1.151,71 | 51.599,10 | 72.352,85 | 149.405,56 | 221.758,41 |
194 | 50.594,44 | 144,19 | 1.007,52 | 1.151,71 | 50.594,44 | 72.497,04 | 150.413,08 | 222.910,13 |
195 | 49.586,92 | 141,32 | 1.010,39 | 1.151,71 | 49.586,92 | 72.638,37 | 151.423,47 | 224.061,84 |
196 | 48.576,53 | 138,44 | 1.013,27 | 1.151,71 | 48.576,53 | 72.776,81 | 152.436,74 | 225.213,55 |
197 | 47.563,26 | 135,56 | 1.016,16 | 1.151,71 | 47.563,26 | 72.912,37 | 153.452,90 | 226.365,27 |
198 | 46.547,10 | 132,66 | 1.019,06 | 1.151,71 | 46.547,10 | 73.045,03 | 154.471,96 | 227.516,98 |
199 | 45.528,04 | 129,75 | 1.021,96 | 1.151,71 | 45.528,04 | 73.174,78 | 155.493,92 | 228.668,70 |
200 | 44.506,08 | 126,84 | 1.024,87 | 1.151,71 | 44.506,08 | 73.301,62 | 156.518,79 | 229.820,41 |
201 | 43.481,21 | 123,92 | 1.027,79 | 1.151,71 | 43.481,21 | 73.425,54 | 157.546,58 | 230.972,13 |
202 | 42.453,42 | 120,99 | 1.030,72 | 1.151,71 | 42.453,42 | 73.546,54 | 158.577,31 | 232.123,84 |
203 | 41.422,69 | 118,05 | 1.033,66 | 1.151,71 | 41.422,69 | 73.664,59 | 159.610,97 | 233.275,56 |
204 | 40.389,03 | 115,11 | 1.036,61 | 1.151,71 | 40.389,03 | 73.779,70 | 160.647,57 | 234.427,27 |
205 | 39.352,43 | 112,15 | 1.039,56 | 1.151,71 | 39.352,43 | 73.891,85 | 161.687,13 | 235.578,99 |
206 | 38.312,87 | 109,19 | 1.042,52 | 1.151,71 | 38.312,87 | 74.001,05 | 162.729,65 | 236.730,70 |
207 | 37.270,35 | 106,22 | 1.045,49 | 1.151,71 | 37.270,35 | 74.107,27 | 163.775,15 | 237.882,41 |
208 | 36.224,85 | 103,24 | 1.048,47 | 1.151,71 | 36.224,85 | 74.210,51 | 164.823,62 | 239.034,13 |
209 | 35.176,38 | 100,25 | 1.051,46 | 1.151,71 | 35.176,38 | 74.310,76 | 165.875,08 | 240.185,84 |
210 | 34.124,92 | 97,26 | 1.054,46 | 1.151,71 | 34.124,92 | 74.408,02 | 166.929,54 | 241.337,56 |
211 | 33.070,46 | 94,25 | 1.057,46 | 1.151,71 | 33.070,46 | 74.502,27 | 167.987,01 | 242.489,27 |
212 | 32.012,99 | 91,24 | 1.060,48 | 1.151,71 | 32.012,99 | 74.593,50 | 169.047,48 | 243.640,99 |
213 | 30.952,52 | 88,21 | 1.063,50 | 1.151,71 | 30.952,52 | 74.681,72 | 170.110,98 | 244.792,70 |
214 | 29.889,02 | 85,18 | 1.066,53 | 1.151,71 | 29.889,02 | 74.766,90 | 171.177,52 | 245.944,42 |
215 | 28.822,48 | 82,14 | 1.069,57 | 1.151,71 | 28.822,48 | 74.849,05 | 172.247,09 | 247.096,13 |
216 | 27.752,91 | 79,10 | 1.072,62 | 1.151,71 | 27.752,91 | 74.928,14 | 173.319,70 | 248.247,85 |
217 | 26.680,30 | 76,04 | 1.075,68 | 1.151,71 | 26.680,30 | 75.004,18 | 174.395,38 | 249.399,56 |
218 | 25.604,62 | 72,97 | 1.078,74 | 1.151,71 | 25.604,62 | 75.077,15 | 175.474,12 | 250.551,28 |
219 | 24.525,88 | 69,90 | 1.081,82 | 1.151,71 | 24.525,88 | 75.147,05 | 176.555,94 | 251.702,99 |
220 | 23.444,06 | 66,82 | 1.084,90 | 1.151,71 | 23.444,06 | 75.213,87 | 177.640,84 | 252.854,70 |
221 | 22.359,16 | 63,72 | 1.087,99 | 1.151,71 | 22.359,16 | 75.277,59 | 178.728,83 | 254.006,42 |
222 | 21.271,17 | 60,62 | 1.091,09 | 1.151,71 | 21.271,17 | 75.338,21 | 179.819,92 | 255.158,13 |
223 | 20.180,08 | 57,51 | 1.094,20 | 1.151,71 | 20.180,08 | 75.395,73 | 180.914,12 | 256.309,85 |
224 | 19.085,88 | 54,39 | 1.097,32 | 1.151,71 | 19.085,88 | 75.450,12 | 182.011,44 | 257.461,56 |
225 | 17.988,56 | 51,27 | 1.100,45 | 1.151,71 | 17.988,56 | 75.501,39 | 183.111,89 | 258.613,28 |
226 | 16.888,11 | 48,13 | 1.103,58 | 1.151,71 | 16.888,11 | 75.549,52 | 184.215,47 | 259.764,99 |
227 | 15.784,53 | 44,99 | 1.106,73 | 1.151,71 | 15.784,53 | 75.594,51 | 185.322,20 | 260.916,71 |
228 | 14.677,80 | 41,83 | 1.109,88 | 1.151,71 | 14.677,80 | 75.636,34 | 186.432,08 | 262.068,42 |
229 | 13.567,92 | 38,67 | 1.113,05 | 1.151,71 | 13.567,92 | 75.675,01 | 187.545,13 | 263.220,14 |
230 | 12.454,87 | 35,50 | 1.116,22 | 1.151,71 | 12.454,87 | 75.710,50 | 188.661,35 | 264.371,85 |
231 | 11.338,65 | 32,32 | 1.119,40 | 1.151,71 | 11.338,65 | 75.742,82 | 189.780,75 | 265.523,56 |
232 | 10.219,25 | 29,12 | 1.122,59 | 1.151,71 | 10.219,25 | 75.771,94 | 190.903,34 | 266.675,28 |
233 | 9.096,66 | 25,93 | 1.125,79 | 1.151,71 | 9.096,66 | 75.797,87 | 192.029,12 | 267.826,99 |
234 | 7.970,88 | 22,72 | 1.129,00 | 1.151,71 | 7.970,88 | 75.820,59 | 193.158,12 | 268.978,71 |
235 | 6.841,88 | 19,50 | 1.132,22 | 1.151,71 | 6.841,88 | 75.840,09 | 194.290,34 | 270.130,42 |
236 | 5.709,66 | 16,27 | 1.135,44 | 1.151,71 | 5.709,66 | 75.856,36 | 195.425,78 | 271.282,14 |
237 | 4.574,22 | 13,04 | 1.138,68 | 1.151,71 | 4.574,22 | 75.869,39 | 196.564,46 | 272.433,85 |
238 | 3.435,54 | 9,79 | 1.141,92 | 1.151,71 | 3.435,54 | 75.879,19 | 197.706,38 | 273.585,57 |
239 | 2.293,62 | 6,54 | 1.145,18 | 1.151,71 | 2.293,62 | 75.885,72 | 198.851,56 | 274.737,28 |
240 | 1.148,44 | 3,27 | 1.148,44 | 1.151,71 | 1.148,44 | 75.889,00 | 200.000,00 | 275.889,00 |
- 76.866,46€
- Zinsanteil
- 1.155,81€
- Monatsrate
- 3,46%
- Sollzins p.a.
- 3,54%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 576,67 | 579,15 | 1.155,81 | 199.420,85 | 576,67 | 579,15 | 1.155,81 |
2 | 199.420,85 | 575,00 | 580,82 | 1.155,81 | 199.420,85 | 623,05 | 1.159,96 | 1.783,01 |
3 | 198.840,04 | 573,32 | 582,49 | 1.155,81 | 198.840,04 | 1.196,37 | 1.742,45 | 2.938,83 |
4 | 198.257,55 | 571,64 | 584,17 | 1.155,81 | 198.257,55 | 1.768,02 | 2.326,62 | 4.094,64 |
5 | 197.673,38 | 569,96 | 585,85 | 1.155,81 | 197.673,38 | 2.337,98 | 2.912,48 | 5.250,45 |
6 | 197.087,52 | 568,27 | 587,54 | 1.155,81 | 197.087,52 | 2.906,24 | 3.500,02 | 6.406,27 |
7 | 196.499,98 | 566,57 | 589,24 | 1.155,81 | 196.499,98 | 3.472,82 | 4.089,26 | 7.562,08 |
8 | 195.910,74 | 564,88 | 590,94 | 1.155,81 | 195.910,74 | 4.037,70 | 4.680,20 | 8.717,89 |
9 | 195.319,80 | 563,17 | 592,64 | 1.155,81 | 195.319,80 | 4.600,87 | 5.272,84 | 9.873,70 |
10 | 194.727,16 | 561,46 | 594,35 | 1.155,81 | 194.727,16 | 5.162,33 | 5.867,19 | 11.029,52 |
11 | 194.132,81 | 559,75 | 596,06 | 1.155,81 | 194.132,81 | 5.722,08 | 6.463,25 | 12.185,33 |
12 | 193.536,75 | 558,03 | 597,78 | 1.155,81 | 193.536,75 | 6.280,11 | 7.061,03 | 13.341,14 |
13 | 192.938,97 | 556,31 | 599,51 | 1.155,81 | 192.938,97 | 6.836,42 | 7.660,54 | 14.496,96 |
14 | 192.339,46 | 554,58 | 601,23 | 1.155,81 | 192.339,46 | 7.391,00 | 8.261,77 | 15.652,77 |
15 | 191.738,23 | 552,85 | 602,97 | 1.155,81 | 191.738,23 | 7.943,84 | 8.864,74 | 16.808,58 |
16 | 191.135,26 | 551,11 | 604,71 | 1.155,81 | 191.135,26 | 8.494,95 | 9.469,44 | 17.964,39 |
17 | 190.530,56 | 549,36 | 606,45 | 1.155,81 | 190.530,56 | 9.044,31 | 10.075,89 | 19.120,21 |
18 | 189.924,11 | 547,61 | 608,20 | 1.155,81 | 189.924,11 | 9.591,93 | 10.684,09 | 20.276,02 |
19 | 189.315,91 | 545,86 | 609,95 | 1.155,81 | 189.315,91 | 10.137,79 | 11.294,04 | 21.431,83 |
20 | 188.705,96 | 544,10 | 611,71 | 1.155,81 | 188.705,96 | 10.681,89 | 11.905,75 | 22.587,64 |
21 | 188.094,25 | 542,34 | 613,47 | 1.155,81 | 188.094,25 | 11.224,23 | 12.519,23 | 23.743,46 |
22 | 187.480,77 | 540,57 | 615,24 | 1.155,81 | 187.480,77 | 11.764,80 | 13.134,47 | 24.899,27 |
23 | 186.865,53 | 538,80 | 617,02 | 1.155,81 | 186.865,53 | 12.303,59 | 13.751,49 | 26.055,08 |
24 | 186.248,51 | 537,02 | 618,80 | 1.155,81 | 186.248,51 | 12.840,61 | 14.370,29 | 27.210,90 |
25 | 185.629,71 | 535,23 | 620,58 | 1.155,81 | 185.629,71 | 13.375,84 | 14.990,87 | 28.366,71 |
26 | 185.009,13 | 533,44 | 622,37 | 1.155,81 | 185.009,13 | 13.909,29 | 15.613,24 | 29.522,52 |
27 | 184.386,76 | 531,65 | 624,16 | 1.155,81 | 184.386,76 | 14.440,93 | 16.237,40 | 30.678,33 |
28 | 183.762,60 | 529,85 | 625,96 | 1.155,81 | 183.762,60 | 14.970,78 | 16.863,36 | 31.834,15 |
29 | 183.136,64 | 528,04 | 627,77 | 1.155,81 | 183.136,64 | 15.498,83 | 17.491,13 | 32.989,96 |
30 | 182.508,87 | 526,23 | 629,58 | 1.155,81 | 182.508,87 | 16.025,06 | 18.120,71 | 34.145,77 |
31 | 181.879,29 | 524,42 | 631,39 | 1.155,81 | 181.879,29 | 16.549,48 | 18.752,11 | 35.301,59 |
32 | 181.247,89 | 522,60 | 633,21 | 1.155,81 | 181.247,89 | 17.072,08 | 19.385,32 | 36.457,40 |
33 | 180.614,68 | 520,77 | 635,04 | 1.155,81 | 180.614,68 | 17.592,85 | 20.020,36 | 37.613,21 |
34 | 179.979,64 | 518,94 | 636,87 | 1.155,81 | 179.979,64 | 18.111,79 | 20.657,23 | 38.769,02 |
35 | 179.342,77 | 517,10 | 638,71 | 1.155,81 | 179.342,77 | 18.628,90 | 21.295,94 | 39.924,84 |
36 | 178.704,06 | 515,26 | 640,55 | 1.155,81 | 178.704,06 | 19.144,16 | 21.936,49 | 41.080,65 |
37 | 178.063,51 | 513,42 | 642,40 | 1.155,81 | 178.063,51 | 19.657,58 | 22.578,89 | 42.236,46 |
38 | 177.421,11 | 511,56 | 644,25 | 1.155,81 | 177.421,11 | 20.169,14 | 23.223,13 | 43.392,27 |
39 | 176.776,87 | 509,71 | 646,11 | 1.155,81 | 176.776,87 | 20.678,85 | 23.869,24 | 44.548,09 |
40 | 176.130,76 | 507,84 | 647,97 | 1.155,81 | 176.130,76 | 21.186,69 | 24.517,21 | 45.703,90 |
41 | 175.482,79 | 505,98 | 649,84 | 1.155,81 | 175.482,79 | 21.692,67 | 25.167,05 | 46.859,71 |
42 | 174.832,95 | 504,10 | 651,71 | 1.155,81 | 174.832,95 | 22.196,77 | 25.818,76 | 48.015,53 |
43 | 174.181,24 | 502,22 | 653,59 | 1.155,81 | 174.181,24 | 22.698,99 | 26.472,35 | 49.171,34 |
44 | 173.527,65 | 500,34 | 655,47 | 1.155,81 | 173.527,65 | 23.199,33 | 27.127,82 | 50.327,15 |
45 | 172.872,18 | 498,45 | 657,36 | 1.155,81 | 172.872,18 | 23.697,78 | 27.785,19 | 51.482,96 |
46 | 172.214,81 | 496,55 | 659,26 | 1.155,81 | 172.214,81 | 24.194,33 | 28.444,45 | 52.638,78 |
47 | 171.555,55 | 494,65 | 661,16 | 1.155,81 | 171.555,55 | 24.688,98 | 29.105,61 | 53.794,59 |
48 | 170.894,39 | 492,75 | 663,07 | 1.155,81 | 170.894,39 | 25.181,73 | 29.768,68 | 54.950,40 |
49 | 170.231,32 | 490,83 | 664,98 | 1.155,81 | 170.231,32 | 25.672,56 | 30.433,66 | 56.106,22 |
50 | 169.566,34 | 488,92 | 666,90 | 1.155,81 | 169.566,34 | 26.161,48 | 31.100,55 | 57.262,03 |
51 | 168.899,45 | 486,99 | 668,82 | 1.155,81 | 168.899,45 | 26.648,47 | 31.769,37 | 58.417,84 |
52 | 168.230,63 | 485,06 | 670,75 | 1.155,81 | 168.230,63 | 27.133,53 | 32.440,12 | 59.573,65 |
53 | 167.559,88 | 483,13 | 672,68 | 1.155,81 | 167.559,88 | 27.616,67 | 33.112,80 | 60.729,47 |
54 | 166.887,20 | 481,19 | 674,62 | 1.155,81 | 166.887,20 | 28.097,86 | 33.787,42 | 61.885,28 |
55 | 166.212,58 | 479,25 | 676,57 | 1.155,81 | 166.212,58 | 28.577,10 | 34.463,99 | 63.041,09 |
56 | 165.536,01 | 477,30 | 678,52 | 1.155,81 | 165.536,01 | 29.054,40 | 35.142,51 | 64.196,90 |
57 | 164.857,49 | 475,34 | 680,47 | 1.155,81 | 164.857,49 | 29.529,74 | 35.822,98 | 65.352,72 |
58 | 164.177,02 | 473,38 | 682,44 | 1.155,81 | 164.177,02 | 30.003,11 | 36.505,42 | 66.508,53 |
59 | 163.494,58 | 471,41 | 684,40 | 1.155,81 | 163.494,58 | 30.474,52 | 37.189,82 | 67.664,34 |
60 | 162.810,18 | 469,44 | 686,38 | 1.155,81 | 162.810,18 | 30.943,96 | 37.876,20 | 68.820,16 |
61 | 162.123,80 | 467,46 | 688,36 | 1.155,81 | 162.123,80 | 31.411,42 | 38.564,55 | 69.975,97 |
62 | 161.435,45 | 465,47 | 690,34 | 1.155,81 | 161.435,45 | 31.876,89 | 39.254,89 | 71.131,78 |
63 | 160.745,11 | 463,48 | 692,33 | 1.155,81 | 160.745,11 | 32.340,37 | 39.947,22 | 72.287,59 |
64 | 160.052,78 | 461,49 | 694,33 | 1.155,81 | 160.052,78 | 32.801,86 | 40.641,55 | 73.443,41 |
65 | 159.358,45 | 459,48 | 696,33 | 1.155,81 | 159.358,45 | 33.261,34 | 41.337,88 | 74.599,22 |
66 | 158.662,12 | 457,48 | 698,34 | 1.155,81 | 158.662,12 | 33.718,82 | 42.036,22 | 75.755,03 |
67 | 157.963,78 | 455,46 | 700,35 | 1.155,81 | 157.963,78 | 34.174,28 | 42.736,57 | 76.910,85 |
68 | 157.263,43 | 453,44 | 702,37 | 1.155,81 | 157.263,43 | 34.627,72 | 43.438,94 | 78.066,66 |
69 | 156.561,06 | 451,42 | 704,40 | 1.155,81 | 156.561,06 | 35.079,14 | 44.143,33 | 79.222,47 |
70 | 155.856,67 | 449,39 | 706,43 | 1.155,81 | 155.856,67 | 35.528,53 | 44.849,76 | 80.378,28 |
71 | 155.150,24 | 447,35 | 708,46 | 1.155,81 | 155.150,24 | 35.975,88 | 45.558,22 | 81.534,10 |
72 | 154.441,78 | 445,31 | 710,51 | 1.155,81 | 154.441,78 | 36.421,18 | 46.268,73 | 82.689,91 |
73 | 153.731,27 | 443,26 | 712,55 | 1.155,81 | 153.731,27 | 36.864,44 | 46.981,28 | 83.845,72 |
74 | 153.018,72 | 441,20 | 714,61 | 1.155,81 | 153.018,72 | 37.305,64 | 47.695,89 | 85.001,53 |
75 | 152.304,11 | 439,14 | 716,67 | 1.155,81 | 152.304,11 | 37.744,79 | 48.412,56 | 86.157,35 |
76 | 151.587,44 | 437,08 | 718,74 | 1.155,81 | 151.587,44 | 38.181,87 | 49.131,29 | 87.313,16 |
77 | 150.868,71 | 435,00 | 720,81 | 1.155,81 | 150.868,71 | 38.616,87 | 49.852,10 | 88.468,97 |
78 | 150.147,90 | 432,93 | 722,89 | 1.155,81 | 150.147,90 | 39.049,80 | 50.574,99 | 89.624,79 |
79 | 149.425,01 | 430,84 | 724,97 | 1.155,81 | 149.425,01 | 39.480,64 | 51.299,96 | 90.780,60 |
80 | 148.700,04 | 428,75 | 727,06 | 1.155,81 | 148.700,04 | 39.909,39 | 52.027,02 | 91.936,41 |
81 | 147.972,98 | 426,66 | 729,16 | 1.155,81 | 147.972,98 | 40.336,05 | 52.756,18 | 93.092,22 |
82 | 147.243,82 | 424,55 | 731,26 | 1.155,81 | 147.243,82 | 40.760,60 | 53.487,44 | 94.248,04 |
83 | 146.512,56 | 422,44 | 733,37 | 1.155,81 | 146.512,56 | 41.183,04 | 54.220,81 | 95.403,85 |
84 | 145.779,19 | 420,33 | 735,48 | 1.155,81 | 145.779,19 | 41.603,37 | 54.956,29 | 96.559,66 |
85 | 145.043,71 | 418,21 | 737,60 | 1.155,81 | 145.043,71 | 42.021,58 | 55.693,89 | 97.715,48 |
86 | 144.306,11 | 416,08 | 739,73 | 1.155,81 | 144.306,11 | 42.437,67 | 56.433,62 | 98.871,29 |
87 | 143.566,38 | 413,95 | 741,86 | 1.155,81 | 143.566,38 | 42.851,62 | 57.175,49 | 100.027,10 |
88 | 142.824,51 | 411,81 | 744,00 | 1.155,81 | 142.824,51 | 43.263,43 | 57.919,49 | 101.182,91 |
89 | 142.080,51 | 409,67 | 746,15 | 1.155,81 | 142.080,51 | 43.673,09 | 58.665,63 | 102.338,73 |
90 | 141.334,37 | 407,51 | 748,30 | 1.155,81 | 141.334,37 | 44.080,61 | 59.413,93 | 103.494,54 |
91 | 140.586,07 | 405,36 | 750,46 | 1.155,81 | 140.586,07 | 44.485,96 | 60.164,39 | 104.650,35 |
92 | 139.835,61 | 403,19 | 752,62 | 1.155,81 | 139.835,61 | 44.889,15 | 60.917,01 | 105.806,16 |
93 | 139.082,99 | 401,02 | 754,79 | 1.155,81 | 139.082,99 | 45.290,18 | 61.671,80 | 106.961,98 |
94 | 138.328,20 | 398,85 | 756,97 | 1.155,81 | 138.328,20 | 45.689,02 | 62.428,77 | 108.117,79 |
95 | 137.571,23 | 396,66 | 759,15 | 1.155,81 | 137.571,23 | 46.085,69 | 63.187,92 | 109.273,60 |
96 | 136.812,08 | 394,47 | 761,34 | 1.155,81 | 136.812,08 | 46.480,16 | 63.949,25 | 110.429,42 |
97 | 136.050,75 | 392,28 | 763,53 | 1.155,81 | 136.050,75 | 46.872,44 | 64.712,79 | 111.585,23 |
98 | 135.287,21 | 390,08 | 765,73 | 1.155,81 | 135.287,21 | 47.262,52 | 65.478,52 | 112.741,04 |
99 | 134.521,48 | 387,87 | 767,94 | 1.155,81 | 134.521,48 | 47.650,39 | 66.246,46 | 113.896,85 |
100 | 133.753,54 | 385,66 | 770,16 | 1.155,81 | 133.753,54 | 48.036,05 | 67.016,62 | 115.052,67 |
101 | 132.983,38 | 383,44 | 772,38 | 1.155,81 | 132.983,38 | 48.419,48 | 67.789,00 | 116.208,48 |
102 | 132.211,00 | 381,21 | 774,60 | 1.155,81 | 132.211,00 | 48.800,69 | 68.563,60 | 117.364,29 |
103 | 131.436,40 | 378,97 | 776,84 | 1.155,81 | 131.436,40 | 49.179,67 | 69.340,44 | 118.520,11 |
104 | 130.659,56 | 376,74 | 779,08 | 1.155,81 | 130.659,56 | 49.556,40 | 70.119,52 | 119.675,92 |
105 | 129.880,48 | 374,49 | 781,32 | 1.155,81 | 129.880,48 | 49.930,89 | 70.900,84 | 120.831,73 |
106 | 129.099,16 | 372,24 | 783,58 | 1.155,81 | 129.099,16 | 50.303,12 | 71.684,42 | 121.987,54 |
107 | 128.315,58 | 369,98 | 785,84 | 1.155,81 | 128.315,58 | 50.673,10 | 72.470,25 | 123.143,36 |
108 | 127.529,75 | 367,71 | 788,10 | 1.155,81 | 127.529,75 | 51.040,81 | 73.258,36 | 124.299,17 |
109 | 126.741,64 | 365,44 | 790,37 | 1.155,81 | 126.741,64 | 51.406,25 | 74.048,73 | 125.454,98 |
110 | 125.951,27 | 363,16 | 792,65 | 1.155,81 | 125.951,27 | 51.769,41 | 74.841,38 | 126.610,79 |
111 | 125.158,62 | 360,87 | 794,94 | 1.155,81 | 125.158,62 | 52.130,28 | 75.636,32 | 127.766,61 |
112 | 124.363,68 | 358,58 | 797,23 | 1.155,81 | 124.363,68 | 52.488,87 | 76.433,55 | 128.922,42 |
113 | 123.566,45 | 356,28 | 799,53 | 1.155,81 | 123.566,45 | 52.845,15 | 77.233,08 | 130.078,23 |
114 | 122.766,92 | 353,98 | 801,83 | 1.155,81 | 122.766,92 | 53.199,13 | 78.034,92 | 131.234,05 |
115 | 121.965,08 | 351,67 | 804,15 | 1.155,81 | 121.965,08 | 53.550,79 | 78.839,07 | 132.389,86 |
116 | 121.160,93 | 349,35 | 806,47 | 1.155,81 | 121.160,93 | 53.900,14 | 79.645,53 | 133.545,67 |
117 | 120.354,47 | 347,02 | 808,79 | 1.155,81 | 120.354,47 | 54.247,16 | 80.454,32 | 134.701,48 |
118 | 119.545,68 | 344,69 | 811,12 | 1.155,81 | 119.545,68 | 54.591,85 | 81.265,44 | 135.857,30 |
119 | 118.734,56 | 342,35 | 813,46 | 1.155,81 | 118.734,56 | 54.934,20 | 82.078,91 | 137.013,11 |
120 | 117.921,09 | 340,01 | 815,81 | 1.155,81 | 117.921,09 | 55.274,21 | 82.894,71 | 138.168,92 |
121 | 117.105,29 | 337,65 | 818,16 | 1.155,81 | 117.105,29 | 55.611,86 | 83.712,87 | 139.324,74 |
122 | 116.287,13 | 335,29 | 820,52 | 1.155,81 | 116.287,13 | 55.947,16 | 84.533,39 | 140.480,55 |
123 | 115.466,61 | 332,93 | 822,88 | 1.155,81 | 115.466,61 | 56.280,09 | 85.356,27 | 141.636,36 |
124 | 114.643,73 | 330,56 | 825,26 | 1.155,81 | 114.643,73 | 56.610,64 | 86.181,53 | 142.792,17 |
125 | 113.818,47 | 328,18 | 827,64 | 1.155,81 | 113.818,47 | 56.938,82 | 87.009,17 | 143.947,99 |
126 | 112.990,83 | 325,79 | 830,02 | 1.155,81 | 112.990,83 | 57.264,61 | 87.839,19 | 145.103,80 |
127 | 112.160,81 | 323,40 | 832,42 | 1.155,81 | 112.160,81 | 57.588,01 | 88.671,61 | 146.259,61 |
128 | 111.328,39 | 321,00 | 834,82 | 1.155,81 | 111.328,39 | 57.909,00 | 89.506,42 | 147.415,42 |
129 | 110.493,58 | 318,59 | 837,22 | 1.155,81 | 110.493,58 | 58.227,59 | 90.343,64 | 148.571,24 |
130 | 109.656,36 | 316,18 | 839,64 | 1.155,81 | 109.656,36 | 58.543,77 | 91.183,28 | 149.727,05 |
131 | 108.816,72 | 313,75 | 842,06 | 1.155,81 | 108.816,72 | 58.857,52 | 92.025,34 | 150.882,86 |
132 | 107.974,66 | 311,33 | 844,49 | 1.155,81 | 107.974,66 | 59.168,85 | 92.869,83 | 152.038,68 |
133 | 107.130,17 | 308,89 | 846,92 | 1.155,81 | 107.130,17 | 59.477,74 | 93.716,75 | 153.194,49 |
134 | 106.283,25 | 306,45 | 849,36 | 1.155,81 | 106.283,25 | 59.784,19 | 94.566,11 | 154.350,30 |
135 | 105.433,89 | 304,00 | 851,81 | 1.155,81 | 105.433,89 | 60.088,19 | 95.417,92 | 155.506,11 |
136 | 104.582,08 | 301,54 | 854,27 | 1.155,81 | 104.582,08 | 60.389,74 | 96.272,19 | 156.661,93 |
137 | 103.727,81 | 299,08 | 856,73 | 1.155,81 | 103.727,81 | 60.688,82 | 97.128,92 | 157.817,74 |
138 | 102.871,08 | 296,61 | 859,20 | 1.155,81 | 102.871,08 | 60.985,43 | 97.988,12 | 158.973,55 |
139 | 102.011,88 | 294,13 | 861,68 | 1.155,81 | 102.011,88 | 61.279,57 | 98.849,80 | 160.129,37 |
140 | 101.150,20 | 291,65 | 864,16 | 1.155,81 | 101.150,20 | 61.571,22 | 99.713,96 | 161.285,18 |
141 | 100.286,04 | 289,16 | 866,65 | 1.155,81 | 100.286,04 | 61.860,37 | 100.580,62 | 162.440,99 |
142 | 99.419,38 | 286,66 | 869,15 | 1.155,81 | 99.419,38 | 62.147,03 | 101.449,77 | 163.596,80 |
143 | 98.550,23 | 284,15 | 871,66 | 1.155,81 | 98.550,23 | 62.431,19 | 102.321,43 | 164.752,62 |
144 | 97.678,57 | 281,64 | 874,17 | 1.155,81 | 97.678,57 | 62.712,83 | 103.195,60 | 165.908,43 |
145 | 96.804,40 | 279,12 | 876,69 | 1.155,81 | 96.804,40 | 62.991,95 | 104.072,30 | 167.064,24 |
146 | 95.927,70 | 276,59 | 879,22 | 1.155,81 | 95.927,70 | 63.268,54 | 104.951,52 | 168.220,05 |
147 | 95.048,48 | 274,06 | 881,76 | 1.155,81 | 95.048,48 | 63.542,59 | 105.833,27 | 169.375,87 |
148 | 94.166,73 | 271,51 | 884,30 | 1.155,81 | 94.166,73 | 63.814,11 | 106.717,57 | 170.531,68 |
149 | 93.282,43 | 268,96 | 886,85 | 1.155,81 | 93.282,43 | 64.083,07 | 107.604,42 | 171.687,49 |
150 | 92.395,58 | 266,41 | 889,41 | 1.155,81 | 92.395,58 | 64.349,48 | 108.493,83 | 172.843,31 |
151 | 91.506,17 | 263,84 | 891,97 | 1.155,81 | 91.506,17 | 64.613,32 | 109.385,80 | 173.999,12 |
152 | 90.614,20 | 261,27 | 894,54 | 1.155,81 | 90.614,20 | 64.874,59 | 110.280,34 | 175.154,93 |
153 | 89.719,66 | 258,69 | 897,12 | 1.155,81 | 89.719,66 | 65.133,29 | 111.177,46 | 176.310,74 |
154 | 88.822,54 | 256,10 | 899,71 | 1.155,81 | 88.822,54 | 65.389,39 | 112.077,17 | 177.466,56 |
155 | 87.922,83 | 253,51 | 902,30 | 1.155,81 | 87.922,83 | 65.642,90 | 112.979,47 | 178.622,37 |
156 | 87.020,53 | 250,91 | 904,90 | 1.155,81 | 87.020,53 | 65.893,81 | 113.884,37 | 179.778,18 |
157 | 86.115,63 | 248,30 | 907,51 | 1.155,81 | 86.115,63 | 66.142,11 | 114.791,89 | 180.934,00 |
158 | 85.208,11 | 245,68 | 910,13 | 1.155,81 | 85.208,11 | 66.387,79 | 115.702,01 | 182.089,81 |
159 | 84.297,99 | 243,06 | 912,75 | 1.155,81 | 84.297,99 | 66.630,85 | 116.614,77 | 183.245,62 |
160 | 83.385,23 | 240,43 | 915,39 | 1.155,81 | 83.385,23 | 66.871,28 | 117.530,15 | 184.401,43 |
161 | 82.469,85 | 237,79 | 918,02 | 1.155,81 | 82.469,85 | 67.109,07 | 118.448,18 | 185.557,25 |
162 | 81.551,82 | 235,14 | 920,67 | 1.155,81 | 81.551,82 | 67.344,21 | 119.368,85 | 186.713,06 |
163 | 80.631,15 | 232,49 | 923,33 | 1.155,81 | 80.631,15 | 67.576,70 | 120.292,18 | 187.868,87 |
164 | 79.707,82 | 229,82 | 925,99 | 1.155,81 | 79.707,82 | 67.806,52 | 121.218,16 | 189.024,68 |
165 | 78.781,84 | 227,15 | 928,66 | 1.155,81 | 78.781,84 | 68.033,67 | 122.146,82 | 190.180,50 |
166 | 77.853,18 | 224,48 | 931,34 | 1.155,81 | 77.853,18 | 68.258,15 | 123.078,16 | 191.336,31 |
167 | 76.921,84 | 221,79 | 934,02 | 1.155,81 | 76.921,84 | 68.479,94 | 124.012,18 | 192.492,12 |
168 | 75.987,82 | 219,10 | 936,71 | 1.155,81 | 75.987,82 | 68.699,04 | 124.948,90 | 193.647,94 |
169 | 75.051,10 | 216,40 | 939,42 | 1.155,81 | 75.051,10 | 68.915,44 | 125.888,31 | 194.803,75 |
170 | 74.111,69 | 213,69 | 942,12 | 1.155,81 | 74.111,69 | 69.129,13 | 126.830,43 | 195.959,56 |
171 | 73.169,57 | 210,97 | 944,84 | 1.155,81 | 73.169,57 | 69.340,10 | 127.775,28 | 197.115,37 |
172 | 72.224,72 | 208,25 | 947,56 | 1.155,81 | 72.224,72 | 69.548,35 | 128.722,84 | 198.271,19 |
173 | 71.277,16 | 205,52 | 950,30 | 1.155,81 | 71.277,16 | 69.753,86 | 129.673,14 | 199.427,00 |
174 | 70.326,86 | 202,78 | 953,04 | 1.155,81 | 70.326,86 | 69.956,64 | 130.626,17 | 200.582,81 |
175 | 69.373,83 | 200,03 | 955,78 | 1.155,81 | 69.373,83 | 70.156,67 | 131.581,96 | 201.738,63 |
176 | 68.418,04 | 197,27 | 958,54 | 1.155,81 | 68.418,04 | 70.353,94 | 132.540,50 | 202.894,44 |
177 | 67.459,50 | 194,51 | 961,30 | 1.155,81 | 67.459,50 | 70.548,45 | 133.501,80 | 204.050,25 |
178 | 66.498,20 | 191,74 | 964,08 | 1.155,81 | 66.498,20 | 70.740,18 | 134.465,88 | 205.206,06 |
179 | 65.534,12 | 188,96 | 966,86 | 1.155,81 | 65.534,12 | 70.929,14 | 135.432,74 | 206.361,88 |
180 | 64.567,26 | 186,17 | 969,64 | 1.155,81 | 64.567,26 | 71.115,31 | 136.402,38 | 207.517,69 |
181 | 63.597,62 | 183,37 | 972,44 | 1.155,81 | 63.597,62 | 71.298,68 | 137.374,82 | 208.673,50 |
182 | 62.625,18 | 180,57 | 975,24 | 1.155,81 | 62.625,18 | 71.479,25 | 138.350,06 | 209.829,31 |
183 | 61.649,94 | 177,76 | 978,06 | 1.155,81 | 61.649,94 | 71.657,01 | 139.328,12 | 210.985,13 |
184 | 60.671,88 | 174,94 | 980,88 | 1.155,81 | 60.671,88 | 71.831,95 | 140.308,99 | 212.140,94 |
185 | 59.691,01 | 172,11 | 983,70 | 1.155,81 | 59.691,01 | 72.004,05 | 141.292,70 | 213.296,75 |
186 | 58.707,30 | 169,27 | 986,54 | 1.155,81 | 58.707,30 | 72.173,33 | 142.279,24 | 214.452,57 |
187 | 57.720,76 | 166,43 | 989,38 | 1.155,81 | 57.720,76 | 72.339,76 | 143.268,62 | 215.608,38 |
188 | 56.731,38 | 163,58 | 992,24 | 1.155,81 | 56.731,38 | 72.503,33 | 144.260,86 | 216.764,19 |
189 | 55.739,14 | 160,71 | 995,10 | 1.155,81 | 55.739,14 | 72.664,05 | 145.255,96 | 217.920,00 |
190 | 54.744,04 | 157,85 | 997,97 | 1.155,81 | 54.744,04 | 72.821,89 | 146.253,93 | 219.075,82 |
191 | 53.746,07 | 154,97 | 1.000,84 | 1.155,81 | 53.746,07 | 72.976,86 | 147.254,77 | 220.231,63 |
192 | 52.745,23 | 152,08 | 1.003,73 | 1.155,81 | 52.745,23 | 73.128,94 | 148.258,50 | 221.387,44 |
193 | 51.741,50 | 149,19 | 1.006,62 | 1.155,81 | 51.741,50 | 73.278,13 | 149.265,13 | 222.543,26 |
194 | 50.734,87 | 146,29 | 1.009,53 | 1.155,81 | 50.734,87 | 73.424,41 | 150.274,65 | 223.699,07 |
195 | 49.725,35 | 143,37 | 1.012,44 | 1.155,81 | 49.725,35 | 73.567,79 | 151.287,09 | 224.854,88 |
196 | 48.712,91 | 140,46 | 1.015,36 | 1.155,81 | 48.712,91 | 73.708,24 | 152.302,45 | 226.010,69 |
197 | 47.697,55 | 137,53 | 1.018,28 | 1.155,81 | 47.697,55 | 73.845,77 | 153.320,73 | 227.166,51 |
198 | 46.679,27 | 134,59 | 1.021,22 | 1.155,81 | 46.679,27 | 73.980,36 | 154.341,95 | 228.322,32 |
199 | 45.658,05 | 131,65 | 1.024,17 | 1.155,81 | 45.658,05 | 74.112,01 | 155.366,12 | 229.478,13 |
200 | 44.633,88 | 128,69 | 1.027,12 | 1.155,81 | 44.633,88 | 74.240,71 | 156.393,24 | 230.633,95 |
201 | 43.606,76 | 125,73 | 1.030,08 | 1.155,81 | 43.606,76 | 74.366,44 | 157.423,32 | 231.789,76 |
202 | 42.576,68 | 122,76 | 1.033,05 | 1.155,81 | 42.576,68 | 74.489,20 | 158.456,37 | 232.945,57 |
203 | 41.543,63 | 119,78 | 1.036,03 | 1.155,81 | 41.543,63 | 74.608,99 | 159.492,40 | 234.101,38 |
204 | 40.507,60 | 116,80 | 1.039,02 | 1.155,81 | 40.507,60 | 74.725,78 | 160.531,41 | 235.257,20 |
205 | 39.468,59 | 113,80 | 1.042,01 | 1.155,81 | 39.468,59 | 74.839,58 | 161.573,42 | 236.413,01 |
206 | 38.426,58 | 110,80 | 1.045,02 | 1.155,81 | 38.426,58 | 74.950,38 | 162.618,44 | 237.568,82 |
207 | 37.381,56 | 107,78 | 1.048,03 | 1.155,81 | 37.381,56 | 75.058,16 | 163.666,47 | 238.724,63 |
208 | 36.333,53 | 104,76 | 1.051,05 | 1.155,81 | 36.333,53 | 75.162,93 | 164.717,52 | 239.880,45 |
209 | 35.282,48 | 101,73 | 1.054,08 | 1.155,81 | 35.282,48 | 75.264,66 | 165.771,60 | 241.036,26 |
210 | 34.228,40 | 98,69 | 1.057,12 | 1.155,81 | 34.228,40 | 75.363,35 | 166.828,72 | 242.192,07 |
211 | 33.171,28 | 95,64 | 1.060,17 | 1.155,81 | 33.171,28 | 75.458,99 | 167.888,89 | 243.347,89 |
212 | 32.111,11 | 92,59 | 1.063,23 | 1.155,81 | 32.111,11 | 75.551,58 | 168.952,12 | 244.503,70 |
213 | 31.047,88 | 89,52 | 1.066,29 | 1.155,81 | 31.047,88 | 75.641,10 | 170.018,41 | 245.659,51 |
214 | 29.981,59 | 86,45 | 1.069,37 | 1.155,81 | 29.981,59 | 75.727,55 | 171.087,78 | 246.815,32 |
215 | 28.912,22 | 83,36 | 1.072,45 | 1.155,81 | 28.912,22 | 75.810,91 | 172.160,23 | 247.971,14 |
216 | 27.839,77 | 80,27 | 1.075,54 | 1.155,81 | 27.839,77 | 75.891,18 | 173.235,77 | 249.126,95 |
217 | 26.764,23 | 77,17 | 1.078,64 | 1.155,81 | 26.764,23 | 75.968,35 | 174.314,41 | 250.282,76 |
218 | 25.685,59 | 74,06 | 1.081,75 | 1.155,81 | 25.685,59 | 76.042,41 | 175.396,16 | 251.438,58 |
219 | 24.603,84 | 70,94 | 1.084,87 | 1.155,81 | 24.603,84 | 76.113,35 | 176.481,03 | 252.594,39 |
220 | 23.518,97 | 67,81 | 1.088,00 | 1.155,81 | 23.518,97 | 76.181,17 | 177.569,03 | 253.750,20 |
221 | 22.430,97 | 64,68 | 1.091,14 | 1.155,81 | 22.430,97 | 76.245,84 | 178.660,17 | 254.906,01 |
222 | 21.339,83 | 61,53 | 1.094,28 | 1.155,81 | 21.339,83 | 76.307,37 | 179.754,45 | 256.061,83 |
223 | 20.245,55 | 58,37 | 1.097,44 | 1.155,81 | 20.245,55 | 76.365,75 | 180.851,89 | 257.217,64 |
224 | 19.148,11 | 55,21 | 1.100,60 | 1.155,81 | 19.148,11 | 76.420,96 | 181.952,49 | 258.373,45 |
225 | 18.047,51 | 52,04 | 1.103,78 | 1.155,81 | 18.047,51 | 76.473,00 | 183.056,27 | 259.529,26 |
226 | 16.943,73 | 48,85 | 1.106,96 | 1.155,81 | 16.943,73 | 76.521,85 | 184.163,23 | 260.685,08 |
227 | 15.836,77 | 45,66 | 1.110,15 | 1.155,81 | 15.836,77 | 76.567,51 | 185.273,38 | 261.840,89 |
228 | 14.726,62 | 42,46 | 1.113,35 | 1.155,81 | 14.726,62 | 76.609,97 | 186.386,73 | 262.996,70 |
229 | 13.613,27 | 39,25 | 1.116,56 | 1.155,81 | 13.613,27 | 76.649,23 | 187.503,29 | 264.152,52 |
230 | 12.496,71 | 36,03 | 1.119,78 | 1.155,81 | 12.496,71 | 76.685,26 | 188.623,07 | 265.308,33 |
231 | 11.376,93 | 32,80 | 1.123,01 | 1.155,81 | 11.376,93 | 76.718,06 | 189.746,08 | 266.464,14 |
232 | 10.253,92 | 29,57 | 1.126,25 | 1.155,81 | 10.253,92 | 76.747,63 | 190.872,33 | 267.619,95 |
233 | 9.127,67 | 26,32 | 1.129,49 | 1.155,81 | 9.127,67 | 76.773,94 | 192.001,82 | 268.775,77 |
234 | 7.998,18 | 23,06 | 1.132,75 | 1.155,81 | 7.998,18 | 76.797,01 | 193.134,57 | 269.931,58 |
235 | 6.865,43 | 19,80 | 1.136,02 | 1.155,81 | 6.865,43 | 76.816,80 | 194.270,59 | 271.087,39 |
236 | 5.729,41 | 16,52 | 1.139,29 | 1.155,81 | 5.729,41 | 76.833,32 | 195.409,88 | 272.243,21 |
237 | 4.590,12 | 13,23 | 1.142,58 | 1.155,81 | 4.590,12 | 76.846,56 | 196.552,46 | 273.399,02 |
238 | 3.447,54 | 9,94 | 1.145,87 | 1.155,81 | 3.447,54 | 76.856,50 | 197.698,33 | 274.554,83 |
239 | 2.301,67 | 6,64 | 1.149,18 | 1.155,81 | 2.301,67 | 76.863,13 | 198.847,51 | 275.710,64 |
240 | 1.152,49 | 3,32 | 1.152,49 | 1.155,81 | 1.152,49 | 76.866,46 | 200.000,00 | 276.866,46 |
- 78.581,88€
- Zinsanteil
- 1.163,00€
- Monatsrate
- 3,53%
- Sollzins p.a.
- 3,60%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 588,33 | 574,67 | 1.163,00 | 199.425,33 | 588,33 | 574,67 | 1.163,00 |
2 | 199.425,33 | 586,64 | 576,36 | 1.163,00 | 199.425,33 | 635,67 | 1.151,03 | 1.786,70 |
3 | 198.848,97 | 584,95 | 578,06 | 1.163,00 | 198.848,97 | 1.220,62 | 1.729,09 | 2.949,71 |
4 | 198.270,91 | 583,25 | 579,76 | 1.163,00 | 198.270,91 | 1.803,86 | 2.308,85 | 4.112,71 |
5 | 197.691,15 | 581,54 | 581,46 | 1.163,00 | 197.691,15 | 2.385,41 | 2.890,31 | 5.275,72 |
6 | 197.109,69 | 579,83 | 583,17 | 1.163,00 | 197.109,69 | 2.965,24 | 3.473,49 | 6.438,72 |
7 | 196.526,51 | 578,12 | 584,89 | 1.163,00 | 196.526,51 | 3.543,35 | 4.058,38 | 7.601,73 |
8 | 195.941,62 | 576,39 | 586,61 | 1.163,00 | 195.941,62 | 4.119,75 | 4.644,99 | 8.764,73 |
9 | 195.355,01 | 574,67 | 588,34 | 1.163,00 | 195.355,01 | 4.694,42 | 5.233,32 | 9.927,74 |
10 | 194.766,68 | 572,94 | 590,07 | 1.163,00 | 194.766,68 | 5.267,36 | 5.823,39 | 11.090,74 |
11 | 194.176,61 | 571,20 | 591,80 | 1.163,00 | 194.176,61 | 5.838,56 | 6.415,19 | 12.253,75 |
12 | 193.584,81 | 569,46 | 593,54 | 1.163,00 | 193.584,81 | 6.408,02 | 7.008,73 | 13.416,75 |
13 | 192.991,27 | 567,72 | 595,29 | 1.163,00 | 192.991,27 | 6.975,74 | 7.604,02 | 14.579,76 |
14 | 192.395,98 | 565,96 | 597,04 | 1.163,00 | 192.395,98 | 7.541,70 | 8.201,06 | 15.742,76 |
15 | 191.798,94 | 564,21 | 598,80 | 1.163,00 | 191.798,94 | 8.105,91 | 8.799,86 | 16.905,77 |
16 | 191.200,14 | 562,45 | 600,56 | 1.163,00 | 191.200,14 | 8.668,36 | 9.400,42 | 18.068,77 |
17 | 190.599,58 | 560,68 | 602,32 | 1.163,00 | 190.599,58 | 9.229,04 | 10.002,74 | 19.231,78 |
18 | 189.997,26 | 558,91 | 604,10 | 1.163,00 | 189.997,26 | 9.787,95 | 10.606,84 | 20.394,78 |
19 | 189.393,16 | 557,13 | 605,87 | 1.163,00 | 189.393,16 | 10.345,08 | 11.212,71 | 21.557,79 |
20 | 188.787,29 | 555,35 | 607,66 | 1.163,00 | 188.787,29 | 10.900,43 | 11.820,37 | 22.720,79 |
21 | 188.179,63 | 553,56 | 609,44 | 1.163,00 | 188.179,63 | 11.453,99 | 12.429,81 | 23.883,80 |
22 | 187.570,19 | 551,77 | 611,24 | 1.163,00 | 187.570,19 | 12.005,76 | 13.041,05 | 25.046,80 |
23 | 186.958,95 | 549,97 | 613,03 | 1.163,00 | 186.958,95 | 12.555,73 | 13.654,08 | 26.209,81 |
24 | 186.345,92 | 548,17 | 614,84 | 1.163,00 | 186.345,92 | 13.103,90 | 14.268,92 | 27.372,81 |
25 | 185.731,08 | 546,36 | 616,65 | 1.163,00 | 185.731,08 | 13.650,26 | 14.885,56 | 28.535,82 |
26 | 185.114,44 | 544,54 | 618,46 | 1.163,00 | 185.114,44 | 14.194,80 | 15.504,02 | 29.698,82 |
27 | 184.495,98 | 542,73 | 620,28 | 1.163,00 | 184.495,98 | 14.737,53 | 16.124,30 | 30.861,83 |
28 | 183.875,70 | 540,90 | 622,10 | 1.163,00 | 183.875,70 | 15.278,43 | 16.746,41 | 32.024,83 |
29 | 183.253,59 | 539,07 | 623,93 | 1.163,00 | 183.253,59 | 15.817,50 | 17.370,34 | 33.187,84 |
30 | 182.629,66 | 537,24 | 625,77 | 1.163,00 | 182.629,66 | 16.354,73 | 17.996,11 | 34.350,84 |
31 | 182.003,89 | 535,39 | 627,61 | 1.163,00 | 182.003,89 | 16.890,13 | 18.623,72 | 35.513,85 |
32 | 181.376,28 | 533,55 | 629,46 | 1.163,00 | 181.376,28 | 17.423,68 | 19.253,18 | 36.676,85 |
33 | 180.746,82 | 531,70 | 631,31 | 1.163,00 | 180.746,82 | 17.955,37 | 19.884,48 | 37.839,86 |
34 | 180.115,52 | 529,84 | 633,17 | 1.163,00 | 180.115,52 | 18.485,21 | 20.517,65 | 39.002,86 |
35 | 179.482,35 | 527,98 | 635,03 | 1.163,00 | 179.482,35 | 19.013,19 | 21.152,68 | 40.165,87 |
36 | 178.847,32 | 526,11 | 636,90 | 1.163,00 | 178.847,32 | 19.539,30 | 21.789,57 | 41.328,87 |
37 | 178.210,43 | 524,24 | 638,77 | 1.163,00 | 178.210,43 | 20.063,54 | 22.428,34 | 42.491,88 |
38 | 177.571,66 | 522,36 | 640,65 | 1.163,00 | 177.571,66 | 20.585,89 | 23.068,99 | 43.654,88 |
39 | 176.931,01 | 520,47 | 642,53 | 1.163,00 | 176.931,01 | 21.106,36 | 23.711,52 | 44.817,89 |
40 | 176.288,48 | 518,58 | 644,42 | 1.163,00 | 176.288,48 | 21.624,95 | 24.355,95 | 45.980,89 |
41 | 175.644,05 | 516,69 | 646,32 | 1.163,00 | 175.644,05 | 22.141,63 | 25.002,27 | 47.143,90 |
42 | 174.997,73 | 514,79 | 648,22 | 1.163,00 | 174.997,73 | 22.656,42 | 25.650,49 | 48.306,90 |
43 | 174.349,51 | 512,88 | 650,13 | 1.163,00 | 174.349,51 | 23.169,30 | 26.300,61 | 49.469,91 |
44 | 173.699,39 | 510,97 | 652,04 | 1.163,00 | 173.699,39 | 23.680,26 | 26.952,65 | 50.632,91 |
45 | 173.047,35 | 509,05 | 653,96 | 1.163,00 | 173.047,35 | 24.189,31 | 27.606,61 | 51.795,92 |
46 | 172.393,39 | 507,12 | 655,88 | 1.163,00 | 172.393,39 | 24.696,43 | 28.262,49 | 52.958,92 |
47 | 171.737,51 | 505,19 | 657,81 | 1.163,00 | 171.737,51 | 25.201,63 | 28.920,30 | 54.121,93 |
48 | 171.079,70 | 503,26 | 659,75 | 1.163,00 | 171.079,70 | 25.704,89 | 29.580,05 | 55.284,93 |
49 | 170.419,95 | 501,32 | 661,69 | 1.163,00 | 170.419,95 | 26.206,21 | 30.241,73 | 56.447,94 |
50 | 169.758,27 | 499,37 | 663,63 | 1.163,00 | 169.758,27 | 26.705,58 | 30.905,36 | 57.610,94 |
51 | 169.094,64 | 497,42 | 665,58 | 1.163,00 | 169.094,64 | 27.203,00 | 31.570,95 | 58.773,95 |
52 | 168.429,05 | 495,46 | 667,54 | 1.163,00 | 168.429,05 | 27.698,46 | 32.238,49 | 59.936,95 |
53 | 167.761,51 | 493,50 | 669,51 | 1.163,00 | 167.761,51 | 28.191,96 | 32.908,00 | 61.099,96 |
54 | 167.092,00 | 491,53 | 671,48 | 1.163,00 | 167.092,00 | 28.683,49 | 33.579,48 | 62.262,96 |
55 | 166.420,52 | 489,55 | 673,45 | 1.163,00 | 166.420,52 | 29.173,04 | 34.252,93 | 63.425,97 |
56 | 165.747,07 | 487,57 | 675,43 | 1.163,00 | 165.747,07 | 29.660,61 | 34.928,36 | 64.588,97 |
57 | 165.071,64 | 485,59 | 677,42 | 1.163,00 | 165.071,64 | 30.146,20 | 35.605,78 | 65.751,98 |
58 | 164.394,22 | 483,59 | 679,41 | 1.163,00 | 164.394,22 | 30.629,79 | 36.285,19 | 66.914,98 |
59 | 163.714,81 | 481,59 | 681,41 | 1.163,00 | 163.714,81 | 31.111,39 | 36.966,60 | 68.077,99 |
60 | 163.033,40 | 479,59 | 683,42 | 1.163,00 | 163.033,40 | 31.590,98 | 37.650,02 | 69.240,99 |
61 | 162.349,98 | 477,58 | 685,43 | 1.163,00 | 162.349,98 | 32.068,56 | 38.335,44 | 70.404,00 |
62 | 161.664,56 | 475,56 | 687,44 | 1.163,00 | 161.664,56 | 32.544,12 | 39.022,88 | 71.567,00 |
63 | 160.977,12 | 473,54 | 689,46 | 1.163,00 | 160.977,12 | 33.017,66 | 39.712,35 | 72.730,01 |
64 | 160.287,65 | 471,51 | 691,49 | 1.163,00 | 160.287,65 | 33.489,17 | 40.403,84 | 73.893,01 |
65 | 159.596,16 | 469,48 | 693,53 | 1.163,00 | 159.596,16 | 33.958,65 | 41.097,36 | 75.056,02 |
66 | 158.902,64 | 467,44 | 695,57 | 1.163,00 | 158.902,64 | 34.426,09 | 41.792,93 | 76.219,02 |
67 | 158.207,07 | 465,39 | 697,61 | 1.163,00 | 158.207,07 | 34.891,48 | 42.490,54 | 77.382,03 |
68 | 157.509,46 | 463,34 | 699,66 | 1.163,00 | 157.509,46 | 35.354,82 | 43.190,21 | 78.545,03 |
69 | 156.809,79 | 461,28 | 701,72 | 1.163,00 | 156.809,79 | 35.816,11 | 43.891,93 | 79.708,04 |
70 | 156.108,07 | 459,22 | 703,79 | 1.163,00 | 156.108,07 | 36.275,32 | 44.595,72 | 80.871,04 |
71 | 155.404,28 | 457,15 | 705,86 | 1.163,00 | 155.404,28 | 36.732,47 | 45.301,58 | 82.034,05 |
72 | 154.698,42 | 455,07 | 707,93 | 1.163,00 | 154.698,42 | 37.187,54 | 46.009,51 | 83.197,05 |
73 | 153.990,49 | 452,99 | 710,02 | 1.163,00 | 153.990,49 | 37.640,53 | 46.719,53 | 84.360,06 |
74 | 153.280,47 | 450,90 | 712,10 | 1.163,00 | 153.280,47 | 38.091,43 | 47.431,63 | 85.523,06 |
75 | 152.568,37 | 448,81 | 714,20 | 1.163,00 | 152.568,37 | 38.540,24 | 48.145,83 | 86.686,07 |
76 | 151.854,17 | 446,70 | 716,30 | 1.163,00 | 151.854,17 | 38.986,94 | 48.862,13 | 87.849,07 |
77 | 151.137,87 | 444,60 | 718,41 | 1.163,00 | 151.137,87 | 39.431,54 | 49.580,54 | 89.012,08 |
78 | 150.419,46 | 442,48 | 720,52 | 1.163,00 | 150.419,46 | 39.874,02 | 50.301,06 | 90.175,08 |
79 | 149.698,94 | 440,36 | 722,64 | 1.163,00 | 149.698,94 | 40.314,39 | 51.023,70 | 91.338,09 |
80 | 148.976,30 | 438,24 | 724,77 | 1.163,00 | 148.976,30 | 40.752,62 | 51.748,47 | 92.501,09 |
81 | 148.251,53 | 436,11 | 726,90 | 1.163,00 | 148.251,53 | 41.188,73 | 52.475,36 | 93.664,10 |
82 | 147.524,64 | 433,97 | 729,04 | 1.163,00 | 147.524,64 | 41.622,70 | 53.204,40 | 94.827,10 |
83 | 146.795,60 | 431,82 | 731,18 | 1.163,00 | 146.795,60 | 42.054,52 | 53.935,58 | 95.990,11 |
84 | 146.064,42 | 429,67 | 733,33 | 1.163,00 | 146.064,42 | 42.484,20 | 54.668,91 | 97.153,11 |
85 | 145.331,09 | 427,52 | 735,49 | 1.163,00 | 145.331,09 | 42.911,71 | 55.404,40 | 98.316,12 |
86 | 144.595,60 | 425,35 | 737,65 | 1.163,00 | 144.595,60 | 43.337,06 | 56.142,06 | 99.479,12 |
87 | 143.857,94 | 423,18 | 739,82 | 1.163,00 | 143.857,94 | 43.760,25 | 56.881,88 | 100.642,13 |
88 | 143.118,12 | 421,01 | 742,00 | 1.163,00 | 143.118,12 | 44.181,25 | 57.623,88 | 101.805,13 |
89 | 142.376,12 | 418,82 | 744,18 | 1.163,00 | 142.376,12 | 44.600,07 | 58.368,06 | 102.968,14 |
90 | 141.631,94 | 416,63 | 746,37 | 1.163,00 | 141.631,94 | 45.016,71 | 59.114,43 | 104.131,14 |
91 | 140.885,57 | 414,44 | 748,57 | 1.163,00 | 140.885,57 | 45.431,15 | 59.863,00 | 105.294,15 |
92 | 140.137,00 | 412,24 | 750,77 | 1.163,00 | 140.137,00 | 45.843,38 | 60.613,77 | 106.457,15 |
93 | 139.386,23 | 410,03 | 752,98 | 1.163,00 | 139.386,23 | 46.253,41 | 61.366,74 | 107.620,16 |
94 | 138.633,26 | 407,81 | 755,19 | 1.163,00 | 138.633,26 | 46.661,22 | 62.121,94 | 108.783,16 |
95 | 137.878,06 | 405,59 | 757,41 | 1.163,00 | 137.878,06 | 47.066,82 | 62.879,35 | 109.946,17 |
96 | 137.120,65 | 403,36 | 759,64 | 1.163,00 | 137.120,65 | 47.470,18 | 63.638,99 | 111.109,17 |
97 | 136.361,01 | 401,13 | 761,88 | 1.163,00 | 136.361,01 | 47.871,31 | 64.400,87 | 112.272,18 |
98 | 135.599,13 | 398,89 | 764,12 | 1.163,00 | 135.599,13 | 48.270,19 | 65.164,99 | 113.435,18 |
99 | 134.835,01 | 396,64 | 766,37 | 1.163,00 | 134.835,01 | 48.666,83 | 65.931,35 | 114.598,19 |
100 | 134.068,65 | 394,39 | 768,62 | 1.163,00 | 134.068,65 | 49.061,22 | 66.699,97 | 115.761,19 |
101 | 133.300,03 | 392,12 | 770,88 | 1.163,00 | 133.300,03 | 49.453,34 | 67.470,85 | 116.924,20 |
102 | 132.529,15 | 389,86 | 773,15 | 1.163,00 | 132.529,15 | 49.843,20 | 68.244,00 | 118.087,20 |
103 | 131.756,00 | 387,58 | 775,42 | 1.163,00 | 131.756,00 | 50.230,78 | 69.019,42 | 119.250,21 |
104 | 130.980,58 | 385,30 | 777,70 | 1.163,00 | 130.980,58 | 50.616,08 | 69.797,13 | 120.413,21 |
105 | 130.202,87 | 383,01 | 779,99 | 1.163,00 | 130.202,87 | 50.999,10 | 70.577,12 | 121.576,22 |
106 | 129.422,88 | 380,72 | 782,29 | 1.163,00 | 129.422,88 | 51.379,82 | 71.359,40 | 122.739,22 |
107 | 128.640,60 | 378,42 | 784,59 | 1.163,00 | 128.640,60 | 51.758,23 | 72.143,99 | 123.902,23 |
108 | 127.856,01 | 376,11 | 786,90 | 1.163,00 | 127.856,01 | 52.134,34 | 72.930,89 | 125.065,23 |
109 | 127.069,11 | 373,79 | 789,21 | 1.163,00 | 127.069,11 | 52.508,14 | 73.720,10 | 126.228,24 |
110 | 126.279,90 | 371,47 | 791,53 | 1.163,00 | 126.279,90 | 52.879,61 | 74.511,63 | 127.391,24 |
111 | 125.488,37 | 369,14 | 793,86 | 1.163,00 | 125.488,37 | 53.248,76 | 75.305,49 | 128.554,25 |
112 | 124.694,51 | 366,81 | 796,20 | 1.163,00 | 124.694,51 | 53.615,57 | 76.101,68 | 129.717,25 |
113 | 123.898,32 | 364,47 | 798,54 | 1.163,00 | 123.898,32 | 53.980,03 | 76.900,22 | 130.880,25 |
114 | 123.099,78 | 362,12 | 800,89 | 1.163,00 | 123.099,78 | 54.342,15 | 77.701,11 | 132.043,26 |
115 | 122.298,89 | 359,76 | 803,24 | 1.163,00 | 122.298,89 | 54.701,92 | 78.504,35 | 133.206,26 |
116 | 121.495,65 | 357,40 | 805,61 | 1.163,00 | 121.495,65 | 55.059,32 | 79.309,95 | 134.369,27 |
117 | 120.690,05 | 355,03 | 807,98 | 1.163,00 | 120.690,05 | 55.414,35 | 80.117,93 | 135.532,27 |
118 | 119.882,07 | 352,65 | 810,35 | 1.163,00 | 119.882,07 | 55.767,00 | 80.928,28 | 136.695,28 |
119 | 119.071,72 | 350,27 | 812,74 | 1.163,00 | 119.071,72 | 56.117,27 | 81.741,02 | 137.858,28 |
120 | 118.258,98 | 347,88 | 815,13 | 1.163,00 | 118.258,98 | 56.465,15 | 82.556,14 | 139.021,29 |
121 | 117.443,86 | 345,48 | 817,52 | 1.163,00 | 117.443,86 | 56.810,63 | 83.373,67 | 140.184,29 |
122 | 116.626,33 | 343,08 | 819,93 | 1.163,00 | 116.626,33 | 57.153,70 | 84.193,60 | 141.347,30 |
123 | 115.806,40 | 340,66 | 822,34 | 1.163,00 | 115.806,40 | 57.494,37 | 85.015,94 | 142.510,30 |
124 | 114.984,06 | 338,24 | 824,76 | 1.163,00 | 114.984,06 | 57.832,61 | 85.840,70 | 143.673,31 |
125 | 114.159,30 | 335,82 | 827,19 | 1.163,00 | 114.159,30 | 58.168,43 | 86.667,88 | 144.836,31 |
126 | 113.332,12 | 333,39 | 829,62 | 1.163,00 | 113.332,12 | 58.501,82 | 87.497,50 | 145.999,32 |
127 | 112.502,50 | 330,94 | 832,06 | 1.163,00 | 112.502,50 | 58.832,76 | 88.329,56 | 147.162,32 |
128 | 111.670,44 | 328,50 | 834,51 | 1.163,00 | 111.670,44 | 59.161,26 | 89.164,07 | 148.325,33 |
129 | 110.835,93 | 326,04 | 836,96 | 1.163,00 | 110.835,93 | 59.487,30 | 90.001,03 | 149.488,33 |
130 | 109.998,97 | 323,58 | 839,42 | 1.163,00 | 109.998,97 | 59.810,88 | 90.840,46 | 150.651,34 |
131 | 109.159,54 | 321,11 | 841,89 | 1.163,00 | 109.159,54 | 60.131,99 | 91.682,35 | 151.814,34 |
132 | 108.317,65 | 318,63 | 844,37 | 1.163,00 | 108.317,65 | 60.450,63 | 92.526,72 | 152.977,35 |
133 | 107.473,28 | 316,15 | 846,85 | 1.163,00 | 107.473,28 | 60.766,78 | 93.373,58 | 154.140,35 |
134 | 106.626,42 | 313,66 | 849,35 | 1.163,00 | 106.626,42 | 61.080,44 | 94.222,92 | 155.303,36 |
135 | 105.777,08 | 311,16 | 851,84 | 1.163,00 | 105.777,08 | 61.391,60 | 95.074,77 | 156.466,36 |
136 | 104.925,23 | 308,66 | 854,35 | 1.163,00 | 104.925,23 | 61.700,25 | 95.929,12 | 157.629,37 |
137 | 104.070,88 | 306,14 | 856,86 | 1.163,00 | 104.070,88 | 62.006,39 | 96.785,98 | 158.792,37 |
138 | 103.214,02 | 303,62 | 859,38 | 1.163,00 | 103.214,02 | 62.310,01 | 97.645,36 | 159.955,38 |
139 | 102.354,64 | 301,09 | 861,91 | 1.163,00 | 102.354,64 | 62.611,11 | 98.507,28 | 161.118,38 |
140 | 101.492,72 | 298,56 | 864,45 | 1.163,00 | 101.492,72 | 62.909,67 | 99.371,72 | 162.281,39 |
141 | 100.628,28 | 296,01 | 866,99 | 1.163,00 | 100.628,28 | 63.205,68 | 100.238,71 | 163.444,39 |
142 | 99.761,29 | 293,46 | 869,54 | 1.163,00 | 99.761,29 | 63.499,14 | 101.108,25 | 164.607,40 |
143 | 98.891,75 | 290,91 | 872,10 | 1.163,00 | 98.891,75 | 63.790,05 | 101.980,35 | 165.770,40 |
144 | 98.019,65 | 288,34 | 874,66 | 1.163,00 | 98.019,65 | 64.078,39 | 102.855,02 | 166.933,41 |
145 | 97.144,98 | 285,77 | 877,24 | 1.163,00 | 97.144,98 | 64.364,16 | 103.732,25 | 168.096,41 |
146 | 96.267,75 | 283,19 | 879,82 | 1.163,00 | 96.267,75 | 64.647,35 | 104.612,07 | 169.259,42 |
147 | 95.387,93 | 280,60 | 882,41 | 1.163,00 | 95.387,93 | 64.927,95 | 105.494,48 | 170.422,42 |
148 | 94.505,52 | 278,00 | 885,00 | 1.163,00 | 94.505,52 | 65.205,95 | 106.379,48 | 171.585,43 |
149 | 93.620,52 | 275,40 | 887,60 | 1.163,00 | 93.620,52 | 65.481,35 | 107.267,08 | 172.748,43 |
150 | 92.732,92 | 272,79 | 890,22 | 1.163,00 | 92.732,92 | 65.754,14 | 108.157,30 | 173.911,44 |
151 | 91.842,70 | 270,17 | 892,83 | 1.163,00 | 91.842,70 | 66.024,31 | 109.050,13 | 175.074,44 |
152 | 90.949,87 | 267,54 | 895,46 | 1.163,00 | 90.949,87 | 66.291,86 | 109.945,59 | 176.237,45 |
153 | 90.054,41 | 264,91 | 898,09 | 1.163,00 | 90.054,41 | 66.556,77 | 110.843,69 | 177.400,45 |
154 | 89.156,31 | 262,27 | 900,74 | 1.163,00 | 89.156,31 | 66.819,03 | 111.744,42 | 178.563,46 |
155 | 88.255,58 | 259,62 | 903,39 | 1.163,00 | 88.255,58 | 67.078,65 | 112.647,81 | 179.726,46 |
156 | 87.352,19 | 256,96 | 906,04 | 1.163,00 | 87.352,19 | 67.335,61 | 113.553,85 | 180.889,47 |
157 | 86.446,15 | 254,30 | 908,71 | 1.163,00 | 86.446,15 | 67.589,91 | 114.462,56 | 182.052,47 |
158 | 85.537,44 | 251,62 | 911,38 | 1.163,00 | 85.537,44 | 67.841,53 | 115.373,95 | 183.215,48 |
159 | 84.626,05 | 248,94 | 914,06 | 1.163,00 | 84.626,05 | 68.090,47 | 116.288,01 | 184.378,48 |
160 | 83.711,99 | 246,25 | 916,75 | 1.163,00 | 83.711,99 | 68.336,73 | 117.204,76 | 185.541,49 |
161 | 82.795,24 | 243,56 | 919,45 | 1.163,00 | 82.795,24 | 68.580,28 | 118.124,21 | 186.704,49 |
162 | 81.875,79 | 240,85 | 922,15 | 1.163,00 | 81.875,79 | 68.821,13 | 119.046,36 | 187.867,50 |
163 | 80.953,64 | 238,14 | 924,87 | 1.163,00 | 80.953,64 | 69.059,27 | 119.971,23 | 189.030,50 |
164 | 80.028,77 | 235,42 | 927,59 | 1.163,00 | 80.028,77 | 69.294,69 | 120.898,82 | 190.193,51 |
165 | 79.101,18 | 232,69 | 930,32 | 1.163,00 | 79.101,18 | 69.527,38 | 121.829,13 | 191.356,51 |
166 | 78.170,87 | 229,95 | 933,05 | 1.163,00 | 78.170,87 | 69.757,33 | 122.762,19 | 192.519,52 |
167 | 77.237,81 | 227,21 | 935,80 | 1.163,00 | 77.237,81 | 69.984,54 | 123.697,98 | 193.682,52 |
168 | 76.302,02 | 224,46 | 938,55 | 1.163,00 | 76.302,02 | 70.208,99 | 124.636,53 | 194.845,53 |
169 | 75.363,47 | 221,69 | 941,31 | 1.163,00 | 75.363,47 | 70.430,69 | 125.577,84 | 196.008,53 |
170 | 74.422,16 | 218,93 | 944,08 | 1.163,00 | 74.422,16 | 70.649,61 | 126.521,92 | 197.171,54 |
171 | 73.478,08 | 216,15 | 946,86 | 1.163,00 | 73.478,08 | 70.865,76 | 127.468,78 | 198.334,54 |
172 | 72.531,22 | 213,36 | 949,64 | 1.163,00 | 72.531,22 | 71.079,12 | 128.418,42 | 199.497,55 |
173 | 71.581,58 | 210,57 | 952,44 | 1.163,00 | 71.581,58 | 71.289,69 | 129.370,86 | 200.660,55 |
174 | 70.629,14 | 207,77 | 955,24 | 1.163,00 | 70.629,14 | 71.497,46 | 130.326,10 | 201.823,56 |
175 | 69.673,90 | 204,96 | 958,05 | 1.163,00 | 69.673,90 | 71.702,42 | 131.284,14 | 202.986,56 |
176 | 68.715,86 | 202,14 | 960,87 | 1.163,00 | 68.715,86 | 71.904,56 | 132.245,01 | 204.149,57 |
177 | 67.754,99 | 199,31 | 963,69 | 1.163,00 | 67.754,99 | 72.103,87 | 133.208,70 | 205.312,57 |
178 | 66.791,30 | 196,48 | 966,53 | 1.163,00 | 66.791,30 | 72.300,35 | 134.175,23 | 206.475,58 |
179 | 65.824,77 | 193,63 | 969,37 | 1.163,00 | 65.824,77 | 72.493,98 | 135.144,60 | 207.638,58 |
180 | 64.855,40 | 190,78 | 972,22 | 1.163,00 | 64.855,40 | 72.684,77 | 136.116,82 | 208.801,59 |
181 | 63.883,18 | 187,92 | 975,08 | 1.163,00 | 63.883,18 | 72.872,69 | 137.091,90 | 209.964,59 |
182 | 62.908,10 | 185,05 | 977,95 | 1.163,00 | 62.908,10 | 73.057,74 | 138.069,85 | 211.127,60 |
183 | 61.930,15 | 182,18 | 980,83 | 1.163,00 | 61.930,15 | 73.239,92 | 139.050,68 | 212.290,60 |
184 | 60.949,32 | 179,29 | 983,71 | 1.163,00 | 60.949,32 | 73.419,21 | 140.034,39 | 213.453,61 |
185 | 59.965,61 | 176,40 | 986,61 | 1.163,00 | 59.965,61 | 73.595,61 | 141.021,00 | 214.616,61 |
186 | 58.979,00 | 173,50 | 989,51 | 1.163,00 | 58.979,00 | 73.769,11 | 142.010,51 | 215.779,62 |
187 | 57.989,49 | 170,59 | 992,42 | 1.163,00 | 57.989,49 | 73.939,70 | 143.002,93 | 216.942,62 |
188 | 56.997,07 | 167,67 | 995,34 | 1.163,00 | 56.997,07 | 74.107,36 | 143.998,27 | 218.105,63 |
189 | 56.001,73 | 164,74 | 998,27 | 1.163,00 | 56.001,73 | 74.272,10 | 144.996,53 | 219.268,63 |
190 | 55.003,47 | 161,80 | 1.001,20 | 1.163,00 | 55.003,47 | 74.433,90 | 145.997,74 | 220.431,64 |
191 | 54.002,26 | 158,86 | 1.004,15 | 1.163,00 | 54.002,26 | 74.592,76 | 147.001,88 | 221.594,64 |
192 | 52.998,12 | 155,90 | 1.007,10 | 1.163,00 | 52.998,12 | 74.748,66 | 148.008,99 | 222.757,65 |
193 | 51.991,01 | 152,94 | 1.010,06 | 1.163,00 | 51.991,01 | 74.901,60 | 149.019,05 | 223.920,65 |
194 | 50.980,95 | 149,97 | 1.013,04 | 1.163,00 | 50.980,95 | 75.051,57 | 150.032,09 | 225.083,66 |
195 | 49.967,91 | 146,99 | 1.016,02 | 1.163,00 | 49.967,91 | 75.198,56 | 151.048,10 | 226.246,66 |
196 | 48.951,90 | 144,00 | 1.019,00 | 1.163,00 | 48.951,90 | 75.342,56 | 152.067,11 | 227.409,67 |
197 | 47.932,89 | 141,00 | 1.022,00 | 1.163,00 | 47.932,89 | 75.483,56 | 153.089,11 | 228.572,67 |
198 | 46.910,89 | 138,00 | 1.025,01 | 1.163,00 | 46.910,89 | 75.621,56 | 154.114,12 | 229.735,68 |
199 | 45.885,88 | 134,98 | 1.028,02 | 1.163,00 | 45.885,88 | 75.756,54 | 155.142,14 | 230.898,68 |
200 | 44.857,86 | 131,96 | 1.031,05 | 1.163,00 | 44.857,86 | 75.888,50 | 156.173,19 | 232.061,69 |
201 | 43.826,81 | 128,92 | 1.034,08 | 1.163,00 | 43.826,81 | 76.017,42 | 157.207,27 | 233.224,69 |
202 | 42.792,73 | 125,88 | 1.037,12 | 1.163,00 | 42.792,73 | 76.143,30 | 158.244,39 | 234.387,70 |
203 | 41.755,61 | 122,83 | 1.040,17 | 1.163,00 | 41.755,61 | 76.266,13 | 159.284,57 | 235.550,70 |
204 | 40.715,43 | 119,77 | 1.043,23 | 1.163,00 | 40.715,43 | 76.385,90 | 160.327,80 | 236.713,71 |
205 | 39.672,20 | 116,70 | 1.046,30 | 1.163,00 | 39.672,20 | 76.502,61 | 161.374,10 | 237.876,71 |
206 | 38.625,90 | 113,62 | 1.049,38 | 1.163,00 | 38.625,90 | 76.616,23 | 162.423,48 | 239.039,72 |
207 | 37.576,52 | 110,54 | 1.052,47 | 1.163,00 | 37.576,52 | 76.726,77 | 163.475,95 | 240.202,72 |
208 | 36.524,05 | 107,44 | 1.055,56 | 1.163,00 | 36.524,05 | 76.834,21 | 164.531,52 | 241.365,73 |
209 | 35.468,48 | 104,34 | 1.058,67 | 1.163,00 | 35.468,48 | 76.938,55 | 165.590,18 | 242.528,73 |
210 | 34.409,82 | 101,22 | 1.061,78 | 1.163,00 | 34.409,82 | 77.039,77 | 166.651,97 | 243.691,74 |
211 | 33.348,03 | 98,10 | 1.064,91 | 1.163,00 | 33.348,03 | 77.137,87 | 167.716,87 | 244.854,74 |
212 | 32.283,13 | 94,97 | 1.068,04 | 1.163,00 | 32.283,13 | 77.232,83 | 168.784,91 | 246.017,75 |
213 | 31.215,09 | 91,82 | 1.071,18 | 1.163,00 | 31.215,09 | 77.324,66 | 169.856,09 | 247.180,75 |
214 | 30.143,91 | 88,67 | 1.074,33 | 1.163,00 | 30.143,91 | 77.413,33 | 170.930,42 | 248.343,76 |
215 | 29.069,58 | 85,51 | 1.077,49 | 1.163,00 | 29.069,58 | 77.498,84 | 172.007,92 | 249.506,76 |
216 | 27.992,08 | 82,34 | 1.080,66 | 1.163,00 | 27.992,08 | 77.581,19 | 173.088,58 | 250.669,77 |
217 | 26.911,42 | 79,16 | 1.083,84 | 1.163,00 | 26.911,42 | 77.660,35 | 174.172,42 | 251.832,77 |
218 | 25.827,58 | 75,98 | 1.087,03 | 1.163,00 | 25.827,58 | 77.736,33 | 175.259,45 | 252.995,78 |
219 | 24.740,55 | 72,78 | 1.090,23 | 1.163,00 | 24.740,55 | 77.809,11 | 176.349,67 | 254.158,78 |
220 | 23.650,33 | 69,57 | 1.093,43 | 1.163,00 | 23.650,33 | 77.878,68 | 177.443,11 | 255.321,79 |
221 | 22.556,89 | 66,35 | 1.096,65 | 1.163,00 | 22.556,89 | 77.945,03 | 178.539,76 | 256.484,79 |
222 | 21.460,24 | 63,13 | 1.099,88 | 1.163,00 | 21.460,24 | 78.008,16 | 179.639,63 | 257.647,80 |
223 | 20.360,37 | 59,89 | 1.103,11 | 1.163,00 | 20.360,37 | 78.068,06 | 180.742,74 | 258.810,80 |
224 | 19.257,26 | 56,65 | 1.106,36 | 1.163,00 | 19.257,26 | 78.124,70 | 181.849,10 | 259.973,81 |
225 | 18.150,90 | 53,39 | 1.109,61 | 1.163,00 | 18.150,90 | 78.178,10 | 182.958,71 | 261.136,81 |
226 | 17.041,29 | 50,13 | 1.112,88 | 1.163,00 | 17.041,29 | 78.228,23 | 184.071,59 | 262.299,82 |
227 | 15.928,41 | 46,86 | 1.116,15 | 1.163,00 | 15.928,41 | 78.275,08 | 185.187,74 | 263.462,82 |
228 | 14.812,26 | 43,57 | 1.119,43 | 1.163,00 | 14.812,26 | 78.318,66 | 186.307,17 | 264.625,83 |
229 | 13.692,83 | 40,28 | 1.122,73 | 1.163,00 | 13.692,83 | 78.358,94 | 187.429,89 | 265.788,83 |
230 | 12.570,11 | 36,98 | 1.126,03 | 1.163,00 | 12.570,11 | 78.395,91 | 188.555,92 | 266.951,84 |
231 | 11.444,08 | 33,66 | 1.129,34 | 1.163,00 | 11.444,08 | 78.429,58 | 189.685,26 | 268.114,84 |
232 | 10.314,74 | 30,34 | 1.132,66 | 1.163,00 | 10.314,74 | 78.459,92 | 190.817,92 | 269.277,85 |
233 | 9.182,08 | 27,01 | 1.135,99 | 1.163,00 | 9.182,08 | 78.486,93 | 191.953,92 | 270.440,85 |
234 | 8.046,08 | 23,67 | 1.139,34 | 1.163,00 | 8.046,08 | 78.510,60 | 193.093,25 | 271.603,86 |
235 | 6.906,75 | 20,32 | 1.142,69 | 1.163,00 | 6.906,75 | 78.530,92 | 194.235,94 | 272.766,86 |
236 | 5.764,06 | 16,96 | 1.146,05 | 1.163,00 | 5.764,06 | 78.547,87 | 195.381,99 | 273.929,87 |
237 | 4.618,01 | 13,58 | 1.149,42 | 1.163,00 | 4.618,01 | 78.561,46 | 196.531,41 | 275.092,87 |
238 | 3.468,59 | 10,20 | 1.152,80 | 1.163,00 | 3.468,59 | 78.571,66 | 197.684,21 | 276.255,87 |
239 | 2.315,79 | 6,81 | 1.156,19 | 1.163,00 | 2.315,79 | 78.578,47 | 198.840,41 | 277.418,88 |
240 | 1.159,59 | 3,41 | 1.159,59 | 1.163,00 | 1.159,59 | 78.581,88 | 200.000,00 | 278.581,88 |
- 79.318,96€
- Zinsanteil
- 1.166,10€
- Monatsrate
- 3,56%
- Sollzins p.a.
- 3,62%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 593,33 | 572,76 | 1.166,10 | 199.427,24 | 593,33 | 572,76 | 1.166,10 |
2 | 199.427,24 | 591,63 | 574,46 | 1.166,10 | 199.427,24 | 641,08 | 1.147,22 | 1.788,30 |
3 | 198.852,78 | 589,93 | 576,17 | 1.166,10 | 198.852,78 | 1.231,01 | 1.723,39 | 2.954,40 |
4 | 198.276,61 | 588,22 | 577,87 | 1.166,10 | 198.276,61 | 1.819,23 | 2.301,26 | 4.120,49 |
5 | 197.698,74 | 586,51 | 579,59 | 1.166,10 | 197.698,74 | 2.405,74 | 2.880,85 | 5.286,59 |
6 | 197.119,15 | 584,79 | 581,31 | 1.166,10 | 197.119,15 | 2.990,52 | 3.462,16 | 6.452,68 |
7 | 196.537,84 | 583,06 | 583,03 | 1.166,10 | 196.537,84 | 3.573,58 | 4.045,19 | 7.618,78 |
8 | 195.954,81 | 581,33 | 584,76 | 1.166,10 | 195.954,81 | 4.154,92 | 4.629,96 | 8.784,87 |
9 | 195.370,04 | 579,60 | 586,50 | 1.166,10 | 195.370,04 | 4.734,51 | 5.216,45 | 9.950,97 |
10 | 194.783,55 | 577,86 | 588,24 | 1.166,10 | 194.783,55 | 5.312,37 | 5.804,69 | 11.117,06 |
11 | 194.195,31 | 576,11 | 589,98 | 1.166,10 | 194.195,31 | 5.888,49 | 6.394,67 | 12.283,16 |
12 | 193.605,33 | 574,36 | 591,73 | 1.166,10 | 193.605,33 | 6.462,85 | 6.986,41 | 13.449,25 |
13 | 193.013,59 | 572,61 | 593,49 | 1.166,10 | 193.013,59 | 7.035,45 | 7.579,89 | 14.615,35 |
14 | 192.420,11 | 570,85 | 595,25 | 1.166,10 | 192.420,11 | 7.606,30 | 8.175,14 | 15.781,44 |
15 | 191.824,86 | 569,08 | 597,01 | 1.166,10 | 191.824,86 | 8.175,38 | 8.772,16 | 16.947,54 |
16 | 191.227,84 | 567,31 | 598,79 | 1.166,10 | 191.227,84 | 8.742,69 | 9.370,94 | 18.113,63 |
17 | 190.629,06 | 565,53 | 600,56 | 1.166,10 | 190.629,06 | 9.308,22 | 9.971,51 | 19.279,73 |
18 | 190.028,49 | 563,75 | 602,34 | 1.166,10 | 190.028,49 | 9.871,97 | 10.573,85 | 20.445,83 |
19 | 189.426,15 | 561,96 | 604,13 | 1.166,10 | 189.426,15 | 10.433,94 | 11.177,98 | 21.611,92 |
20 | 188.822,02 | 560,17 | 605,92 | 1.166,10 | 188.822,02 | 10.994,11 | 11.783,90 | 22.778,02 |
21 | 188.216,10 | 558,37 | 607,72 | 1.166,10 | 188.216,10 | 11.552,49 | 12.391,63 | 23.944,11 |
22 | 187.608,37 | 556,57 | 609,52 | 1.166,10 | 187.608,37 | 12.109,06 | 13.001,15 | 25.110,21 |
23 | 186.998,85 | 554,76 | 611,33 | 1.166,10 | 186.998,85 | 12.663,82 | 13.612,48 | 26.276,30 |
24 | 186.387,52 | 552,95 | 613,15 | 1.166,10 | 186.387,52 | 13.216,77 | 14.225,63 | 27.442,40 |
25 | 185.774,37 | 551,13 | 614,96 | 1.166,10 | 185.774,37 | 13.767,90 | 14.840,59 | 28.608,49 |
26 | 185.159,41 | 549,31 | 616,79 | 1.166,10 | 185.159,41 | 14.317,21 | 15.457,38 | 29.774,59 |
27 | 184.542,62 | 547,48 | 618,62 | 1.166,10 | 184.542,62 | 14.864,68 | 16.076,00 | 30.940,68 |
28 | 183.924,00 | 545,64 | 620,45 | 1.166,10 | 183.924,00 | 15.410,32 | 16.696,45 | 32.106,78 |
29 | 183.303,55 | 543,80 | 622,29 | 1.166,10 | 183.303,55 | 15.954,13 | 17.318,75 | 33.272,87 |
30 | 182.681,25 | 541,95 | 624,14 | 1.166,10 | 182.681,25 | 16.496,08 | 17.942,89 | 34.438,97 |
31 | 182.057,11 | 540,10 | 625,99 | 1.166,10 | 182.057,11 | 17.036,18 | 18.568,88 | 35.605,06 |
32 | 181.431,12 | 538,25 | 627,85 | 1.166,10 | 181.431,12 | 17.574,43 | 19.196,73 | 36.771,16 |
33 | 180.803,27 | 536,38 | 629,71 | 1.166,10 | 180.803,27 | 18.110,81 | 19.826,44 | 37.937,25 |
34 | 180.173,56 | 534,51 | 631,58 | 1.166,10 | 180.173,56 | 18.645,33 | 20.458,02 | 39.103,35 |
35 | 179.541,98 | 532,64 | 633,45 | 1.166,10 | 179.541,98 | 19.177,97 | 21.091,48 | 40.269,44 |
36 | 178.908,52 | 530,76 | 635,33 | 1.166,10 | 178.908,52 | 19.708,73 | 21.726,81 | 41.435,54 |
37 | 178.273,19 | 528,88 | 637,22 | 1.166,10 | 178.273,19 | 20.237,61 | 22.364,03 | 42.601,63 |
38 | 177.635,97 | 526,99 | 639,11 | 1.166,10 | 177.635,97 | 20.764,59 | 23.003,14 | 43.767,73 |
39 | 176.996,86 | 525,09 | 641,00 | 1.166,10 | 176.996,86 | 21.289,68 | 23.644,14 | 44.933,82 |
40 | 176.355,86 | 523,19 | 642,91 | 1.166,10 | 176.355,86 | 21.812,87 | 24.287,05 | 46.099,92 |
41 | 175.712,95 | 521,28 | 644,81 | 1.166,10 | 175.712,95 | 22.334,15 | 24.931,86 | 47.266,02 |
42 | 175.068,14 | 519,37 | 646,73 | 1.166,10 | 175.068,14 | 22.853,52 | 25.578,59 | 48.432,11 |
43 | 174.421,41 | 517,45 | 648,65 | 1.166,10 | 174.421,41 | 23.370,97 | 26.227,23 | 49.598,21 |
44 | 173.772,77 | 515,53 | 650,57 | 1.166,10 | 173.772,77 | 23.886,50 | 26.877,80 | 50.764,30 |
45 | 173.122,20 | 513,60 | 652,50 | 1.166,10 | 173.122,20 | 24.400,10 | 27.530,30 | 51.930,40 |
46 | 172.469,70 | 511,66 | 654,44 | 1.166,10 | 172.469,70 | 24.911,76 | 28.184,74 | 53.096,49 |
47 | 171.815,26 | 509,72 | 656,38 | 1.166,10 | 171.815,26 | 25.421,47 | 28.841,11 | 54.262,59 |
48 | 171.158,89 | 507,77 | 658,32 | 1.166,10 | 171.158,89 | 25.929,25 | 29.499,44 | 55.428,68 |
49 | 170.500,56 | 505,82 | 660,28 | 1.166,10 | 170.500,56 | 26.435,06 | 30.159,71 | 56.594,78 |
50 | 169.840,29 | 503,86 | 662,24 | 1.166,10 | 169.840,29 | 26.938,92 | 30.821,95 | 57.760,87 |
51 | 169.178,05 | 501,89 | 664,20 | 1.166,10 | 169.178,05 | 27.440,82 | 31.486,15 | 58.926,97 |
52 | 168.513,85 | 499,92 | 666,17 | 1.166,10 | 168.513,85 | 27.940,74 | 32.152,32 | 60.093,06 |
53 | 167.847,68 | 497,95 | 668,15 | 1.166,10 | 167.847,68 | 28.438,69 | 32.820,47 | 61.259,16 |
54 | 167.179,53 | 495,97 | 670,13 | 1.166,10 | 167.179,53 | 28.934,66 | 33.490,60 | 62.425,25 |
55 | 166.509,40 | 493,98 | 672,12 | 1.166,10 | 166.509,40 | 29.428,63 | 34.162,71 | 63.591,35 |
56 | 165.837,29 | 491,98 | 674,11 | 1.166,10 | 165.837,29 | 29.920,62 | 34.836,83 | 64.757,44 |
57 | 165.163,17 | 489,98 | 676,11 | 1.166,10 | 165.163,17 | 30.410,60 | 35.512,94 | 65.923,54 |
58 | 164.487,06 | 487,98 | 678,12 | 1.166,10 | 164.487,06 | 30.898,58 | 36.191,05 | 67.089,63 |
59 | 163.808,95 | 485,97 | 680,13 | 1.166,10 | 163.808,95 | 31.384,55 | 36.871,18 | 68.255,73 |
60 | 163.128,82 | 483,95 | 682,15 | 1.166,10 | 163.128,82 | 31.868,50 | 37.553,33 | 69.421,82 |
61 | 162.446,67 | 481,93 | 684,17 | 1.166,10 | 162.446,67 | 32.350,42 | 38.237,50 | 70.587,92 |
62 | 161.762,50 | 479,90 | 686,20 | 1.166,10 | 161.762,50 | 32.830,32 | 38.923,70 | 71.754,01 |
63 | 161.076,30 | 477,86 | 688,24 | 1.166,10 | 161.076,30 | 33.308,18 | 39.611,93 | 72.920,11 |
64 | 160.388,07 | 475,82 | 690,28 | 1.166,10 | 160.388,07 | 33.783,99 | 40.302,21 | 74.086,21 |
65 | 159.697,79 | 473,77 | 692,33 | 1.166,10 | 159.697,79 | 34.257,76 | 40.994,54 | 75.252,30 |
66 | 159.005,46 | 471,72 | 694,38 | 1.166,10 | 159.005,46 | 34.729,48 | 41.688,92 | 76.418,40 |
67 | 158.311,08 | 469,66 | 696,44 | 1.166,10 | 158.311,08 | 35.199,14 | 42.385,35 | 77.584,49 |
68 | 157.614,65 | 467,59 | 698,51 | 1.166,10 | 157.614,65 | 35.666,73 | 43.083,86 | 78.750,59 |
69 | 156.916,14 | 465,52 | 700,58 | 1.166,10 | 156.916,14 | 36.132,24 | 43.784,44 | 79.916,68 |
70 | 156.215,56 | 463,44 | 702,66 | 1.166,10 | 156.215,56 | 36.595,68 | 44.487,09 | 81.082,78 |
71 | 155.512,91 | 461,35 | 704,74 | 1.166,10 | 155.512,91 | 37.057,04 | 45.191,83 | 82.248,87 |
72 | 154.808,17 | 459,26 | 706,83 | 1.166,10 | 154.808,17 | 37.516,30 | 45.898,66 | 83.414,97 |
73 | 154.101,34 | 457,17 | 708,93 | 1.166,10 | 154.101,34 | 37.973,47 | 46.607,59 | 84.581,06 |
74 | 153.392,41 | 455,06 | 711,03 | 1.166,10 | 153.392,41 | 38.428,53 | 47.318,62 | 85.747,16 |
75 | 152.681,38 | 452,95 | 713,14 | 1.166,10 | 152.681,38 | 38.881,49 | 48.031,76 | 86.913,25 |
76 | 151.968,24 | 450,84 | 715,26 | 1.166,10 | 151.968,24 | 39.332,33 | 48.747,02 | 88.079,35 |
77 | 151.252,98 | 448,72 | 717,38 | 1.166,10 | 151.252,98 | 39.781,05 | 49.464,40 | 89.245,44 |
78 | 150.535,60 | 446,59 | 719,51 | 1.166,10 | 150.535,60 | 40.227,63 | 50.183,90 | 90.411,54 |
79 | 149.816,10 | 444,45 | 721,64 | 1.166,10 | 149.816,10 | 40.672,09 | 50.905,54 | 91.577,63 |
80 | 149.094,46 | 442,31 | 723,78 | 1.166,10 | 149.094,46 | 41.114,40 | 51.629,33 | 92.743,73 |
81 | 148.370,67 | 440,17 | 725,93 | 1.166,10 | 148.370,67 | 41.554,57 | 52.355,26 | 93.909,82 |
82 | 147.644,74 | 438,01 | 728,08 | 1.166,10 | 147.644,74 | 41.992,58 | 53.083,34 | 95.075,92 |
83 | 146.916,66 | 435,85 | 730,24 | 1.166,10 | 146.916,66 | 42.428,43 | 53.813,58 | 96.242,01 |
84 | 146.186,42 | 433,69 | 732,41 | 1.166,10 | 146.186,42 | 42.862,12 | 54.545,99 | 97.408,11 |
85 | 145.454,01 | 431,51 | 734,58 | 1.166,10 | 145.454,01 | 43.293,63 | 55.280,57 | 98.574,20 |
86 | 144.719,43 | 429,33 | 736,76 | 1.166,10 | 144.719,43 | 43.722,97 | 56.017,33 | 99.740,30 |
87 | 143.982,67 | 427,15 | 738,95 | 1.166,10 | 143.982,67 | 44.150,12 | 56.756,28 | 100.906,40 |
88 | 143.243,72 | 424,96 | 741,14 | 1.166,10 | 143.243,72 | 44.575,07 | 57.497,42 | 102.072,49 |
89 | 142.502,58 | 422,76 | 743,34 | 1.166,10 | 142.502,58 | 44.997,83 | 58.240,75 | 103.238,59 |
90 | 141.759,25 | 420,55 | 745,54 | 1.166,10 | 141.759,25 | 45.418,38 | 58.986,30 | 104.404,68 |
91 | 141.013,70 | 418,34 | 747,75 | 1.166,10 | 141.013,70 | 45.836,72 | 59.734,05 | 105.570,78 |
92 | 140.265,95 | 416,12 | 749,97 | 1.166,10 | 140.265,95 | 46.252,85 | 60.484,02 | 106.736,87 |
93 | 139.515,98 | 413,90 | 752,20 | 1.166,10 | 139.515,98 | 46.666,74 | 61.236,22 | 107.902,97 |
94 | 138.763,78 | 411,67 | 754,43 | 1.166,10 | 138.763,78 | 47.078,41 | 61.990,65 | 109.069,06 |
95 | 138.009,35 | 409,43 | 756,67 | 1.166,10 | 138.009,35 | 47.487,84 | 62.747,32 | 110.235,16 |
96 | 137.252,68 | 407,18 | 758,91 | 1.166,10 | 137.252,68 | 47.895,02 | 63.506,23 | 111.401,25 |
97 | 136.493,77 | 404,93 | 761,16 | 1.166,10 | 136.493,77 | 48.299,95 | 64.267,40 | 112.567,35 |
98 | 135.732,60 | 402,67 | 763,42 | 1.166,10 | 135.732,60 | 48.702,63 | 65.030,82 | 113.733,44 |
99 | 134.969,18 | 400,41 | 765,69 | 1.166,10 | 134.969,18 | 49.103,03 | 65.796,50 | 114.899,54 |
100 | 134.203,50 | 398,14 | 767,96 | 1.166,10 | 134.203,50 | 49.501,17 | 66.564,46 | 116.065,63 |
101 | 133.435,54 | 395,86 | 770,24 | 1.166,10 | 133.435,54 | 49.897,03 | 67.334,70 | 117.231,73 |
102 | 132.665,30 | 393,57 | 772,52 | 1.166,10 | 132.665,30 | 50.290,60 | 68.107,22 | 118.397,82 |
103 | 131.892,78 | 391,28 | 774,81 | 1.166,10 | 131.892,78 | 50.681,89 | 68.882,03 | 119.563,92 |
104 | 131.117,97 | 388,98 | 777,11 | 1.166,10 | 131.117,97 | 51.070,87 | 69.659,15 | 120.730,01 |
105 | 130.340,85 | 386,68 | 779,42 | 1.166,10 | 130.340,85 | 51.457,55 | 70.438,56 | 121.896,11 |
106 | 129.561,44 | 384,37 | 781,73 | 1.166,10 | 129.561,44 | 51.841,91 | 71.220,29 | 123.062,20 |
107 | 128.779,71 | 382,05 | 784,05 | 1.166,10 | 128.779,71 | 52.223,96 | 72.004,34 | 124.228,30 |
108 | 127.995,66 | 379,72 | 786,37 | 1.166,10 | 127.995,66 | 52.603,68 | 72.790,72 | 125.394,40 |
109 | 127.209,28 | 377,39 | 788,71 | 1.166,10 | 127.209,28 | 52.981,07 | 73.579,42 | 126.560,49 |
110 | 126.420,58 | 375,05 | 791,05 | 1.166,10 | 126.420,58 | 53.356,11 | 74.370,47 | 127.726,59 |
111 | 125.629,53 | 372,70 | 793,39 | 1.166,10 | 125.629,53 | 53.728,82 | 75.163,87 | 128.892,68 |
112 | 124.836,13 | 370,35 | 795,75 | 1.166,10 | 124.836,13 | 54.099,16 | 75.959,61 | 130.058,78 |
113 | 124.040,39 | 367,99 | 798,11 | 1.166,10 | 124.040,39 | 54.467,15 | 76.757,72 | 131.224,87 |
114 | 123.242,28 | 365,62 | 800,48 | 1.166,10 | 123.242,28 | 54.832,77 | 77.558,20 | 132.390,97 |
115 | 122.441,80 | 363,24 | 802,85 | 1.166,10 | 122.441,80 | 55.196,01 | 78.361,05 | 133.557,06 |
116 | 121.638,95 | 360,86 | 805,23 | 1.166,10 | 121.638,95 | 55.556,87 | 79.166,28 | 134.723,16 |
117 | 120.833,72 | 358,47 | 807,62 | 1.166,10 | 120.833,72 | 55.915,35 | 79.973,90 | 135.889,25 |
118 | 120.026,10 | 356,08 | 810,02 | 1.166,10 | 120.026,10 | 56.271,43 | 80.783,92 | 137.055,35 |
119 | 119.216,08 | 353,67 | 812,42 | 1.166,10 | 119.216,08 | 56.625,10 | 81.596,34 | 138.221,44 |
120 | 118.403,66 | 351,26 | 814,83 | 1.166,10 | 118.403,66 | 56.976,36 | 82.411,17 | 139.387,54 |
121 | 117.588,83 | 348,85 | 817,25 | 1.166,10 | 117.588,83 | 57.325,21 | 83.228,42 | 140.553,63 |
122 | 116.771,58 | 346,42 | 819,67 | 1.166,10 | 116.771,58 | 57.671,63 | 84.048,10 | 141.719,73 |
123 | 115.951,90 | 343,99 | 822,10 | 1.166,10 | 115.951,90 | 58.015,62 | 84.870,20 | 142.885,82 |
124 | 115.129,80 | 341,55 | 824,54 | 1.166,10 | 115.129,80 | 58.357,18 | 85.694,74 | 144.051,92 |
125 | 114.305,26 | 339,11 | 826,99 | 1.166,10 | 114.305,26 | 58.696,28 | 86.521,73 | 145.218,01 |
126 | 113.478,27 | 336,65 | 829,44 | 1.166,10 | 113.478,27 | 59.032,93 | 87.351,18 | 146.384,11 |
127 | 112.648,82 | 334,19 | 831,90 | 1.166,10 | 112.648,82 | 59.367,12 | 88.183,08 | 147.550,20 |
128 | 111.816,92 | 331,72 | 834,37 | 1.166,10 | 111.816,92 | 59.698,85 | 89.017,45 | 148.716,30 |
129 | 110.982,55 | 329,25 | 836,85 | 1.166,10 | 110.982,55 | 60.028,10 | 89.854,30 | 149.882,39 |
130 | 110.145,70 | 326,77 | 839,33 | 1.166,10 | 110.145,70 | 60.354,86 | 90.693,63 | 151.048,49 |
131 | 109.306,37 | 324,28 | 841,82 | 1.166,10 | 109.306,37 | 60.679,14 | 91.535,45 | 152.214,59 |
132 | 108.464,55 | 321,78 | 844,32 | 1.166,10 | 108.464,55 | 61.000,92 | 92.379,76 | 153.380,68 |
133 | 107.620,24 | 319,27 | 846,82 | 1.166,10 | 107.620,24 | 61.320,19 | 93.226,59 | 154.546,78 |
134 | 106.773,41 | 316,76 | 849,33 | 1.166,10 | 106.773,41 | 61.636,95 | 94.075,92 | 155.712,87 |
135 | 105.924,08 | 314,24 | 851,85 | 1.166,10 | 105.924,08 | 61.951,19 | 94.927,77 | 156.878,97 |
136 | 105.072,23 | 311,71 | 854,38 | 1.166,10 | 105.072,23 | 62.262,91 | 95.782,16 | 158.045,06 |
137 | 104.217,84 | 309,18 | 856,92 | 1.166,10 | 104.217,84 | 62.572,09 | 96.639,07 | 159.211,16 |
138 | 103.360,93 | 306,64 | 859,46 | 1.166,10 | 103.360,93 | 62.878,72 | 97.498,53 | 160.377,25 |
139 | 102.501,47 | 304,09 | 862,01 | 1.166,10 | 102.501,47 | 63.182,81 | 98.360,54 | 161.543,35 |
140 | 101.639,46 | 301,53 | 864,56 | 1.166,10 | 101.639,46 | 63.484,34 | 99.225,10 | 162.709,44 |
141 | 100.774,90 | 298,97 | 867,13 | 1.166,10 | 100.774,90 | 63.783,31 | 100.092,23 | 163.875,54 |
142 | 99.907,77 | 296,39 | 869,70 | 1.166,10 | 99.907,77 | 64.079,70 | 100.961,93 | 165.041,63 |
143 | 99.038,07 | 293,81 | 872,28 | 1.166,10 | 99.038,07 | 64.373,51 | 101.834,22 | 166.207,73 |
144 | 98.165,78 | 291,23 | 874,87 | 1.166,10 | 98.165,78 | 64.664,74 | 102.709,09 | 167.373,82 |
145 | 97.290,91 | 288,63 | 877,47 | 1.166,10 | 97.290,91 | 64.953,37 | 103.586,55 | 168.539,92 |
146 | 96.413,45 | 286,03 | 880,07 | 1.166,10 | 96.413,45 | 65.239,39 | 104.466,62 | 169.706,01 |
147 | 95.533,38 | 283,42 | 882,68 | 1.166,10 | 95.533,38 | 65.522,81 | 105.349,30 | 170.872,11 |
148 | 94.650,70 | 280,80 | 885,30 | 1.166,10 | 94.650,70 | 65.803,61 | 106.234,60 | 172.038,20 |
149 | 93.765,40 | 278,17 | 887,92 | 1.166,10 | 93.765,40 | 66.081,78 | 107.122,52 | 173.204,30 |
150 | 92.877,48 | 275,54 | 890,56 | 1.166,10 | 92.877,48 | 66.357,31 | 108.013,08 | 174.370,39 |
151 | 91.986,92 | 272,89 | 893,20 | 1.166,10 | 91.986,92 | 66.630,21 | 108.906,28 | 175.536,49 |
152 | 91.093,72 | 270,24 | 895,85 | 1.166,10 | 91.093,72 | 66.900,45 | 109.802,13 | 176.702,58 |
153 | 90.197,87 | 267,59 | 898,51 | 1.166,10 | 90.197,87 | 67.168,04 | 110.700,64 | 177.868,68 |
154 | 89.299,36 | 264,92 | 901,17 | 1.166,10 | 89.299,36 | 67.432,96 | 111.601,81 | 179.034,78 |
155 | 88.398,19 | 262,25 | 903,85 | 1.166,10 | 88.398,19 | 67.695,21 | 112.505,66 | 180.200,87 |
156 | 87.494,34 | 259,57 | 906,53 | 1.166,10 | 87.494,34 | 67.954,78 | 113.412,19 | 181.366,97 |
157 | 86.587,81 | 256,88 | 909,22 | 1.166,10 | 86.587,81 | 68.211,65 | 114.321,41 | 182.533,06 |
158 | 85.678,59 | 254,18 | 911,92 | 1.166,10 | 85.678,59 | 68.465,83 | 115.233,32 | 183.699,16 |
159 | 84.766,68 | 251,47 | 914,62 | 1.166,10 | 84.766,68 | 68.717,31 | 116.147,94 | 184.865,25 |
160 | 83.852,06 | 248,76 | 917,33 | 1.166,10 | 83.852,06 | 68.966,07 | 117.065,28 | 186.031,35 |
161 | 82.934,72 | 246,04 | 920,06 | 1.166,10 | 82.934,72 | 69.212,11 | 117.985,33 | 187.197,44 |
162 | 82.014,67 | 243,31 | 922,79 | 1.166,10 | 82.014,67 | 69.455,42 | 118.908,12 | 188.363,54 |
163 | 81.091,88 | 240,57 | 925,52 | 1.166,10 | 81.091,88 | 69.695,99 | 119.833,64 | 189.529,63 |
164 | 80.166,36 | 237,83 | 928,27 | 1.166,10 | 80.166,36 | 69.933,82 | 120.761,91 | 190.695,73 |
165 | 79.238,09 | 235,07 | 931,02 | 1.166,10 | 79.238,09 | 70.168,89 | 121.692,93 | 191.861,82 |
166 | 78.307,07 | 232,31 | 933,78 | 1.166,10 | 78.307,07 | 70.401,20 | 122.626,72 | 193.027,92 |
167 | 77.373,28 | 229,54 | 936,55 | 1.166,10 | 77.373,28 | 70.630,74 | 123.563,27 | 194.194,01 |
168 | 76.436,73 | 226,76 | 939,33 | 1.166,10 | 76.436,73 | 70.857,50 | 124.502,60 | 195.360,11 |
169 | 75.497,40 | 223,98 | 942,12 | 1.166,10 | 75.497,40 | 71.081,48 | 125.444,72 | 196.526,20 |
170 | 74.555,28 | 221,18 | 944,91 | 1.166,10 | 74.555,28 | 71.302,66 | 126.389,64 | 197.692,30 |
171 | 73.610,36 | 218,38 | 947,72 | 1.166,10 | 73.610,36 | 71.521,04 | 127.337,36 | 198.858,39 |
172 | 72.662,64 | 215,57 | 950,53 | 1.166,10 | 72.662,64 | 71.736,60 | 128.287,88 | 200.024,49 |
173 | 71.712,12 | 212,75 | 953,35 | 1.166,10 | 71.712,12 | 71.949,35 | 129.241,23 | 201.190,58 |
174 | 70.758,77 | 209,92 | 956,18 | 1.166,10 | 70.758,77 | 72.159,27 | 130.197,41 | 202.356,68 |
175 | 69.802,59 | 207,08 | 959,01 | 1.166,10 | 69.802,59 | 72.366,35 | 131.156,43 | 203.522,77 |
176 | 68.843,57 | 204,24 | 961,86 | 1.166,10 | 68.843,57 | 72.570,58 | 132.118,29 | 204.688,87 |
177 | 67.881,71 | 201,38 | 964,71 | 1.166,10 | 67.881,71 | 72.771,97 | 133.083,00 | 205.854,97 |
178 | 66.917,00 | 198,52 | 967,57 | 1.166,10 | 66.917,00 | 72.970,49 | 134.050,57 | 207.021,06 |
179 | 65.949,43 | 195,65 | 970,45 | 1.166,10 | 65.949,43 | 73.166,14 | 135.021,02 | 208.187,16 |
180 | 64.978,98 | 192,77 | 973,32 | 1.166,10 | 64.978,98 | 73.358,91 | 135.994,34 | 209.353,25 |
181 | 64.005,66 | 189,88 | 976,21 | 1.166,10 | 64.005,66 | 73.548,79 | 136.970,55 | 210.519,35 |
182 | 63.029,45 | 186,99 | 979,11 | 1.166,10 | 63.029,45 | 73.735,78 | 137.949,66 | 211.685,44 |
183 | 62.050,34 | 184,08 | 982,01 | 1.166,10 | 62.050,34 | 73.919,86 | 138.931,67 | 212.851,54 |
184 | 61.068,33 | 181,17 | 984,93 | 1.166,10 | 61.068,33 | 74.101,03 | 139.916,60 | 214.017,63 |
185 | 60.083,40 | 178,25 | 987,85 | 1.166,10 | 60.083,40 | 74.279,28 | 140.904,45 | 215.183,73 |
186 | 59.095,55 | 175,32 | 990,78 | 1.166,10 | 59.095,55 | 74.454,60 | 141.895,23 | 216.349,82 |
187 | 58.104,77 | 172,38 | 993,72 | 1.166,10 | 58.104,77 | 74.626,97 | 142.888,94 | 217.515,92 |
188 | 57.111,06 | 169,43 | 996,67 | 1.166,10 | 57.111,06 | 74.796,40 | 143.885,61 | 218.682,01 |
189 | 56.114,39 | 166,47 | 999,62 | 1.166,10 | 56.114,39 | 74.962,88 | 144.885,23 | 219.848,11 |
190 | 55.114,77 | 163,51 | 1.002,59 | 1.166,10 | 55.114,77 | 75.126,38 | 145.887,82 | 221.014,20 |
191 | 54.112,18 | 160,53 | 1.005,56 | 1.166,10 | 54.112,18 | 75.286,92 | 146.893,38 | 222.180,30 |
192 | 53.106,62 | 157,55 | 1.008,55 | 1.166,10 | 53.106,62 | 75.444,46 | 147.901,93 | 223.346,39 |
193 | 52.098,07 | 154,56 | 1.011,54 | 1.166,10 | 52.098,07 | 75.599,02 | 148.913,47 | 224.512,49 |
194 | 51.086,53 | 151,56 | 1.014,54 | 1.166,10 | 51.086,53 | 75.750,58 | 149.928,00 | 225.678,58 |
195 | 50.072,00 | 148,55 | 1.017,55 | 1.166,10 | 50.072,00 | 75.899,13 | 150.945,55 | 226.844,68 |
196 | 49.054,45 | 145,53 | 1.020,57 | 1.166,10 | 49.054,45 | 76.044,65 | 151.966,12 | 228.010,77 |
197 | 48.033,88 | 142,50 | 1.023,59 | 1.166,10 | 48.033,88 | 76.187,15 | 152.989,71 | 229.176,87 |
198 | 47.010,29 | 139,46 | 1.026,63 | 1.166,10 | 47.010,29 | 76.326,62 | 154.016,35 | 230.342,97 |
199 | 45.983,65 | 136,42 | 1.029,68 | 1.166,10 | 45.983,65 | 76.463,04 | 155.046,02 | 231.509,06 |
200 | 44.953,98 | 133,36 | 1.032,73 | 1.166,10 | 44.953,98 | 76.596,40 | 156.078,76 | 232.675,16 |
201 | 43.921,24 | 130,30 | 1.035,80 | 1.166,10 | 43.921,24 | 76.726,70 | 157.114,55 | 233.841,25 |
202 | 42.885,45 | 127,23 | 1.038,87 | 1.166,10 | 42.885,45 | 76.853,93 | 158.153,42 | 235.007,35 |
203 | 41.846,58 | 124,14 | 1.041,95 | 1.166,10 | 41.846,58 | 76.978,07 | 159.195,37 | 236.173,44 |
204 | 40.804,63 | 121,05 | 1.045,04 | 1.166,10 | 40.804,63 | 77.099,13 | 160.240,41 | 237.339,54 |
205 | 39.759,59 | 117,95 | 1.048,14 | 1.166,10 | 39.759,59 | 77.217,08 | 161.288,55 | 238.505,63 |
206 | 38.711,45 | 114,84 | 1.051,25 | 1.166,10 | 38.711,45 | 77.331,92 | 162.339,80 | 239.671,73 |
207 | 37.660,20 | 111,73 | 1.054,37 | 1.166,10 | 37.660,20 | 77.443,65 | 163.394,17 | 240.837,82 |
208 | 36.605,83 | 108,60 | 1.057,50 | 1.166,10 | 36.605,83 | 77.552,25 | 164.451,67 | 242.003,92 |
209 | 35.548,33 | 105,46 | 1.060,64 | 1.166,10 | 35.548,33 | 77.657,71 | 165.512,31 | 243.170,01 |
210 | 34.487,69 | 102,31 | 1.063,78 | 1.166,10 | 34.487,69 | 77.760,02 | 166.576,09 | 244.336,11 |
211 | 33.423,91 | 99,16 | 1.066,94 | 1.166,10 | 33.423,91 | 77.859,18 | 167.643,03 | 245.502,20 |
212 | 32.356,97 | 95,99 | 1.070,10 | 1.166,10 | 32.356,97 | 77.955,17 | 168.713,13 | 246.668,30 |
213 | 31.286,87 | 92,82 | 1.073,28 | 1.166,10 | 31.286,87 | 78.047,99 | 169.786,41 | 247.834,39 |
214 | 30.213,59 | 89,63 | 1.076,46 | 1.166,10 | 30.213,59 | 78.137,62 | 170.862,87 | 249.000,49 |
215 | 29.137,13 | 86,44 | 1.079,66 | 1.166,10 | 29.137,13 | 78.224,06 | 171.942,52 | 250.166,58 |
216 | 28.057,48 | 83,24 | 1.082,86 | 1.166,10 | 28.057,48 | 78.307,30 | 173.025,38 | 251.332,68 |
217 | 26.974,62 | 80,02 | 1.086,07 | 1.166,10 | 26.974,62 | 78.387,32 | 174.111,45 | 252.498,77 |
218 | 25.888,55 | 76,80 | 1.089,29 | 1.166,10 | 25.888,55 | 78.464,13 | 175.200,74 | 253.664,87 |
219 | 24.799,26 | 73,57 | 1.092,52 | 1.166,10 | 24.799,26 | 78.537,70 | 176.293,27 | 254.830,96 |
220 | 23.706,73 | 70,33 | 1.095,77 | 1.166,10 | 23.706,73 | 78.608,03 | 177.389,03 | 255.997,06 |
221 | 22.610,97 | 67,08 | 1.099,02 | 1.166,10 | 22.610,97 | 78.675,11 | 178.488,05 | 257.163,16 |
222 | 21.511,95 | 63,82 | 1.102,28 | 1.166,10 | 21.511,95 | 78.738,92 | 179.590,33 | 258.329,25 |
223 | 20.409,67 | 60,55 | 1.105,55 | 1.166,10 | 20.409,67 | 78.799,47 | 180.695,87 | 259.495,35 |
224 | 19.304,13 | 57,27 | 1.108,83 | 1.166,10 | 19.304,13 | 78.856,74 | 181.804,70 | 260.661,44 |
225 | 18.195,30 | 53,98 | 1.112,12 | 1.166,10 | 18.195,30 | 78.910,72 | 182.916,81 | 261.827,54 |
226 | 17.083,19 | 50,68 | 1.115,42 | 1.166,10 | 17.083,19 | 78.961,40 | 184.032,23 | 262.993,63 |
227 | 15.967,77 | 47,37 | 1.118,72 | 1.166,10 | 15.967,77 | 79.008,77 | 185.150,95 | 264.159,73 |
228 | 14.849,05 | 44,05 | 1.122,04 | 1.166,10 | 14.849,05 | 79.052,82 | 186.273,00 | 265.325,82 |
229 | 13.727,00 | 40,72 | 1.125,37 | 1.166,10 | 13.727,00 | 79.093,55 | 187.398,37 | 266.491,92 |
230 | 12.601,63 | 37,38 | 1.128,71 | 1.166,10 | 12.601,63 | 79.130,93 | 188.527,08 | 267.658,01 |
231 | 11.472,92 | 34,04 | 1.132,06 | 1.166,10 | 11.472,92 | 79.164,97 | 189.659,14 | 268.824,11 |
232 | 10.340,86 | 30,68 | 1.135,42 | 1.166,10 | 10.340,86 | 79.195,65 | 190.794,56 | 269.990,20 |
233 | 9.205,44 | 27,31 | 1.138,79 | 1.166,10 | 9.205,44 | 79.222,96 | 191.933,34 | 271.156,30 |
234 | 8.066,66 | 23,93 | 1.142,16 | 1.166,10 | 8.066,66 | 79.246,89 | 193.075,51 | 272.322,39 |
235 | 6.924,49 | 20,54 | 1.145,55 | 1.166,10 | 6.924,49 | 79.267,43 | 194.221,06 | 273.488,49 |
236 | 5.778,94 | 17,14 | 1.148,95 | 1.166,10 | 5.778,94 | 79.284,57 | 195.370,01 | 274.654,58 |
237 | 4.629,99 | 13,74 | 1.152,36 | 1.166,10 | 4.629,99 | 79.298,31 | 196.522,37 | 275.820,68 |
238 | 3.477,63 | 10,32 | 1.155,78 | 1.166,10 | 3.477,63 | 79.308,63 | 197.678,15 | 276.986,77 |
239 | 2.321,85 | 6,89 | 1.159,21 | 1.166,10 | 2.321,85 | 79.315,52 | 198.837,35 | 278.152,87 |
240 | 1.162,65 | 3,45 | 1.162,65 | 1.166,10 | 1.162,65 | 79.318,96 | 200.000,00 | 279.318,96 |
- 81.784,10€
- Zinsanteil
- 1.176,43€
- Monatsrate
- 3,66%
- Sollzins p.a.
- 3,74%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 610,00 | 566,43 | 1.176,43 | 199.433,57 | 610,00 | 566,43 | 1.176,43 |
2 | 199.433,57 | 608,27 | 568,16 | 1.176,43 | 199.433,57 | 659,11 | 1.134,59 | 1.793,69 |
3 | 198.865,41 | 606,54 | 569,89 | 1.176,43 | 198.865,41 | 1.265,65 | 1.704,48 | 2.970,12 |
4 | 198.295,52 | 604,80 | 571,63 | 1.176,43 | 198.295,52 | 1.870,45 | 2.276,11 | 4.146,55 |
5 | 197.723,89 | 603,06 | 573,37 | 1.176,43 | 197.723,89 | 2.473,50 | 2.849,48 | 5.322,98 |
6 | 197.150,52 | 601,31 | 575,12 | 1.176,43 | 197.150,52 | 3.074,81 | 3.424,60 | 6.499,41 |
7 | 196.575,40 | 599,55 | 576,88 | 1.176,43 | 196.575,40 | 3.674,37 | 4.001,48 | 7.675,85 |
8 | 195.998,52 | 597,80 | 578,63 | 1.176,43 | 195.998,52 | 4.272,16 | 4.580,11 | 8.852,28 |
9 | 195.419,89 | 596,03 | 580,40 | 1.176,43 | 195.419,89 | 4.868,19 | 5.160,51 | 10.028,71 |
10 | 194.839,49 | 594,26 | 582,17 | 1.176,43 | 194.839,49 | 5.462,46 | 5.742,68 | 11.205,14 |
11 | 194.257,32 | 592,48 | 583,95 | 1.176,43 | 194.257,32 | 6.054,94 | 6.326,63 | 12.381,57 |
12 | 193.673,37 | 590,70 | 585,73 | 1.176,43 | 193.673,37 | 6.645,64 | 6.912,35 | 13.558,00 |
13 | 193.087,65 | 588,92 | 587,51 | 1.176,43 | 193.087,65 | 7.234,56 | 7.499,87 | 14.734,43 |
14 | 192.500,13 | 587,13 | 589,30 | 1.176,43 | 192.500,13 | 7.821,69 | 8.089,17 | 15.910,86 |
15 | 191.910,83 | 585,33 | 591,10 | 1.176,43 | 191.910,83 | 8.407,01 | 8.680,27 | 17.087,29 |
16 | 191.319,73 | 583,53 | 592,91 | 1.176,43 | 191.319,73 | 8.990,54 | 9.273,18 | 18.263,72 |
17 | 190.726,82 | 581,72 | 594,71 | 1.176,43 | 190.726,82 | 9.572,26 | 9.867,89 | 19.440,15 |
18 | 190.132,11 | 579,90 | 596,53 | 1.176,43 | 190.132,11 | 10.152,16 | 10.464,42 | 20.616,58 |
19 | 189.535,58 | 578,08 | 598,35 | 1.176,43 | 189.535,58 | 10.730,24 | 11.062,77 | 21.793,01 |
20 | 188.937,23 | 576,26 | 600,17 | 1.176,43 | 188.937,23 | 11.306,50 | 11.662,94 | 22.969,44 |
21 | 188.337,06 | 574,43 | 602,00 | 1.176,43 | 188.337,06 | 11.880,93 | 12.264,94 | 24.145,87 |
22 | 187.735,06 | 572,59 | 603,84 | 1.176,43 | 187.735,06 | 12.453,52 | 12.868,78 | 25.322,30 |
23 | 187.131,22 | 570,75 | 605,68 | 1.176,43 | 187.131,22 | 13.024,27 | 13.474,46 | 26.498,73 |
24 | 186.525,54 | 568,90 | 607,53 | 1.176,43 | 186.525,54 | 13.593,17 | 14.081,98 | 27.675,16 |
25 | 185.918,02 | 567,05 | 609,38 | 1.176,43 | 185.918,02 | 14.160,22 | 14.691,37 | 28.851,59 |
26 | 185.308,63 | 565,19 | 611,24 | 1.176,43 | 185.308,63 | 14.725,42 | 15.302,60 | 30.028,02 |
27 | 184.697,40 | 563,33 | 613,10 | 1.176,43 | 184.697,40 | 15.288,74 | 15.915,71 | 31.204,45 |
28 | 184.084,29 | 561,46 | 614,97 | 1.176,43 | 184.084,29 | 15.850,20 | 16.530,68 | 32.380,88 |
29 | 183.469,32 | 559,58 | 616,85 | 1.176,43 | 183.469,32 | 16.409,78 | 17.147,53 | 33.557,31 |
30 | 182.852,47 | 557,70 | 618,73 | 1.176,43 | 182.852,47 | 16.967,48 | 17.766,26 | 34.733,74 |
31 | 182.233,74 | 555,81 | 620,62 | 1.176,43 | 182.233,74 | 17.523,29 | 18.386,88 | 35.910,17 |
32 | 181.613,12 | 553,92 | 622,51 | 1.176,43 | 181.613,12 | 18.077,21 | 19.009,39 | 37.086,60 |
33 | 180.990,61 | 552,02 | 624,41 | 1.176,43 | 180.990,61 | 18.629,24 | 19.633,80 | 38.263,03 |
34 | 180.366,20 | 550,12 | 626,31 | 1.176,43 | 180.366,20 | 19.179,35 | 20.260,11 | 39.439,46 |
35 | 179.739,89 | 548,21 | 628,22 | 1.176,43 | 179.739,89 | 19.727,56 | 20.888,33 | 40.615,89 |
36 | 179.111,67 | 546,29 | 630,14 | 1.176,43 | 179.111,67 | 20.273,85 | 21.518,47 | 41.792,32 |
37 | 178.481,53 | 544,37 | 632,06 | 1.176,43 | 178.481,53 | 20.818,22 | 22.150,53 | 42.968,75 |
38 | 177.849,47 | 542,44 | 633,99 | 1.176,43 | 177.849,47 | 21.360,66 | 22.784,52 | 44.145,18 |
39 | 177.215,48 | 540,51 | 635,92 | 1.176,43 | 177.215,48 | 21.901,17 | 23.420,45 | 45.321,61 |
40 | 176.579,55 | 538,57 | 637,86 | 1.176,43 | 176.579,55 | 22.439,73 | 24.058,31 | 46.498,04 |
41 | 175.941,69 | 536,62 | 639,81 | 1.176,43 | 175.941,69 | 22.976,36 | 24.698,12 | 47.674,47 |
42 | 175.301,88 | 534,67 | 641,76 | 1.176,43 | 175.301,88 | 23.511,03 | 25.339,88 | 48.850,90 |
43 | 174.660,12 | 532,71 | 643,72 | 1.176,43 | 174.660,12 | 24.043,74 | 25.983,59 | 50.027,33 |
44 | 174.016,41 | 530,75 | 645,68 | 1.176,43 | 174.016,41 | 24.574,49 | 26.629,27 | 51.203,76 |
45 | 173.370,73 | 528,78 | 647,65 | 1.176,43 | 173.370,73 | 25.103,27 | 27.276,92 | 52.380,19 |
46 | 172.723,08 | 526,81 | 649,62 | 1.176,43 | 172.723,08 | 25.630,08 | 27.926,55 | 53.556,63 |
47 | 172.073,45 | 524,82 | 651,61 | 1.176,43 | 172.073,45 | 26.154,90 | 28.578,15 | 54.733,06 |
48 | 171.421,85 | 522,84 | 653,59 | 1.176,43 | 171.421,85 | 26.677,74 | 29.231,75 | 55.909,49 |
49 | 170.768,25 | 520,84 | 655,59 | 1.176,43 | 170.768,25 | 27.198,58 | 29.887,34 | 57.085,92 |
50 | 170.112,66 | 518,84 | 657,59 | 1.176,43 | 170.112,66 | 27.717,42 | 30.544,92 | 58.262,35 |
51 | 169.455,08 | 516,84 | 659,59 | 1.176,43 | 169.455,08 | 28.234,26 | 31.204,51 | 59.438,78 |
52 | 168.795,49 | 514,83 | 661,60 | 1.176,43 | 168.795,49 | 28.749,09 | 31.866,12 | 60.615,21 |
53 | 168.133,88 | 512,81 | 663,62 | 1.176,43 | 168.133,88 | 29.261,90 | 32.529,74 | 61.791,64 |
54 | 167.470,26 | 510,78 | 665,65 | 1.176,43 | 167.470,26 | 29.772,68 | 33.195,39 | 62.968,07 |
55 | 166.804,61 | 508,75 | 667,68 | 1.176,43 | 166.804,61 | 30.281,44 | 33.863,06 | 64.144,50 |
56 | 166.136,94 | 506,72 | 669,71 | 1.176,43 | 166.136,94 | 30.788,15 | 34.532,78 | 65.320,93 |
57 | 165.467,22 | 504,68 | 671,76 | 1.176,43 | 165.467,22 | 31.292,83 | 35.204,53 | 66.497,36 |
58 | 164.795,47 | 502,63 | 673,80 | 1.176,43 | 164.795,47 | 31.795,45 | 35.878,33 | 67.673,79 |
59 | 164.121,67 | 500,57 | 675,86 | 1.176,43 | 164.121,67 | 32.296,03 | 36.554,19 | 68.850,22 |
60 | 163.445,81 | 498,51 | 677,92 | 1.176,43 | 163.445,81 | 32.794,53 | 37.232,11 | 70.026,65 |
61 | 162.767,89 | 496,44 | 679,99 | 1.176,43 | 162.767,89 | 33.290,98 | 37.912,10 | 71.203,08 |
62 | 162.087,90 | 494,37 | 682,06 | 1.176,43 | 162.087,90 | 33.785,34 | 38.594,16 | 72.379,51 |
63 | 161.405,84 | 492,29 | 684,14 | 1.176,43 | 161.405,84 | 34.277,63 | 39.278,31 | 73.555,94 |
64 | 160.721,69 | 490,20 | 686,23 | 1.176,43 | 160.721,69 | 34.767,83 | 39.964,54 | 74.732,37 |
65 | 160.035,46 | 488,11 | 688,32 | 1.176,43 | 160.035,46 | 35.255,94 | 40.652,86 | 75.908,80 |
66 | 159.347,14 | 486,01 | 690,42 | 1.176,43 | 159.347,14 | 35.741,95 | 41.343,28 | 77.085,23 |
67 | 158.656,72 | 483,90 | 692,53 | 1.176,43 | 158.656,72 | 36.225,85 | 42.035,81 | 78.261,66 |
68 | 157.964,19 | 481,79 | 694,64 | 1.176,43 | 157.964,19 | 36.707,64 | 42.730,45 | 79.438,09 |
69 | 157.269,55 | 479,67 | 696,76 | 1.176,43 | 157.269,55 | 37.187,32 | 43.427,20 | 80.614,52 |
70 | 156.572,80 | 477,55 | 698,88 | 1.176,43 | 156.572,80 | 37.664,86 | 44.126,09 | 81.790,95 |
71 | 155.873,91 | 475,42 | 701,01 | 1.176,43 | 155.873,91 | 38.140,28 | 44.827,10 | 82.967,38 |
72 | 155.172,90 | 473,28 | 703,15 | 1.176,43 | 155.172,90 | 38.613,56 | 45.530,26 | 84.143,81 |
73 | 154.469,74 | 471,13 | 705,30 | 1.176,43 | 154.469,74 | 39.084,69 | 46.235,55 | 85.320,24 |
74 | 153.764,45 | 468,98 | 707,45 | 1.176,43 | 153.764,45 | 39.553,67 | 46.943,00 | 86.496,67 |
75 | 153.057,00 | 466,82 | 709,61 | 1.176,43 | 153.057,00 | 40.020,49 | 47.652,61 | 87.673,10 |
76 | 152.347,39 | 464,66 | 711,77 | 1.176,43 | 152.347,39 | 40.485,15 | 48.364,38 | 88.849,53 |
77 | 151.635,62 | 462,49 | 713,94 | 1.176,43 | 151.635,62 | 40.947,64 | 49.078,32 | 90.025,96 |
78 | 150.921,68 | 460,31 | 716,12 | 1.176,43 | 150.921,68 | 41.407,95 | 49.794,44 | 91.202,39 |
79 | 150.205,56 | 458,13 | 718,30 | 1.176,43 | 150.205,56 | 41.866,08 | 50.512,74 | 92.378,82 |
80 | 149.487,26 | 455,94 | 720,49 | 1.176,43 | 149.487,26 | 42.322,02 | 51.233,24 | 93.555,25 |
81 | 148.766,76 | 453,74 | 722,69 | 1.176,43 | 148.766,76 | 42.775,76 | 51.955,93 | 94.731,68 |
82 | 148.044,07 | 451,53 | 724,90 | 1.176,43 | 148.044,07 | 43.227,29 | 52.680,82 | 95.908,11 |
83 | 147.319,18 | 449,32 | 727,11 | 1.176,43 | 147.319,18 | 43.676,61 | 53.407,93 | 97.084,54 |
84 | 146.592,07 | 447,11 | 729,32 | 1.176,43 | 146.592,07 | 44.123,72 | 54.137,26 | 98.260,98 |
85 | 145.862,74 | 444,88 | 731,55 | 1.176,43 | 145.862,74 | 44.568,60 | 54.868,80 | 99.437,41 |
86 | 145.131,20 | 442,65 | 733,78 | 1.176,43 | 145.131,20 | 45.011,25 | 55.602,58 | 100.613,84 |
87 | 144.397,42 | 440,41 | 736,02 | 1.176,43 | 144.397,42 | 45.451,66 | 56.338,60 | 101.790,27 |
88 | 143.661,40 | 438,17 | 738,26 | 1.176,43 | 143.661,40 | 45.889,83 | 57.076,87 | 102.966,70 |
89 | 142.923,13 | 435,92 | 740,51 | 1.176,43 | 142.923,13 | 46.325,75 | 57.817,38 | 104.143,13 |
90 | 142.182,62 | 433,66 | 742,77 | 1.176,43 | 142.182,62 | 46.759,40 | 58.560,15 | 105.319,56 |
91 | 141.439,85 | 431,39 | 745,04 | 1.176,43 | 141.439,85 | 47.190,79 | 59.305,19 | 106.495,99 |
92 | 140.694,81 | 429,12 | 747,31 | 1.176,43 | 140.694,81 | 47.619,91 | 60.052,50 | 107.672,42 |
93 | 139.947,50 | 426,84 | 749,59 | 1.176,43 | 139.947,50 | 48.046,75 | 60.802,09 | 108.848,85 |
94 | 139.197,91 | 424,55 | 751,88 | 1.176,43 | 139.197,91 | 48.471,31 | 61.553,97 | 110.025,28 |
95 | 138.446,03 | 422,26 | 754,17 | 1.176,43 | 138.446,03 | 48.893,57 | 62.308,14 | 111.201,71 |
96 | 137.691,86 | 419,96 | 756,47 | 1.176,43 | 137.691,86 | 49.313,53 | 63.064,61 | 112.378,14 |
97 | 136.935,39 | 417,65 | 758,78 | 1.176,43 | 136.935,39 | 49.731,18 | 63.823,39 | 113.554,57 |
98 | 136.176,61 | 415,34 | 761,09 | 1.176,43 | 136.176,61 | 50.146,52 | 64.584,48 | 114.731,00 |
99 | 135.415,52 | 413,02 | 763,41 | 1.176,43 | 135.415,52 | 50.559,54 | 65.347,89 | 115.907,43 |
100 | 134.652,11 | 410,69 | 765,74 | 1.176,43 | 134.652,11 | 50.970,23 | 66.113,63 | 117.083,86 |
101 | 133.886,37 | 408,35 | 768,08 | 1.176,43 | 133.886,37 | 51.378,58 | 66.881,71 | 118.260,29 |
102 | 133.118,29 | 406,01 | 770,42 | 1.176,43 | 133.118,29 | 51.784,59 | 67.652,13 | 119.436,72 |
103 | 132.347,87 | 403,66 | 772,77 | 1.176,43 | 132.347,87 | 52.188,25 | 68.424,90 | 120.613,15 |
104 | 131.575,10 | 401,30 | 775,13 | 1.176,43 | 131.575,10 | 52.589,55 | 69.200,03 | 121.789,58 |
105 | 130.799,97 | 398,94 | 777,49 | 1.176,43 | 130.799,97 | 52.988,49 | 69.977,52 | 122.966,01 |
106 | 130.022,48 | 396,57 | 779,86 | 1.176,43 | 130.022,48 | 53.385,06 | 70.757,38 | 124.142,44 |
107 | 129.242,62 | 394,19 | 782,24 | 1.176,43 | 129.242,62 | 53.779,25 | 71.539,62 | 125.318,87 |
108 | 128.460,38 | 391,80 | 784,63 | 1.176,43 | 128.460,38 | 54.171,06 | 72.324,24 | 126.495,30 |
109 | 127.675,76 | 389,41 | 787,02 | 1.176,43 | 127.675,76 | 54.560,47 | 73.111,26 | 127.671,73 |
110 | 126.888,74 | 387,01 | 789,42 | 1.176,43 | 126.888,74 | 54.947,48 | 73.900,68 | 128.848,16 |
111 | 126.099,32 | 384,60 | 791,83 | 1.176,43 | 126.099,32 | 55.332,08 | 74.692,51 | 130.024,59 |
112 | 125.307,49 | 382,19 | 794,24 | 1.176,43 | 125.307,49 | 55.714,27 | 75.486,75 | 131.201,02 |
113 | 124.513,25 | 379,77 | 796,66 | 1.176,43 | 124.513,25 | 56.094,04 | 76.283,42 | 132.377,45 |
114 | 123.716,58 | 377,34 | 799,09 | 1.176,43 | 123.716,58 | 56.471,37 | 77.082,51 | 133.553,88 |
115 | 122.917,49 | 374,90 | 801,53 | 1.176,43 | 122.917,49 | 56.846,27 | 77.884,04 | 134.730,31 |
116 | 122.115,96 | 372,45 | 803,98 | 1.176,43 | 122.115,96 | 57.218,72 | 78.688,02 | 135.906,74 |
117 | 121.311,98 | 370,00 | 806,43 | 1.176,43 | 121.311,98 | 57.588,72 | 79.494,45 | 137.083,17 |
118 | 120.505,55 | 367,54 | 808,89 | 1.176,43 | 120.505,55 | 57.956,27 | 80.303,34 | 138.259,60 |
119 | 119.696,66 | 365,07 | 811,36 | 1.176,43 | 119.696,66 | 58.321,34 | 81.114,69 | 139.436,03 |
120 | 118.885,31 | 362,60 | 813,83 | 1.176,43 | 118.885,31 | 58.683,94 | 81.928,52 | 140.612,46 |
121 | 118.071,48 | 360,12 | 816,31 | 1.176,43 | 118.071,48 | 59.044,06 | 82.744,84 | 141.788,89 |
122 | 117.255,16 | 357,63 | 818,80 | 1.176,43 | 117.255,16 | 59.401,69 | 83.563,64 | 142.965,32 |
123 | 116.436,36 | 355,13 | 821,30 | 1.176,43 | 116.436,36 | 59.756,82 | 84.384,94 | 144.141,76 |
124 | 115.615,06 | 352,63 | 823,80 | 1.176,43 | 115.615,06 | 60.109,44 | 85.208,74 | 145.318,19 |
125 | 114.791,26 | 350,11 | 826,32 | 1.176,43 | 114.791,26 | 60.459,56 | 86.035,06 | 146.494,62 |
126 | 113.964,94 | 347,59 | 828,84 | 1.176,43 | 113.964,94 | 60.807,15 | 86.863,90 | 147.671,05 |
127 | 113.136,10 | 345,07 | 831,37 | 1.176,43 | 113.136,10 | 61.152,22 | 87.695,26 | 148.847,48 |
128 | 112.304,74 | 342,53 | 833,90 | 1.176,43 | 112.304,74 | 61.494,75 | 88.529,16 | 150.023,91 |
129 | 111.470,84 | 339,99 | 836,44 | 1.176,43 | 111.470,84 | 61.834,73 | 89.365,61 | 151.200,34 |
130 | 110.634,39 | 337,43 | 839,00 | 1.176,43 | 110.634,39 | 62.172,17 | 90.204,60 | 152.376,77 |
131 | 109.795,40 | 334,88 | 841,55 | 1.176,43 | 109.795,40 | 62.507,04 | 91.046,15 | 153.553,20 |
132 | 108.953,85 | 332,31 | 844,12 | 1.176,43 | 108.953,85 | 62.839,35 | 91.890,28 | 154.729,63 |
133 | 108.109,72 | 329,73 | 846,70 | 1.176,43 | 108.109,72 | 63.169,09 | 92.736,97 | 155.906,06 |
134 | 107.263,03 | 327,15 | 849,28 | 1.176,43 | 107.263,03 | 63.496,24 | 93.586,25 | 157.082,49 |
135 | 106.413,75 | 324,56 | 851,87 | 1.176,43 | 106.413,75 | 63.820,80 | 94.438,12 | 158.258,92 |
136 | 105.561,88 | 321,96 | 854,47 | 1.176,43 | 105.561,88 | 64.142,76 | 95.292,58 | 159.435,35 |
137 | 104.707,42 | 319,36 | 857,07 | 1.176,43 | 104.707,42 | 64.462,12 | 96.149,66 | 160.611,78 |
138 | 103.850,34 | 316,74 | 859,69 | 1.176,43 | 103.850,34 | 64.778,87 | 97.009,34 | 161.788,21 |
139 | 102.990,66 | 314,12 | 862,31 | 1.176,43 | 102.990,66 | 65.092,99 | 97.871,65 | 162.964,64 |
140 | 102.128,35 | 311,49 | 864,94 | 1.176,43 | 102.128,35 | 65.404,48 | 98.736,59 | 164.141,07 |
141 | 101.263,41 | 308,85 | 867,58 | 1.176,43 | 101.263,41 | 65.713,33 | 99.604,17 | 165.317,50 |
142 | 100.395,83 | 306,21 | 870,22 | 1.176,43 | 100.395,83 | 66.019,54 | 100.474,39 | 166.493,93 |
143 | 99.525,61 | 303,55 | 872,88 | 1.176,43 | 99.525,61 | 66.323,09 | 101.347,27 | 167.670,36 |
144 | 98.652,73 | 300,89 | 875,54 | 1.176,43 | 98.652,73 | 66.623,98 | 102.222,81 | 168.846,79 |
145 | 97.777,19 | 298,22 | 878,21 | 1.176,43 | 97.777,19 | 66.922,20 | 103.101,02 | 170.023,22 |
146 | 96.898,98 | 295,54 | 880,89 | 1.176,43 | 96.898,98 | 67.217,75 | 103.981,91 | 171.199,65 |
147 | 96.018,09 | 292,86 | 883,58 | 1.176,43 | 96.018,09 | 67.510,60 | 104.865,48 | 172.376,08 |
148 | 95.134,52 | 290,16 | 886,27 | 1.176,43 | 95.134,52 | 67.800,76 | 105.751,75 | 173.552,51 |
149 | 94.248,25 | 287,46 | 888,97 | 1.176,43 | 94.248,25 | 68.088,22 | 106.640,72 | 174.728,94 |
150 | 93.359,28 | 284,75 | 891,68 | 1.176,43 | 93.359,28 | 68.372,96 | 107.532,41 | 175.905,37 |
151 | 92.467,59 | 282,03 | 894,40 | 1.176,43 | 92.467,59 | 68.654,99 | 108.426,81 | 177.081,80 |
152 | 91.573,19 | 279,30 | 897,13 | 1.176,43 | 91.573,19 | 68.934,29 | 109.323,94 | 178.258,23 |
153 | 90.676,06 | 276,56 | 899,87 | 1.176,43 | 90.676,06 | 69.210,85 | 110.223,81 | 179.434,66 |
154 | 89.776,19 | 273,82 | 902,61 | 1.176,43 | 89.776,19 | 69.484,67 | 111.126,43 | 180.611,09 |
155 | 88.873,57 | 271,06 | 905,37 | 1.176,43 | 88.873,57 | 69.755,73 | 112.031,79 | 181.787,52 |
156 | 87.968,21 | 268,30 | 908,13 | 1.176,43 | 87.968,21 | 70.024,03 | 112.939,92 | 182.963,95 |
157 | 87.060,08 | 265,53 | 910,90 | 1.176,43 | 87.060,08 | 70.289,57 | 113.850,82 | 184.140,38 |
158 | 86.149,18 | 262,76 | 913,68 | 1.176,43 | 86.149,18 | 70.552,32 | 114.764,49 | 185.316,81 |
159 | 85.235,51 | 259,97 | 916,46 | 1.176,43 | 85.235,51 | 70.812,29 | 115.680,95 | 186.493,24 |
160 | 84.319,05 | 257,17 | 919,26 | 1.176,43 | 84.319,05 | 71.069,46 | 116.600,21 | 187.669,67 |
161 | 83.399,79 | 254,37 | 922,06 | 1.176,43 | 83.399,79 | 71.323,83 | 117.522,27 | 188.846,10 |
162 | 82.477,73 | 251,56 | 924,87 | 1.176,43 | 82.477,73 | 71.575,39 | 118.447,14 | 190.022,54 |
163 | 81.552,86 | 248,74 | 927,69 | 1.176,43 | 81.552,86 | 71.824,13 | 119.374,84 | 191.198,97 |
164 | 80.625,16 | 245,91 | 930,52 | 1.176,43 | 80.625,16 | 72.070,03 | 120.305,36 | 192.375,40 |
165 | 79.694,64 | 243,07 | 933,36 | 1.176,43 | 79.694,64 | 72.313,10 | 121.238,72 | 193.551,83 |
166 | 78.761,28 | 240,22 | 936,21 | 1.176,43 | 78.761,28 | 72.553,32 | 122.174,93 | 194.728,26 |
167 | 77.825,07 | 237,37 | 939,06 | 1.176,43 | 77.825,07 | 72.790,69 | 123.114,00 | 195.904,69 |
168 | 76.886,00 | 234,50 | 941,93 | 1.176,43 | 76.886,00 | 73.025,19 | 124.055,92 | 197.081,12 |
169 | 75.944,08 | 231,63 | 944,80 | 1.176,43 | 75.944,08 | 73.256,82 | 125.000,72 | 198.257,55 |
170 | 74.999,28 | 228,75 | 947,68 | 1.176,43 | 74.999,28 | 73.485,57 | 125.948,41 | 199.433,98 |
171 | 74.051,59 | 225,86 | 950,57 | 1.176,43 | 74.051,59 | 73.711,43 | 126.898,98 | 200.610,41 |
172 | 73.101,02 | 222,96 | 953,47 | 1.176,43 | 73.101,02 | 73.934,39 | 127.852,45 | 201.786,84 |
173 | 72.147,55 | 220,05 | 956,38 | 1.176,43 | 72.147,55 | 74.154,44 | 128.808,83 | 202.963,27 |
174 | 71.191,17 | 217,13 | 959,30 | 1.176,43 | 71.191,17 | 74.371,57 | 129.768,13 | 204.139,70 |
175 | 70.231,87 | 214,21 | 962,22 | 1.176,43 | 70.231,87 | 74.585,78 | 130.730,35 | 205.316,13 |
176 | 69.269,65 | 211,27 | 965,16 | 1.176,43 | 69.269,65 | 74.797,05 | 131.695,51 | 206.492,56 |
177 | 68.304,49 | 208,33 | 968,10 | 1.176,43 | 68.304,49 | 75.005,38 | 132.663,61 | 207.668,99 |
178 | 67.336,39 | 205,38 | 971,05 | 1.176,43 | 67.336,39 | 75.210,75 | 133.634,67 | 208.845,42 |
179 | 66.365,33 | 202,41 | 974,02 | 1.176,43 | 66.365,33 | 75.413,17 | 134.608,68 | 210.021,85 |
180 | 65.391,32 | 199,44 | 976,99 | 1.176,43 | 65.391,32 | 75.612,61 | 135.585,67 | 211.198,28 |
181 | 64.414,33 | 196,46 | 979,97 | 1.176,43 | 64.414,33 | 75.809,07 | 136.565,64 | 212.374,71 |
182 | 63.434,36 | 193,47 | 982,96 | 1.176,43 | 63.434,36 | 76.002,55 | 137.548,59 | 213.551,14 |
183 | 62.451,41 | 190,48 | 985,95 | 1.176,43 | 62.451,41 | 76.193,03 | 138.534,54 | 214.727,57 |
184 | 61.465,46 | 187,47 | 988,96 | 1.176,43 | 61.465,46 | 76.380,50 | 139.523,50 | 215.904,00 |
185 | 60.476,50 | 184,45 | 991,98 | 1.176,43 | 60.476,50 | 76.564,95 | 140.515,48 | 217.080,43 |
186 | 59.484,52 | 181,43 | 995,00 | 1.176,43 | 59.484,52 | 76.746,38 | 141.510,48 | 218.256,86 |
187 | 58.489,52 | 178,39 | 998,04 | 1.176,43 | 58.489,52 | 76.924,77 | 142.508,52 | 219.433,29 |
188 | 57.491,48 | 175,35 | 1.001,08 | 1.176,43 | 57.491,48 | 77.100,12 | 143.509,60 | 220.609,72 |
189 | 56.490,40 | 172,30 | 1.004,13 | 1.176,43 | 56.490,40 | 77.272,41 | 144.513,74 | 221.786,15 |
190 | 55.486,26 | 169,23 | 1.007,20 | 1.176,43 | 55.486,26 | 77.441,65 | 145.520,93 | 222.962,58 |
191 | 54.479,07 | 166,16 | 1.010,27 | 1.176,43 | 54.479,07 | 77.607,81 | 146.531,20 | 224.139,01 |
192 | 53.468,80 | 163,08 | 1.013,35 | 1.176,43 | 53.468,80 | 77.770,89 | 147.544,55 | 225.315,44 |
193 | 52.455,45 | 159,99 | 1.016,44 | 1.176,43 | 52.455,45 | 77.930,88 | 148.561,00 | 226.491,87 |
194 | 51.439,00 | 156,89 | 1.019,54 | 1.176,43 | 51.439,00 | 78.087,77 | 149.580,54 | 227.668,30 |
195 | 50.419,46 | 153,78 | 1.022,65 | 1.176,43 | 50.419,46 | 78.241,55 | 150.603,19 | 228.844,73 |
196 | 49.396,81 | 150,66 | 1.025,77 | 1.176,43 | 49.396,81 | 78.392,21 | 151.628,96 | 230.021,16 |
197 | 48.371,04 | 147,53 | 1.028,90 | 1.176,43 | 48.371,04 | 78.539,74 | 152.657,86 | 231.197,59 |
198 | 47.342,14 | 144,39 | 1.032,04 | 1.176,43 | 47.342,14 | 78.684,13 | 153.689,89 | 232.374,02 |
199 | 46.310,11 | 141,25 | 1.035,18 | 1.176,43 | 46.310,11 | 78.825,38 | 154.725,08 | 233.550,45 |
200 | 45.274,92 | 138,09 | 1.038,34 | 1.176,43 | 45.274,92 | 78.963,47 | 155.763,42 | 234.726,88 |
201 | 44.236,58 | 134,92 | 1.041,51 | 1.176,43 | 44.236,58 | 79.098,39 | 156.804,93 | 235.903,32 |
202 | 43.195,07 | 131,74 | 1.044,69 | 1.176,43 | 43.195,07 | 79.230,13 | 157.849,61 | 237.079,75 |
203 | 42.150,39 | 128,56 | 1.047,87 | 1.176,43 | 42.150,39 | 79.358,69 | 158.897,48 | 238.256,18 |
204 | 41.102,52 | 125,36 | 1.051,07 | 1.176,43 | 41.102,52 | 79.484,05 | 159.948,55 | 239.432,61 |
205 | 40.051,45 | 122,16 | 1.054,27 | 1.176,43 | 40.051,45 | 79.606,21 | 161.002,83 | 240.609,04 |
206 | 38.997,17 | 118,94 | 1.057,49 | 1.176,43 | 38.997,17 | 79.725,15 | 162.060,31 | 241.785,47 |
207 | 37.939,69 | 115,72 | 1.060,71 | 1.176,43 | 37.939,69 | 79.840,87 | 163.121,03 | 242.961,90 |
208 | 36.878,97 | 112,48 | 1.063,95 | 1.176,43 | 36.878,97 | 79.953,35 | 164.184,98 | 244.138,33 |
209 | 35.815,02 | 109,24 | 1.067,19 | 1.176,43 | 35.815,02 | 80.062,59 | 165.252,17 | 245.314,76 |
210 | 34.747,83 | 105,98 | 1.070,45 | 1.176,43 | 34.747,83 | 80.168,57 | 166.322,62 | 246.491,19 |
211 | 33.677,38 | 102,72 | 1.073,71 | 1.176,43 | 33.677,38 | 80.271,28 | 167.396,34 | 247.667,62 |
212 | 32.603,66 | 99,44 | 1.076,99 | 1.176,43 | 32.603,66 | 80.370,72 | 168.473,32 | 248.844,05 |
213 | 31.526,68 | 96,16 | 1.080,27 | 1.176,43 | 31.526,68 | 80.466,88 | 169.553,60 | 250.020,48 |
214 | 30.446,40 | 92,86 | 1.083,57 | 1.176,43 | 30.446,40 | 80.559,74 | 170.637,17 | 251.196,91 |
215 | 29.362,83 | 89,56 | 1.086,87 | 1.176,43 | 29.362,83 | 80.649,30 | 171.724,04 | 252.373,34 |
216 | 28.275,96 | 86,24 | 1.090,19 | 1.176,43 | 28.275,96 | 80.735,54 | 172.814,23 | 253.549,77 |
217 | 27.185,77 | 82,92 | 1.093,51 | 1.176,43 | 27.185,77 | 80.818,46 | 173.907,74 | 254.726,20 |
218 | 26.092,26 | 79,58 | 1.096,85 | 1.176,43 | 26.092,26 | 80.898,04 | 175.004,59 | 255.902,63 |
219 | 24.995,41 | 76,24 | 1.100,19 | 1.176,43 | 24.995,41 | 80.974,27 | 176.104,79 | 257.079,06 |
220 | 23.895,21 | 72,88 | 1.103,55 | 1.176,43 | 23.895,21 | 81.047,15 | 177.208,34 | 258.255,49 |
221 | 22.791,66 | 69,51 | 1.106,92 | 1.176,43 | 22.791,66 | 81.116,67 | 178.315,25 | 259.431,92 |
222 | 21.684,75 | 66,14 | 1.110,29 | 1.176,43 | 21.684,75 | 81.182,81 | 179.425,54 | 260.608,35 |
223 | 20.574,46 | 62,75 | 1.113,68 | 1.176,43 | 20.574,46 | 81.245,56 | 180.539,22 | 261.784,78 |
224 | 19.460,78 | 59,36 | 1.117,07 | 1.176,43 | 19.460,78 | 81.304,91 | 181.656,30 | 262.961,21 |
225 | 18.343,70 | 55,95 | 1.120,48 | 1.176,43 | 18.343,70 | 81.360,86 | 182.776,78 | 264.137,64 |
226 | 17.223,22 | 52,53 | 1.123,90 | 1.176,43 | 17.223,22 | 81.413,39 | 183.900,68 | 265.314,07 |
227 | 16.099,32 | 49,10 | 1.127,33 | 1.176,43 | 16.099,32 | 81.462,50 | 185.028,01 | 266.490,50 |
228 | 14.971,99 | 45,66 | 1.130,77 | 1.176,43 | 14.971,99 | 81.508,16 | 186.158,77 | 267.666,93 |
229 | 13.841,23 | 42,22 | 1.134,21 | 1.176,43 | 13.841,23 | 81.550,38 | 187.292,99 | 268.843,36 |
230 | 12.707,01 | 38,76 | 1.137,67 | 1.176,43 | 12.707,01 | 81.589,13 | 188.430,66 | 270.019,79 |
231 | 11.569,34 | 35,29 | 1.141,14 | 1.176,43 | 11.569,34 | 81.624,42 | 189.571,80 | 271.196,22 |
232 | 10.428,20 | 31,81 | 1.144,62 | 1.176,43 | 10.428,20 | 81.656,23 | 190.716,43 | 272.372,65 |
233 | 9.283,57 | 28,31 | 1.148,12 | 1.176,43 | 9.283,57 | 81.684,54 | 191.864,54 | 273.549,08 |
234 | 8.135,46 | 24,81 | 1.151,62 | 1.176,43 | 8.135,46 | 81.709,35 | 193.016,16 | 274.725,51 |
235 | 6.983,84 | 21,30 | 1.155,13 | 1.176,43 | 6.983,84 | 81.730,65 | 194.171,29 | 275.901,94 |
236 | 5.828,71 | 17,78 | 1.158,65 | 1.176,43 | 5.828,71 | 81.748,43 | 195.329,94 | 277.078,37 |
237 | 4.670,06 | 14,24 | 1.162,19 | 1.176,43 | 4.670,06 | 81.762,68 | 196.492,13 | 278.254,80 |
238 | 3.507,87 | 10,70 | 1.165,73 | 1.176,43 | 3.507,87 | 81.773,37 | 197.657,86 | 279.431,23 |
239 | 2.342,14 | 7,14 | 1.169,29 | 1.176,43 | 2.342,14 | 81.780,52 | 198.827,15 | 280.607,66 |
240 | 1.172,85 | 3,58 | 1.172,85 | 1.176,43 | 1.172,85 | 81.784,10 | 200.000,00 | 281.784,10 |
- 86.502,48€
- Zinsanteil
- 1.196,21€
- Monatsrate
- 3,85%
- Sollzins p.a.
- 3,92%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 641,67 | 554,54 | 1.196,21 | 199.445,46 | 641,67 | 554,54 | 1.196,21 |
2 | 199.445,46 | 639,89 | 556,32 | 1.196,21 | 199.445,46 | 693,36 | 1.110,87 | 1.804,23 |
3 | 198.889,13 | 638,10 | 558,11 | 1.196,21 | 198.889,13 | 1.331,46 | 1.668,98 | 3.000,44 |
4 | 198.331,02 | 636,31 | 559,90 | 1.196,21 | 198.331,02 | 1.967,77 | 2.228,88 | 4.196,65 |
5 | 197.771,12 | 634,52 | 561,70 | 1.196,21 | 197.771,12 | 2.602,29 | 2.790,57 | 5.392,86 |
6 | 197.209,43 | 632,71 | 563,50 | 1.196,21 | 197.209,43 | 3.235,00 | 3.354,07 | 6.589,07 |
7 | 196.645,93 | 630,91 | 565,31 | 1.196,21 | 196.645,93 | 3.865,91 | 3.919,37 | 7.785,28 |
8 | 196.080,63 | 629,09 | 567,12 | 1.196,21 | 196.080,63 | 4.495,00 | 4.486,49 | 8.981,49 |
9 | 195.513,51 | 627,27 | 568,94 | 1.196,21 | 195.513,51 | 5.122,27 | 5.055,43 | 10.177,71 |
10 | 194.944,57 | 625,45 | 570,76 | 1.196,21 | 194.944,57 | 5.747,72 | 5.626,20 | 11.373,92 |
11 | 194.373,80 | 623,62 | 572,60 | 1.196,21 | 194.373,80 | 6.371,34 | 6.198,79 | 12.570,13 |
12 | 193.801,21 | 621,78 | 574,43 | 1.196,21 | 193.801,21 | 6.993,12 | 6.773,22 | 13.766,34 |
13 | 193.226,78 | 619,94 | 576,28 | 1.196,21 | 193.226,78 | 7.613,05 | 7.349,50 | 14.962,55 |
14 | 192.650,50 | 618,09 | 578,12 | 1.196,21 | 192.650,50 | 8.231,14 | 7.927,62 | 16.158,76 |
15 | 192.072,38 | 616,23 | 579,98 | 1.196,21 | 192.072,38 | 8.847,37 | 8.507,60 | 17.354,97 |
16 | 191.492,40 | 614,37 | 581,84 | 1.196,21 | 191.492,40 | 9.461,74 | 9.089,44 | 18.551,18 |
17 | 190.910,56 | 612,50 | 583,71 | 1.196,21 | 190.910,56 | 10.074,25 | 9.673,15 | 19.747,40 |
18 | 190.326,85 | 610,63 | 585,58 | 1.196,21 | 190.326,85 | 10.684,88 | 10.258,73 | 20.943,61 |
19 | 189.741,27 | 608,75 | 587,46 | 1.196,21 | 189.741,27 | 11.293,63 | 10.846,19 | 22.139,82 |
20 | 189.153,81 | 606,87 | 589,34 | 1.196,21 | 189.153,81 | 11.900,50 | 11.435,53 | 23.336,03 |
21 | 188.564,47 | 604,98 | 591,23 | 1.196,21 | 188.564,47 | 12.505,48 | 12.026,76 | 24.532,24 |
22 | 187.973,24 | 603,08 | 593,13 | 1.196,21 | 187.973,24 | 13.108,56 | 12.619,89 | 25.728,45 |
23 | 187.380,11 | 601,18 | 595,03 | 1.196,21 | 187.380,11 | 13.709,74 | 13.214,93 | 26.924,66 |
24 | 186.785,07 | 599,27 | 596,94 | 1.196,21 | 186.785,07 | 14.309,01 | 13.811,87 | 28.120,87 |
25 | 186.188,13 | 597,35 | 598,86 | 1.196,21 | 186.188,13 | 14.906,36 | 14.410,73 | 29.317,08 |
26 | 185.589,27 | 595,43 | 600,78 | 1.196,21 | 185.589,27 | 15.501,79 | 15.011,50 | 30.513,30 |
27 | 184.988,50 | 593,50 | 602,71 | 1.196,21 | 184.988,50 | 16.095,30 | 15.614,21 | 31.709,51 |
28 | 184.385,79 | 591,57 | 604,64 | 1.196,21 | 184.385,79 | 16.686,87 | 16.218,85 | 32.905,72 |
29 | 183.781,15 | 589,63 | 606,58 | 1.196,21 | 183.781,15 | 17.276,50 | 16.825,43 | 34.101,93 |
30 | 183.174,57 | 587,69 | 608,53 | 1.196,21 | 183.174,57 | 17.864,18 | 17.433,96 | 35.298,14 |
31 | 182.566,04 | 585,73 | 610,48 | 1.196,21 | 182.566,04 | 18.449,92 | 18.044,43 | 36.494,35 |
32 | 181.955,57 | 583,77 | 612,44 | 1.196,21 | 181.955,57 | 19.033,69 | 18.656,87 | 37.690,56 |
33 | 181.343,13 | 581,81 | 614,40 | 1.196,21 | 181.343,13 | 19.615,50 | 19.271,27 | 38.886,77 |
34 | 180.728,73 | 579,84 | 616,37 | 1.196,21 | 180.728,73 | 20.195,34 | 19.887,65 | 40.082,99 |
35 | 180.112,35 | 577,86 | 618,35 | 1.196,21 | 180.112,35 | 20.773,20 | 20.506,00 | 41.279,20 |
36 | 179.494,00 | 575,88 | 620,33 | 1.196,21 | 179.494,00 | 21.349,08 | 21.126,33 | 42.475,41 |
37 | 178.873,67 | 573,89 | 622,32 | 1.196,21 | 178.873,67 | 21.922,96 | 21.748,66 | 43.671,62 |
38 | 178.251,34 | 571,89 | 624,32 | 1.196,21 | 178.251,34 | 22.494,85 | 22.372,98 | 44.867,83 |
39 | 177.627,02 | 569,89 | 626,32 | 1.196,21 | 177.627,02 | 23.064,74 | 22.999,30 | 46.064,04 |
40 | 177.000,70 | 567,88 | 628,33 | 1.196,21 | 177.000,70 | 23.632,62 | 23.627,64 | 47.260,25 |
41 | 176.372,36 | 565,86 | 630,35 | 1.196,21 | 176.372,36 | 24.198,48 | 24.257,99 | 48.456,46 |
42 | 175.742,01 | 563,84 | 632,37 | 1.196,21 | 175.742,01 | 24.762,32 | 24.890,36 | 49.652,67 |
43 | 175.109,64 | 561,81 | 634,40 | 1.196,21 | 175.109,64 | 25.324,13 | 25.524,76 | 50.848,89 |
44 | 174.475,24 | 559,77 | 636,44 | 1.196,21 | 174.475,24 | 25.883,90 | 26.161,20 | 52.045,10 |
45 | 173.838,80 | 557,73 | 638,48 | 1.196,21 | 173.838,80 | 26.441,63 | 26.799,67 | 53.241,31 |
46 | 173.200,33 | 555,68 | 640,53 | 1.196,21 | 173.200,33 | 26.997,32 | 27.440,20 | 54.437,52 |
47 | 172.559,80 | 553,63 | 642,58 | 1.196,21 | 172.559,80 | 27.550,95 | 28.082,78 | 55.633,73 |
48 | 171.917,22 | 551,57 | 644,64 | 1.196,21 | 171.917,22 | 28.102,51 | 28.727,43 | 56.829,94 |
49 | 171.272,57 | 549,50 | 646,71 | 1.196,21 | 171.272,57 | 28.652,01 | 29.374,14 | 58.026,15 |
50 | 170.625,86 | 547,42 | 648,79 | 1.196,21 | 170.625,86 | 29.199,44 | 30.022,93 | 59.222,36 |
51 | 169.977,07 | 545,34 | 650,87 | 1.196,21 | 169.977,07 | 29.744,78 | 30.673,79 | 60.418,57 |
52 | 169.326,21 | 543,25 | 652,96 | 1.196,21 | 169.326,21 | 30.288,04 | 31.326,75 | 61.614,79 |
53 | 168.673,25 | 541,16 | 655,05 | 1.196,21 | 168.673,25 | 30.829,20 | 31.981,80 | 62.811,00 |
54 | 168.018,20 | 539,06 | 657,15 | 1.196,21 | 168.018,20 | 31.368,26 | 32.638,95 | 64.007,21 |
55 | 167.361,05 | 536,95 | 659,26 | 1.196,21 | 167.361,05 | 31.905,21 | 33.298,21 | 65.203,42 |
56 | 166.701,79 | 534,83 | 661,38 | 1.196,21 | 166.701,79 | 32.440,04 | 33.959,59 | 66.399,63 |
57 | 166.040,41 | 532,71 | 663,50 | 1.196,21 | 166.040,41 | 32.972,75 | 34.623,09 | 67.595,84 |
58 | 165.376,91 | 530,58 | 665,63 | 1.196,21 | 165.376,91 | 33.503,34 | 35.288,72 | 68.792,05 |
59 | 164.711,28 | 528,45 | 667,76 | 1.196,21 | 164.711,28 | 34.031,79 | 35.956,48 | 69.988,26 |
60 | 164.043,52 | 526,31 | 669,90 | 1.196,21 | 164.043,52 | 34.558,09 | 36.626,38 | 71.184,48 |
61 | 163.373,62 | 524,16 | 672,05 | 1.196,21 | 163.373,62 | 35.082,25 | 37.298,44 | 72.380,69 |
62 | 162.701,56 | 522,00 | 674,21 | 1.196,21 | 162.701,56 | 35.604,25 | 37.972,65 | 73.576,90 |
63 | 162.027,35 | 519,84 | 676,37 | 1.196,21 | 162.027,35 | 36.124,09 | 38.649,02 | 74.773,11 |
64 | 161.350,98 | 517,67 | 678,54 | 1.196,21 | 161.350,98 | 36.641,76 | 39.327,56 | 75.969,32 |
65 | 160.672,44 | 515,49 | 680,72 | 1.196,21 | 160.672,44 | 37.157,25 | 40.008,28 | 77.165,53 |
66 | 159.991,72 | 513,31 | 682,90 | 1.196,21 | 159.991,72 | 37.670,55 | 40.691,19 | 78.361,74 |
67 | 159.308,81 | 511,12 | 685,10 | 1.196,21 | 159.308,81 | 38.181,67 | 41.376,28 | 79.557,95 |
68 | 158.623,72 | 508,92 | 687,29 | 1.196,21 | 158.623,72 | 38.690,59 | 42.063,58 | 80.754,16 |
69 | 157.936,42 | 506,71 | 689,50 | 1.196,21 | 157.936,42 | 39.197,30 | 42.753,08 | 81.950,38 |
70 | 157.246,92 | 504,50 | 691,71 | 1.196,21 | 157.246,92 | 39.701,80 | 43.444,79 | 83.146,59 |
71 | 156.555,21 | 502,28 | 693,93 | 1.196,21 | 156.555,21 | 40.204,08 | 44.138,72 | 84.342,80 |
72 | 155.861,28 | 500,05 | 696,16 | 1.196,21 | 155.861,28 | 40.704,14 | 44.834,87 | 85.539,01 |
73 | 155.165,13 | 497,82 | 698,39 | 1.196,21 | 155.165,13 | 41.201,96 | 45.533,26 | 86.735,22 |
74 | 154.466,74 | 495,58 | 700,63 | 1.196,21 | 154.466,74 | 41.697,54 | 46.233,89 | 87.931,43 |
75 | 153.766,11 | 493,33 | 702,88 | 1.196,21 | 153.766,11 | 42.190,87 | 46.936,77 | 89.127,64 |
76 | 153.063,23 | 491,08 | 705,13 | 1.196,21 | 153.063,23 | 42.681,95 | 47.641,90 | 90.323,85 |
77 | 152.358,10 | 488,82 | 707,40 | 1.196,21 | 152.358,10 | 43.170,76 | 48.349,30 | 91.520,07 |
78 | 151.650,70 | 486,55 | 709,67 | 1.196,21 | 151.650,70 | 43.657,31 | 49.058,97 | 92.716,28 |
79 | 150.941,03 | 484,27 | 711,94 | 1.196,21 | 150.941,03 | 44.141,58 | 49.770,91 | 93.912,49 |
80 | 150.229,09 | 481,99 | 714,23 | 1.196,21 | 150.229,09 | 44.623,56 | 50.485,13 | 95.108,70 |
81 | 149.514,87 | 479,69 | 716,52 | 1.196,21 | 149.514,87 | 45.103,26 | 51.201,65 | 96.304,91 |
82 | 148.798,35 | 477,39 | 718,82 | 1.196,21 | 148.798,35 | 45.580,65 | 51.920,47 | 97.501,12 |
83 | 148.079,53 | 475,09 | 721,12 | 1.196,21 | 148.079,53 | 46.055,74 | 52.641,59 | 98.697,33 |
84 | 147.358,41 | 472,77 | 723,44 | 1.196,21 | 147.358,41 | 46.528,52 | 53.365,03 | 99.893,54 |
85 | 146.634,97 | 470,45 | 725,76 | 1.196,21 | 146.634,97 | 46.998,97 | 54.090,78 | 101.089,75 |
86 | 145.909,22 | 468,13 | 728,09 | 1.196,21 | 145.909,22 | 47.467,10 | 54.818,87 | 102.285,97 |
87 | 145.181,13 | 465,79 | 730,42 | 1.196,21 | 145.181,13 | 47.932,89 | 55.549,29 | 103.482,18 |
88 | 144.450,71 | 463,45 | 732,77 | 1.196,21 | 144.450,71 | 48.396,33 | 56.282,06 | 104.678,39 |
89 | 143.717,94 | 461,10 | 735,12 | 1.196,21 | 143.717,94 | 48.857,43 | 57.017,17 | 105.874,60 |
90 | 142.982,83 | 458,74 | 737,47 | 1.196,21 | 142.982,83 | 49.316,16 | 57.754,65 | 107.070,81 |
91 | 142.245,35 | 456,37 | 739,84 | 1.196,21 | 142.245,35 | 49.772,53 | 58.494,49 | 108.267,02 |
92 | 141.505,51 | 454,00 | 742,21 | 1.196,21 | 141.505,51 | 50.226,53 | 59.236,70 | 109.463,23 |
93 | 140.763,30 | 451,62 | 744,60 | 1.196,21 | 140.763,30 | 50.678,15 | 59.981,30 | 110.659,44 |
94 | 140.018,70 | 449,23 | 746,98 | 1.196,21 | 140.018,70 | 51.127,37 | 60.728,28 | 111.855,65 |
95 | 139.271,72 | 446,83 | 749,38 | 1.196,21 | 139.271,72 | 51.574,20 | 61.477,66 | 113.051,87 |
96 | 138.522,34 | 444,43 | 751,79 | 1.196,21 | 138.522,34 | 52.018,63 | 62.229,45 | 114.248,08 |
97 | 137.770,55 | 442,01 | 754,20 | 1.196,21 | 137.770,55 | 52.460,64 | 62.983,65 | 115.444,29 |
98 | 137.016,35 | 439,59 | 756,62 | 1.196,21 | 137.016,35 | 52.900,24 | 63.740,26 | 116.640,50 |
99 | 136.259,74 | 437,17 | 759,04 | 1.196,21 | 136.259,74 | 53.337,40 | 64.499,31 | 117.836,71 |
100 | 135.500,69 | 434,73 | 761,48 | 1.196,21 | 135.500,69 | 53.772,13 | 65.260,79 | 119.032,92 |
101 | 134.739,21 | 432,29 | 763,92 | 1.196,21 | 134.739,21 | 54.204,42 | 66.024,71 | 120.229,13 |
102 | 133.975,29 | 429,84 | 766,37 | 1.196,21 | 133.975,29 | 54.634,26 | 66.791,08 | 121.425,34 |
103 | 133.208,92 | 427,38 | 768,83 | 1.196,21 | 133.208,92 | 55.061,64 | 67.559,92 | 122.621,56 |
104 | 132.440,08 | 424,91 | 771,30 | 1.196,21 | 132.440,08 | 55.486,55 | 68.331,22 | 123.817,77 |
105 | 131.668,78 | 422,44 | 773,77 | 1.196,21 | 131.668,78 | 55.908,99 | 69.104,99 | 125.013,98 |
106 | 130.895,01 | 419,95 | 776,26 | 1.196,21 | 130.895,01 | 56.328,94 | 69.881,25 | 126.210,19 |
107 | 130.118,75 | 417,46 | 778,75 | 1.196,21 | 130.118,75 | 56.746,41 | 70.659,99 | 127.406,40 |
108 | 129.340,01 | 414,97 | 781,25 | 1.196,21 | 129.340,01 | 57.161,37 | 71.441,24 | 128.602,61 |
109 | 128.558,76 | 412,46 | 783,75 | 1.196,21 | 128.558,76 | 57.573,83 | 72.224,99 | 129.798,82 |
110 | 127.775,01 | 409,94 | 786,27 | 1.196,21 | 127.775,01 | 57.983,78 | 73.011,26 | 130.995,03 |
111 | 126.988,74 | 407,42 | 788,79 | 1.196,21 | 126.988,74 | 58.391,20 | 73.800,05 | 132.191,24 |
112 | 126.199,95 | 404,89 | 791,32 | 1.196,21 | 126.199,95 | 58.796,09 | 74.591,36 | 133.387,46 |
113 | 125.408,64 | 402,35 | 793,86 | 1.196,21 | 125.408,64 | 59.198,44 | 75.385,22 | 134.583,67 |
114 | 124.614,78 | 399,81 | 796,41 | 1.196,21 | 124.614,78 | 59.598,25 | 76.181,63 | 135.779,88 |
115 | 123.818,37 | 397,25 | 798,96 | 1.196,21 | 123.818,37 | 59.995,50 | 76.980,59 | 136.976,09 |
116 | 123.019,41 | 394,69 | 801,52 | 1.196,21 | 123.019,41 | 60.390,19 | 77.782,11 | 138.172,30 |
117 | 122.217,89 | 392,12 | 804,10 | 1.196,21 | 122.217,89 | 60.782,30 | 78.586,21 | 139.368,51 |
118 | 121.413,79 | 389,54 | 806,68 | 1.196,21 | 121.413,79 | 61.171,84 | 79.392,88 | 140.564,72 |
119 | 120.607,12 | 386,95 | 809,26 | 1.196,21 | 120.607,12 | 61.558,79 | 80.202,15 | 141.760,93 |
120 | 119.797,85 | 384,35 | 811,86 | 1.196,21 | 119.797,85 | 61.943,14 | 81.014,01 | 142.957,15 |
121 | 118.985,99 | 381,75 | 814,46 | 1.196,21 | 118.985,99 | 62.324,88 | 81.828,47 | 144.153,36 |
122 | 118.171,53 | 379,13 | 817,08 | 1.196,21 | 118.171,53 | 62.704,02 | 82.645,55 | 145.349,57 |
123 | 117.354,45 | 376,51 | 819,70 | 1.196,21 | 117.354,45 | 63.080,53 | 83.465,25 | 146.545,78 |
124 | 116.534,75 | 373,88 | 822,33 | 1.196,21 | 116.534,75 | 63.454,41 | 84.287,58 | 147.741,99 |
125 | 115.712,42 | 371,24 | 824,97 | 1.196,21 | 115.712,42 | 63.825,66 | 85.112,54 | 148.938,20 |
126 | 114.887,46 | 368,60 | 827,61 | 1.196,21 | 114.887,46 | 64.194,25 | 85.940,16 | 150.134,41 |
127 | 114.059,84 | 365,94 | 830,27 | 1.196,21 | 114.059,84 | 64.560,20 | 86.770,43 | 151.330,62 |
128 | 113.229,57 | 363,28 | 832,93 | 1.196,21 | 113.229,57 | 64.923,47 | 87.603,36 | 152.526,83 |
129 | 112.396,64 | 360,61 | 835,61 | 1.196,21 | 112.396,64 | 65.284,08 | 88.438,97 | 153.723,05 |
130 | 111.561,03 | 357,92 | 838,29 | 1.196,21 | 111.561,03 | 65.642,01 | 89.277,25 | 154.919,26 |
131 | 110.722,75 | 355,24 | 840,98 | 1.196,21 | 110.722,75 | 65.997,24 | 90.118,23 | 156.115,47 |
132 | 109.881,77 | 352,54 | 843,67 | 1.196,21 | 109.881,77 | 66.349,78 | 90.961,90 | 157.311,68 |
133 | 109.038,10 | 349,83 | 846,38 | 1.196,21 | 109.038,10 | 66.699,61 | 91.808,28 | 158.507,89 |
134 | 108.191,72 | 347,12 | 849,10 | 1.196,21 | 108.191,72 | 67.046,72 | 92.657,38 | 159.704,10 |
135 | 107.342,62 | 344,39 | 851,82 | 1.196,21 | 107.342,62 | 67.391,11 | 93.509,20 | 160.900,31 |
136 | 106.490,80 | 341,66 | 854,55 | 1.196,21 | 106.490,80 | 67.732,77 | 94.363,75 | 162.096,52 |
137 | 105.636,25 | 338,92 | 857,29 | 1.196,21 | 105.636,25 | 68.071,69 | 95.221,05 | 163.292,73 |
138 | 104.778,95 | 336,17 | 860,05 | 1.196,21 | 104.778,95 | 68.407,85 | 96.081,09 | 164.488,95 |
139 | 103.918,91 | 333,41 | 862,80 | 1.196,21 | 103.918,91 | 68.741,26 | 96.943,90 | 165.685,16 |
140 | 103.056,10 | 330,64 | 865,57 | 1.196,21 | 103.056,10 | 69.071,90 | 97.809,47 | 166.881,37 |
141 | 102.190,53 | 327,86 | 868,35 | 1.196,21 | 102.190,53 | 69.399,76 | 98.677,82 | 168.077,58 |
142 | 101.322,18 | 325,08 | 871,14 | 1.196,21 | 101.322,18 | 69.724,84 | 99.548,95 | 169.273,79 |
143 | 100.451,05 | 322,28 | 873,93 | 1.196,21 | 100.451,05 | 70.047,12 | 100.422,89 | 170.470,00 |
144 | 99.577,11 | 319,48 | 876,73 | 1.196,21 | 99.577,11 | 70.366,59 | 101.299,62 | 171.666,21 |
145 | 98.700,38 | 316,66 | 879,55 | 1.196,21 | 98.700,38 | 70.683,26 | 102.179,17 | 172.862,42 |
146 | 97.820,83 | 313,84 | 882,37 | 1.196,21 | 97.820,83 | 70.997,10 | 103.061,54 | 174.058,64 |
147 | 96.938,46 | 311,01 | 885,20 | 1.196,21 | 96.938,46 | 71.308,11 | 103.946,74 | 175.254,85 |
148 | 96.053,26 | 308,17 | 888,04 | 1.196,21 | 96.053,26 | 71.616,28 | 104.834,78 | 176.451,06 |
149 | 95.165,22 | 305,32 | 890,89 | 1.196,21 | 95.165,22 | 71.921,60 | 105.725,67 | 177.647,27 |
150 | 94.274,33 | 302,46 | 893,75 | 1.196,21 | 94.274,33 | 72.224,07 | 106.619,41 | 178.843,48 |
151 | 93.380,59 | 299,60 | 896,62 | 1.196,21 | 93.380,59 | 72.523,66 | 107.516,03 | 180.039,69 |
152 | 92.483,97 | 296,72 | 899,49 | 1.196,21 | 92.483,97 | 72.820,38 | 108.415,52 | 181.235,90 |
153 | 91.584,48 | 293,83 | 902,38 | 1.196,21 | 91.584,48 | 73.114,21 | 109.317,90 | 182.432,11 |
154 | 90.682,10 | 290,94 | 905,27 | 1.196,21 | 90.682,10 | 73.405,15 | 110.223,17 | 183.628,32 |
155 | 89.776,83 | 288,03 | 908,18 | 1.196,21 | 89.776,83 | 73.693,19 | 111.131,35 | 184.824,54 |
156 | 88.868,65 | 285,12 | 911,09 | 1.196,21 | 88.868,65 | 73.978,31 | 112.042,44 | 186.020,75 |
157 | 87.957,56 | 282,20 | 914,01 | 1.196,21 | 87.957,56 | 74.260,50 | 112.956,45 | 187.216,96 |
158 | 87.043,55 | 279,26 | 916,95 | 1.196,21 | 87.043,55 | 74.539,77 | 113.873,40 | 188.413,17 |
159 | 86.126,60 | 276,32 | 919,89 | 1.196,21 | 86.126,60 | 74.816,09 | 114.793,29 | 189.609,38 |
160 | 85.206,71 | 273,37 | 922,84 | 1.196,21 | 85.206,71 | 75.089,46 | 115.716,13 | 190.805,59 |
161 | 84.283,87 | 270,41 | 925,80 | 1.196,21 | 84.283,87 | 75.359,87 | 116.641,93 | 192.001,80 |
162 | 83.358,07 | 267,44 | 928,77 | 1.196,21 | 83.358,07 | 75.627,32 | 117.570,70 | 193.198,01 |
163 | 82.429,30 | 264,46 | 931,75 | 1.196,21 | 82.429,30 | 75.891,78 | 118.502,45 | 194.394,23 |
164 | 81.497,55 | 261,47 | 934,74 | 1.196,21 | 81.497,55 | 76.153,25 | 119.437,19 | 195.590,44 |
165 | 80.562,81 | 258,47 | 937,74 | 1.196,21 | 80.562,81 | 76.411,72 | 120.374,93 | 196.786,65 |
166 | 79.625,07 | 255,46 | 940,75 | 1.196,21 | 79.625,07 | 76.667,18 | 121.315,68 | 197.982,86 |
167 | 78.684,32 | 252,45 | 943,77 | 1.196,21 | 78.684,32 | 76.919,63 | 122.259,44 | 199.179,07 |
168 | 77.740,56 | 249,42 | 946,79 | 1.196,21 | 77.740,56 | 77.169,05 | 123.206,23 | 200.375,28 |
169 | 76.793,77 | 246,38 | 949,83 | 1.196,21 | 76.793,77 | 77.415,43 | 124.156,07 | 201.571,49 |
170 | 75.843,93 | 243,33 | 952,88 | 1.196,21 | 75.843,93 | 77.658,76 | 125.108,94 | 202.767,70 |
171 | 74.891,06 | 240,28 | 955,94 | 1.196,21 | 74.891,06 | 77.899,03 | 126.064,88 | 203.963,91 |
172 | 73.935,12 | 237,21 | 959,00 | 1.196,21 | 73.935,12 | 78.136,24 | 127.023,88 | 205.160,13 |
173 | 72.976,12 | 234,13 | 962,08 | 1.196,21 | 72.976,12 | 78.370,37 | 127.985,96 | 206.356,34 |
174 | 72.014,04 | 231,05 | 965,17 | 1.196,21 | 72.014,04 | 78.601,42 | 128.951,13 | 207.552,55 |
175 | 71.048,87 | 227,95 | 968,26 | 1.196,21 | 71.048,87 | 78.829,37 | 129.919,39 | 208.748,76 |
176 | 70.080,61 | 224,84 | 971,37 | 1.196,21 | 70.080,61 | 79.054,21 | 130.890,76 | 209.944,97 |
177 | 69.109,24 | 221,73 | 974,49 | 1.196,21 | 69.109,24 | 79.275,94 | 131.865,25 | 211.141,18 |
178 | 68.134,75 | 218,60 | 977,61 | 1.196,21 | 68.134,75 | 79.494,53 | 132.842,86 | 212.337,39 |
179 | 67.157,14 | 215,46 | 980,75 | 1.196,21 | 67.157,14 | 79.710,00 | 133.823,61 | 213.533,60 |
180 | 66.176,39 | 212,32 | 983,90 | 1.196,21 | 66.176,39 | 79.922,31 | 134.807,50 | 214.729,81 |
181 | 65.192,50 | 209,16 | 987,05 | 1.196,21 | 65.192,50 | 80.131,47 | 135.794,55 | 215.926,03 |
182 | 64.205,45 | 205,99 | 990,22 | 1.196,21 | 64.205,45 | 80.337,46 | 136.784,77 | 217.122,24 |
183 | 63.215,23 | 202,82 | 993,40 | 1.196,21 | 63.215,23 | 80.540,28 | 137.778,17 | 218.318,45 |
184 | 62.221,83 | 199,63 | 996,58 | 1.196,21 | 62.221,83 | 80.739,91 | 138.774,75 | 219.514,66 |
185 | 61.225,25 | 196,43 | 999,78 | 1.196,21 | 61.225,25 | 80.936,34 | 139.774,53 | 220.710,87 |
186 | 60.225,47 | 193,22 | 1.002,99 | 1.196,21 | 60.225,47 | 81.129,56 | 140.777,52 | 221.907,08 |
187 | 59.222,48 | 190,01 | 1.006,21 | 1.196,21 | 59.222,48 | 81.319,57 | 141.783,72 | 223.103,29 |
188 | 58.216,28 | 186,78 | 1.009,43 | 1.196,21 | 58.216,28 | 81.506,35 | 142.793,16 | 224.299,50 |
189 | 57.206,84 | 183,54 | 1.012,67 | 1.196,21 | 57.206,84 | 81.689,88 | 143.805,83 | 225.495,72 |
190 | 56.194,17 | 180,29 | 1.015,92 | 1.196,21 | 56.194,17 | 81.870,17 | 144.821,75 | 226.691,93 |
191 | 55.178,25 | 177,03 | 1.019,18 | 1.196,21 | 55.178,25 | 82.047,20 | 145.840,93 | 227.888,14 |
192 | 54.159,07 | 173,76 | 1.022,45 | 1.196,21 | 54.159,07 | 82.220,96 | 146.863,38 | 229.084,35 |
193 | 53.136,62 | 170,48 | 1.025,73 | 1.196,21 | 53.136,62 | 82.391,44 | 147.889,12 | 230.280,56 |
194 | 52.110,88 | 167,19 | 1.029,02 | 1.196,21 | 52.110,88 | 82.558,63 | 148.918,14 | 231.476,77 |
195 | 51.081,86 | 163,89 | 1.032,32 | 1.196,21 | 51.081,86 | 82.722,52 | 149.950,46 | 232.672,98 |
196 | 50.049,54 | 160,58 | 1.035,64 | 1.196,21 | 50.049,54 | 82.883,10 | 150.986,10 | 233.869,19 |
197 | 49.013,90 | 157,25 | 1.038,96 | 1.196,21 | 49.013,90 | 83.040,35 | 152.025,05 | 235.065,40 |
198 | 47.974,95 | 153,92 | 1.042,29 | 1.196,21 | 47.974,95 | 83.194,27 | 153.067,35 | 236.261,62 |
199 | 46.932,65 | 150,58 | 1.045,64 | 1.196,21 | 46.932,65 | 83.344,84 | 154.112,98 | 237.457,83 |
200 | 45.887,02 | 147,22 | 1.048,99 | 1.196,21 | 45.887,02 | 83.492,07 | 155.161,97 | 238.654,04 |
201 | 44.838,03 | 143,86 | 1.052,36 | 1.196,21 | 44.838,03 | 83.635,92 | 156.214,33 | 239.850,25 |
202 | 43.785,67 | 140,48 | 1.055,73 | 1.196,21 | 43.785,67 | 83.776,40 | 157.270,06 | 241.046,46 |
203 | 42.729,94 | 137,09 | 1.059,12 | 1.196,21 | 42.729,94 | 83.913,49 | 158.329,18 | 242.242,67 |
204 | 41.670,82 | 133,69 | 1.062,52 | 1.196,21 | 41.670,82 | 84.047,19 | 159.391,70 | 243.438,88 |
205 | 40.608,30 | 130,28 | 1.065,93 | 1.196,21 | 40.608,30 | 84.177,47 | 160.457,62 | 244.635,09 |
206 | 39.542,38 | 126,87 | 1.069,35 | 1.196,21 | 39.542,38 | 84.304,34 | 161.526,97 | 245.831,31 |
207 | 38.473,03 | 123,43 | 1.072,78 | 1.196,21 | 38.473,03 | 84.427,77 | 162.599,75 | 247.027,52 |
208 | 37.400,25 | 119,99 | 1.076,22 | 1.196,21 | 37.400,25 | 84.547,76 | 163.675,96 | 248.223,73 |
209 | 36.324,04 | 116,54 | 1.079,67 | 1.196,21 | 36.324,04 | 84.664,30 | 164.755,64 | 249.419,94 |
210 | 35.244,36 | 113,08 | 1.083,14 | 1.196,21 | 35.244,36 | 84.777,38 | 165.838,77 | 250.616,15 |
211 | 34.161,23 | 109,60 | 1.086,61 | 1.196,21 | 34.161,23 | 84.886,98 | 166.925,38 | 251.812,36 |
212 | 33.074,62 | 106,11 | 1.090,10 | 1.196,21 | 33.074,62 | 84.993,09 | 168.015,48 | 253.008,57 |
213 | 31.984,52 | 102,62 | 1.093,59 | 1.196,21 | 31.984,52 | 85.095,71 | 169.109,07 | 254.204,78 |
214 | 30.890,93 | 99,11 | 1.097,10 | 1.196,21 | 30.890,93 | 85.194,82 | 170.206,18 | 255.400,99 |
215 | 29.793,82 | 95,59 | 1.100,62 | 1.196,21 | 29.793,82 | 85.290,41 | 171.306,80 | 256.597,21 |
216 | 28.693,20 | 92,06 | 1.104,15 | 1.196,21 | 28.693,20 | 85.382,46 | 172.410,95 | 257.793,42 |
217 | 27.589,05 | 88,51 | 1.107,70 | 1.196,21 | 27.589,05 | 85.470,98 | 173.518,65 | 258.989,63 |
218 | 26.481,35 | 84,96 | 1.111,25 | 1.196,21 | 26.481,35 | 85.555,94 | 174.629,90 | 260.185,84 |
219 | 25.370,10 | 81,40 | 1.114,82 | 1.196,21 | 25.370,10 | 85.637,34 | 175.744,71 | 261.382,05 |
220 | 24.255,29 | 77,82 | 1.118,39 | 1.196,21 | 24.255,29 | 85.715,16 | 176.863,11 | 262.578,26 |
221 | 23.136,89 | 74,23 | 1.121,98 | 1.196,21 | 23.136,89 | 85.789,39 | 177.985,09 | 263.774,47 |
222 | 22.014,91 | 70,63 | 1.125,58 | 1.196,21 | 22.014,91 | 85.860,02 | 179.110,67 | 264.970,68 |
223 | 20.889,33 | 67,02 | 1.129,19 | 1.196,21 | 20.889,33 | 85.927,04 | 180.239,86 | 266.166,89 |
224 | 19.760,14 | 63,40 | 1.132,81 | 1.196,21 | 19.760,14 | 85.990,43 | 181.372,67 | 267.363,11 |
225 | 18.627,33 | 59,76 | 1.136,45 | 1.196,21 | 18.627,33 | 86.050,20 | 182.509,12 | 268.559,32 |
226 | 17.490,88 | 56,12 | 1.140,09 | 1.196,21 | 17.490,88 | 86.106,31 | 183.649,21 | 269.755,53 |
227 | 16.350,79 | 52,46 | 1.143,75 | 1.196,21 | 16.350,79 | 86.158,77 | 184.792,97 | 270.951,74 |
228 | 15.207,03 | 48,79 | 1.147,42 | 1.196,21 | 15.207,03 | 86.207,56 | 185.940,39 | 272.147,95 |
229 | 14.059,61 | 45,11 | 1.151,10 | 1.196,21 | 14.059,61 | 86.252,67 | 187.091,49 | 273.344,16 |
230 | 12.908,51 | 41,41 | 1.154,80 | 1.196,21 | 12.908,51 | 86.294,08 | 188.246,29 | 274.540,37 |
231 | 11.753,71 | 37,71 | 1.158,50 | 1.196,21 | 11.753,71 | 86.331,79 | 189.404,79 | 275.736,58 |
232 | 10.595,21 | 33,99 | 1.162,22 | 1.196,21 | 10.595,21 | 86.365,79 | 190.567,01 | 276.932,80 |
233 | 9.432,99 | 30,26 | 1.165,95 | 1.196,21 | 9.432,99 | 86.396,05 | 191.732,96 | 278.129,01 |
234 | 8.267,04 | 26,52 | 1.169,69 | 1.196,21 | 8.267,04 | 86.422,57 | 192.902,64 | 279.325,22 |
235 | 7.097,36 | 22,77 | 1.173,44 | 1.196,21 | 7.097,36 | 86.445,35 | 194.076,08 | 280.521,43 |
236 | 5.923,92 | 19,01 | 1.177,21 | 1.196,21 | 5.923,92 | 86.464,35 | 195.253,29 | 281.717,64 |
237 | 4.746,71 | 15,23 | 1.180,98 | 1.196,21 | 4.746,71 | 86.479,58 | 196.434,27 | 282.913,85 |
238 | 3.565,73 | 11,44 | 1.184,77 | 1.196,21 | 3.565,73 | 86.491,02 | 197.619,04 | 284.110,06 |
239 | 2.380,96 | 7,64 | 1.188,57 | 1.196,21 | 2.380,96 | 86.498,66 | 198.807,61 | 285.306,27 |
240 | 1.192,39 | 3,83 | 1.192,39 | 1.196,21 | 1.192,39 | 86.502,48 | 200.000,00 | 286.502,48 |
Stand der Daten: 30.01.2023