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

Das Volltilgerdarlehen funktioniert fast genauso wie ein Annuitätendarlehen, läuft allerdings nicht über ein oder zwei Zinsprolongationen, sondern setzt darauf, dass durch einen deutlich höheren Tilgungssatz die Finanzierung idealerweise nach 10 oder 15 Jahren getilgt ist. Das klassische Beispiel für ein Volltilgerdarlehen ist eine Bausparfinanzierung ohne die Ansparphase für den Bausparvertrag.
Das Volltilgerdarlehen gibt dem Kreditnehmer eine 100 prozentige Zinssicherheit, da er sich gegen steigende Zinsen durch die einmalige Zinsfestschreibung absichert. Bei seitlich tendierenden Zinsen gibt es keinen Unterschied zwischen Annuitäten- und Volltilgerdarlehen. Volltilgerdarlehen sind besonders bei niedrigen Zinsen für alle diejenigen attraktiv, die sich eine größtmögliche Zinssicherheit wünschen.
Bewegen sich die Zinsen allerdings nach unten, stellt sich der Volltilger schlechter. Einzige Option ist in diesem Fall der Paragraf 489 des BGB. Dieser erlaubt es dem Darlehensnehmer bei einer Darlehensdauer von mehr als zehn Jahren mit einer Frist von sechs Monaten zum Ende des zehnten Jahres, das Darlehen zu kündigen. Die Bank hat diese Möglichkeit, beispielsweise bei steigenden Zinsen, nicht.
Das Annuitätendarlehen und das Volltigerdarlehen im direkten Vergleich
Am deutlichsten lassen sich die Unterschiede der beiden Varianten aufzeigen, wenn sie direkt gegenüberstehen.
Für wen eignet sich welches Darlehen?
Die Finanzierung kann mit niedrigen Raten realisiert werden. | Kein Zinsrisiko, da die Ratenhöhe bis zum Ende festgeschrieben ist. |
Die Zinsbindung ist frei wählbar. | Es gibt nur eine Finanzierungsrunde und keine Restschuld. |
Vertraglich vereinbarte Sondertilgungen sind möglich. | Sondertilgungen sind nicht vorgesehen. |
Die Auswahl der Anbieter ist deutlich größer, da Volltilgerdarlehen nicht von jedem Baufinanzierer angeboten werden. |
Volltilgerdarlehen unflexibler
Klassisches Annuitätendarlehen | Volltilgerdarlehen |
---|---|
Kreditnehmer können Sondertilgungen vertraglich vereinbaren. | Sondertilgungen sind nicht möglich. |
Bei einem finanziellen Engpass sind Ratenpausen durchaus möglich. | Volltilgerdarlehen sehen keine Ratenpausen vor. |
Läuft die Zinsbindung kürzer als die Finanzierungsdauer, trägt der Darlehensnehmer das Zinsänderungsrisiko. | Das Volltilgerdarlehen setzt von Anfang an einen höheren Tilgungssatz voraus, der die Rate im Vergleich deutlich in die Höhe schraubt. |
Die jeweiligen Besonderheiten bei Annuitäten- und Volltilgerdarlehen im Vergleich
Beide Darlehen, das wurde bereits deutlich, warten mit gewissen Eigenheiten auf. Hier stellen wir weitere Besonderheiten gegenüber.
Klassisches Annuitätendarlehen | Volltilgerdarlehen |
---|---|
Die niedrigere Tilgung führt zu niedrigeren Rückführungsanteilen innerhalb der Rate, was wiederum eine längere Darlehensdauer bedeutet. | Die hohe Anfangstilgung belastet zwar kurzfristig das Haushaltsbudget, verkürzt aber die Laufzeit. Dies führt zu signifikanten Zinseinsparungen. |
Zinsrabatte sichern! Bei einem Volltilgerdarlehen spart ein Zehnte weniger Zinsen tausende Euro. | |
Der Kreditnehmer muss sich in jedem Fall um eine Anschlussfinanzierung kümmern, unter Umständen bei steigenden Zinsen eine Forwardprämie in Kauf nehmen. | |
Sondertilgungsklauseln erlauben teilweise vorzeitige Rückführungen ohne Vorfälligkeitsentschädigung. Dies bedeutet ebenfalls eine schnellere Darlehenstilgung. |
Die aktuell historisch niedrigen Zinsen ermöglichen zur Zeit deutlich mehr Darlehensnehmern, ein Volltilgerdarlehen zu nutzen, als ein Zinssatz auf dem Niveau von fünf Prozent pro Jahr oder mehr. Der Zinssatz kann bei einem Volltilgerdarlehen durchaus identisch mit dem Zinssatz sein, den die Bank bei gleicher Laufzeit für ein klassisches Annuitätendarlehen berechnet. Allerdings honorieren einige Kreditinstitute die langfristige, einmalige Bindung an die Bank mit einem Rabatt auf den Zinssatz.
Wer bei den Baufinanzierungszinsen die Nase vorne hat, sehen Sie tagesaktuell in unserem großen Vergleichsrechner.
Um die Unterschiede eines Annuitätendarlehens und eines Volltilgerdarlehens aber auch griffig zu machen, haben wir für Sie eine Beispielrechnung erstellt. Die Darlehenshöhe beträgt 200.000 Euro, die Zinsbindung 15 Jahre und der effektive Jahreszins drei Prozent.
Eckdaten | Anfängl. Tilgung 2% | Anfängl. Tilgung 4% | Anfängl. Tilgung 6%> |
---|---|---|---|
Monatliche Rate | 833,33 Euro | 1.166,67 Euro | 1.500 Euro |
Restschuld | 124.342,44 Euro | 48.684,87 Euro | 582,03 Euro |
Gesamtlaufzeit | 30,58 Jahre | 18,68 Jahre | 13,5 Jahre |
Summe Zinsen gesamt | 105.811,90 Euro | 61.480,50 Euro | 43.583,48 Euro |
Fazit
Wer als Kreditnehmer in der Lage ist, etwas weniger als die doppelte monatliche Belastung gegenüber einem klassischen Annuitätendarlehen mit zwei Prozent Tilgung zu tragen, spart am Ende über 60.000 Euro. Aber auch eine Verdoppelung der anfänglichen Tilgung bringt bereits eine solide Einsparung bei deutlich kürzerer Laufzeit. Dazu kommt die größtmögliche Zinssicherheit bei niedrigen Zinsen.
FAQs zum Volltilgerdarlehen
Welche Laufzeiten sollte man für ein Volltilgerdarlehen wählen?
Zunächst einmal sollte die Laufzeit natürlich dem monatlich finanziell Machbaren entsprechen. Wir empfehlen Laufzeiten zwischen 5 Jahren und 25 Jahren.
Warum kann ich keine Sondertilgungen leisten?
Bei einem Volltilgerdarlehen geht die Bank davon aus, dass für einen festen Zeitraum ein regelmäßiger Betrag fließt und das Darlehen am Ende getilgt ist. Das klassische Annuitätendarlehen sieht in der Regel Prolongationen vor.
Was ist besser – Kreditvermittler oder Bank?
Volltilgerdarlehen werden nicht von allen Banken angeboten. Sie können sich natürlich die Mühe machen, und selbst auf die Suche gehen. Ein Kreditvermittler weiß von vorneherein, wer als Ansprechpartner infrage kommt. Darüber hinaus reservieren Kreditvermittler häufig siebenstellige Darlehensvolumen, auf die der Endverbraucher dann einen günstigeren Zinssatz für sein Darlehen erhält.
Warum nicht gleich eine Bausparfinanzierung?
Eine Bausparfinanzierung setzt voraus, dass entweder die Ansparphase abgeschlossen ist, oder parallel zur Besparung des Vertrages noch eine Zwischenfinanzierung über die Kreditsumme anfällt. Wer nicht viele Jahre im Voraus plante, läuft in eine hohe finanzielle Belastung.
Welche kostenpflichtigen Zusatzoptionen kann ich mir sichern?
An erster Stelle steht natürlich die eigentlich nicht vorgesehene Sondertilgung. Ein weiterer Punkt ist die bereitstellungszinsenfreie Zeit, die bis zu zwölf Monaten betragen kann. Die Einbindung eines KfW-Darlehens sollte allerdings ohne Aufpreis möglich sein. Eine Vorfälligkeitsfreiheit kann für den Eintritt eines Härtefalles vereinbart werden.
Volltilgungsrechner 05/2022
- 49.351,17€
- Zinsanteil
- 1.040,43€
- Monatsrate
- 2,30%
- Sollzins p.a.
- 2,33%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 383,33 | 657,09 | 1.040,43 | 199.342,91 | 383,33 | 657,09 | 1.040,43 |
2 | 199.342,91 | 382,07 | 658,35 | 1.040,43 | 199.342,91 | 414,02 | 1.315,45 | 1.729,47 |
3 | 198.684,55 | 380,81 | 659,62 | 1.040,43 | 198.684,55 | 794,83 | 1.975,06 | 2.769,89 |
4 | 198.024,94 | 379,55 | 660,88 | 1.040,43 | 198.024,94 | 1.174,38 | 2.635,94 | 3.810,32 |
5 | 197.364,06 | 378,28 | 662,15 | 1.040,43 | 197.364,06 | 1.552,66 | 3.298,09 | 4.850,75 |
6 | 196.701,91 | 377,01 | 663,42 | 1.040,43 | 196.701,91 | 1.929,67 | 3.961,50 | 5.891,18 |
7 | 196.038,50 | 375,74 | 664,69 | 1.040,43 | 196.038,50 | 2.305,41 | 4.626,19 | 6.931,60 |
8 | 195.373,81 | 374,47 | 665,96 | 1.040,43 | 195.373,81 | 2.679,88 | 5.292,15 | 7.972,03 |
9 | 194.707,85 | 373,19 | 667,24 | 1.040,43 | 194.707,85 | 3.053,07 | 5.959,39 | 9.012,46 |
10 | 194.040,61 | 371,91 | 668,52 | 1.040,43 | 194.040,61 | 3.424,98 | 6.627,90 | 10.052,88 |
11 | 193.372,10 | 370,63 | 669,80 | 1.040,43 | 193.372,10 | 3.795,61 | 7.297,70 | 11.093,31 |
12 | 192.702,30 | 369,35 | 671,08 | 1.040,43 | 192.702,30 | 4.164,96 | 7.968,78 | 12.133,74 |
13 | 192.031,22 | 368,06 | 672,37 | 1.040,43 | 192.031,22 | 4.533,02 | 8.641,15 | 13.174,17 |
14 | 191.358,85 | 366,77 | 673,66 | 1.040,43 | 191.358,85 | 4.899,79 | 9.314,81 | 14.214,59 |
15 | 190.685,19 | 365,48 | 674,95 | 1.040,43 | 190.685,19 | 5.265,27 | 9.989,75 | 15.255,02 |
16 | 190.010,25 | 364,19 | 676,24 | 1.040,43 | 190.010,25 | 5.629,45 | 10.666,00 | 16.295,45 |
17 | 189.334,00 | 362,89 | 677,54 | 1.040,43 | 189.334,00 | 5.992,34 | 11.343,53 | 17.335,88 |
18 | 188.656,47 | 361,59 | 678,84 | 1.040,43 | 188.656,47 | 6.353,93 | 12.022,37 | 18.376,30 |
19 | 187.977,63 | 360,29 | 680,14 | 1.040,43 | 187.977,63 | 6.714,22 | 12.702,51 | 19.416,73 |
20 | 187.297,49 | 358,99 | 681,44 | 1.040,43 | 187.297,49 | 7.073,21 | 13.383,95 | 20.457,16 |
21 | 186.616,05 | 357,68 | 682,75 | 1.040,43 | 186.616,05 | 7.430,89 | 14.066,69 | 21.497,58 |
22 | 185.933,31 | 356,37 | 684,06 | 1.040,43 | 185.933,31 | 7.787,26 | 14.750,75 | 22.538,01 |
23 | 185.249,25 | 355,06 | 685,37 | 1.040,43 | 185.249,25 | 8.142,33 | 15.436,11 | 23.578,44 |
24 | 184.563,89 | 353,75 | 686,68 | 1.040,43 | 184.563,89 | 8.496,07 | 16.122,79 | 24.618,87 |
25 | 183.877,21 | 352,43 | 688,00 | 1.040,43 | 183.877,21 | 8.848,50 | 16.810,79 | 25.659,29 |
26 | 183.189,21 | 351,11 | 689,31 | 1.040,43 | 183.189,21 | 9.199,62 | 17.500,10 | 26.699,72 |
27 | 182.499,90 | 349,79 | 690,64 | 1.040,43 | 182.499,90 | 9.549,41 | 18.190,74 | 27.740,15 |
28 | 181.809,26 | 348,47 | 691,96 | 1.040,43 | 181.809,26 | 9.897,88 | 18.882,70 | 28.780,58 |
29 | 181.117,30 | 347,14 | 693,29 | 1.040,43 | 181.117,30 | 10.245,02 | 19.575,99 | 29.821,00 |
30 | 180.424,01 | 345,81 | 694,61 | 1.040,43 | 180.424,01 | 10.590,83 | 20.270,60 | 30.861,43 |
31 | 179.729,40 | 344,48 | 695,95 | 1.040,43 | 179.729,40 | 10.935,31 | 20.966,55 | 31.901,86 |
32 | 179.033,45 | 343,15 | 697,28 | 1.040,43 | 179.033,45 | 11.278,46 | 21.663,83 | 32.942,29 |
33 | 178.336,17 | 341,81 | 698,62 | 1.040,43 | 178.336,17 | 11.620,27 | 22.362,44 | 33.982,71 |
34 | 177.637,56 | 340,47 | 699,96 | 1.040,43 | 177.637,56 | 11.960,74 | 23.062,40 | 35.023,14 |
35 | 176.937,60 | 339,13 | 701,30 | 1.040,43 | 176.937,60 | 12.299,87 | 23.763,69 | 36.063,57 |
36 | 176.236,31 | 337,79 | 702,64 | 1.040,43 | 176.236,31 | 12.637,66 | 24.466,34 | 37.103,99 |
37 | 175.533,66 | 336,44 | 703,99 | 1.040,43 | 175.533,66 | 12.974,10 | 25.170,32 | 38.144,42 |
38 | 174.829,68 | 335,09 | 705,34 | 1.040,43 | 174.829,68 | 13.309,19 | 25.875,66 | 39.184,85 |
39 | 174.124,34 | 333,74 | 706,69 | 1.040,43 | 174.124,34 | 13.642,93 | 26.582,35 | 40.225,28 |
40 | 173.417,65 | 332,38 | 708,04 | 1.040,43 | 173.417,65 | 13.975,31 | 27.290,39 | 41.265,70 |
41 | 172.709,61 | 331,03 | 709,40 | 1.040,43 | 172.709,61 | 14.306,34 | 27.999,79 | 42.306,13 |
42 | 172.000,21 | 329,67 | 710,76 | 1.040,43 | 172.000,21 | 14.636,00 | 28.710,55 | 43.346,56 |
43 | 171.289,45 | 328,30 | 712,12 | 1.040,43 | 171.289,45 | 14.964,31 | 29.422,68 | 44.386,99 |
44 | 170.577,32 | 326,94 | 713,49 | 1.040,43 | 170.577,32 | 15.291,25 | 30.136,16 | 45.427,41 |
45 | 169.863,84 | 325,57 | 714,85 | 1.040,43 | 169.863,84 | 15.616,82 | 30.851,02 | 46.467,84 |
46 | 169.148,98 | 324,20 | 716,23 | 1.040,43 | 169.148,98 | 15.941,02 | 31.567,24 | 47.508,27 |
47 | 168.432,76 | 322,83 | 717,60 | 1.040,43 | 168.432,76 | 16.263,85 | 32.284,84 | 48.548,70 |
48 | 167.715,16 | 321,45 | 718,97 | 1.040,43 | 167.715,16 | 16.585,31 | 33.003,82 | 49.589,12 |
49 | 166.996,18 | 320,08 | 720,35 | 1.040,43 | 166.996,18 | 16.905,38 | 33.724,17 | 50.629,55 |
50 | 166.275,83 | 318,70 | 721,73 | 1.040,43 | 166.275,83 | 17.224,08 | 34.445,90 | 51.669,98 |
51 | 165.554,10 | 317,31 | 723,12 | 1.040,43 | 165.554,10 | 17.541,39 | 35.169,01 | 52.710,40 |
52 | 164.830,99 | 315,93 | 724,50 | 1.040,43 | 164.830,99 | 17.857,32 | 35.893,52 | 53.750,83 |
53 | 164.106,48 | 314,54 | 725,89 | 1.040,43 | 164.106,48 | 18.171,85 | 36.619,40 | 54.791,26 |
54 | 163.380,60 | 313,15 | 727,28 | 1.040,43 | 163.380,60 | 18.485,00 | 37.346,69 | 55.831,69 |
55 | 162.653,31 | 311,75 | 728,68 | 1.040,43 | 162.653,31 | 18.796,75 | 38.075,36 | 56.872,11 |
56 | 161.924,64 | 310,36 | 730,07 | 1.040,43 | 161.924,64 | 19.107,11 | 38.805,43 | 57.912,54 |
57 | 161.194,57 | 308,96 | 731,47 | 1.040,43 | 161.194,57 | 19.416,06 | 39.536,90 | 58.952,97 |
58 | 160.463,10 | 307,55 | 732,87 | 1.040,43 | 160.463,10 | 19.723,62 | 40.269,78 | 59.993,40 |
59 | 159.730,22 | 306,15 | 734,28 | 1.040,43 | 159.730,22 | 20.029,77 | 41.004,05 | 61.033,82 |
60 | 158.995,95 | 304,74 | 735,69 | 1.040,43 | 158.995,95 | 20.334,51 | 41.739,74 | 62.074,25 |
61 | 158.260,26 | 303,33 | 737,10 | 1.040,43 | 158.260,26 | 20.637,84 | 42.476,84 | 63.114,68 |
62 | 157.523,16 | 301,92 | 738,51 | 1.040,43 | 157.523,16 | 20.939,76 | 43.215,34 | 64.155,11 |
63 | 156.784,66 | 300,50 | 739,92 | 1.040,43 | 156.784,66 | 21.240,27 | 43.955,27 | 65.195,53 |
64 | 156.044,73 | 299,09 | 741,34 | 1.040,43 | 156.044,73 | 21.539,35 | 44.696,61 | 66.235,96 |
65 | 155.303,39 | 297,66 | 742,76 | 1.040,43 | 155.303,39 | 21.837,02 | 45.439,37 | 67.276,39 |
66 | 154.560,63 | 296,24 | 744,19 | 1.040,43 | 154.560,63 | 22.133,26 | 46.183,56 | 68.316,81 |
67 | 153.816,44 | 294,81 | 745,61 | 1.040,43 | 153.816,44 | 22.428,07 | 46.929,17 | 69.357,24 |
68 | 153.070,83 | 293,39 | 747,04 | 1.040,43 | 153.070,83 | 22.721,46 | 47.676,21 | 70.397,67 |
69 | 152.323,79 | 291,95 | 748,47 | 1.040,43 | 152.323,79 | 23.013,41 | 48.424,68 | 71.438,10 |
70 | 151.575,32 | 290,52 | 749,91 | 1.040,43 | 151.575,32 | 23.303,93 | 49.174,59 | 72.478,52 |
71 | 150.825,41 | 289,08 | 751,35 | 1.040,43 | 150.825,41 | 23.593,01 | 49.925,94 | 73.518,95 |
72 | 150.074,06 | 287,64 | 752,79 | 1.040,43 | 150.074,06 | 23.880,66 | 50.678,72 | 74.559,38 |
73 | 149.321,28 | 286,20 | 754,23 | 1.040,43 | 149.321,28 | 24.166,85 | 51.432,95 | 75.599,81 |
74 | 148.567,05 | 284,75 | 755,67 | 1.040,43 | 148.567,05 | 24.451,61 | 52.188,62 | 76.640,23 |
75 | 147.811,38 | 283,31 | 757,12 | 1.040,43 | 147.811,38 | 24.734,91 | 52.945,75 | 77.680,66 |
76 | 147.054,25 | 281,85 | 758,57 | 1.040,43 | 147.054,25 | 25.016,77 | 53.704,32 | 78.721,09 |
77 | 146.295,68 | 280,40 | 760,03 | 1.040,43 | 146.295,68 | 25.297,17 | 54.464,35 | 79.761,51 |
78 | 145.535,65 | 278,94 | 761,48 | 1.040,43 | 145.535,65 | 25.576,11 | 55.225,83 | 80.801,94 |
79 | 144.774,17 | 277,48 | 762,94 | 1.040,43 | 144.774,17 | 25.853,59 | 55.988,77 | 81.842,37 |
80 | 144.011,23 | 276,02 | 764,41 | 1.040,43 | 144.011,23 | 26.129,62 | 56.753,18 | 82.882,80 |
81 | 143.246,82 | 274,56 | 765,87 | 1.040,43 | 143.246,82 | 26.404,17 | 57.519,05 | 83.923,22 |
82 | 142.480,95 | 273,09 | 767,34 | 1.040,43 | 142.480,95 | 26.677,26 | 58.286,39 | 84.963,65 |
83 | 141.713,61 | 271,62 | 768,81 | 1.040,43 | 141.713,61 | 26.948,88 | 59.055,20 | 86.004,08 |
84 | 140.944,80 | 270,14 | 770,28 | 1.040,43 | 140.944,80 | 27.219,02 | 59.825,48 | 87.044,51 |
85 | 140.174,52 | 268,67 | 771,76 | 1.040,43 | 140.174,52 | 27.487,69 | 60.597,24 | 88.084,93 |
86 | 139.402,76 | 267,19 | 773,24 | 1.040,43 | 139.402,76 | 27.754,88 | 61.370,48 | 89.125,36 |
87 | 138.629,52 | 265,71 | 774,72 | 1.040,43 | 138.629,52 | 28.020,59 | 62.145,20 | 90.165,79 |
88 | 137.854,80 | 264,22 | 776,21 | 1.040,43 | 137.854,80 | 28.284,81 | 62.921,41 | 91.206,22 |
89 | 137.078,59 | 262,73 | 777,69 | 1.040,43 | 137.078,59 | 28.547,54 | 63.699,10 | 92.246,64 |
90 | 136.300,90 | 261,24 | 779,18 | 1.040,43 | 136.300,90 | 28.808,78 | 64.478,29 | 93.287,07 |
91 | 135.521,71 | 259,75 | 780,68 | 1.040,43 | 135.521,71 | 29.068,53 | 65.258,96 | 94.327,50 |
92 | 134.741,04 | 258,25 | 782,17 | 1.040,43 | 134.741,04 | 29.326,79 | 66.041,14 | 95.367,92 |
93 | 133.958,86 | 256,75 | 783,67 | 1.040,43 | 133.958,86 | 29.583,54 | 66.824,81 | 96.408,35 |
94 | 133.175,19 | 255,25 | 785,17 | 1.040,43 | 133.175,19 | 29.838,80 | 67.609,98 | 97.448,78 |
95 | 132.390,02 | 253,75 | 786,68 | 1.040,43 | 132.390,02 | 30.092,54 | 68.396,66 | 98.489,21 |
96 | 131.603,34 | 252,24 | 788,19 | 1.040,43 | 131.603,34 | 30.344,78 | 69.184,85 | 99.529,63 |
97 | 130.815,15 | 250,73 | 789,70 | 1.040,43 | 130.815,15 | 30.595,51 | 69.974,55 | 100.570,06 |
98 | 130.025,45 | 249,22 | 791,21 | 1.040,43 | 130.025,45 | 30.844,73 | 70.765,76 | 101.610,49 |
99 | 129.234,24 | 247,70 | 792,73 | 1.040,43 | 129.234,24 | 31.092,43 | 71.558,49 | 102.650,92 |
100 | 128.441,51 | 246,18 | 794,25 | 1.040,43 | 128.441,51 | 31.338,61 | 72.352,74 | 103.691,34 |
101 | 127.647,26 | 244,66 | 795,77 | 1.040,43 | 127.647,26 | 31.583,26 | 73.148,51 | 104.731,77 |
102 | 126.851,49 | 243,13 | 797,30 | 1.040,43 | 126.851,49 | 31.826,40 | 73.945,80 | 105.772,20 |
103 | 126.054,20 | 241,60 | 798,82 | 1.040,43 | 126.054,20 | 32.068,00 | 74.744,63 | 106.812,63 |
104 | 125.255,37 | 240,07 | 800,35 | 1.040,43 | 125.255,37 | 32.308,07 | 75.544,98 | 107.853,05 |
105 | 124.455,02 | 238,54 | 801,89 | 1.040,43 | 124.455,02 | 32.546,61 | 76.346,87 | 108.893,48 |
106 | 123.653,13 | 237,00 | 803,43 | 1.040,43 | 123.653,13 | 32.783,61 | 77.150,29 | 109.933,91 |
107 | 122.849,71 | 235,46 | 804,97 | 1.040,43 | 122.849,71 | 33.019,07 | 77.955,26 | 110.974,33 |
108 | 122.044,74 | 233,92 | 806,51 | 1.040,43 | 122.044,74 | 33.252,99 | 78.761,77 | 112.014,76 |
109 | 121.238,23 | 232,37 | 808,05 | 1.040,43 | 121.238,23 | 33.485,37 | 79.569,82 | 113.055,19 |
110 | 120.430,18 | 230,82 | 809,60 | 1.040,43 | 120.430,18 | 33.716,19 | 80.379,43 | 114.095,62 |
111 | 119.620,57 | 229,27 | 811,15 | 1.040,43 | 119.620,57 | 33.945,46 | 81.190,58 | 115.136,04 |
112 | 118.809,42 | 227,72 | 812,71 | 1.040,43 | 118.809,42 | 34.173,18 | 82.003,29 | 116.176,47 |
113 | 117.996,71 | 226,16 | 814,27 | 1.040,43 | 117.996,71 | 34.399,34 | 82.817,56 | 117.216,90 |
114 | 117.182,44 | 224,60 | 815,83 | 1.040,43 | 117.182,44 | 34.623,94 | 83.633,38 | 118.257,33 |
115 | 116.366,62 | 223,04 | 817,39 | 1.040,43 | 116.366,62 | 34.846,98 | 84.450,78 | 119.297,75 |
116 | 115.549,22 | 221,47 | 818,96 | 1.040,43 | 115.549,22 | 35.068,45 | 85.269,73 | 120.338,18 |
117 | 114.730,27 | 219,90 | 820,53 | 1.040,43 | 114.730,27 | 35.288,35 | 86.090,26 | 121.378,61 |
118 | 113.909,74 | 218,33 | 822,10 | 1.040,43 | 113.909,74 | 35.506,67 | 86.912,36 | 122.419,04 |
119 | 113.087,64 | 216,75 | 823,68 | 1.040,43 | 113.087,64 | 35.723,43 | 87.736,04 | 123.459,46 |
120 | 112.263,96 | 215,17 | 825,25 | 1.040,43 | 112.263,96 | 35.938,60 | 88.561,29 | 124.499,89 |
121 | 111.438,71 | 213,59 | 826,84 | 1.040,43 | 111.438,71 | 36.152,19 | 89.388,13 | 125.540,32 |
122 | 110.611,87 | 212,01 | 828,42 | 1.040,43 | 110.611,87 | 36.364,19 | 90.216,55 | 126.580,74 |
123 | 109.783,45 | 210,42 | 830,01 | 1.040,43 | 109.783,45 | 36.574,61 | 91.046,56 | 127.621,17 |
124 | 108.953,44 | 208,83 | 831,60 | 1.040,43 | 108.953,44 | 36.783,44 | 91.878,16 | 128.661,60 |
125 | 108.121,84 | 207,23 | 833,19 | 1.040,43 | 108.121,84 | 36.990,67 | 92.711,35 | 129.702,03 |
126 | 107.288,65 | 205,64 | 834,79 | 1.040,43 | 107.288,65 | 37.196,31 | 93.546,14 | 130.742,45 |
127 | 106.453,86 | 204,04 | 836,39 | 1.040,43 | 106.453,86 | 37.400,35 | 94.382,53 | 131.782,88 |
128 | 105.617,47 | 202,43 | 837,99 | 1.040,43 | 105.617,47 | 37.602,78 | 95.220,53 | 132.823,31 |
129 | 104.779,47 | 200,83 | 839,60 | 1.040,43 | 104.779,47 | 37.803,61 | 96.060,13 | 133.863,74 |
130 | 103.939,87 | 199,22 | 841,21 | 1.040,43 | 103.939,87 | 38.002,83 | 96.901,34 | 134.904,16 |
131 | 103.098,66 | 197,61 | 842,82 | 1.040,43 | 103.098,66 | 38.200,43 | 97.744,16 | 135.944,59 |
132 | 102.255,84 | 195,99 | 844,44 | 1.040,43 | 102.255,84 | 38.396,42 | 98.588,60 | 136.985,02 |
133 | 101.411,40 | 194,37 | 846,06 | 1.040,43 | 101.411,40 | 38.590,79 | 99.434,65 | 138.025,44 |
134 | 100.565,35 | 192,75 | 847,68 | 1.040,43 | 100.565,35 | 38.783,54 | 100.282,33 | 139.065,87 |
135 | 99.717,67 | 191,13 | 849,30 | 1.040,43 | 99.717,67 | 38.974,67 | 101.131,63 | 140.106,30 |
136 | 98.868,37 | 189,50 | 850,93 | 1.040,43 | 98.868,37 | 39.164,17 | 101.982,56 | 141.146,73 |
137 | 98.017,44 | 187,87 | 852,56 | 1.040,43 | 98.017,44 | 39.352,03 | 102.835,12 | 142.187,15 |
138 | 97.164,88 | 186,23 | 854,19 | 1.040,43 | 97.164,88 | 39.538,27 | 103.689,31 | 143.227,58 |
139 | 96.310,69 | 184,60 | 855,83 | 1.040,43 | 96.310,69 | 39.722,86 | 104.545,15 | 144.268,01 |
140 | 95.454,85 | 182,96 | 857,47 | 1.040,43 | 95.454,85 | 39.905,82 | 105.402,62 | 145.308,44 |
141 | 94.597,38 | 181,31 | 859,12 | 1.040,43 | 94.597,38 | 40.087,13 | 106.261,73 | 146.348,86 |
142 | 93.738,27 | 179,67 | 860,76 | 1.040,43 | 93.738,27 | 40.266,79 | 107.122,50 | 147.389,29 |
143 | 92.877,50 | 178,02 | 862,41 | 1.040,43 | 92.877,50 | 40.444,81 | 107.984,91 | 148.429,72 |
144 | 92.015,09 | 176,36 | 864,07 | 1.040,43 | 92.015,09 | 40.621,17 | 108.848,97 | 149.470,15 |
145 | 91.151,03 | 174,71 | 865,72 | 1.040,43 | 91.151,03 | 40.795,88 | 109.714,69 | 150.510,57 |
146 | 90.285,31 | 173,05 | 867,38 | 1.040,43 | 90.285,31 | 40.968,92 | 110.582,08 | 151.551,00 |
147 | 89.417,92 | 171,38 | 869,04 | 1.040,43 | 89.417,92 | 41.140,31 | 111.451,12 | 152.591,43 |
148 | 88.548,88 | 169,72 | 870,71 | 1.040,43 | 88.548,88 | 41.310,03 | 112.321,83 | 153.631,85 |
149 | 87.678,17 | 168,05 | 872,38 | 1.040,43 | 87.678,17 | 41.478,08 | 113.194,20 | 154.672,28 |
150 | 86.805,80 | 166,38 | 874,05 | 1.040,43 | 86.805,80 | 41.644,46 | 114.068,25 | 155.712,71 |
151 | 85.931,75 | 164,70 | 875,72 | 1.040,43 | 85.931,75 | 41.809,16 | 114.943,98 | 156.753,14 |
152 | 85.056,02 | 163,02 | 877,40 | 1.040,43 | 85.056,02 | 41.972,18 | 115.821,38 | 157.793,56 |
153 | 84.178,62 | 161,34 | 879,08 | 1.040,43 | 84.178,62 | 42.133,52 | 116.700,47 | 158.833,99 |
154 | 83.299,53 | 159,66 | 880,77 | 1.040,43 | 83.299,53 | 42.293,18 | 117.581,24 | 159.874,42 |
155 | 82.418,76 | 157,97 | 882,46 | 1.040,43 | 82.418,76 | 42.451,15 | 118.463,69 | 160.914,85 |
156 | 81.536,31 | 156,28 | 884,15 | 1.040,43 | 81.536,31 | 42.607,43 | 119.347,84 | 161.955,27 |
157 | 80.652,16 | 154,58 | 885,84 | 1.040,43 | 80.652,16 | 42.762,01 | 120.233,69 | 162.995,70 |
158 | 79.766,31 | 152,89 | 887,54 | 1.040,43 | 79.766,31 | 42.914,90 | 121.121,23 | 164.036,13 |
159 | 78.878,77 | 151,18 | 889,24 | 1.040,43 | 78.878,77 | 43.066,08 | 122.010,47 | 165.076,56 |
160 | 77.989,53 | 149,48 | 890,95 | 1.040,43 | 77.989,53 | 43.215,56 | 122.901,42 | 166.116,98 |
161 | 77.098,58 | 147,77 | 892,66 | 1.040,43 | 77.098,58 | 43.363,33 | 123.794,08 | 167.157,41 |
162 | 76.205,92 | 146,06 | 894,37 | 1.040,43 | 76.205,92 | 43.509,40 | 124.688,44 | 168.197,84 |
163 | 75.311,56 | 144,35 | 896,08 | 1.040,43 | 75.311,56 | 43.653,74 | 125.584,52 | 169.238,26 |
164 | 74.415,48 | 142,63 | 897,80 | 1.040,43 | 74.415,48 | 43.796,37 | 126.482,32 | 170.278,69 |
165 | 73.517,68 | 140,91 | 899,52 | 1.040,43 | 73.517,68 | 43.937,28 | 127.381,84 | 171.319,12 |
166 | 72.618,16 | 139,18 | 901,24 | 1.040,43 | 72.618,16 | 44.076,47 | 128.283,08 | 172.359,55 |
167 | 71.716,92 | 137,46 | 902,97 | 1.040,43 | 71.716,92 | 44.213,92 | 129.186,05 | 173.399,97 |
168 | 70.813,95 | 135,73 | 904,70 | 1.040,43 | 70.813,95 | 44.349,65 | 130.090,75 | 174.440,40 |
169 | 69.909,25 | 133,99 | 906,43 | 1.040,43 | 69.909,25 | 44.483,64 | 130.997,19 | 175.480,83 |
170 | 69.002,81 | 132,26 | 908,17 | 1.040,43 | 69.002,81 | 44.615,90 | 131.905,36 | 176.521,26 |
171 | 68.094,64 | 130,51 | 909,91 | 1.040,43 | 68.094,64 | 44.746,41 | 132.815,27 | 177.561,68 |
172 | 67.184,73 | 128,77 | 911,66 | 1.040,43 | 67.184,73 | 44.875,18 | 133.726,93 | 178.602,11 |
173 | 66.273,07 | 127,02 | 913,40 | 1.040,43 | 66.273,07 | 45.002,21 | 134.640,33 | 179.642,54 |
174 | 65.359,67 | 125,27 | 915,15 | 1.040,43 | 65.359,67 | 45.127,48 | 135.555,48 | 180.682,97 |
175 | 64.444,52 | 123,52 | 916,91 | 1.040,43 | 64.444,52 | 45.251,00 | 136.472,39 | 181.723,39 |
176 | 63.527,61 | 121,76 | 918,67 | 1.040,43 | 63.527,61 | 45.372,76 | 137.391,06 | 182.763,82 |
177 | 62.608,94 | 120,00 | 920,43 | 1.040,43 | 62.608,94 | 45.492,76 | 138.311,49 | 183.804,25 |
178 | 61.688,51 | 118,24 | 922,19 | 1.040,43 | 61.688,51 | 45.611,00 | 139.233,68 | 184.844,67 |
179 | 60.766,32 | 116,47 | 923,96 | 1.040,43 | 60.766,32 | 45.727,47 | 140.157,64 | 185.885,10 |
180 | 59.842,36 | 114,70 | 925,73 | 1.040,43 | 59.842,36 | 45.842,16 | 141.083,37 | 186.925,53 |
181 | 58.916,63 | 112,92 | 927,50 | 1.040,43 | 58.916,63 | 45.955,09 | 142.010,87 | 187.965,96 |
182 | 57.989,13 | 111,15 | 929,28 | 1.040,43 | 57.989,13 | 46.066,23 | 142.940,15 | 189.006,38 |
183 | 57.059,85 | 109,36 | 931,06 | 1.040,43 | 57.059,85 | 46.175,60 | 143.871,21 | 190.046,81 |
184 | 56.128,79 | 107,58 | 932,85 | 1.040,43 | 56.128,79 | 46.283,18 | 144.804,06 | 191.087,24 |
185 | 55.195,94 | 105,79 | 934,64 | 1.040,43 | 55.195,94 | 46.388,97 | 145.738,70 | 192.127,67 |
186 | 54.261,30 | 104,00 | 936,43 | 1.040,43 | 54.261,30 | 46.492,97 | 146.675,12 | 193.168,09 |
187 | 53.324,88 | 102,21 | 938,22 | 1.040,43 | 53.324,88 | 46.595,18 | 147.613,34 | 194.208,52 |
188 | 52.386,66 | 100,41 | 940,02 | 1.040,43 | 52.386,66 | 46.695,58 | 148.553,36 | 195.248,95 |
189 | 51.446,64 | 98,61 | 941,82 | 1.040,43 | 51.446,64 | 46.794,19 | 149.495,18 | 196.289,37 |
190 | 50.504,82 | 96,80 | 943,63 | 1.040,43 | 50.504,82 | 46.890,99 | 150.438,81 | 197.329,80 |
191 | 49.561,19 | 94,99 | 945,44 | 1.040,43 | 49.561,19 | 46.985,98 | 151.384,25 | 198.370,23 |
192 | 48.615,75 | 93,18 | 947,25 | 1.040,43 | 48.615,75 | 47.079,16 | 152.331,49 | 199.410,66 |
193 | 47.668,51 | 91,36 | 949,06 | 1.040,43 | 47.668,51 | 47.170,53 | 153.280,56 | 200.451,08 |
194 | 46.719,44 | 89,55 | 950,88 | 1.040,43 | 46.719,44 | 47.260,07 | 154.231,44 | 201.491,51 |
195 | 45.768,56 | 87,72 | 952,70 | 1.040,43 | 45.768,56 | 47.347,80 | 155.184,14 | 202.531,94 |
196 | 44.815,86 | 85,90 | 954,53 | 1.040,43 | 44.815,86 | 47.433,69 | 156.138,67 | 203.572,37 |
197 | 43.861,33 | 84,07 | 956,36 | 1.040,43 | 43.861,33 | 47.517,76 | 157.095,03 | 204.612,79 |
198 | 42.904,97 | 82,23 | 958,19 | 1.040,43 | 42.904,97 | 47.600,00 | 158.053,22 | 205.653,22 |
199 | 41.946,78 | 80,40 | 960,03 | 1.040,43 | 41.946,78 | 47.680,39 | 159.013,25 | 206.693,65 |
200 | 40.986,75 | 78,56 | 961,87 | 1.040,43 | 40.986,75 | 47.758,95 | 159.975,12 | 207.734,08 |
201 | 40.024,88 | 76,71 | 963,71 | 1.040,43 | 40.024,88 | 47.835,67 | 160.938,84 | 208.774,50 |
202 | 39.061,16 | 74,87 | 965,56 | 1.040,43 | 39.061,16 | 47.910,53 | 161.904,40 | 209.814,93 |
203 | 38.095,60 | 73,02 | 967,41 | 1.040,43 | 38.095,60 | 47.983,55 | 162.871,81 | 210.855,36 |
204 | 37.128,19 | 71,16 | 969,26 | 1.040,43 | 37.128,19 | 48.054,71 | 163.841,07 | 211.895,78 |
205 | 36.158,93 | 69,30 | 971,12 | 1.040,43 | 36.158,93 | 48.124,02 | 164.812,19 | 212.936,21 |
206 | 35.187,81 | 67,44 | 972,98 | 1.040,43 | 35.187,81 | 48.191,46 | 165.785,18 | 213.976,64 |
207 | 34.214,82 | 65,58 | 974,85 | 1.040,43 | 34.214,82 | 48.257,04 | 166.760,03 | 215.017,07 |
208 | 33.239,97 | 63,71 | 976,72 | 1.040,43 | 33.239,97 | 48.320,75 | 167.736,74 | 216.057,49 |
209 | 32.263,26 | 61,84 | 978,59 | 1.040,43 | 32.263,26 | 48.382,59 | 168.715,33 | 217.097,92 |
210 | 31.284,67 | 59,96 | 980,47 | 1.040,43 | 31.284,67 | 48.442,55 | 169.695,80 | 218.138,35 |
211 | 30.304,20 | 58,08 | 982,34 | 1.040,43 | 30.304,20 | 48.500,63 | 170.678,14 | 219.178,78 |
212 | 29.321,86 | 56,20 | 984,23 | 1.040,43 | 29.321,86 | 48.556,83 | 171.662,37 | 220.219,20 |
213 | 28.337,63 | 54,31 | 986,11 | 1.040,43 | 28.337,63 | 48.611,15 | 172.648,48 | 221.259,63 |
214 | 27.351,52 | 52,42 | 988,00 | 1.040,43 | 27.351,52 | 48.663,57 | 173.636,49 | 222.300,06 |
215 | 26.363,51 | 50,53 | 989,90 | 1.040,43 | 26.363,51 | 48.714,10 | 174.626,39 | 223.340,49 |
216 | 25.373,61 | 48,63 | 991,79 | 1.040,43 | 25.373,61 | 48.762,73 | 175.618,18 | 224.380,91 |
217 | 24.381,82 | 46,73 | 993,70 | 1.040,43 | 24.381,82 | 48.809,46 | 176.611,88 | 225.421,34 |
218 | 23.388,12 | 44,83 | 995,60 | 1.040,43 | 23.388,12 | 48.854,29 | 177.607,48 | 226.461,77 |
219 | 22.392,52 | 42,92 | 997,51 | 1.040,43 | 22.392,52 | 48.897,21 | 178.604,98 | 227.502,19 |
220 | 21.395,02 | 41,01 | 999,42 | 1.040,43 | 21.395,02 | 48.938,22 | 179.604,40 | 228.542,62 |
221 | 20.395,60 | 39,09 | 1.001,34 | 1.040,43 | 20.395,60 | 48.977,31 | 180.605,74 | 229.583,05 |
222 | 19.394,26 | 37,17 | 1.003,25 | 1.040,43 | 19.394,26 | 49.014,48 | 181.608,99 | 230.623,48 |
223 | 18.391,01 | 35,25 | 1.005,18 | 1.040,43 | 18.391,01 | 49.049,73 | 182.614,17 | 231.663,90 |
224 | 17.385,83 | 33,32 | 1.007,10 | 1.040,43 | 17.385,83 | 49.083,05 | 183.621,28 | 232.704,33 |
225 | 16.378,72 | 31,39 | 1.009,03 | 1.040,43 | 16.378,72 | 49.114,45 | 184.630,31 | 233.744,76 |
226 | 15.369,69 | 29,46 | 1.010,97 | 1.040,43 | 15.369,69 | 49.143,91 | 185.641,28 | 234.785,19 |
227 | 14.358,72 | 27,52 | 1.012,91 | 1.040,43 | 14.358,72 | 49.171,43 | 186.654,19 | 235.825,61 |
228 | 13.345,81 | 25,58 | 1.014,85 | 1.040,43 | 13.345,81 | 49.197,01 | 187.669,03 | 236.866,04 |
229 | 12.330,97 | 23,63 | 1.016,79 | 1.040,43 | 12.330,97 | 49.220,64 | 188.685,83 | 237.906,47 |
230 | 11.314,17 | 21,69 | 1.018,74 | 1.040,43 | 11.314,17 | 49.242,33 | 189.704,57 | 238.946,89 |
231 | 10.295,43 | 19,73 | 1.020,69 | 1.040,43 | 10.295,43 | 49.262,06 | 190.725,26 | 239.987,32 |
232 | 9.274,74 | 17,78 | 1.022,65 | 1.040,43 | 9.274,74 | 49.279,83 | 191.747,91 | 241.027,75 |
233 | 8.252,09 | 15,82 | 1.024,61 | 1.040,43 | 8.252,09 | 49.295,65 | 192.772,53 | 242.068,18 |
234 | 7.227,47 | 13,85 | 1.026,57 | 1.040,43 | 7.227,47 | 49.309,50 | 193.799,10 | 243.108,60 |
235 | 6.200,90 | 11,89 | 1.028,54 | 1.040,43 | 6.200,90 | 49.321,39 | 194.827,64 | 244.149,03 |
236 | 5.172,36 | 9,91 | 1.030,51 | 1.040,43 | 5.172,36 | 49.331,30 | 195.858,16 | 245.189,46 |
237 | 4.141,84 | 7,94 | 1.032,49 | 1.040,43 | 4.141,84 | 49.339,24 | 196.890,64 | 246.229,89 |
238 | 3.109,36 | 5,96 | 1.034,47 | 1.040,43 | 3.109,36 | 49.345,20 | 197.925,11 | 247.270,31 |
239 | 2.074,89 | 3,98 | 1.036,45 | 1.040,43 | 2.074,89 | 49.349,18 | 198.961,56 | 248.310,74 |
240 | 1.038,44 | 1,99 | 1.038,44 | 1.040,43 | 1.038,44 | 49.351,17 | 200.000,00 | 249.351,17 |
- 49.351,17€
- Zinsanteil
- 1.040,43€
- Monatsrate
- 2,30%
- Sollzins p.a.
- 2,33%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 383,33 | 657,09 | 1.040,43 | 199.342,91 | 383,33 | 657,09 | 1.040,43 |
2 | 199.342,91 | 382,07 | 658,35 | 1.040,43 | 199.342,91 | 414,02 | 1.315,45 | 1.729,47 |
3 | 198.684,55 | 380,81 | 659,62 | 1.040,43 | 198.684,55 | 794,83 | 1.975,06 | 2.769,89 |
4 | 198.024,94 | 379,55 | 660,88 | 1.040,43 | 198.024,94 | 1.174,38 | 2.635,94 | 3.810,32 |
5 | 197.364,06 | 378,28 | 662,15 | 1.040,43 | 197.364,06 | 1.552,66 | 3.298,09 | 4.850,75 |
6 | 196.701,91 | 377,01 | 663,42 | 1.040,43 | 196.701,91 | 1.929,67 | 3.961,50 | 5.891,18 |
7 | 196.038,50 | 375,74 | 664,69 | 1.040,43 | 196.038,50 | 2.305,41 | 4.626,19 | 6.931,60 |
8 | 195.373,81 | 374,47 | 665,96 | 1.040,43 | 195.373,81 | 2.679,88 | 5.292,15 | 7.972,03 |
9 | 194.707,85 | 373,19 | 667,24 | 1.040,43 | 194.707,85 | 3.053,07 | 5.959,39 | 9.012,46 |
10 | 194.040,61 | 371,91 | 668,52 | 1.040,43 | 194.040,61 | 3.424,98 | 6.627,90 | 10.052,88 |
11 | 193.372,10 | 370,63 | 669,80 | 1.040,43 | 193.372,10 | 3.795,61 | 7.297,70 | 11.093,31 |
12 | 192.702,30 | 369,35 | 671,08 | 1.040,43 | 192.702,30 | 4.164,96 | 7.968,78 | 12.133,74 |
13 | 192.031,22 | 368,06 | 672,37 | 1.040,43 | 192.031,22 | 4.533,02 | 8.641,15 | 13.174,17 |
14 | 191.358,85 | 366,77 | 673,66 | 1.040,43 | 191.358,85 | 4.899,79 | 9.314,81 | 14.214,59 |
15 | 190.685,19 | 365,48 | 674,95 | 1.040,43 | 190.685,19 | 5.265,27 | 9.989,75 | 15.255,02 |
16 | 190.010,25 | 364,19 | 676,24 | 1.040,43 | 190.010,25 | 5.629,45 | 10.666,00 | 16.295,45 |
17 | 189.334,00 | 362,89 | 677,54 | 1.040,43 | 189.334,00 | 5.992,34 | 11.343,53 | 17.335,88 |
18 | 188.656,47 | 361,59 | 678,84 | 1.040,43 | 188.656,47 | 6.353,93 | 12.022,37 | 18.376,30 |
19 | 187.977,63 | 360,29 | 680,14 | 1.040,43 | 187.977,63 | 6.714,22 | 12.702,51 | 19.416,73 |
20 | 187.297,49 | 358,99 | 681,44 | 1.040,43 | 187.297,49 | 7.073,21 | 13.383,95 | 20.457,16 |
21 | 186.616,05 | 357,68 | 682,75 | 1.040,43 | 186.616,05 | 7.430,89 | 14.066,69 | 21.497,58 |
22 | 185.933,31 | 356,37 | 684,06 | 1.040,43 | 185.933,31 | 7.787,26 | 14.750,75 | 22.538,01 |
23 | 185.249,25 | 355,06 | 685,37 | 1.040,43 | 185.249,25 | 8.142,33 | 15.436,11 | 23.578,44 |
24 | 184.563,89 | 353,75 | 686,68 | 1.040,43 | 184.563,89 | 8.496,07 | 16.122,79 | 24.618,87 |
25 | 183.877,21 | 352,43 | 688,00 | 1.040,43 | 183.877,21 | 8.848,50 | 16.810,79 | 25.659,29 |
26 | 183.189,21 | 351,11 | 689,31 | 1.040,43 | 183.189,21 | 9.199,62 | 17.500,10 | 26.699,72 |
27 | 182.499,90 | 349,79 | 690,64 | 1.040,43 | 182.499,90 | 9.549,41 | 18.190,74 | 27.740,15 |
28 | 181.809,26 | 348,47 | 691,96 | 1.040,43 | 181.809,26 | 9.897,88 | 18.882,70 | 28.780,58 |
29 | 181.117,30 | 347,14 | 693,29 | 1.040,43 | 181.117,30 | 10.245,02 | 19.575,99 | 29.821,00 |
30 | 180.424,01 | 345,81 | 694,61 | 1.040,43 | 180.424,01 | 10.590,83 | 20.270,60 | 30.861,43 |
31 | 179.729,40 | 344,48 | 695,95 | 1.040,43 | 179.729,40 | 10.935,31 | 20.966,55 | 31.901,86 |
32 | 179.033,45 | 343,15 | 697,28 | 1.040,43 | 179.033,45 | 11.278,46 | 21.663,83 | 32.942,29 |
33 | 178.336,17 | 341,81 | 698,62 | 1.040,43 | 178.336,17 | 11.620,27 | 22.362,44 | 33.982,71 |
34 | 177.637,56 | 340,47 | 699,96 | 1.040,43 | 177.637,56 | 11.960,74 | 23.062,40 | 35.023,14 |
35 | 176.937,60 | 339,13 | 701,30 | 1.040,43 | 176.937,60 | 12.299,87 | 23.763,69 | 36.063,57 |
36 | 176.236,31 | 337,79 | 702,64 | 1.040,43 | 176.236,31 | 12.637,66 | 24.466,34 | 37.103,99 |
37 | 175.533,66 | 336,44 | 703,99 | 1.040,43 | 175.533,66 | 12.974,10 | 25.170,32 | 38.144,42 |
38 | 174.829,68 | 335,09 | 705,34 | 1.040,43 | 174.829,68 | 13.309,19 | 25.875,66 | 39.184,85 |
39 | 174.124,34 | 333,74 | 706,69 | 1.040,43 | 174.124,34 | 13.642,93 | 26.582,35 | 40.225,28 |
40 | 173.417,65 | 332,38 | 708,04 | 1.040,43 | 173.417,65 | 13.975,31 | 27.290,39 | 41.265,70 |
41 | 172.709,61 | 331,03 | 709,40 | 1.040,43 | 172.709,61 | 14.306,34 | 27.999,79 | 42.306,13 |
42 | 172.000,21 | 329,67 | 710,76 | 1.040,43 | 172.000,21 | 14.636,00 | 28.710,55 | 43.346,56 |
43 | 171.289,45 | 328,30 | 712,12 | 1.040,43 | 171.289,45 | 14.964,31 | 29.422,68 | 44.386,99 |
44 | 170.577,32 | 326,94 | 713,49 | 1.040,43 | 170.577,32 | 15.291,25 | 30.136,16 | 45.427,41 |
45 | 169.863,84 | 325,57 | 714,85 | 1.040,43 | 169.863,84 | 15.616,82 | 30.851,02 | 46.467,84 |
46 | 169.148,98 | 324,20 | 716,23 | 1.040,43 | 169.148,98 | 15.941,02 | 31.567,24 | 47.508,27 |
47 | 168.432,76 | 322,83 | 717,60 | 1.040,43 | 168.432,76 | 16.263,85 | 32.284,84 | 48.548,70 |
48 | 167.715,16 | 321,45 | 718,97 | 1.040,43 | 167.715,16 | 16.585,31 | 33.003,82 | 49.589,12 |
49 | 166.996,18 | 320,08 | 720,35 | 1.040,43 | 166.996,18 | 16.905,38 | 33.724,17 | 50.629,55 |
50 | 166.275,83 | 318,70 | 721,73 | 1.040,43 | 166.275,83 | 17.224,08 | 34.445,90 | 51.669,98 |
51 | 165.554,10 | 317,31 | 723,12 | 1.040,43 | 165.554,10 | 17.541,39 | 35.169,01 | 52.710,40 |
52 | 164.830,99 | 315,93 | 724,50 | 1.040,43 | 164.830,99 | 17.857,32 | 35.893,52 | 53.750,83 |
53 | 164.106,48 | 314,54 | 725,89 | 1.040,43 | 164.106,48 | 18.171,85 | 36.619,40 | 54.791,26 |
54 | 163.380,60 | 313,15 | 727,28 | 1.040,43 | 163.380,60 | 18.485,00 | 37.346,69 | 55.831,69 |
55 | 162.653,31 | 311,75 | 728,68 | 1.040,43 | 162.653,31 | 18.796,75 | 38.075,36 | 56.872,11 |
56 | 161.924,64 | 310,36 | 730,07 | 1.040,43 | 161.924,64 | 19.107,11 | 38.805,43 | 57.912,54 |
57 | 161.194,57 | 308,96 | 731,47 | 1.040,43 | 161.194,57 | 19.416,06 | 39.536,90 | 58.952,97 |
58 | 160.463,10 | 307,55 | 732,87 | 1.040,43 | 160.463,10 | 19.723,62 | 40.269,78 | 59.993,40 |
59 | 159.730,22 | 306,15 | 734,28 | 1.040,43 | 159.730,22 | 20.029,77 | 41.004,05 | 61.033,82 |
60 | 158.995,95 | 304,74 | 735,69 | 1.040,43 | 158.995,95 | 20.334,51 | 41.739,74 | 62.074,25 |
61 | 158.260,26 | 303,33 | 737,10 | 1.040,43 | 158.260,26 | 20.637,84 | 42.476,84 | 63.114,68 |
62 | 157.523,16 | 301,92 | 738,51 | 1.040,43 | 157.523,16 | 20.939,76 | 43.215,34 | 64.155,11 |
63 | 156.784,66 | 300,50 | 739,92 | 1.040,43 | 156.784,66 | 21.240,27 | 43.955,27 | 65.195,53 |
64 | 156.044,73 | 299,09 | 741,34 | 1.040,43 | 156.044,73 | 21.539,35 | 44.696,61 | 66.235,96 |
65 | 155.303,39 | 297,66 | 742,76 | 1.040,43 | 155.303,39 | 21.837,02 | 45.439,37 | 67.276,39 |
66 | 154.560,63 | 296,24 | 744,19 | 1.040,43 | 154.560,63 | 22.133,26 | 46.183,56 | 68.316,81 |
67 | 153.816,44 | 294,81 | 745,61 | 1.040,43 | 153.816,44 | 22.428,07 | 46.929,17 | 69.357,24 |
68 | 153.070,83 | 293,39 | 747,04 | 1.040,43 | 153.070,83 | 22.721,46 | 47.676,21 | 70.397,67 |
69 | 152.323,79 | 291,95 | 748,47 | 1.040,43 | 152.323,79 | 23.013,41 | 48.424,68 | 71.438,10 |
70 | 151.575,32 | 290,52 | 749,91 | 1.040,43 | 151.575,32 | 23.303,93 | 49.174,59 | 72.478,52 |
71 | 150.825,41 | 289,08 | 751,35 | 1.040,43 | 150.825,41 | 23.593,01 | 49.925,94 | 73.518,95 |
72 | 150.074,06 | 287,64 | 752,79 | 1.040,43 | 150.074,06 | 23.880,66 | 50.678,72 | 74.559,38 |
73 | 149.321,28 | 286,20 | 754,23 | 1.040,43 | 149.321,28 | 24.166,85 | 51.432,95 | 75.599,81 |
74 | 148.567,05 | 284,75 | 755,67 | 1.040,43 | 148.567,05 | 24.451,61 | 52.188,62 | 76.640,23 |
75 | 147.811,38 | 283,31 | 757,12 | 1.040,43 | 147.811,38 | 24.734,91 | 52.945,75 | 77.680,66 |
76 | 147.054,25 | 281,85 | 758,57 | 1.040,43 | 147.054,25 | 25.016,77 | 53.704,32 | 78.721,09 |
77 | 146.295,68 | 280,40 | 760,03 | 1.040,43 | 146.295,68 | 25.297,17 | 54.464,35 | 79.761,51 |
78 | 145.535,65 | 278,94 | 761,48 | 1.040,43 | 145.535,65 | 25.576,11 | 55.225,83 | 80.801,94 |
79 | 144.774,17 | 277,48 | 762,94 | 1.040,43 | 144.774,17 | 25.853,59 | 55.988,77 | 81.842,37 |
80 | 144.011,23 | 276,02 | 764,41 | 1.040,43 | 144.011,23 | 26.129,62 | 56.753,18 | 82.882,80 |
81 | 143.246,82 | 274,56 | 765,87 | 1.040,43 | 143.246,82 | 26.404,17 | 57.519,05 | 83.923,22 |
82 | 142.480,95 | 273,09 | 767,34 | 1.040,43 | 142.480,95 | 26.677,26 | 58.286,39 | 84.963,65 |
83 | 141.713,61 | 271,62 | 768,81 | 1.040,43 | 141.713,61 | 26.948,88 | 59.055,20 | 86.004,08 |
84 | 140.944,80 | 270,14 | 770,28 | 1.040,43 | 140.944,80 | 27.219,02 | 59.825,48 | 87.044,51 |
85 | 140.174,52 | 268,67 | 771,76 | 1.040,43 | 140.174,52 | 27.487,69 | 60.597,24 | 88.084,93 |
86 | 139.402,76 | 267,19 | 773,24 | 1.040,43 | 139.402,76 | 27.754,88 | 61.370,48 | 89.125,36 |
87 | 138.629,52 | 265,71 | 774,72 | 1.040,43 | 138.629,52 | 28.020,59 | 62.145,20 | 90.165,79 |
88 | 137.854,80 | 264,22 | 776,21 | 1.040,43 | 137.854,80 | 28.284,81 | 62.921,41 | 91.206,22 |
89 | 137.078,59 | 262,73 | 777,69 | 1.040,43 | 137.078,59 | 28.547,54 | 63.699,10 | 92.246,64 |
90 | 136.300,90 | 261,24 | 779,18 | 1.040,43 | 136.300,90 | 28.808,78 | 64.478,29 | 93.287,07 |
91 | 135.521,71 | 259,75 | 780,68 | 1.040,43 | 135.521,71 | 29.068,53 | 65.258,96 | 94.327,50 |
92 | 134.741,04 | 258,25 | 782,17 | 1.040,43 | 134.741,04 | 29.326,79 | 66.041,14 | 95.367,92 |
93 | 133.958,86 | 256,75 | 783,67 | 1.040,43 | 133.958,86 | 29.583,54 | 66.824,81 | 96.408,35 |
94 | 133.175,19 | 255,25 | 785,17 | 1.040,43 | 133.175,19 | 29.838,80 | 67.609,98 | 97.448,78 |
95 | 132.390,02 | 253,75 | 786,68 | 1.040,43 | 132.390,02 | 30.092,54 | 68.396,66 | 98.489,21 |
96 | 131.603,34 | 252,24 | 788,19 | 1.040,43 | 131.603,34 | 30.344,78 | 69.184,85 | 99.529,63 |
97 | 130.815,15 | 250,73 | 789,70 | 1.040,43 | 130.815,15 | 30.595,51 | 69.974,55 | 100.570,06 |
98 | 130.025,45 | 249,22 | 791,21 | 1.040,43 | 130.025,45 | 30.844,73 | 70.765,76 | 101.610,49 |
99 | 129.234,24 | 247,70 | 792,73 | 1.040,43 | 129.234,24 | 31.092,43 | 71.558,49 | 102.650,92 |
100 | 128.441,51 | 246,18 | 794,25 | 1.040,43 | 128.441,51 | 31.338,61 | 72.352,74 | 103.691,34 |
101 | 127.647,26 | 244,66 | 795,77 | 1.040,43 | 127.647,26 | 31.583,26 | 73.148,51 | 104.731,77 |
102 | 126.851,49 | 243,13 | 797,30 | 1.040,43 | 126.851,49 | 31.826,40 | 73.945,80 | 105.772,20 |
103 | 126.054,20 | 241,60 | 798,82 | 1.040,43 | 126.054,20 | 32.068,00 | 74.744,63 | 106.812,63 |
104 | 125.255,37 | 240,07 | 800,35 | 1.040,43 | 125.255,37 | 32.308,07 | 75.544,98 | 107.853,05 |
105 | 124.455,02 | 238,54 | 801,89 | 1.040,43 | 124.455,02 | 32.546,61 | 76.346,87 | 108.893,48 |
106 | 123.653,13 | 237,00 | 803,43 | 1.040,43 | 123.653,13 | 32.783,61 | 77.150,29 | 109.933,91 |
107 | 122.849,71 | 235,46 | 804,97 | 1.040,43 | 122.849,71 | 33.019,07 | 77.955,26 | 110.974,33 |
108 | 122.044,74 | 233,92 | 806,51 | 1.040,43 | 122.044,74 | 33.252,99 | 78.761,77 | 112.014,76 |
109 | 121.238,23 | 232,37 | 808,05 | 1.040,43 | 121.238,23 | 33.485,37 | 79.569,82 | 113.055,19 |
110 | 120.430,18 | 230,82 | 809,60 | 1.040,43 | 120.430,18 | 33.716,19 | 80.379,43 | 114.095,62 |
111 | 119.620,57 | 229,27 | 811,15 | 1.040,43 | 119.620,57 | 33.945,46 | 81.190,58 | 115.136,04 |
112 | 118.809,42 | 227,72 | 812,71 | 1.040,43 | 118.809,42 | 34.173,18 | 82.003,29 | 116.176,47 |
113 | 117.996,71 | 226,16 | 814,27 | 1.040,43 | 117.996,71 | 34.399,34 | 82.817,56 | 117.216,90 |
114 | 117.182,44 | 224,60 | 815,83 | 1.040,43 | 117.182,44 | 34.623,94 | 83.633,38 | 118.257,33 |
115 | 116.366,62 | 223,04 | 817,39 | 1.040,43 | 116.366,62 | 34.846,98 | 84.450,78 | 119.297,75 |
116 | 115.549,22 | 221,47 | 818,96 | 1.040,43 | 115.549,22 | 35.068,45 | 85.269,73 | 120.338,18 |
117 | 114.730,27 | 219,90 | 820,53 | 1.040,43 | 114.730,27 | 35.288,35 | 86.090,26 | 121.378,61 |
118 | 113.909,74 | 218,33 | 822,10 | 1.040,43 | 113.909,74 | 35.506,67 | 86.912,36 | 122.419,04 |
119 | 113.087,64 | 216,75 | 823,68 | 1.040,43 | 113.087,64 | 35.723,43 | 87.736,04 | 123.459,46 |
120 | 112.263,96 | 215,17 | 825,25 | 1.040,43 | 112.263,96 | 35.938,60 | 88.561,29 | 124.499,89 |
121 | 111.438,71 | 213,59 | 826,84 | 1.040,43 | 111.438,71 | 36.152,19 | 89.388,13 | 125.540,32 |
122 | 110.611,87 | 212,01 | 828,42 | 1.040,43 | 110.611,87 | 36.364,19 | 90.216,55 | 126.580,74 |
123 | 109.783,45 | 210,42 | 830,01 | 1.040,43 | 109.783,45 | 36.574,61 | 91.046,56 | 127.621,17 |
124 | 108.953,44 | 208,83 | 831,60 | 1.040,43 | 108.953,44 | 36.783,44 | 91.878,16 | 128.661,60 |
125 | 108.121,84 | 207,23 | 833,19 | 1.040,43 | 108.121,84 | 36.990,67 | 92.711,35 | 129.702,03 |
126 | 107.288,65 | 205,64 | 834,79 | 1.040,43 | 107.288,65 | 37.196,31 | 93.546,14 | 130.742,45 |
127 | 106.453,86 | 204,04 | 836,39 | 1.040,43 | 106.453,86 | 37.400,35 | 94.382,53 | 131.782,88 |
128 | 105.617,47 | 202,43 | 837,99 | 1.040,43 | 105.617,47 | 37.602,78 | 95.220,53 | 132.823,31 |
129 | 104.779,47 | 200,83 | 839,60 | 1.040,43 | 104.779,47 | 37.803,61 | 96.060,13 | 133.863,74 |
130 | 103.939,87 | 199,22 | 841,21 | 1.040,43 | 103.939,87 | 38.002,83 | 96.901,34 | 134.904,16 |
131 | 103.098,66 | 197,61 | 842,82 | 1.040,43 | 103.098,66 | 38.200,43 | 97.744,16 | 135.944,59 |
132 | 102.255,84 | 195,99 | 844,44 | 1.040,43 | 102.255,84 | 38.396,42 | 98.588,60 | 136.985,02 |
133 | 101.411,40 | 194,37 | 846,06 | 1.040,43 | 101.411,40 | 38.590,79 | 99.434,65 | 138.025,44 |
134 | 100.565,35 | 192,75 | 847,68 | 1.040,43 | 100.565,35 | 38.783,54 | 100.282,33 | 139.065,87 |
135 | 99.717,67 | 191,13 | 849,30 | 1.040,43 | 99.717,67 | 38.974,67 | 101.131,63 | 140.106,30 |
136 | 98.868,37 | 189,50 | 850,93 | 1.040,43 | 98.868,37 | 39.164,17 | 101.982,56 | 141.146,73 |
137 | 98.017,44 | 187,87 | 852,56 | 1.040,43 | 98.017,44 | 39.352,03 | 102.835,12 | 142.187,15 |
138 | 97.164,88 | 186,23 | 854,19 | 1.040,43 | 97.164,88 | 39.538,27 | 103.689,31 | 143.227,58 |
139 | 96.310,69 | 184,60 | 855,83 | 1.040,43 | 96.310,69 | 39.722,86 | 104.545,15 | 144.268,01 |
140 | 95.454,85 | 182,96 | 857,47 | 1.040,43 | 95.454,85 | 39.905,82 | 105.402,62 | 145.308,44 |
141 | 94.597,38 | 181,31 | 859,12 | 1.040,43 | 94.597,38 | 40.087,13 | 106.261,73 | 146.348,86 |
142 | 93.738,27 | 179,67 | 860,76 | 1.040,43 | 93.738,27 | 40.266,79 | 107.122,50 | 147.389,29 |
143 | 92.877,50 | 178,02 | 862,41 | 1.040,43 | 92.877,50 | 40.444,81 | 107.984,91 | 148.429,72 |
144 | 92.015,09 | 176,36 | 864,07 | 1.040,43 | 92.015,09 | 40.621,17 | 108.848,97 | 149.470,15 |
145 | 91.151,03 | 174,71 | 865,72 | 1.040,43 | 91.151,03 | 40.795,88 | 109.714,69 | 150.510,57 |
146 | 90.285,31 | 173,05 | 867,38 | 1.040,43 | 90.285,31 | 40.968,92 | 110.582,08 | 151.551,00 |
147 | 89.417,92 | 171,38 | 869,04 | 1.040,43 | 89.417,92 | 41.140,31 | 111.451,12 | 152.591,43 |
148 | 88.548,88 | 169,72 | 870,71 | 1.040,43 | 88.548,88 | 41.310,03 | 112.321,83 | 153.631,85 |
149 | 87.678,17 | 168,05 | 872,38 | 1.040,43 | 87.678,17 | 41.478,08 | 113.194,20 | 154.672,28 |
150 | 86.805,80 | 166,38 | 874,05 | 1.040,43 | 86.805,80 | 41.644,46 | 114.068,25 | 155.712,71 |
151 | 85.931,75 | 164,70 | 875,72 | 1.040,43 | 85.931,75 | 41.809,16 | 114.943,98 | 156.753,14 |
152 | 85.056,02 | 163,02 | 877,40 | 1.040,43 | 85.056,02 | 41.972,18 | 115.821,38 | 157.793,56 |
153 | 84.178,62 | 161,34 | 879,08 | 1.040,43 | 84.178,62 | 42.133,52 | 116.700,47 | 158.833,99 |
154 | 83.299,53 | 159,66 | 880,77 | 1.040,43 | 83.299,53 | 42.293,18 | 117.581,24 | 159.874,42 |
155 | 82.418,76 | 157,97 | 882,46 | 1.040,43 | 82.418,76 | 42.451,15 | 118.463,69 | 160.914,85 |
156 | 81.536,31 | 156,28 | 884,15 | 1.040,43 | 81.536,31 | 42.607,43 | 119.347,84 | 161.955,27 |
157 | 80.652,16 | 154,58 | 885,84 | 1.040,43 | 80.652,16 | 42.762,01 | 120.233,69 | 162.995,70 |
158 | 79.766,31 | 152,89 | 887,54 | 1.040,43 | 79.766,31 | 42.914,90 | 121.121,23 | 164.036,13 |
159 | 78.878,77 | 151,18 | 889,24 | 1.040,43 | 78.878,77 | 43.066,08 | 122.010,47 | 165.076,56 |
160 | 77.989,53 | 149,48 | 890,95 | 1.040,43 | 77.989,53 | 43.215,56 | 122.901,42 | 166.116,98 |
161 | 77.098,58 | 147,77 | 892,66 | 1.040,43 | 77.098,58 | 43.363,33 | 123.794,08 | 167.157,41 |
162 | 76.205,92 | 146,06 | 894,37 | 1.040,43 | 76.205,92 | 43.509,40 | 124.688,44 | 168.197,84 |
163 | 75.311,56 | 144,35 | 896,08 | 1.040,43 | 75.311,56 | 43.653,74 | 125.584,52 | 169.238,26 |
164 | 74.415,48 | 142,63 | 897,80 | 1.040,43 | 74.415,48 | 43.796,37 | 126.482,32 | 170.278,69 |
165 | 73.517,68 | 140,91 | 899,52 | 1.040,43 | 73.517,68 | 43.937,28 | 127.381,84 | 171.319,12 |
166 | 72.618,16 | 139,18 | 901,24 | 1.040,43 | 72.618,16 | 44.076,47 | 128.283,08 | 172.359,55 |
167 | 71.716,92 | 137,46 | 902,97 | 1.040,43 | 71.716,92 | 44.213,92 | 129.186,05 | 173.399,97 |
168 | 70.813,95 | 135,73 | 904,70 | 1.040,43 | 70.813,95 | 44.349,65 | 130.090,75 | 174.440,40 |
169 | 69.909,25 | 133,99 | 906,43 | 1.040,43 | 69.909,25 | 44.483,64 | 130.997,19 | 175.480,83 |
170 | 69.002,81 | 132,26 | 908,17 | 1.040,43 | 69.002,81 | 44.615,90 | 131.905,36 | 176.521,26 |
171 | 68.094,64 | 130,51 | 909,91 | 1.040,43 | 68.094,64 | 44.746,41 | 132.815,27 | 177.561,68 |
172 | 67.184,73 | 128,77 | 911,66 | 1.040,43 | 67.184,73 | 44.875,18 | 133.726,93 | 178.602,11 |
173 | 66.273,07 | 127,02 | 913,40 | 1.040,43 | 66.273,07 | 45.002,21 | 134.640,33 | 179.642,54 |
174 | 65.359,67 | 125,27 | 915,15 | 1.040,43 | 65.359,67 | 45.127,48 | 135.555,48 | 180.682,97 |
175 | 64.444,52 | 123,52 | 916,91 | 1.040,43 | 64.444,52 | 45.251,00 | 136.472,39 | 181.723,39 |
176 | 63.527,61 | 121,76 | 918,67 | 1.040,43 | 63.527,61 | 45.372,76 | 137.391,06 | 182.763,82 |
177 | 62.608,94 | 120,00 | 920,43 | 1.040,43 | 62.608,94 | 45.492,76 | 138.311,49 | 183.804,25 |
178 | 61.688,51 | 118,24 | 922,19 | 1.040,43 | 61.688,51 | 45.611,00 | 139.233,68 | 184.844,67 |
179 | 60.766,32 | 116,47 | 923,96 | 1.040,43 | 60.766,32 | 45.727,47 | 140.157,64 | 185.885,10 |
180 | 59.842,36 | 114,70 | 925,73 | 1.040,43 | 59.842,36 | 45.842,16 | 141.083,37 | 186.925,53 |
181 | 58.916,63 | 112,92 | 927,50 | 1.040,43 | 58.916,63 | 45.955,09 | 142.010,87 | 187.965,96 |
182 | 57.989,13 | 111,15 | 929,28 | 1.040,43 | 57.989,13 | 46.066,23 | 142.940,15 | 189.006,38 |
183 | 57.059,85 | 109,36 | 931,06 | 1.040,43 | 57.059,85 | 46.175,60 | 143.871,21 | 190.046,81 |
184 | 56.128,79 | 107,58 | 932,85 | 1.040,43 | 56.128,79 | 46.283,18 | 144.804,06 | 191.087,24 |
185 | 55.195,94 | 105,79 | 934,64 | 1.040,43 | 55.195,94 | 46.388,97 | 145.738,70 | 192.127,67 |
186 | 54.261,30 | 104,00 | 936,43 | 1.040,43 | 54.261,30 | 46.492,97 | 146.675,12 | 193.168,09 |
187 | 53.324,88 | 102,21 | 938,22 | 1.040,43 | 53.324,88 | 46.595,18 | 147.613,34 | 194.208,52 |
188 | 52.386,66 | 100,41 | 940,02 | 1.040,43 | 52.386,66 | 46.695,58 | 148.553,36 | 195.248,95 |
189 | 51.446,64 | 98,61 | 941,82 | 1.040,43 | 51.446,64 | 46.794,19 | 149.495,18 | 196.289,37 |
190 | 50.504,82 | 96,80 | 943,63 | 1.040,43 | 50.504,82 | 46.890,99 | 150.438,81 | 197.329,80 |
191 | 49.561,19 | 94,99 | 945,44 | 1.040,43 | 49.561,19 | 46.985,98 | 151.384,25 | 198.370,23 |
192 | 48.615,75 | 93,18 | 947,25 | 1.040,43 | 48.615,75 | 47.079,16 | 152.331,49 | 199.410,66 |
193 | 47.668,51 | 91,36 | 949,06 | 1.040,43 | 47.668,51 | 47.170,53 | 153.280,56 | 200.451,08 |
194 | 46.719,44 | 89,55 | 950,88 | 1.040,43 | 46.719,44 | 47.260,07 | 154.231,44 | 201.491,51 |
195 | 45.768,56 | 87,72 | 952,70 | 1.040,43 | 45.768,56 | 47.347,80 | 155.184,14 | 202.531,94 |
196 | 44.815,86 | 85,90 | 954,53 | 1.040,43 | 44.815,86 | 47.433,69 | 156.138,67 | 203.572,37 |
197 | 43.861,33 | 84,07 | 956,36 | 1.040,43 | 43.861,33 | 47.517,76 | 157.095,03 | 204.612,79 |
198 | 42.904,97 | 82,23 | 958,19 | 1.040,43 | 42.904,97 | 47.600,00 | 158.053,22 | 205.653,22 |
199 | 41.946,78 | 80,40 | 960,03 | 1.040,43 | 41.946,78 | 47.680,39 | 159.013,25 | 206.693,65 |
200 | 40.986,75 | 78,56 | 961,87 | 1.040,43 | 40.986,75 | 47.758,95 | 159.975,12 | 207.734,08 |
201 | 40.024,88 | 76,71 | 963,71 | 1.040,43 | 40.024,88 | 47.835,67 | 160.938,84 | 208.774,50 |
202 | 39.061,16 | 74,87 | 965,56 | 1.040,43 | 39.061,16 | 47.910,53 | 161.904,40 | 209.814,93 |
203 | 38.095,60 | 73,02 | 967,41 | 1.040,43 | 38.095,60 | 47.983,55 | 162.871,81 | 210.855,36 |
204 | 37.128,19 | 71,16 | 969,26 | 1.040,43 | 37.128,19 | 48.054,71 | 163.841,07 | 211.895,78 |
205 | 36.158,93 | 69,30 | 971,12 | 1.040,43 | 36.158,93 | 48.124,02 | 164.812,19 | 212.936,21 |
206 | 35.187,81 | 67,44 | 972,98 | 1.040,43 | 35.187,81 | 48.191,46 | 165.785,18 | 213.976,64 |
207 | 34.214,82 | 65,58 | 974,85 | 1.040,43 | 34.214,82 | 48.257,04 | 166.760,03 | 215.017,07 |
208 | 33.239,97 | 63,71 | 976,72 | 1.040,43 | 33.239,97 | 48.320,75 | 167.736,74 | 216.057,49 |
209 | 32.263,26 | 61,84 | 978,59 | 1.040,43 | 32.263,26 | 48.382,59 | 168.715,33 | 217.097,92 |
210 | 31.284,67 | 59,96 | 980,47 | 1.040,43 | 31.284,67 | 48.442,55 | 169.695,80 | 218.138,35 |
211 | 30.304,20 | 58,08 | 982,34 | 1.040,43 | 30.304,20 | 48.500,63 | 170.678,14 | 219.178,78 |
212 | 29.321,86 | 56,20 | 984,23 | 1.040,43 | 29.321,86 | 48.556,83 | 171.662,37 | 220.219,20 |
213 | 28.337,63 | 54,31 | 986,11 | 1.040,43 | 28.337,63 | 48.611,15 | 172.648,48 | 221.259,63 |
214 | 27.351,52 | 52,42 | 988,00 | 1.040,43 | 27.351,52 | 48.663,57 | 173.636,49 | 222.300,06 |
215 | 26.363,51 | 50,53 | 989,90 | 1.040,43 | 26.363,51 | 48.714,10 | 174.626,39 | 223.340,49 |
216 | 25.373,61 | 48,63 | 991,79 | 1.040,43 | 25.373,61 | 48.762,73 | 175.618,18 | 224.380,91 |
217 | 24.381,82 | 46,73 | 993,70 | 1.040,43 | 24.381,82 | 48.809,46 | 176.611,88 | 225.421,34 |
218 | 23.388,12 | 44,83 | 995,60 | 1.040,43 | 23.388,12 | 48.854,29 | 177.607,48 | 226.461,77 |
219 | 22.392,52 | 42,92 | 997,51 | 1.040,43 | 22.392,52 | 48.897,21 | 178.604,98 | 227.502,19 |
220 | 21.395,02 | 41,01 | 999,42 | 1.040,43 | 21.395,02 | 48.938,22 | 179.604,40 | 228.542,62 |
221 | 20.395,60 | 39,09 | 1.001,34 | 1.040,43 | 20.395,60 | 48.977,31 | 180.605,74 | 229.583,05 |
222 | 19.394,26 | 37,17 | 1.003,25 | 1.040,43 | 19.394,26 | 49.014,48 | 181.608,99 | 230.623,48 |
223 | 18.391,01 | 35,25 | 1.005,18 | 1.040,43 | 18.391,01 | 49.049,73 | 182.614,17 | 231.663,90 |
224 | 17.385,83 | 33,32 | 1.007,10 | 1.040,43 | 17.385,83 | 49.083,05 | 183.621,28 | 232.704,33 |
225 | 16.378,72 | 31,39 | 1.009,03 | 1.040,43 | 16.378,72 | 49.114,45 | 184.630,31 | 233.744,76 |
226 | 15.369,69 | 29,46 | 1.010,97 | 1.040,43 | 15.369,69 | 49.143,91 | 185.641,28 | 234.785,19 |
227 | 14.358,72 | 27,52 | 1.012,91 | 1.040,43 | 14.358,72 | 49.171,43 | 186.654,19 | 235.825,61 |
228 | 13.345,81 | 25,58 | 1.014,85 | 1.040,43 | 13.345,81 | 49.197,01 | 187.669,03 | 236.866,04 |
229 | 12.330,97 | 23,63 | 1.016,79 | 1.040,43 | 12.330,97 | 49.220,64 | 188.685,83 | 237.906,47 |
230 | 11.314,17 | 21,69 | 1.018,74 | 1.040,43 | 11.314,17 | 49.242,33 | 189.704,57 | 238.946,89 |
231 | 10.295,43 | 19,73 | 1.020,69 | 1.040,43 | 10.295,43 | 49.262,06 | 190.725,26 | 239.987,32 |
232 | 9.274,74 | 17,78 | 1.022,65 | 1.040,43 | 9.274,74 | 49.279,83 | 191.747,91 | 241.027,75 |
233 | 8.252,09 | 15,82 | 1.024,61 | 1.040,43 | 8.252,09 | 49.295,65 | 192.772,53 | 242.068,18 |
234 | 7.227,47 | 13,85 | 1.026,57 | 1.040,43 | 7.227,47 | 49.309,50 | 193.799,10 | 243.108,60 |
235 | 6.200,90 | 11,89 | 1.028,54 | 1.040,43 | 6.200,90 | 49.321,39 | 194.827,64 | 244.149,03 |
236 | 5.172,36 | 9,91 | 1.030,51 | 1.040,43 | 5.172,36 | 49.331,30 | 195.858,16 | 245.189,46 |
237 | 4.141,84 | 7,94 | 1.032,49 | 1.040,43 | 4.141,84 | 49.339,24 | 196.890,64 | 246.229,89 |
238 | 3.109,36 | 5,96 | 1.034,47 | 1.040,43 | 3.109,36 | 49.345,20 | 197.925,11 | 247.270,31 |
239 | 2.074,89 | 3,98 | 1.036,45 | 1.040,43 | 2.074,89 | 49.349,18 | 198.961,56 | 248.310,74 |
240 | 1.038,44 | 1,99 | 1.038,44 | 1.040,43 | 1.038,44 | 49.351,17 | 200.000,00 | 249.351,17 |
- 56.534,71€
- Zinsanteil
- 1.070,56€
- Monatsrate
- 2,61%
- Sollzins p.a.
- 2,63%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 435,00 | 635,56 | 1.070,56 | 199.364,44 | 435,00 | 635,56 | 1.070,56 |
2 | 199.364,44 | 433,62 | 636,94 | 1.070,56 | 199.364,44 | 469,87 | 1.272,49 | 1.742,36 |
3 | 198.727,51 | 432,23 | 638,32 | 1.070,56 | 198.727,51 | 902,10 | 1.910,82 | 2.812,92 |
4 | 198.089,18 | 430,84 | 639,71 | 1.070,56 | 198.089,18 | 1.332,94 | 2.550,53 | 3.883,47 |
5 | 197.449,47 | 429,45 | 641,10 | 1.070,56 | 197.449,47 | 1.762,40 | 3.191,63 | 4.954,03 |
6 | 196.808,37 | 428,06 | 642,50 | 1.070,56 | 196.808,37 | 2.190,45 | 3.834,13 | 6.024,59 |
7 | 196.165,87 | 426,66 | 643,90 | 1.070,56 | 196.165,87 | 2.617,12 | 4.478,03 | 7.095,14 |
8 | 195.521,97 | 425,26 | 645,30 | 1.070,56 | 195.521,97 | 3.042,38 | 5.123,32 | 8.165,70 |
9 | 194.876,68 | 423,86 | 646,70 | 1.070,56 | 194.876,68 | 3.466,23 | 5.770,02 | 9.236,25 |
10 | 194.229,98 | 422,45 | 648,11 | 1.070,56 | 194.229,98 | 3.888,68 | 6.418,13 | 10.306,81 |
11 | 193.581,87 | 421,04 | 649,52 | 1.070,56 | 193.581,87 | 4.309,72 | 7.067,64 | 11.377,37 |
12 | 192.932,36 | 419,63 | 650,93 | 1.070,56 | 192.932,36 | 4.729,35 | 7.718,57 | 12.447,92 |
13 | 192.281,43 | 418,21 | 652,34 | 1.070,56 | 192.281,43 | 5.147,56 | 8.370,92 | 13.518,48 |
14 | 191.629,08 | 416,79 | 653,76 | 1.070,56 | 191.629,08 | 5.564,36 | 9.024,68 | 14.589,04 |
15 | 190.975,32 | 415,37 | 655,18 | 1.070,56 | 190.975,32 | 5.979,73 | 9.679,86 | 15.659,59 |
16 | 190.320,14 | 413,95 | 656,61 | 1.070,56 | 190.320,14 | 6.393,67 | 10.336,47 | 16.730,15 |
17 | 189.663,53 | 412,52 | 658,04 | 1.070,56 | 189.663,53 | 6.806,19 | 10.994,51 | 17.800,70 |
18 | 189.005,49 | 411,09 | 659,47 | 1.070,56 | 189.005,49 | 7.217,28 | 11.653,98 | 18.871,26 |
19 | 188.346,02 | 409,65 | 660,90 | 1.070,56 | 188.346,02 | 7.626,93 | 12.314,88 | 19.941,82 |
20 | 187.685,12 | 408,22 | 662,34 | 1.070,56 | 187.685,12 | 8.035,15 | 12.977,23 | 21.012,37 |
21 | 187.022,77 | 406,77 | 663,78 | 1.070,56 | 187.022,77 | 8.441,92 | 13.641,01 | 22.082,93 |
22 | 186.358,99 | 405,33 | 665,23 | 1.070,56 | 186.358,99 | 8.847,25 | 14.306,23 | 23.153,48 |
23 | 185.693,77 | 403,88 | 666,67 | 1.070,56 | 185.693,77 | 9.251,14 | 14.972,90 | 24.224,04 |
24 | 185.027,10 | 402,43 | 668,12 | 1.070,56 | 185.027,10 | 9.653,57 | 15.641,03 | 25.294,60 |
25 | 184.358,97 | 400,98 | 669,58 | 1.070,56 | 184.358,97 | 10.054,55 | 16.310,60 | 26.365,15 |
26 | 183.689,40 | 399,52 | 671,03 | 1.070,56 | 183.689,40 | 10.454,08 | 16.981,63 | 27.435,71 |
27 | 183.018,37 | 398,06 | 672,49 | 1.070,56 | 183.018,37 | 10.852,14 | 17.654,12 | 28.506,26 |
28 | 182.345,88 | 396,60 | 673,95 | 1.070,56 | 182.345,88 | 11.248,74 | 18.328,08 | 29.576,82 |
29 | 181.671,92 | 395,14 | 675,42 | 1.070,56 | 181.671,92 | 11.643,88 | 19.003,50 | 30.647,38 |
30 | 180.996,50 | 393,67 | 676,89 | 1.070,56 | 180.996,50 | 12.037,55 | 19.680,39 | 31.717,93 |
31 | 180.319,61 | 392,20 | 678,36 | 1.070,56 | 180.319,61 | 12.429,74 | 20.358,75 | 32.788,49 |
32 | 179.641,25 | 390,72 | 679,84 | 1.070,56 | 179.641,25 | 12.820,46 | 21.038,58 | 33.859,05 |
33 | 178.961,42 | 389,24 | 681,32 | 1.070,56 | 178.961,42 | 13.209,70 | 21.719,90 | 34.929,60 |
34 | 178.280,10 | 387,76 | 682,80 | 1.070,56 | 178.280,10 | 13.597,46 | 22.402,70 | 36.000,16 |
35 | 177.597,30 | 386,27 | 684,28 | 1.070,56 | 177.597,30 | 13.983,74 | 23.086,98 | 37.070,71 |
36 | 176.913,02 | 384,79 | 685,77 | 1.070,56 | 176.913,02 | 14.368,52 | 23.772,75 | 38.141,27 |
37 | 176.227,25 | 383,29 | 687,26 | 1.070,56 | 176.227,25 | 14.751,82 | 24.460,01 | 39.211,83 |
38 | 175.539,99 | 381,80 | 688,76 | 1.070,56 | 175.539,99 | 15.133,62 | 25.148,77 | 40.282,38 |
39 | 174.851,23 | 380,30 | 690,25 | 1.070,56 | 174.851,23 | 15.513,92 | 25.839,02 | 41.352,94 |
40 | 174.160,98 | 378,80 | 691,76 | 1.070,56 | 174.160,98 | 15.892,72 | 26.530,78 | 42.423,49 |
41 | 173.469,22 | 377,30 | 693,26 | 1.070,56 | 173.469,22 | 16.270,01 | 27.224,04 | 43.494,05 |
42 | 172.775,96 | 375,79 | 694,77 | 1.070,56 | 172.775,96 | 16.645,80 | 27.918,81 | 44.564,61 |
43 | 172.081,19 | 374,28 | 696,28 | 1.070,56 | 172.081,19 | 17.020,08 | 28.615,09 | 45.635,16 |
44 | 171.384,91 | 372,76 | 697,79 | 1.070,56 | 171.384,91 | 17.392,84 | 29.312,88 | 46.705,72 |
45 | 170.687,12 | 371,24 | 699,31 | 1.070,56 | 170.687,12 | 17.764,08 | 30.012,19 | 47.776,27 |
46 | 169.987,81 | 369,72 | 700,83 | 1.070,56 | 169.987,81 | 18.133,81 | 30.713,02 | 48.846,83 |
47 | 169.286,98 | 368,20 | 702,36 | 1.070,56 | 169.286,98 | 18.502,01 | 31.415,38 | 49.917,39 |
48 | 168.584,62 | 366,67 | 703,88 | 1.070,56 | 168.584,62 | 18.868,68 | 32.119,27 | 50.987,94 |
49 | 167.880,73 | 365,14 | 705,42 | 1.070,56 | 167.880,73 | 19.233,82 | 32.824,68 | 52.058,50 |
50 | 167.175,32 | 363,61 | 706,95 | 1.070,56 | 167.175,32 | 19.597,42 | 33.531,63 | 53.129,06 |
51 | 166.468,37 | 362,07 | 708,49 | 1.070,56 | 166.468,37 | 19.959,49 | 34.240,12 | 54.199,61 |
52 | 165.759,88 | 360,53 | 710,03 | 1.070,56 | 165.759,88 | 20.320,02 | 34.950,15 | 55.270,17 |
53 | 165.049,85 | 358,98 | 711,57 | 1.070,56 | 165.049,85 | 20.679,00 | 35.661,72 | 56.340,72 |
54 | 164.338,28 | 357,44 | 713,12 | 1.070,56 | 164.338,28 | 21.036,44 | 36.374,84 | 57.411,28 |
55 | 163.625,16 | 355,88 | 714,67 | 1.070,56 | 163.625,16 | 21.392,33 | 37.089,51 | 58.481,84 |
56 | 162.910,49 | 354,33 | 716,23 | 1.070,56 | 162.910,49 | 21.746,66 | 37.805,74 | 59.552,39 |
57 | 162.194,26 | 352,77 | 717,78 | 1.070,56 | 162.194,26 | 22.099,43 | 38.523,52 | 60.622,95 |
58 | 161.476,48 | 351,21 | 719,34 | 1.070,56 | 161.476,48 | 22.450,64 | 39.242,86 | 61.693,50 |
59 | 160.757,14 | 349,65 | 720,91 | 1.070,56 | 160.757,14 | 22.800,29 | 39.963,77 | 62.764,06 |
60 | 160.036,23 | 348,08 | 722,48 | 1.070,56 | 160.036,23 | 23.148,36 | 40.686,25 | 63.834,62 |
61 | 159.313,75 | 346,51 | 724,05 | 1.070,56 | 159.313,75 | 23.494,87 | 41.410,30 | 64.905,17 |
62 | 158.589,70 | 344,93 | 725,62 | 1.070,56 | 158.589,70 | 23.839,80 | 42.135,92 | 65.975,73 |
63 | 157.864,08 | 343,35 | 727,20 | 1.070,56 | 157.864,08 | 24.183,16 | 42.863,13 | 67.046,28 |
64 | 157.136,87 | 341,77 | 728,78 | 1.070,56 | 157.136,87 | 24.524,93 | 43.591,91 | 68.116,84 |
65 | 156.408,09 | 340,19 | 730,37 | 1.070,56 | 156.408,09 | 24.865,12 | 44.322,28 | 69.187,40 |
66 | 155.677,72 | 338,60 | 731,96 | 1.070,56 | 155.677,72 | 25.203,72 | 45.054,23 | 70.257,95 |
67 | 154.945,77 | 337,01 | 733,55 | 1.070,56 | 154.945,77 | 25.540,73 | 45.787,78 | 71.328,51 |
68 | 154.212,22 | 335,41 | 735,14 | 1.070,56 | 154.212,22 | 25.876,14 | 46.522,93 | 72.399,06 |
69 | 153.477,07 | 333,81 | 736,74 | 1.070,56 | 153.477,07 | 26.209,95 | 47.259,67 | 73.469,62 |
70 | 152.740,33 | 332,21 | 738,35 | 1.070,56 | 152.740,33 | 26.542,16 | 47.998,02 | 74.540,18 |
71 | 152.001,98 | 330,60 | 739,95 | 1.070,56 | 152.001,98 | 26.872,76 | 48.737,97 | 75.610,73 |
72 | 151.262,03 | 328,99 | 741,56 | 1.070,56 | 151.262,03 | 27.201,76 | 49.479,53 | 76.681,29 |
73 | 150.520,47 | 327,38 | 743,17 | 1.070,56 | 150.520,47 | 27.529,14 | 50.222,70 | 77.751,85 |
74 | 149.777,30 | 325,77 | 744,79 | 1.070,56 | 149.777,30 | 27.854,91 | 50.967,49 | 78.822,40 |
75 | 149.032,51 | 324,15 | 746,41 | 1.070,56 | 149.032,51 | 28.179,05 | 51.713,91 | 79.892,96 |
76 | 148.286,09 | 322,52 | 748,03 | 1.070,56 | 148.286,09 | 28.501,57 | 52.461,94 | 80.963,51 |
77 | 147.538,06 | 320,90 | 749,66 | 1.070,56 | 147.538,06 | 28.822,47 | 53.211,60 | 82.034,07 |
78 | 146.788,40 | 319,26 | 751,29 | 1.070,56 | 146.788,40 | 29.141,73 | 53.962,89 | 83.104,63 |
79 | 146.037,11 | 317,63 | 752,93 | 1.070,56 | 146.037,11 | 29.459,37 | 54.715,82 | 84.175,18 |
80 | 145.284,18 | 315,99 | 754,56 | 1.070,56 | 145.284,18 | 29.775,36 | 55.470,38 | 85.245,74 |
81 | 144.529,62 | 314,35 | 756,20 | 1.070,56 | 144.529,62 | 30.089,71 | 56.226,58 | 86.316,29 |
82 | 143.773,42 | 312,71 | 757,85 | 1.070,56 | 143.773,42 | 30.402,42 | 56.984,43 | 87.386,85 |
83 | 143.015,57 | 311,06 | 759,50 | 1.070,56 | 143.015,57 | 30.713,48 | 57.743,93 | 88.457,41 |
84 | 142.256,07 | 309,41 | 761,15 | 1.070,56 | 142.256,07 | 31.022,88 | 58.505,08 | 89.527,96 |
85 | 141.494,92 | 307,75 | 762,80 | 1.070,56 | 141.494,92 | 31.330,63 | 59.267,88 | 90.598,52 |
86 | 140.732,12 | 306,09 | 764,46 | 1.070,56 | 140.732,12 | 31.636,73 | 60.032,35 | 91.669,07 |
87 | 139.967,65 | 304,43 | 766,13 | 1.070,56 | 139.967,65 | 31.941,16 | 60.798,47 | 92.739,63 |
88 | 139.201,53 | 302,76 | 767,79 | 1.070,56 | 139.201,53 | 32.243,92 | 61.566,27 | 93.810,19 |
89 | 138.433,73 | 301,09 | 769,46 | 1.070,56 | 138.433,73 | 32.545,01 | 62.335,73 | 94.880,74 |
90 | 137.664,27 | 299,42 | 771,14 | 1.070,56 | 137.664,27 | 32.844,43 | 63.106,87 | 95.951,30 |
91 | 136.893,13 | 297,74 | 772,81 | 1.070,56 | 136.893,13 | 33.142,18 | 63.879,68 | 97.021,86 |
92 | 136.120,32 | 296,06 | 774,49 | 1.070,56 | 136.120,32 | 33.438,24 | 64.654,17 | 98.092,41 |
93 | 135.345,83 | 294,38 | 776,18 | 1.070,56 | 135.345,83 | 33.732,61 | 65.430,35 | 99.162,97 |
94 | 134.569,65 | 292,69 | 777,87 | 1.070,56 | 134.569,65 | 34.025,30 | 66.208,22 | 100.233,52 |
95 | 133.791,78 | 291,00 | 779,56 | 1.070,56 | 133.791,78 | 34.316,30 | 66.987,78 | 101.304,08 |
96 | 133.012,22 | 289,30 | 781,25 | 1.070,56 | 133.012,22 | 34.605,60 | 67.769,03 | 102.374,64 |
97 | 132.230,97 | 287,60 | 782,95 | 1.070,56 | 132.230,97 | 34.893,20 | 68.551,99 | 103.445,19 |
98 | 131.448,01 | 285,90 | 784,66 | 1.070,56 | 131.448,01 | 35.179,10 | 69.336,64 | 104.515,75 |
99 | 130.663,36 | 284,19 | 786,36 | 1.070,56 | 130.663,36 | 35.463,30 | 70.123,01 | 105.586,30 |
100 | 129.876,99 | 282,48 | 788,07 | 1.070,56 | 129.876,99 | 35.745,78 | 70.911,08 | 106.656,86 |
101 | 129.088,92 | 280,77 | 789,79 | 1.070,56 | 129.088,92 | 36.026,55 | 71.700,87 | 107.727,42 |
102 | 128.299,13 | 279,05 | 791,51 | 1.070,56 | 128.299,13 | 36.305,60 | 72.492,37 | 108.797,97 |
103 | 127.507,63 | 277,33 | 793,23 | 1.070,56 | 127.507,63 | 36.582,93 | 73.285,60 | 109.868,53 |
104 | 126.714,40 | 275,60 | 794,95 | 1.070,56 | 126.714,40 | 36.858,53 | 74.080,55 | 110.939,08 |
105 | 125.919,45 | 273,87 | 796,68 | 1.070,56 | 125.919,45 | 37.132,41 | 74.877,23 | 112.009,64 |
106 | 125.122,77 | 272,14 | 798,41 | 1.070,56 | 125.122,77 | 37.404,55 | 75.675,65 | 113.080,20 |
107 | 124.324,35 | 270,41 | 800,15 | 1.070,56 | 124.324,35 | 37.674,95 | 76.475,80 | 114.150,75 |
108 | 123.524,20 | 268,67 | 801,89 | 1.070,56 | 123.524,20 | 37.943,62 | 77.277,69 | 115.221,31 |
109 | 122.722,31 | 266,92 | 803,64 | 1.070,56 | 122.722,31 | 38.210,54 | 78.081,33 | 116.291,87 |
110 | 121.918,67 | 265,17 | 805,38 | 1.070,56 | 121.918,67 | 38.475,71 | 78.886,71 | 117.362,42 |
111 | 121.113,29 | 263,42 | 807,13 | 1.070,56 | 121.113,29 | 38.739,13 | 79.693,84 | 118.432,98 |
112 | 120.306,16 | 261,67 | 808,89 | 1.070,56 | 120.306,16 | 39.000,80 | 80.502,73 | 119.503,53 |
113 | 119.497,27 | 259,91 | 810,65 | 1.070,56 | 119.497,27 | 39.260,71 | 81.313,38 | 120.574,09 |
114 | 118.686,62 | 258,14 | 812,41 | 1.070,56 | 118.686,62 | 39.518,85 | 82.125,80 | 121.644,65 |
115 | 117.874,20 | 256,38 | 814,18 | 1.070,56 | 117.874,20 | 39.775,23 | 82.939,98 | 122.715,20 |
116 | 117.060,02 | 254,61 | 815,95 | 1.070,56 | 117.060,02 | 40.029,83 | 83.755,93 | 123.785,76 |
117 | 116.244,07 | 252,83 | 817,73 | 1.070,56 | 116.244,07 | 40.282,66 | 84.573,65 | 124.856,31 |
118 | 115.426,35 | 251,05 | 819,50 | 1.070,56 | 115.426,35 | 40.533,72 | 85.393,15 | 125.926,87 |
119 | 114.606,85 | 249,27 | 821,29 | 1.070,56 | 114.606,85 | 40.782,99 | 86.214,44 | 126.997,43 |
120 | 113.785,56 | 247,48 | 823,07 | 1.070,56 | 113.785,56 | 41.030,47 | 87.037,51 | 128.067,98 |
121 | 112.962,49 | 245,69 | 824,86 | 1.070,56 | 112.962,49 | 41.276,16 | 87.862,38 | 129.138,54 |
122 | 112.137,62 | 243,90 | 826,66 | 1.070,56 | 112.137,62 | 41.520,06 | 88.689,03 | 130.209,09 |
123 | 111.310,97 | 242,10 | 828,45 | 1.070,56 | 111.310,97 | 41.762,16 | 89.517,49 | 131.279,65 |
124 | 110.482,51 | 240,30 | 830,26 | 1.070,56 | 110.482,51 | 42.002,46 | 90.347,74 | 132.350,21 |
125 | 109.652,26 | 238,49 | 832,06 | 1.070,56 | 109.652,26 | 42.240,96 | 91.179,81 | 133.420,76 |
126 | 108.820,19 | 236,68 | 833,87 | 1.070,56 | 108.820,19 | 42.477,64 | 92.013,68 | 134.491,32 |
127 | 107.986,32 | 234,87 | 835,69 | 1.070,56 | 107.986,32 | 42.712,51 | 92.849,36 | 135.561,88 |
128 | 107.150,64 | 233,05 | 837,50 | 1.070,56 | 107.150,64 | 42.945,56 | 93.686,87 | 136.632,43 |
129 | 106.313,13 | 231,23 | 839,33 | 1.070,56 | 106.313,13 | 43.176,79 | 94.526,19 | 137.702,99 |
130 | 105.473,81 | 229,41 | 841,15 | 1.070,56 | 105.473,81 | 43.406,20 | 95.367,34 | 138.773,54 |
131 | 104.632,66 | 227,58 | 842,98 | 1.070,56 | 104.632,66 | 43.633,78 | 96.210,32 | 139.844,10 |
132 | 103.789,68 | 225,74 | 844,81 | 1.070,56 | 103.789,68 | 43.859,52 | 97.055,14 | 140.914,66 |
133 | 102.944,86 | 223,91 | 846,65 | 1.070,56 | 102.944,86 | 44.083,42 | 97.901,79 | 141.985,21 |
134 | 102.098,21 | 222,06 | 848,49 | 1.070,56 | 102.098,21 | 44.305,49 | 98.750,28 | 143.055,77 |
135 | 101.249,72 | 220,22 | 850,34 | 1.070,56 | 101.249,72 | 44.525,70 | 99.600,62 | 144.126,32 |
136 | 100.399,38 | 218,37 | 852,19 | 1.070,56 | 100.399,38 | 44.744,07 | 100.452,81 | 145.196,88 |
137 | 99.547,19 | 216,52 | 854,04 | 1.070,56 | 99.547,19 | 44.960,59 | 101.306,85 | 146.267,44 |
138 | 98.693,15 | 214,66 | 855,90 | 1.070,56 | 98.693,15 | 45.175,25 | 102.162,75 | 147.337,99 |
139 | 97.837,25 | 212,80 | 857,76 | 1.070,56 | 97.837,25 | 45.388,04 | 103.020,51 | 148.408,55 |
140 | 96.979,49 | 210,93 | 859,63 | 1.070,56 | 96.979,49 | 45.598,97 | 103.880,13 | 149.479,10 |
141 | 96.119,87 | 209,06 | 861,50 | 1.070,56 | 96.119,87 | 45.808,03 | 104.741,63 | 150.549,66 |
142 | 95.258,37 | 207,19 | 863,37 | 1.070,56 | 95.258,37 | 46.015,22 | 105.605,00 | 151.620,22 |
143 | 94.395,00 | 205,31 | 865,25 | 1.070,56 | 94.395,00 | 46.220,53 | 106.470,24 | 152.690,77 |
144 | 93.529,76 | 203,43 | 867,13 | 1.070,56 | 93.529,76 | 46.423,96 | 107.337,37 | 153.761,33 |
145 | 92.662,63 | 201,54 | 869,01 | 1.070,56 | 92.662,63 | 46.625,50 | 108.206,39 | 154.831,88 |
146 | 91.793,61 | 199,65 | 870,90 | 1.070,56 | 91.793,61 | 46.825,15 | 109.077,29 | 155.902,44 |
147 | 90.922,71 | 197,76 | 872,80 | 1.070,56 | 90.922,71 | 47.022,91 | 109.950,09 | 156.973,00 |
148 | 90.049,91 | 195,86 | 874,70 | 1.070,56 | 90.049,91 | 47.218,76 | 110.824,79 | 158.043,55 |
149 | 89.175,21 | 193,96 | 876,60 | 1.070,56 | 89.175,21 | 47.412,72 | 111.701,39 | 159.114,11 |
150 | 88.298,61 | 192,05 | 878,51 | 1.070,56 | 88.298,61 | 47.604,77 | 112.579,90 | 160.184,67 |
151 | 87.420,10 | 190,14 | 880,42 | 1.070,56 | 87.420,10 | 47.794,91 | 113.460,31 | 161.255,22 |
152 | 86.539,69 | 188,22 | 882,33 | 1.070,56 | 86.539,69 | 47.983,13 | 114.342,64 | 162.325,78 |
153 | 85.657,36 | 186,30 | 884,25 | 1.070,56 | 85.657,36 | 48.169,44 | 115.226,90 | 163.396,33 |
154 | 84.773,10 | 184,38 | 886,17 | 1.070,56 | 84.773,10 | 48.353,82 | 116.113,07 | 164.466,89 |
155 | 83.886,93 | 182,45 | 888,10 | 1.070,56 | 83.886,93 | 48.536,27 | 117.001,17 | 165.537,45 |
156 | 82.998,83 | 180,52 | 890,03 | 1.070,56 | 82.998,83 | 48.716,80 | 117.891,21 | 166.608,00 |
157 | 82.108,79 | 178,59 | 891,97 | 1.070,56 | 82.108,79 | 48.895,38 | 118.783,18 | 167.678,56 |
158 | 81.216,82 | 176,65 | 893,91 | 1.070,56 | 81.216,82 | 49.072,03 | 119.677,09 | 168.749,11 |
159 | 80.322,91 | 174,70 | 895,85 | 1.070,56 | 80.322,91 | 49.246,73 | 120.572,94 | 169.819,67 |
160 | 79.427,06 | 172,75 | 897,80 | 1.070,56 | 79.427,06 | 49.419,48 | 121.470,74 | 170.890,23 |
161 | 78.529,26 | 170,80 | 899,75 | 1.070,56 | 78.529,26 | 49.590,29 | 122.370,50 | 171.960,78 |
162 | 77.629,50 | 168,84 | 901,71 | 1.070,56 | 77.629,50 | 49.759,13 | 123.272,21 | 173.031,34 |
163 | 76.727,79 | 166,88 | 903,67 | 1.070,56 | 76.727,79 | 49.926,01 | 124.175,88 | 174.101,89 |
164 | 75.824,12 | 164,92 | 905,64 | 1.070,56 | 75.824,12 | 50.090,93 | 125.081,52 | 175.172,45 |
165 | 74.918,48 | 162,95 | 907,61 | 1.070,56 | 74.918,48 | 50.253,88 | 125.989,13 | 176.243,01 |
166 | 74.010,87 | 160,97 | 909,58 | 1.070,56 | 74.010,87 | 50.414,85 | 126.898,71 | 177.313,56 |
167 | 73.101,29 | 159,00 | 911,56 | 1.070,56 | 73.101,29 | 50.573,85 | 127.810,27 | 178.384,12 |
168 | 72.189,73 | 157,01 | 913,54 | 1.070,56 | 72.189,73 | 50.730,86 | 128.723,82 | 179.454,68 |
169 | 71.276,18 | 155,03 | 915,53 | 1.070,56 | 71.276,18 | 50.885,89 | 129.639,35 | 180.525,23 |
170 | 70.360,65 | 153,03 | 917,52 | 1.070,56 | 70.360,65 | 51.038,92 | 130.556,87 | 181.595,79 |
171 | 69.443,13 | 151,04 | 919,52 | 1.070,56 | 69.443,13 | 51.189,96 | 131.476,38 | 182.666,34 |
172 | 68.523,62 | 149,04 | 921,52 | 1.070,56 | 68.523,62 | 51.339,00 | 132.397,90 | 183.736,90 |
173 | 67.602,10 | 147,03 | 923,52 | 1.070,56 | 67.602,10 | 51.486,03 | 133.321,42 | 184.807,46 |
174 | 66.678,58 | 145,03 | 925,53 | 1.070,56 | 66.678,58 | 51.631,06 | 134.246,95 | 185.878,01 |
175 | 65.753,05 | 143,01 | 927,54 | 1.070,56 | 65.753,05 | 51.774,07 | 135.174,50 | 186.948,57 |
176 | 64.825,50 | 141,00 | 929,56 | 1.070,56 | 64.825,50 | 51.915,07 | 136.104,06 | 188.019,12 |
177 | 63.895,94 | 138,97 | 931,58 | 1.070,56 | 63.895,94 | 52.054,04 | 137.035,64 | 189.089,68 |
178 | 62.964,36 | 136,95 | 933,61 | 1.070,56 | 62.964,36 | 52.190,99 | 137.969,25 | 190.160,24 |
179 | 62.030,75 | 134,92 | 935,64 | 1.070,56 | 62.030,75 | 52.325,90 | 138.904,89 | 191.230,79 |
180 | 61.095,11 | 132,88 | 937,67 | 1.070,56 | 61.095,11 | 52.458,79 | 139.842,56 | 192.301,35 |
181 | 60.157,44 | 130,84 | 939,71 | 1.070,56 | 60.157,44 | 52.589,63 | 140.782,28 | 193.371,90 |
182 | 59.217,72 | 128,80 | 941,76 | 1.070,56 | 59.217,72 | 52.718,43 | 141.724,03 | 194.442,46 |
183 | 58.275,97 | 126,75 | 943,81 | 1.070,56 | 58.275,97 | 52.845,18 | 142.667,84 | 195.513,02 |
184 | 57.332,16 | 124,70 | 945,86 | 1.070,56 | 57.332,16 | 52.969,88 | 143.613,70 | 196.583,57 |
185 | 56.386,30 | 122,64 | 947,92 | 1.070,56 | 56.386,30 | 53.092,52 | 144.561,61 | 197.654,13 |
186 | 55.438,39 | 120,58 | 949,98 | 1.070,56 | 55.438,39 | 53.213,09 | 145.511,59 | 198.724,69 |
187 | 54.488,41 | 118,51 | 952,04 | 1.070,56 | 54.488,41 | 53.331,61 | 146.463,64 | 199.795,24 |
188 | 53.536,36 | 116,44 | 954,11 | 1.070,56 | 53.536,36 | 53.448,05 | 147.417,75 | 200.865,80 |
189 | 52.582,25 | 114,37 | 956,19 | 1.070,56 | 52.582,25 | 53.562,41 | 148.373,94 | 201.936,35 |
190 | 51.626,06 | 112,29 | 958,27 | 1.070,56 | 51.626,06 | 53.674,70 | 149.332,21 | 203.006,91 |
191 | 50.667,79 | 110,20 | 960,35 | 1.070,56 | 50.667,79 | 53.784,90 | 150.292,56 | 204.077,47 |
192 | 49.707,44 | 108,11 | 962,44 | 1.070,56 | 49.707,44 | 53.893,02 | 151.255,00 | 205.148,02 |
193 | 48.745,00 | 106,02 | 964,54 | 1.070,56 | 48.745,00 | 53.999,04 | 152.219,54 | 206.218,58 |
194 | 47.780,46 | 103,92 | 966,63 | 1.070,56 | 47.780,46 | 54.102,96 | 153.186,17 | 207.289,13 |
195 | 46.813,83 | 101,82 | 968,74 | 1.070,56 | 46.813,83 | 54.204,78 | 154.154,91 | 208.359,69 |
196 | 45.845,09 | 99,71 | 970,84 | 1.070,56 | 45.845,09 | 54.304,49 | 155.125,75 | 209.430,25 |
197 | 44.874,25 | 97,60 | 972,95 | 1.070,56 | 44.874,25 | 54.402,09 | 156.098,71 | 210.500,80 |
198 | 43.901,29 | 95,49 | 975,07 | 1.070,56 | 43.901,29 | 54.497,58 | 157.073,78 | 211.571,36 |
199 | 42.926,22 | 93,36 | 977,19 | 1.070,56 | 42.926,22 | 54.590,94 | 158.050,97 | 212.641,91 |
200 | 41.949,03 | 91,24 | 979,32 | 1.070,56 | 41.949,03 | 54.682,18 | 159.030,29 | 213.712,47 |
201 | 40.969,71 | 89,11 | 981,45 | 1.070,56 | 40.969,71 | 54.771,29 | 160.011,73 | 214.783,03 |
202 | 39.988,27 | 86,97 | 983,58 | 1.070,56 | 39.988,27 | 54.858,27 | 160.995,32 | 215.853,58 |
203 | 39.004,68 | 84,84 | 985,72 | 1.070,56 | 39.004,68 | 54.943,10 | 161.981,04 | 216.924,14 |
204 | 38.018,96 | 82,69 | 987,86 | 1.070,56 | 38.018,96 | 55.025,79 | 162.968,90 | 217.994,69 |
205 | 37.031,10 | 80,54 | 990,01 | 1.070,56 | 37.031,10 | 55.106,34 | 163.958,92 | 219.065,25 |
206 | 36.041,08 | 78,39 | 992,17 | 1.070,56 | 36.041,08 | 55.184,73 | 164.951,08 | 220.135,81 |
207 | 35.048,92 | 76,23 | 994,32 | 1.070,56 | 35.048,92 | 55.260,96 | 165.945,41 | 221.206,36 |
208 | 34.054,59 | 74,07 | 996,49 | 1.070,56 | 34.054,59 | 55.335,03 | 166.941,89 | 222.276,92 |
209 | 33.058,11 | 71,90 | 998,65 | 1.070,56 | 33.058,11 | 55.406,93 | 167.940,55 | 223.347,48 |
210 | 32.059,45 | 69,73 | 1.000,83 | 1.070,56 | 32.059,45 | 55.476,66 | 168.941,38 | 224.418,03 |
211 | 31.058,62 | 67,55 | 1.003,00 | 1.070,56 | 31.058,62 | 55.544,21 | 169.944,38 | 225.488,59 |
212 | 30.055,62 | 65,37 | 1.005,19 | 1.070,56 | 30.055,62 | 55.609,58 | 170.949,56 | 226.559,14 |
213 | 29.050,44 | 63,18 | 1.007,37 | 1.070,56 | 29.050,44 | 55.672,76 | 171.956,94 | 227.629,70 |
214 | 28.043,06 | 60,99 | 1.009,56 | 1.070,56 | 28.043,06 | 55.733,76 | 172.966,50 | 228.700,26 |
215 | 27.033,50 | 58,80 | 1.011,76 | 1.070,56 | 27.033,50 | 55.792,56 | 173.978,26 | 229.770,81 |
216 | 26.021,74 | 56,60 | 1.013,96 | 1.070,56 | 26.021,74 | 55.849,15 | 174.992,21 | 230.841,37 |
217 | 25.007,79 | 54,39 | 1.016,16 | 1.070,56 | 25.007,79 | 55.903,55 | 176.008,38 | 231.911,92 |
218 | 23.991,62 | 52,18 | 1.018,37 | 1.070,56 | 23.991,62 | 55.955,73 | 177.026,75 | 232.982,48 |
219 | 22.973,25 | 49,97 | 1.020,59 | 1.070,56 | 22.973,25 | 56.005,69 | 178.047,34 | 234.053,04 |
220 | 21.952,66 | 47,75 | 1.022,81 | 1.070,56 | 21.952,66 | 56.053,44 | 179.070,15 | 235.123,59 |
221 | 20.929,85 | 45,52 | 1.025,03 | 1.070,56 | 20.929,85 | 56.098,96 | 180.095,19 | 236.194,15 |
222 | 19.904,81 | 43,29 | 1.027,26 | 1.070,56 | 19.904,81 | 56.142,26 | 181.122,45 | 237.264,70 |
223 | 18.877,55 | 41,06 | 1.029,50 | 1.070,56 | 18.877,55 | 56.183,31 | 182.151,95 | 238.335,26 |
224 | 17.848,05 | 38,82 | 1.031,74 | 1.070,56 | 17.848,05 | 56.222,13 | 183.183,68 | 239.405,82 |
225 | 16.816,32 | 36,58 | 1.033,98 | 1.070,56 | 16.816,32 | 56.258,71 | 184.217,66 | 240.476,37 |
226 | 15.782,34 | 34,33 | 1.036,23 | 1.070,56 | 15.782,34 | 56.293,04 | 185.253,89 | 241.546,93 |
227 | 14.746,11 | 32,07 | 1.038,48 | 1.070,56 | 14.746,11 | 56.325,11 | 186.292,38 | 242.617,49 |
228 | 13.707,62 | 29,81 | 1.040,74 | 1.070,56 | 13.707,62 | 56.354,92 | 187.333,12 | 243.688,04 |
229 | 12.666,88 | 27,55 | 1.043,01 | 1.070,56 | 12.666,88 | 56.382,47 | 188.376,12 | 244.758,60 |
230 | 11.623,88 | 25,28 | 1.045,27 | 1.070,56 | 11.623,88 | 56.407,76 | 189.421,40 | 245.829,15 |
231 | 10.578,60 | 23,01 | 1.047,55 | 1.070,56 | 10.578,60 | 56.430,76 | 190.468,95 | 246.899,71 |
232 | 9.531,05 | 20,73 | 1.049,83 | 1.070,56 | 9.531,05 | 56.451,49 | 191.518,77 | 247.970,27 |
233 | 8.481,23 | 18,45 | 1.052,11 | 1.070,56 | 8.481,23 | 56.469,94 | 192.570,88 | 249.040,82 |
234 | 7.429,12 | 16,16 | 1.054,40 | 1.070,56 | 7.429,12 | 56.486,10 | 193.625,28 | 250.111,38 |
235 | 6.374,72 | 13,87 | 1.056,69 | 1.070,56 | 6.374,72 | 56.499,96 | 194.681,97 | 251.181,93 |
236 | 5.318,03 | 11,57 | 1.058,99 | 1.070,56 | 5.318,03 | 56.511,53 | 195.740,96 | 252.252,49 |
237 | 4.259,04 | 9,26 | 1.061,29 | 1.070,56 | 4.259,04 | 56.520,79 | 196.802,25 | 253.323,05 |
238 | 3.197,75 | 6,96 | 1.063,60 | 1.070,56 | 3.197,75 | 56.527,75 | 197.865,85 | 254.393,60 |
239 | 2.134,15 | 4,64 | 1.065,91 | 1.070,56 | 2.134,15 | 56.532,39 | 198.931,77 | 255.464,16 |
240 | 1.068,23 | 2,32 | 1.068,23 | 1.070,56 | 1.068,23 | 56.534,71 | 200.000,00 | 256.534,71 |
- 58.643,58€
- Zinsanteil
- 1.079,40€
- Monatsrate
- 2,70%
- Sollzins p.a.
- 2,76%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 450,00 | 629,40 | 1.079,40 | 199.370,60 | 450,00 | 629,40 | 1.079,40 |
2 | 199.370,60 | 448,58 | 630,82 | 1.079,40 | 199.370,60 | 486,08 | 1.260,22 | 1.746,30 |
3 | 198.739,78 | 447,16 | 632,24 | 1.079,40 | 198.739,78 | 933,25 | 1.892,45 | 2.825,70 |
4 | 198.107,55 | 445,74 | 633,66 | 1.079,40 | 198.107,55 | 1.378,99 | 2.526,11 | 3.905,10 |
5 | 197.473,89 | 444,32 | 635,08 | 1.079,40 | 197.473,89 | 1.823,31 | 3.161,20 | 4.984,50 |
6 | 196.838,80 | 442,89 | 636,51 | 1.079,40 | 196.838,80 | 2.266,19 | 3.797,71 | 6.063,90 |
7 | 196.202,29 | 441,46 | 637,95 | 1.079,40 | 196.202,29 | 2.707,65 | 4.435,65 | 7.143,30 |
8 | 195.564,35 | 440,02 | 639,38 | 1.079,40 | 195.564,35 | 3.147,67 | 5.075,03 | 8.222,70 |
9 | 194.924,97 | 438,58 | 640,82 | 1.079,40 | 194.924,97 | 3.586,25 | 5.715,85 | 9.302,10 |
10 | 194.284,15 | 437,14 | 642,26 | 1.079,40 | 194.284,15 | 4.023,39 | 6.358,11 | 10.381,50 |
11 | 193.641,89 | 435,69 | 643,71 | 1.079,40 | 193.641,89 | 4.459,08 | 7.001,82 | 11.460,90 |
12 | 192.998,18 | 434,25 | 645,15 | 1.079,40 | 192.998,18 | 4.893,33 | 7.646,97 | 12.540,30 |
13 | 192.353,03 | 432,79 | 646,61 | 1.079,40 | 192.353,03 | 5.326,12 | 8.293,58 | 13.619,70 |
14 | 191.706,42 | 431,34 | 648,06 | 1.079,40 | 191.706,42 | 5.757,46 | 8.941,64 | 14.699,10 |
15 | 191.058,36 | 429,88 | 649,52 | 1.079,40 | 191.058,36 | 6.187,34 | 9.591,16 | 15.778,50 |
16 | 190.408,84 | 428,42 | 650,98 | 1.079,40 | 190.408,84 | 6.615,76 | 10.242,14 | 16.857,91 |
17 | 189.757,86 | 426,96 | 652,45 | 1.079,40 | 189.757,86 | 7.042,72 | 10.894,59 | 17.937,31 |
18 | 189.105,41 | 425,49 | 653,91 | 1.079,40 | 189.105,41 | 7.468,21 | 11.548,50 | 19.016,71 |
19 | 188.451,50 | 424,02 | 655,38 | 1.079,40 | 188.451,50 | 7.892,22 | 12.203,88 | 20.096,11 |
20 | 187.796,12 | 422,54 | 656,86 | 1.079,40 | 187.796,12 | 8.314,76 | 12.860,74 | 21.175,51 |
21 | 187.139,26 | 421,06 | 658,34 | 1.079,40 | 187.139,26 | 8.735,83 | 13.519,08 | 22.254,91 |
22 | 186.480,92 | 419,58 | 659,82 | 1.079,40 | 186.480,92 | 9.155,41 | 14.178,90 | 23.334,31 |
23 | 185.821,10 | 418,10 | 661,30 | 1.079,40 | 185.821,10 | 9.573,51 | 14.840,20 | 24.413,71 |
24 | 185.159,80 | 416,61 | 662,79 | 1.079,40 | 185.159,80 | 9.990,12 | 15.502,99 | 25.493,11 |
25 | 184.497,01 | 415,12 | 664,28 | 1.079,40 | 184.497,01 | 10.405,23 | 16.167,27 | 26.572,51 |
26 | 183.832,73 | 413,62 | 665,78 | 1.079,40 | 183.832,73 | 10.818,86 | 16.833,05 | 27.651,91 |
27 | 183.166,95 | 412,13 | 667,27 | 1.079,40 | 183.166,95 | 11.230,98 | 17.500,32 | 28.731,31 |
28 | 182.499,68 | 410,62 | 668,78 | 1.079,40 | 182.499,68 | 11.641,61 | 18.169,10 | 29.810,71 |
29 | 181.830,90 | 409,12 | 670,28 | 1.079,40 | 181.830,90 | 12.050,73 | 18.839,38 | 30.890,11 |
30 | 181.160,62 | 407,61 | 671,79 | 1.079,40 | 181.160,62 | 12.458,34 | 19.511,17 | 31.969,51 |
31 | 180.488,83 | 406,10 | 673,30 | 1.079,40 | 180.488,83 | 12.864,44 | 20.184,47 | 33.048,91 |
32 | 179.815,53 | 404,58 | 674,82 | 1.079,40 | 179.815,53 | 13.269,02 | 20.859,29 | 34.128,31 |
33 | 179.140,71 | 403,07 | 676,33 | 1.079,40 | 179.140,71 | 13.672,09 | 21.535,62 | 35.207,71 |
34 | 178.464,38 | 401,54 | 677,86 | 1.079,40 | 178.464,38 | 14.073,64 | 22.213,48 | 36.287,11 |
35 | 177.786,52 | 400,02 | 679,38 | 1.079,40 | 177.786,52 | 14.473,66 | 22.892,86 | 37.366,51 |
36 | 177.107,14 | 398,49 | 680,91 | 1.079,40 | 177.107,14 | 14.872,15 | 23.573,77 | 38.445,91 |
37 | 176.426,23 | 396,96 | 682,44 | 1.079,40 | 176.426,23 | 15.269,11 | 24.256,21 | 39.525,31 |
38 | 175.743,79 | 395,42 | 683,98 | 1.079,40 | 175.743,79 | 15.664,53 | 24.940,18 | 40.604,71 |
39 | 175.059,82 | 393,88 | 685,52 | 1.079,40 | 175.059,82 | 16.058,41 | 25.625,70 | 41.684,11 |
40 | 174.374,30 | 392,34 | 687,06 | 1.079,40 | 174.374,30 | 16.450,76 | 26.312,76 | 42.763,51 |
41 | 173.687,24 | 390,80 | 688,60 | 1.079,40 | 173.687,24 | 16.841,55 | 27.001,36 | 43.842,91 |
42 | 172.998,64 | 389,25 | 690,15 | 1.079,40 | 172.998,64 | 17.230,80 | 27.691,52 | 44.922,31 |
43 | 172.308,48 | 387,69 | 691,71 | 1.079,40 | 172.308,48 | 17.618,49 | 28.383,22 | 46.001,71 |
44 | 171.616,78 | 386,14 | 693,26 | 1.079,40 | 171.616,78 | 18.004,63 | 29.076,48 | 47.081,11 |
45 | 170.923,52 | 384,58 | 694,82 | 1.079,40 | 170.923,52 | 18.389,21 | 29.771,31 | 48.160,51 |
46 | 170.228,69 | 383,01 | 696,39 | 1.079,40 | 170.228,69 | 18.772,22 | 30.467,69 | 49.239,91 |
47 | 169.532,31 | 381,45 | 697,95 | 1.079,40 | 169.532,31 | 19.153,67 | 31.165,64 | 50.319,32 |
48 | 168.834,36 | 379,88 | 699,52 | 1.079,40 | 168.834,36 | 19.533,55 | 31.865,17 | 51.398,72 |
49 | 168.134,83 | 378,30 | 701,10 | 1.079,40 | 168.134,83 | 19.911,85 | 32.566,26 | 52.478,12 |
50 | 167.433,74 | 376,73 | 702,67 | 1.079,40 | 167.433,74 | 20.288,58 | 33.268,94 | 53.557,52 |
51 | 166.731,06 | 375,14 | 704,26 | 1.079,40 | 166.731,06 | 20.663,72 | 33.973,19 | 54.636,92 |
52 | 166.026,81 | 373,56 | 705,84 | 1.079,40 | 166.026,81 | 21.037,28 | 34.679,03 | 55.716,32 |
53 | 165.320,97 | 371,97 | 707,43 | 1.079,40 | 165.320,97 | 21.409,25 | 35.386,46 | 56.795,72 |
54 | 164.613,54 | 370,38 | 709,02 | 1.079,40 | 164.613,54 | 21.779,64 | 36.095,48 | 57.875,12 |
55 | 163.904,52 | 368,79 | 710,62 | 1.079,40 | 163.904,52 | 22.148,42 | 36.806,10 | 58.954,52 |
56 | 163.193,90 | 367,19 | 712,21 | 1.079,40 | 163.193,90 | 22.515,61 | 37.518,31 | 60.033,92 |
57 | 162.481,69 | 365,58 | 713,82 | 1.079,40 | 162.481,69 | 22.881,19 | 38.232,13 | 61.113,32 |
58 | 161.767,87 | 363,98 | 715,42 | 1.079,40 | 161.767,87 | 23.245,17 | 38.947,55 | 62.192,72 |
59 | 161.052,45 | 362,37 | 717,03 | 1.079,40 | 161.052,45 | 23.607,54 | 39.664,58 | 63.272,12 |
60 | 160.335,42 | 360,75 | 718,65 | 1.079,40 | 160.335,42 | 23.968,29 | 40.383,23 | 64.351,52 |
61 | 159.616,77 | 359,14 | 720,26 | 1.079,40 | 159.616,77 | 24.327,43 | 41.103,49 | 65.430,92 |
62 | 158.896,51 | 357,52 | 721,88 | 1.079,40 | 158.896,51 | 24.684,95 | 41.825,37 | 66.510,32 |
63 | 158.174,63 | 355,89 | 723,51 | 1.079,40 | 158.174,63 | 25.040,84 | 42.548,88 | 67.589,72 |
64 | 157.451,12 | 354,27 | 725,14 | 1.079,40 | 157.451,12 | 25.395,10 | 43.274,02 | 68.669,12 |
65 | 156.725,98 | 352,63 | 726,77 | 1.079,40 | 156.725,98 | 25.747,74 | 44.000,78 | 69.748,52 |
66 | 155.999,22 | 351,00 | 728,40 | 1.079,40 | 155.999,22 | 26.098,74 | 44.729,19 | 70.827,92 |
67 | 155.270,81 | 349,36 | 730,04 | 1.079,40 | 155.270,81 | 26.448,09 | 45.459,23 | 71.907,32 |
68 | 154.540,77 | 347,72 | 731,68 | 1.079,40 | 154.540,77 | 26.795,81 | 46.190,91 | 72.986,72 |
69 | 153.809,09 | 346,07 | 733,33 | 1.079,40 | 153.809,09 | 27.141,88 | 46.924,24 | 74.066,12 |
70 | 153.075,76 | 344,42 | 734,98 | 1.079,40 | 153.075,76 | 27.486,30 | 47.659,22 | 75.145,52 |
71 | 152.340,78 | 342,77 | 736,63 | 1.079,40 | 152.340,78 | 27.829,07 | 48.395,85 | 76.224,92 |
72 | 151.604,15 | 341,11 | 738,29 | 1.079,40 | 151.604,15 | 28.170,18 | 49.134,15 | 77.304,32 |
73 | 150.865,85 | 339,45 | 739,95 | 1.079,40 | 150.865,85 | 28.509,63 | 49.874,10 | 78.383,72 |
74 | 150.125,90 | 337,78 | 741,62 | 1.079,40 | 150.125,90 | 28.847,41 | 50.615,71 | 79.463,12 |
75 | 149.384,29 | 336,11 | 743,29 | 1.079,40 | 149.384,29 | 29.183,52 | 51.359,00 | 80.542,52 |
76 | 148.641,00 | 334,44 | 744,96 | 1.079,40 | 148.641,00 | 29.517,97 | 52.103,96 | 81.621,92 |
77 | 147.896,04 | 332,77 | 746,63 | 1.079,40 | 147.896,04 | 29.850,73 | 52.850,59 | 82.701,33 |
78 | 147.149,41 | 331,09 | 748,31 | 1.079,40 | 147.149,41 | 30.181,82 | 53.598,91 | 83.780,73 |
79 | 146.401,09 | 329,40 | 750,00 | 1.079,40 | 146.401,09 | 30.511,22 | 54.348,90 | 84.860,13 |
80 | 145.651,10 | 327,71 | 751,69 | 1.079,40 | 145.651,10 | 30.838,94 | 55.100,59 | 85.939,53 |
81 | 144.899,41 | 326,02 | 753,38 | 1.079,40 | 144.899,41 | 31.164,96 | 55.853,97 | 87.018,93 |
82 | 144.146,03 | 324,33 | 755,07 | 1.079,40 | 144.146,03 | 31.489,29 | 56.609,04 | 88.098,33 |
83 | 143.390,96 | 322,63 | 756,77 | 1.079,40 | 143.390,96 | 31.811,92 | 57.365,81 | 89.177,73 |
84 | 142.634,19 | 320,93 | 758,47 | 1.079,40 | 142.634,19 | 32.132,85 | 58.124,28 | 90.257,13 |
85 | 141.875,72 | 319,22 | 760,18 | 1.079,40 | 141.875,72 | 32.452,07 | 58.884,46 | 91.336,53 |
86 | 141.115,54 | 317,51 | 761,89 | 1.079,40 | 141.115,54 | 32.769,58 | 59.646,35 | 92.415,93 |
87 | 140.353,65 | 315,80 | 763,60 | 1.079,40 | 140.353,65 | 33.085,37 | 60.409,96 | 93.495,33 |
88 | 139.590,04 | 314,08 | 765,32 | 1.079,40 | 139.590,04 | 33.399,45 | 61.175,28 | 94.574,73 |
89 | 138.824,72 | 312,36 | 767,04 | 1.079,40 | 138.824,72 | 33.711,80 | 61.942,32 | 95.654,13 |
90 | 138.057,68 | 310,63 | 768,77 | 1.079,40 | 138.057,68 | 34.022,43 | 62.711,10 | 96.733,53 |
91 | 137.288,90 | 308,90 | 770,50 | 1.079,40 | 137.288,90 | 34.331,33 | 63.481,60 | 97.812,93 |
92 | 136.518,40 | 307,17 | 772,23 | 1.079,40 | 136.518,40 | 34.638,50 | 64.253,83 | 98.892,33 |
93 | 135.746,17 | 305,43 | 773,97 | 1.079,40 | 135.746,17 | 34.943,93 | 65.027,80 | 99.971,73 |
94 | 134.972,20 | 303,69 | 775,71 | 1.079,40 | 134.972,20 | 35.247,62 | 65.803,51 | 101.051,13 |
95 | 134.196,49 | 301,94 | 777,46 | 1.079,40 | 134.196,49 | 35.549,56 | 66.580,97 | 102.130,53 |
96 | 133.419,03 | 300,19 | 779,21 | 1.079,40 | 133.419,03 | 35.849,75 | 67.360,18 | 103.209,93 |
97 | 132.639,82 | 298,44 | 780,96 | 1.079,40 | 132.639,82 | 36.148,19 | 68.141,14 | 104.289,33 |
98 | 131.858,86 | 296,68 | 782,72 | 1.079,40 | 131.858,86 | 36.444,87 | 68.923,86 | 105.368,73 |
99 | 131.076,14 | 294,92 | 784,48 | 1.079,40 | 131.076,14 | 36.739,80 | 69.708,34 | 106.448,13 |
100 | 130.291,66 | 293,16 | 786,24 | 1.079,40 | 130.291,66 | 37.032,95 | 70.494,58 | 107.527,53 |
101 | 129.505,42 | 291,39 | 788,01 | 1.079,40 | 129.505,42 | 37.324,34 | 71.282,59 | 108.606,93 |
102 | 128.717,41 | 289,61 | 789,79 | 1.079,40 | 128.717,41 | 37.613,95 | 72.072,38 | 109.686,33 |
103 | 127.927,62 | 287,84 | 791,56 | 1.079,40 | 127.927,62 | 37.901,79 | 72.863,94 | 110.765,73 |
104 | 127.136,06 | 286,06 | 793,34 | 1.079,40 | 127.136,06 | 38.187,85 | 73.657,29 | 111.845,13 |
105 | 126.342,71 | 284,27 | 795,13 | 1.079,40 | 126.342,71 | 38.472,12 | 74.452,42 | 112.924,53 |
106 | 125.547,58 | 282,48 | 796,92 | 1.079,40 | 125.547,58 | 38.754,60 | 75.249,34 | 114.003,93 |
107 | 124.750,66 | 280,69 | 798,71 | 1.079,40 | 124.750,66 | 39.035,29 | 76.048,05 | 115.083,33 |
108 | 123.951,95 | 278,89 | 800,51 | 1.079,40 | 123.951,95 | 39.314,18 | 76.848,56 | 116.162,74 |
109 | 123.151,44 | 277,09 | 802,31 | 1.079,40 | 123.151,44 | 39.591,27 | 77.650,86 | 117.242,14 |
110 | 122.349,14 | 275,29 | 804,11 | 1.079,40 | 122.349,14 | 39.866,56 | 78.454,98 | 118.321,54 |
111 | 121.545,02 | 273,48 | 805,92 | 1.079,40 | 121.545,02 | 40.140,03 | 79.260,90 | 119.400,94 |
112 | 120.739,10 | 271,66 | 807,74 | 1.079,40 | 120.739,10 | 40.411,70 | 80.068,64 | 120.480,34 |
113 | 119.931,36 | 269,85 | 809,55 | 1.079,40 | 119.931,36 | 40.681,54 | 80.878,20 | 121.559,74 |
114 | 119.121,80 | 268,02 | 811,38 | 1.079,40 | 119.121,80 | 40.949,57 | 81.689,57 | 122.639,14 |
115 | 118.310,43 | 266,20 | 813,20 | 1.079,40 | 118.310,43 | 41.215,76 | 82.502,77 | 123.718,54 |
116 | 117.497,23 | 264,37 | 815,03 | 1.079,40 | 117.497,23 | 41.480,13 | 83.317,81 | 124.797,94 |
117 | 116.682,19 | 262,53 | 816,87 | 1.079,40 | 116.682,19 | 41.742,67 | 84.134,67 | 125.877,34 |
118 | 115.865,33 | 260,70 | 818,70 | 1.079,40 | 115.865,33 | 42.003,36 | 84.953,37 | 126.956,74 |
119 | 115.046,63 | 258,85 | 820,55 | 1.079,40 | 115.046,63 | 42.262,22 | 85.773,92 | 128.036,14 |
120 | 114.226,08 | 257,01 | 822,39 | 1.079,40 | 114.226,08 | 42.519,23 | 86.596,31 | 129.115,54 |
121 | 113.403,69 | 255,16 | 824,24 | 1.079,40 | 113.403,69 | 42.774,39 | 87.420,55 | 130.194,94 |
122 | 112.579,45 | 253,30 | 826,10 | 1.079,40 | 112.579,45 | 43.027,69 | 88.246,65 | 131.274,34 |
123 | 111.753,35 | 251,45 | 827,96 | 1.079,40 | 111.753,35 | 43.279,14 | 89.074,60 | 132.353,74 |
124 | 110.925,40 | 249,58 | 829,82 | 1.079,40 | 110.925,40 | 43.528,72 | 89.904,42 | 133.433,14 |
125 | 110.095,58 | 247,72 | 831,69 | 1.079,40 | 110.095,58 | 43.776,43 | 90.736,11 | 134.512,54 |
126 | 109.263,89 | 245,84 | 833,56 | 1.079,40 | 109.263,89 | 44.022,28 | 91.569,66 | 135.591,94 |
127 | 108.430,34 | 243,97 | 835,43 | 1.079,40 | 108.430,34 | 44.266,24 | 92.405,10 | 136.671,34 |
128 | 107.594,90 | 242,09 | 837,31 | 1.079,40 | 107.594,90 | 44.508,33 | 93.242,41 | 137.750,74 |
129 | 106.757,59 | 240,20 | 839,20 | 1.079,40 | 106.757,59 | 44.748,54 | 94.081,60 | 138.830,14 |
130 | 105.918,40 | 238,32 | 841,08 | 1.079,40 | 105.918,40 | 44.986,85 | 94.922,69 | 139.909,54 |
131 | 105.077,31 | 236,42 | 842,98 | 1.079,40 | 105.077,31 | 45.223,28 | 95.765,66 | 140.988,94 |
132 | 104.234,34 | 234,53 | 844,87 | 1.079,40 | 104.234,34 | 45.457,81 | 96.610,54 | 142.068,34 |
133 | 103.389,46 | 232,63 | 846,77 | 1.079,40 | 103.389,46 | 45.690,43 | 97.457,31 | 143.147,74 |
134 | 102.542,69 | 230,72 | 848,68 | 1.079,40 | 102.542,69 | 45.921,15 | 98.305,99 | 144.227,14 |
135 | 101.694,01 | 228,81 | 850,59 | 1.079,40 | 101.694,01 | 46.149,96 | 99.156,58 | 145.306,54 |
136 | 100.843,42 | 226,90 | 852,50 | 1.079,40 | 100.843,42 | 46.376,86 | 100.009,08 | 146.385,94 |
137 | 99.990,92 | 224,98 | 854,42 | 1.079,40 | 99.990,92 | 46.601,84 | 100.863,50 | 147.465,34 |
138 | 99.136,50 | 223,06 | 856,34 | 1.079,40 | 99.136,50 | 46.824,90 | 101.719,85 | 148.544,74 |
139 | 98.280,15 | 221,13 | 858,27 | 1.079,40 | 98.280,15 | 47.046,03 | 102.578,12 | 149.624,15 |
140 | 97.421,88 | 219,20 | 860,20 | 1.079,40 | 97.421,88 | 47.265,23 | 103.438,32 | 150.703,55 |
141 | 96.561,68 | 217,26 | 862,14 | 1.079,40 | 96.561,68 | 47.482,49 | 104.300,45 | 151.782,95 |
142 | 95.699,55 | 215,32 | 864,08 | 1.079,40 | 95.699,55 | 47.697,82 | 105.164,53 | 152.862,35 |
143 | 94.835,47 | 213,38 | 866,02 | 1.079,40 | 94.835,47 | 47.911,20 | 106.030,55 | 153.941,75 |
144 | 93.969,45 | 211,43 | 867,97 | 1.079,40 | 93.969,45 | 48.122,63 | 106.898,52 | 155.021,15 |
145 | 93.101,48 | 209,48 | 869,92 | 1.079,40 | 93.101,48 | 48.332,11 | 107.768,44 | 156.100,55 |
146 | 92.231,56 | 207,52 | 871,88 | 1.079,40 | 92.231,56 | 48.539,63 | 108.640,32 | 157.179,95 |
147 | 91.359,68 | 205,56 | 873,84 | 1.079,40 | 91.359,68 | 48.745,19 | 109.514,16 | 158.259,35 |
148 | 90.485,84 | 203,59 | 875,81 | 1.079,40 | 90.485,84 | 48.948,78 | 110.389,97 | 159.338,75 |
149 | 89.610,03 | 201,62 | 877,78 | 1.079,40 | 89.610,03 | 49.150,40 | 111.267,75 | 160.418,15 |
150 | 88.732,25 | 199,65 | 879,75 | 1.079,40 | 88.732,25 | 49.350,05 | 112.147,50 | 161.497,55 |
151 | 87.852,50 | 197,67 | 881,73 | 1.079,40 | 87.852,50 | 49.547,72 | 113.029,23 | 162.576,95 |
152 | 86.970,77 | 195,68 | 883,72 | 1.079,40 | 86.970,77 | 49.743,40 | 113.912,95 | 163.656,35 |
153 | 86.087,05 | 193,70 | 885,70 | 1.079,40 | 86.087,05 | 49.937,10 | 114.798,65 | 164.735,75 |
154 | 85.201,35 | 191,70 | 887,70 | 1.079,40 | 85.201,35 | 50.128,80 | 115.686,35 | 165.815,15 |
155 | 84.313,65 | 189,71 | 889,69 | 1.079,40 | 84.313,65 | 50.318,51 | 116.576,04 | 166.894,55 |
156 | 83.423,96 | 187,70 | 891,70 | 1.079,40 | 83.423,96 | 50.506,21 | 117.467,74 | 167.973,95 |
157 | 82.532,26 | 185,70 | 893,70 | 1.079,40 | 82.532,26 | 50.691,91 | 118.361,44 | 169.053,35 |
158 | 81.638,56 | 183,69 | 895,71 | 1.079,40 | 81.638,56 | 50.875,59 | 119.257,16 | 170.132,75 |
159 | 80.742,84 | 181,67 | 897,73 | 1.079,40 | 80.742,84 | 51.057,27 | 120.154,89 | 171.212,15 |
160 | 79.845,11 | 179,65 | 899,75 | 1.079,40 | 79.845,11 | 51.236,92 | 121.054,64 | 172.291,55 |
161 | 78.945,36 | 177,63 | 901,77 | 1.079,40 | 78.945,36 | 51.414,54 | 121.956,41 | 173.370,95 |
162 | 78.043,59 | 175,60 | 903,80 | 1.079,40 | 78.043,59 | 51.590,14 | 122.860,21 | 174.450,35 |
163 | 77.139,79 | 173,56 | 905,84 | 1.079,40 | 77.139,79 | 51.763,71 | 123.766,05 | 175.529,75 |
164 | 76.233,95 | 171,53 | 907,87 | 1.079,40 | 76.233,95 | 51.935,23 | 124.673,92 | 176.609,15 |
165 | 75.326,08 | 169,48 | 909,92 | 1.079,40 | 75.326,08 | 52.104,72 | 125.583,84 | 177.688,55 |
166 | 74.416,16 | 167,44 | 911,96 | 1.079,40 | 74.416,16 | 52.272,15 | 126.495,80 | 178.767,95 |
167 | 73.504,20 | 165,38 | 914,02 | 1.079,40 | 73.504,20 | 52.437,54 | 127.409,82 | 179.847,35 |
168 | 72.590,18 | 163,33 | 916,07 | 1.079,40 | 72.590,18 | 52.600,87 | 128.325,89 | 180.926,75 |
169 | 71.674,11 | 161,27 | 918,13 | 1.079,40 | 71.674,11 | 52.762,13 | 129.244,02 | 182.006,16 |
170 | 70.755,98 | 159,20 | 920,20 | 1.079,40 | 70.755,98 | 52.921,33 | 130.164,22 | 183.085,56 |
171 | 69.835,78 | 157,13 | 922,27 | 1.079,40 | 69.835,78 | 53.078,46 | 131.086,49 | 184.164,96 |
172 | 68.913,51 | 155,06 | 924,34 | 1.079,40 | 68.913,51 | 53.233,52 | 132.010,84 | 185.244,36 |
173 | 67.989,16 | 152,98 | 926,42 | 1.079,40 | 67.989,16 | 53.386,49 | 132.937,26 | 186.323,76 |
174 | 67.062,74 | 150,89 | 928,51 | 1.079,40 | 67.062,74 | 53.537,39 | 133.865,77 | 187.403,16 |
175 | 66.134,23 | 148,80 | 930,60 | 1.079,40 | 66.134,23 | 53.686,19 | 134.796,37 | 188.482,56 |
176 | 65.203,63 | 146,71 | 932,69 | 1.079,40 | 65.203,63 | 53.832,90 | 135.729,06 | 189.561,96 |
177 | 64.270,94 | 144,61 | 934,79 | 1.079,40 | 64.270,94 | 53.977,51 | 136.663,85 | 190.641,36 |
178 | 63.336,15 | 142,51 | 936,89 | 1.079,40 | 63.336,15 | 54.120,01 | 137.600,75 | 191.720,76 |
179 | 62.399,25 | 140,40 | 939,00 | 1.079,40 | 62.399,25 | 54.260,41 | 138.539,75 | 192.800,16 |
180 | 61.460,25 | 138,29 | 941,11 | 1.079,40 | 61.460,25 | 54.398,70 | 139.480,86 | 193.879,56 |
181 | 60.519,14 | 136,17 | 943,23 | 1.079,40 | 60.519,14 | 54.534,86 | 140.424,10 | 194.958,96 |
182 | 59.575,90 | 134,05 | 945,35 | 1.079,40 | 59.575,90 | 54.668,91 | 141.369,45 | 196.038,36 |
183 | 58.630,55 | 131,92 | 947,48 | 1.079,40 | 58.630,55 | 54.800,83 | 142.316,93 | 197.117,76 |
184 | 57.683,07 | 129,79 | 949,61 | 1.079,40 | 57.683,07 | 54.930,62 | 143.266,54 | 198.197,16 |
185 | 56.733,46 | 127,65 | 951,75 | 1.079,40 | 56.733,46 | 55.058,27 | 144.218,29 | 199.276,56 |
186 | 55.781,71 | 125,51 | 953,89 | 1.079,40 | 55.781,71 | 55.183,77 | 145.172,19 | 200.355,96 |
187 | 54.827,81 | 123,36 | 956,04 | 1.079,40 | 54.827,81 | 55.307,14 | 146.128,22 | 201.435,36 |
188 | 53.871,78 | 121,21 | 958,19 | 1.079,40 | 53.871,78 | 55.428,35 | 147.086,41 | 202.514,76 |
189 | 52.913,59 | 119,06 | 960,34 | 1.079,40 | 52.913,59 | 55.547,40 | 148.046,76 | 203.594,16 |
190 | 51.953,24 | 116,89 | 962,51 | 1.079,40 | 51.953,24 | 55.664,30 | 149.009,26 | 204.673,56 |
191 | 50.990,74 | 114,73 | 964,67 | 1.079,40 | 50.990,74 | 55.779,03 | 149.973,93 | 205.752,96 |
192 | 50.026,07 | 112,56 | 966,84 | 1.079,40 | 50.026,07 | 55.891,59 | 150.940,78 | 206.832,36 |
193 | 49.059,22 | 110,38 | 969,02 | 1.079,40 | 49.059,22 | 56.001,97 | 151.909,79 | 207.911,76 |
194 | 48.090,21 | 108,20 | 971,20 | 1.079,40 | 48.090,21 | 56.110,17 | 152.880,99 | 208.991,16 |
195 | 47.119,01 | 106,02 | 973,38 | 1.079,40 | 47.119,01 | 56.216,19 | 153.854,37 | 210.070,56 |
196 | 46.145,63 | 103,83 | 975,57 | 1.079,40 | 46.145,63 | 56.320,02 | 154.829,95 | 211.149,96 |
197 | 45.170,05 | 101,63 | 977,77 | 1.079,40 | 45.170,05 | 56.421,65 | 155.807,71 | 212.229,36 |
198 | 44.192,29 | 99,43 | 979,97 | 1.079,40 | 44.192,29 | 56.521,08 | 156.787,68 | 213.308,76 |
199 | 43.212,32 | 97,23 | 982,17 | 1.079,40 | 43.212,32 | 56.618,31 | 157.769,85 | 214.388,16 |
200 | 42.230,15 | 95,02 | 984,38 | 1.079,40 | 42.230,15 | 56.713,33 | 158.754,24 | 215.467,57 |
201 | 41.245,76 | 92,80 | 986,60 | 1.079,40 | 41.245,76 | 56.806,13 | 159.740,83 | 216.546,97 |
202 | 40.259,17 | 90,58 | 988,82 | 1.079,40 | 40.259,17 | 56.896,71 | 160.729,65 | 217.626,37 |
203 | 39.270,35 | 88,36 | 991,04 | 1.079,40 | 39.270,35 | 56.985,07 | 161.720,69 | 218.705,77 |
204 | 38.279,31 | 86,13 | 993,27 | 1.079,40 | 38.279,31 | 57.071,20 | 162.713,96 | 219.785,17 |
205 | 37.286,04 | 83,89 | 995,51 | 1.079,40 | 37.286,04 | 57.155,10 | 163.709,47 | 220.864,57 |
206 | 36.290,53 | 81,65 | 997,75 | 1.079,40 | 36.290,53 | 57.236,75 | 164.707,22 | 221.943,97 |
207 | 35.292,78 | 79,41 | 999,99 | 1.079,40 | 35.292,78 | 57.316,16 | 165.707,21 | 223.023,37 |
208 | 34.292,79 | 77,16 | 1.002,24 | 1.079,40 | 34.292,79 | 57.393,32 | 166.709,45 | 224.102,77 |
209 | 33.290,55 | 74,90 | 1.004,50 | 1.079,40 | 33.290,55 | 57.468,22 | 167.713,95 | 225.182,17 |
210 | 32.286,05 | 72,64 | 1.006,76 | 1.079,40 | 32.286,05 | 57.540,86 | 168.720,70 | 226.261,57 |
211 | 31.279,30 | 70,38 | 1.009,02 | 1.079,40 | 31.279,30 | 57.611,24 | 169.729,73 | 227.340,97 |
212 | 30.270,27 | 68,11 | 1.011,29 | 1.079,40 | 30.270,27 | 57.679,35 | 170.741,02 | 228.420,37 |
213 | 29.258,98 | 65,83 | 1.013,57 | 1.079,40 | 29.258,98 | 57.745,18 | 171.754,59 | 229.499,77 |
214 | 28.245,41 | 63,55 | 1.015,85 | 1.079,40 | 28.245,41 | 57.808,74 | 172.770,43 | 230.579,17 |
215 | 27.229,57 | 61,27 | 1.018,13 | 1.079,40 | 27.229,57 | 57.870,00 | 173.788,57 | 231.658,57 |
216 | 26.211,43 | 58,98 | 1.020,42 | 1.079,40 | 26.211,43 | 57.928,98 | 174.808,99 | 232.737,97 |
217 | 25.191,01 | 56,68 | 1.022,72 | 1.079,40 | 25.191,01 | 57.985,66 | 175.831,71 | 233.817,37 |
218 | 24.168,29 | 54,38 | 1.025,02 | 1.079,40 | 24.168,29 | 58.040,04 | 176.856,74 | 234.896,77 |
219 | 23.143,26 | 52,07 | 1.027,33 | 1.079,40 | 23.143,26 | 58.092,11 | 177.884,06 | 235.976,17 |
220 | 22.115,94 | 49,76 | 1.029,64 | 1.079,40 | 22.115,94 | 58.141,87 | 178.913,70 | 237.055,57 |
221 | 21.086,30 | 47,44 | 1.031,96 | 1.079,40 | 21.086,30 | 58.189,31 | 179.945,66 | 238.134,97 |
222 | 20.054,34 | 45,12 | 1.034,28 | 1.079,40 | 20.054,34 | 58.234,44 | 180.979,94 | 239.214,37 |
223 | 19.020,06 | 42,80 | 1.036,61 | 1.079,40 | 19.020,06 | 58.277,23 | 182.016,54 | 240.293,77 |
224 | 17.983,46 | 40,46 | 1.038,94 | 1.079,40 | 17.983,46 | 58.317,69 | 183.055,48 | 241.373,17 |
225 | 16.944,52 | 38,13 | 1.041,28 | 1.079,40 | 16.944,52 | 58.355,82 | 184.096,75 | 242.452,57 |
226 | 15.903,25 | 35,78 | 1.043,62 | 1.079,40 | 15.903,25 | 58.391,60 | 185.140,37 | 243.531,97 |
227 | 14.859,63 | 33,43 | 1.045,97 | 1.079,40 | 14.859,63 | 58.425,04 | 186.186,34 | 244.611,37 |
228 | 13.813,66 | 31,08 | 1.048,32 | 1.079,40 | 13.813,66 | 58.456,12 | 187.234,66 | 245.690,77 |
229 | 12.765,34 | 28,72 | 1.050,68 | 1.079,40 | 12.765,34 | 58.484,84 | 188.285,34 | 246.770,17 |
230 | 11.714,66 | 26,36 | 1.053,04 | 1.079,40 | 11.714,66 | 58.511,20 | 189.338,38 | 247.849,57 |
231 | 10.661,62 | 23,99 | 1.055,41 | 1.079,40 | 10.661,62 | 58.535,18 | 190.393,79 | 248.928,98 |
232 | 9.606,21 | 21,61 | 1.057,79 | 1.079,40 | 9.606,21 | 58.556,80 | 191.451,58 | 250.008,38 |
233 | 8.548,42 | 19,23 | 1.060,17 | 1.079,40 | 8.548,42 | 58.576,03 | 192.511,74 | 251.087,78 |
234 | 7.488,26 | 16,85 | 1.062,55 | 1.079,40 | 7.488,26 | 58.592,88 | 193.574,30 | 252.167,18 |
235 | 6.425,70 | 14,46 | 1.064,94 | 1.079,40 | 6.425,70 | 58.607,34 | 194.639,24 | 253.246,58 |
236 | 5.360,76 | 12,06 | 1.067,34 | 1.079,40 | 5.360,76 | 58.619,40 | 195.706,58 | 254.325,98 |
237 | 4.293,42 | 9,66 | 1.069,74 | 1.079,40 | 4.293,42 | 58.629,06 | 196.776,32 | 255.405,38 |
238 | 3.223,68 | 7,25 | 1.072,15 | 1.079,40 | 3.223,68 | 58.636,31 | 197.848,46 | 256.484,78 |
239 | 2.151,54 | 4,84 | 1.074,56 | 1.079,40 | 2.151,54 | 58.641,16 | 198.923,02 | 257.564,18 |
240 | 1.076,98 | 2,42 | 1.076,98 | 1.079,40 | 1.076,98 | 58.643,58 | 200.000,00 | 258.643,58 |
- 59.584,21€
- Zinsanteil
- 1.083,35€
- Monatsrate
- 2,74%
- Sollzins p.a.
- 2,80%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 456,67 | 626,68 | 1.083,35 | 199.373,32 | 456,67 | 626,68 | 1.083,35 |
2 | 199.373,32 | 455,24 | 628,11 | 1.083,35 | 199.373,32 | 493,29 | 1.254,79 | 1.748,08 |
3 | 198.745,21 | 453,80 | 629,54 | 1.083,35 | 198.745,21 | 947,09 | 1.884,33 | 2.831,42 |
4 | 198.115,67 | 452,36 | 630,98 | 1.083,35 | 198.115,67 | 1.399,46 | 2.515,31 | 3.914,77 |
5 | 197.484,69 | 450,92 | 632,42 | 1.083,35 | 197.484,69 | 1.850,38 | 3.147,73 | 4.998,11 |
6 | 196.852,27 | 449,48 | 633,87 | 1.083,35 | 196.852,27 | 2.299,86 | 3.781,60 | 6.081,46 |
7 | 196.218,40 | 448,03 | 635,31 | 1.083,35 | 196.218,40 | 2.747,89 | 4.416,91 | 7.164,80 |
8 | 195.583,09 | 446,58 | 636,76 | 1.083,35 | 195.583,09 | 3.194,47 | 5.053,68 | 8.248,15 |
9 | 194.946,32 | 445,13 | 638,22 | 1.083,35 | 194.946,32 | 3.639,60 | 5.691,89 | 9.331,49 |
10 | 194.308,11 | 443,67 | 639,67 | 1.083,35 | 194.308,11 | 4.083,27 | 6.331,57 | 10.414,84 |
11 | 193.668,43 | 442,21 | 641,14 | 1.083,35 | 193.668,43 | 4.525,48 | 6.972,70 | 11.498,18 |
12 | 193.027,30 | 440,75 | 642,60 | 1.083,35 | 193.027,30 | 4.966,23 | 7.615,30 | 12.581,53 |
13 | 192.384,70 | 439,28 | 644,07 | 1.083,35 | 192.384,70 | 5.405,50 | 8.259,37 | 13.664,87 |
14 | 191.740,63 | 437,81 | 645,54 | 1.083,35 | 191.740,63 | 5.843,31 | 8.904,91 | 14.748,22 |
15 | 191.095,09 | 436,33 | 647,01 | 1.083,35 | 191.095,09 | 6.279,65 | 9.551,92 | 15.831,57 |
16 | 190.448,08 | 434,86 | 648,49 | 1.083,35 | 190.448,08 | 6.714,50 | 10.200,41 | 16.914,91 |
17 | 189.799,59 | 433,38 | 649,97 | 1.083,35 | 189.799,59 | 7.147,88 | 10.850,38 | 17.998,26 |
18 | 189.149,62 | 431,89 | 651,45 | 1.083,35 | 189.149,62 | 7.579,77 | 11.501,83 | 19.081,60 |
19 | 188.498,17 | 430,40 | 652,94 | 1.083,35 | 188.498,17 | 8.010,17 | 12.154,77 | 20.164,95 |
20 | 187.845,23 | 428,91 | 654,43 | 1.083,35 | 187.845,23 | 8.439,09 | 12.809,20 | 21.248,29 |
21 | 187.190,80 | 427,42 | 655,93 | 1.083,35 | 187.190,80 | 8.866,51 | 13.465,13 | 22.331,64 |
22 | 186.534,87 | 425,92 | 657,42 | 1.083,35 | 186.534,87 | 9.292,43 | 14.122,55 | 23.414,98 |
23 | 185.877,45 | 424,42 | 658,92 | 1.083,35 | 185.877,45 | 9.716,85 | 14.781,48 | 24.498,33 |
24 | 185.218,52 | 422,92 | 660,43 | 1.083,35 | 185.218,52 | 10.139,76 | 15.441,91 | 25.581,67 |
25 | 184.558,09 | 421,41 | 661,94 | 1.083,35 | 184.558,09 | 10.561,17 | 16.103,85 | 26.665,02 |
26 | 183.896,15 | 419,90 | 663,45 | 1.083,35 | 183.896,15 | 10.981,07 | 16.767,29 | 27.748,36 |
27 | 183.232,71 | 418,38 | 664,96 | 1.083,35 | 183.232,71 | 11.399,45 | 17.432,26 | 28.831,71 |
28 | 182.567,74 | 416,86 | 666,48 | 1.083,35 | 182.567,74 | 11.816,31 | 18.098,74 | 29.915,05 |
29 | 181.901,26 | 415,34 | 668,00 | 1.083,35 | 181.901,26 | 12.231,65 | 18.766,74 | 30.998,40 |
30 | 181.233,26 | 413,82 | 669,53 | 1.083,35 | 181.233,26 | 12.645,47 | 19.436,27 | 32.081,74 |
31 | 180.563,73 | 412,29 | 671,06 | 1.083,35 | 180.563,73 | 13.057,76 | 20.107,33 | 33.165,09 |
32 | 179.892,67 | 410,75 | 672,59 | 1.083,35 | 179.892,67 | 13.468,51 | 20.779,92 | 34.248,43 |
33 | 179.220,08 | 409,22 | 674,13 | 1.083,35 | 179.220,08 | 13.877,73 | 21.454,05 | 35.331,78 |
34 | 178.545,95 | 407,68 | 675,67 | 1.083,35 | 178.545,95 | 14.285,41 | 22.129,71 | 36.415,12 |
35 | 177.870,29 | 406,14 | 677,21 | 1.083,35 | 177.870,29 | 14.691,55 | 22.806,92 | 37.498,47 |
36 | 177.193,08 | 404,59 | 678,75 | 1.083,35 | 177.193,08 | 15.096,14 | 23.485,67 | 38.581,81 |
37 | 176.514,33 | 403,04 | 680,30 | 1.083,35 | 176.514,33 | 15.499,18 | 24.165,98 | 39.665,16 |
38 | 175.834,02 | 401,49 | 681,86 | 1.083,35 | 175.834,02 | 15.900,67 | 24.847,84 | 40.748,50 |
39 | 175.152,16 | 399,93 | 683,41 | 1.083,35 | 175.152,16 | 16.300,60 | 25.531,25 | 41.831,85 |
40 | 174.468,75 | 398,37 | 684,97 | 1.083,35 | 174.468,75 | 16.698,97 | 26.216,22 | 42.915,19 |
41 | 173.783,78 | 396,81 | 686,54 | 1.083,35 | 173.783,78 | 17.095,77 | 26.902,76 | 43.998,54 |
42 | 173.097,24 | 395,24 | 688,11 | 1.083,35 | 173.097,24 | 17.491,01 | 27.590,87 | 45.081,88 |
43 | 172.409,13 | 393,67 | 689,68 | 1.083,35 | 172.409,13 | 17.884,68 | 28.280,55 | 46.165,23 |
44 | 171.719,45 | 392,09 | 691,25 | 1.083,35 | 171.719,45 | 18.276,77 | 28.971,80 | 47.248,57 |
45 | 171.028,20 | 390,51 | 692,83 | 1.083,35 | 171.028,20 | 18.667,29 | 29.664,63 | 48.331,92 |
46 | 170.335,37 | 388,93 | 694,41 | 1.083,35 | 170.335,37 | 19.056,22 | 30.359,04 | 49.415,26 |
47 | 169.640,96 | 387,35 | 696,00 | 1.083,35 | 169.640,96 | 19.443,57 | 31.055,04 | 50.498,61 |
48 | 168.944,96 | 385,76 | 697,59 | 1.083,35 | 168.944,96 | 19.829,32 | 31.752,63 | 51.581,95 |
49 | 168.247,37 | 384,16 | 699,18 | 1.083,35 | 168.247,37 | 20.213,49 | 32.451,81 | 52.665,30 |
50 | 167.548,19 | 382,57 | 700,78 | 1.083,35 | 167.548,19 | 20.596,06 | 33.152,59 | 53.748,64 |
51 | 166.847,41 | 380,97 | 702,38 | 1.083,35 | 166.847,41 | 20.977,03 | 33.854,96 | 54.831,99 |
52 | 166.145,04 | 379,36 | 703,98 | 1.083,35 | 166.145,04 | 21.356,39 | 34.558,94 | 55.915,33 |
53 | 165.441,06 | 377,76 | 705,59 | 1.083,35 | 165.441,06 | 21.734,15 | 35.264,53 | 56.998,68 |
54 | 164.735,47 | 376,15 | 707,20 | 1.083,35 | 164.735,47 | 22.110,29 | 35.971,73 | 58.082,02 |
55 | 164.028,27 | 374,53 | 708,81 | 1.083,35 | 164.028,27 | 22.484,82 | 36.680,54 | 59.165,37 |
56 | 163.319,46 | 372,91 | 710,43 | 1.083,35 | 163.319,46 | 22.857,74 | 37.390,98 | 60.248,71 |
57 | 162.609,02 | 371,29 | 712,05 | 1.083,35 | 162.609,02 | 23.229,03 | 38.103,03 | 61.332,06 |
58 | 161.896,97 | 369,66 | 713,68 | 1.083,35 | 161.896,97 | 23.598,69 | 38.816,71 | 62.415,40 |
59 | 161.183,29 | 368,04 | 715,31 | 1.083,35 | 161.183,29 | 23.966,73 | 39.532,02 | 63.498,75 |
60 | 160.467,98 | 366,40 | 716,94 | 1.083,35 | 160.467,98 | 24.333,13 | 40.248,96 | 64.582,09 |
61 | 159.751,04 | 364,76 | 718,58 | 1.083,35 | 159.751,04 | 24.697,89 | 40.967,54 | 65.665,44 |
62 | 159.032,46 | 363,12 | 720,22 | 1.083,35 | 159.032,46 | 25.061,02 | 41.687,77 | 66.748,78 |
63 | 158.312,23 | 361,48 | 721,87 | 1.083,35 | 158.312,23 | 25.422,50 | 42.409,63 | 67.832,13 |
64 | 157.590,37 | 359,83 | 723,51 | 1.083,35 | 157.590,37 | 25.782,33 | 43.133,14 | 68.915,47 |
65 | 156.866,86 | 358,18 | 725,17 | 1.083,35 | 156.866,86 | 26.140,51 | 43.858,31 | 69.998,82 |
66 | 156.141,69 | 356,52 | 726,82 | 1.083,35 | 156.141,69 | 26.497,03 | 44.585,13 | 71.082,16 |
67 | 155.414,87 | 354,86 | 728,48 | 1.083,35 | 155.414,87 | 26.851,90 | 45.313,61 | 72.165,51 |
68 | 154.686,39 | 353,20 | 730,14 | 1.083,35 | 154.686,39 | 27.205,10 | 46.043,76 | 73.248,85 |
69 | 153.956,24 | 351,53 | 731,81 | 1.083,35 | 153.956,24 | 27.556,63 | 46.775,57 | 74.332,20 |
70 | 153.224,43 | 349,86 | 733,48 | 1.083,35 | 153.224,43 | 27.906,49 | 47.509,05 | 75.415,54 |
71 | 152.490,95 | 348,19 | 735,16 | 1.083,35 | 152.490,95 | 28.254,68 | 48.244,21 | 76.498,89 |
72 | 151.755,79 | 346,51 | 736,84 | 1.083,35 | 151.755,79 | 28.601,19 | 48.981,05 | 77.582,23 |
73 | 151.018,95 | 344,83 | 738,52 | 1.083,35 | 151.018,95 | 28.946,02 | 49.719,56 | 78.665,58 |
74 | 150.280,44 | 343,14 | 740,20 | 1.083,35 | 150.280,44 | 29.289,16 | 50.459,77 | 79.748,92 |
75 | 149.540,23 | 341,45 | 741,89 | 1.083,35 | 149.540,23 | 29.630,61 | 51.201,66 | 80.832,27 |
76 | 148.798,34 | 339,76 | 743,59 | 1.083,35 | 148.798,34 | 29.970,36 | 51.945,25 | 81.915,62 |
77 | 148.054,75 | 338,06 | 745,29 | 1.083,35 | 148.054,75 | 30.308,42 | 52.690,54 | 82.998,96 |
78 | 147.309,46 | 336,36 | 746,99 | 1.083,35 | 147.309,46 | 30.644,78 | 53.437,53 | 84.082,31 |
79 | 146.562,47 | 334,65 | 748,69 | 1.083,35 | 146.562,47 | 30.979,43 | 54.186,22 | 85.165,65 |
80 | 145.813,78 | 332,94 | 750,40 | 1.083,35 | 145.813,78 | 31.312,37 | 54.936,63 | 86.249,00 |
81 | 145.063,37 | 331,23 | 752,12 | 1.083,35 | 145.063,37 | 31.643,60 | 55.688,74 | 87.332,34 |
82 | 144.311,26 | 329,51 | 753,83 | 1.083,35 | 144.311,26 | 31.973,11 | 56.442,58 | 88.415,69 |
83 | 143.557,42 | 327,79 | 755,56 | 1.083,35 | 143.557,42 | 32.300,90 | 57.198,13 | 89.499,03 |
84 | 142.801,87 | 326,06 | 757,28 | 1.083,35 | 142.801,87 | 32.626,96 | 57.955,41 | 90.582,38 |
85 | 142.044,59 | 324,34 | 759,01 | 1.083,35 | 142.044,59 | 32.951,30 | 58.714,42 | 91.665,72 |
86 | 141.285,58 | 322,60 | 760,74 | 1.083,35 | 141.285,58 | 33.273,90 | 59.475,17 | 92.749,07 |
87 | 140.524,83 | 320,87 | 762,48 | 1.083,35 | 140.524,83 | 33.594,76 | 60.237,65 | 93.832,41 |
88 | 139.762,35 | 319,12 | 764,22 | 1.083,35 | 139.762,35 | 33.913,89 | 61.001,87 | 94.915,76 |
89 | 138.998,13 | 317,38 | 765,97 | 1.083,35 | 138.998,13 | 34.231,27 | 61.767,83 | 95.999,10 |
90 | 138.232,17 | 315,63 | 767,71 | 1.083,35 | 138.232,17 | 34.546,90 | 62.535,55 | 97.082,45 |
91 | 137.464,45 | 313,88 | 769,47 | 1.083,35 | 137.464,45 | 34.860,78 | 63.305,02 | 98.165,79 |
92 | 136.694,98 | 312,12 | 771,22 | 1.083,35 | 136.694,98 | 35.172,90 | 64.076,24 | 99.249,14 |
93 | 135.923,76 | 310,36 | 772,99 | 1.083,35 | 135.923,76 | 35.483,25 | 64.849,23 | 100.332,48 |
94 | 135.150,77 | 308,59 | 774,75 | 1.083,35 | 135.150,77 | 35.791,85 | 65.623,98 | 101.415,83 |
95 | 134.376,02 | 306,83 | 776,52 | 1.083,35 | 134.376,02 | 36.098,67 | 66.400,50 | 102.499,17 |
96 | 133.599,50 | 305,05 | 778,29 | 1.083,35 | 133.599,50 | 36.403,73 | 67.178,79 | 103.582,52 |
97 | 132.821,21 | 303,28 | 780,07 | 1.083,35 | 132.821,21 | 36.707,00 | 67.958,86 | 104.665,86 |
98 | 132.041,14 | 301,49 | 781,85 | 1.083,35 | 132.041,14 | 37.008,50 | 68.740,71 | 105.749,21 |
99 | 131.259,29 | 299,71 | 783,64 | 1.083,35 | 131.259,29 | 37.308,20 | 69.524,35 | 106.832,55 |
100 | 130.475,65 | 297,92 | 785,43 | 1.083,35 | 130.475,65 | 37.606,12 | 70.309,77 | 107.915,90 |
101 | 129.690,23 | 296,13 | 787,22 | 1.083,35 | 129.690,23 | 37.902,25 | 71.096,99 | 108.999,24 |
102 | 128.903,01 | 294,33 | 789,02 | 1.083,35 | 128.903,01 | 38.196,58 | 71.886,01 | 110.082,59 |
103 | 128.113,99 | 292,53 | 790,82 | 1.083,35 | 128.113,99 | 38.489,11 | 72.676,83 | 111.165,93 |
104 | 127.323,17 | 290,72 | 792,62 | 1.083,35 | 127.323,17 | 38.779,83 | 73.469,45 | 112.249,28 |
105 | 126.530,55 | 288,91 | 794,43 | 1.083,35 | 126.530,55 | 39.068,74 | 74.263,88 | 113.332,62 |
106 | 125.736,12 | 287,10 | 796,25 | 1.083,35 | 125.736,12 | 39.355,84 | 75.060,13 | 114.415,97 |
107 | 124.939,87 | 285,28 | 798,07 | 1.083,35 | 124.939,87 | 39.641,11 | 75.858,20 | 115.499,31 |
108 | 124.141,80 | 283,46 | 799,89 | 1.083,35 | 124.141,80 | 39.924,57 | 76.658,09 | 116.582,66 |
109 | 123.341,91 | 281,63 | 801,71 | 1.083,35 | 123.341,91 | 40.206,20 | 77.459,80 | 117.666,00 |
110 | 122.540,20 | 279,80 | 803,54 | 1.083,35 | 122.540,20 | 40.486,00 | 78.263,35 | 118.749,35 |
111 | 121.736,65 | 277,97 | 805,38 | 1.083,35 | 121.736,65 | 40.763,97 | 79.068,72 | 119.832,69 |
112 | 120.931,28 | 276,13 | 807,22 | 1.083,35 | 120.931,28 | 41.040,09 | 79.875,94 | 120.916,04 |
113 | 120.124,06 | 274,28 | 809,06 | 1.083,35 | 120.124,06 | 41.314,38 | 80.685,01 | 121.999,38 |
114 | 119.314,99 | 272,44 | 810,91 | 1.083,35 | 119.314,99 | 41.586,81 | 81.495,91 | 123.082,73 |
115 | 118.504,09 | 270,58 | 812,76 | 1.083,35 | 118.504,09 | 41.857,40 | 82.308,68 | 124.166,07 |
116 | 117.691,32 | 268,73 | 814,62 | 1.083,35 | 117.691,32 | 42.126,13 | 83.123,29 | 125.249,42 |
117 | 116.876,71 | 266,87 | 816,48 | 1.083,35 | 116.876,71 | 42.392,99 | 83.939,77 | 126.332,76 |
118 | 116.060,23 | 265,00 | 818,34 | 1.083,35 | 116.060,23 | 42.658,00 | 84.758,11 | 127.416,11 |
119 | 115.241,89 | 263,14 | 820,21 | 1.083,35 | 115.241,89 | 42.921,13 | 85.578,32 | 128.499,45 |
120 | 114.421,68 | 261,26 | 822,08 | 1.083,35 | 114.421,68 | 43.182,40 | 86.400,40 | 129.582,80 |
121 | 113.599,60 | 259,39 | 823,96 | 1.083,35 | 113.599,60 | 43.441,78 | 87.224,36 | 130.666,14 |
122 | 112.775,64 | 257,50 | 825,84 | 1.083,35 | 112.775,64 | 43.699,29 | 88.050,20 | 131.749,49 |
123 | 111.949,80 | 255,62 | 827,73 | 1.083,35 | 111.949,80 | 43.954,91 | 88.877,93 | 132.832,83 |
124 | 111.122,07 | 253,73 | 829,62 | 1.083,35 | 111.122,07 | 44.208,64 | 89.707,54 | 133.916,18 |
125 | 110.292,46 | 251,83 | 831,51 | 1.083,35 | 110.292,46 | 44.460,47 | 90.539,05 | 134.999,52 |
126 | 109.460,95 | 249,94 | 833,41 | 1.083,35 | 109.460,95 | 44.710,41 | 91.372,46 | 136.082,87 |
127 | 108.627,54 | 248,03 | 835,31 | 1.083,35 | 108.627,54 | 44.958,44 | 92.207,78 | 137.166,21 |
128 | 107.792,22 | 246,13 | 837,22 | 1.083,35 | 107.792,22 | 45.204,56 | 93.045,00 | 138.249,56 |
129 | 106.955,00 | 244,21 | 839,13 | 1.083,35 | 106.955,00 | 45.448,78 | 93.884,13 | 139.332,90 |
130 | 106.115,87 | 242,30 | 841,05 | 1.083,35 | 106.115,87 | 45.691,08 | 94.725,17 | 140.416,25 |
131 | 105.274,83 | 240,38 | 842,97 | 1.083,35 | 105.274,83 | 45.931,45 | 95.568,14 | 141.499,59 |
132 | 104.431,86 | 238,45 | 844,89 | 1.083,35 | 104.431,86 | 46.169,91 | 96.413,03 | 142.582,94 |
133 | 103.586,97 | 236,52 | 846,82 | 1.083,35 | 103.586,97 | 46.406,43 | 97.259,86 | 143.666,28 |
134 | 102.740,14 | 234,59 | 848,76 | 1.083,35 | 102.740,14 | 46.641,02 | 98.108,61 | 144.749,63 |
135 | 101.891,39 | 232,65 | 850,69 | 1.083,35 | 101.891,39 | 46.873,67 | 98.959,30 | 145.832,97 |
136 | 101.040,70 | 230,71 | 852,64 | 1.083,35 | 101.040,70 | 47.104,38 | 99.811,94 | 146.916,32 |
137 | 100.188,06 | 228,76 | 854,58 | 1.083,35 | 100.188,06 | 47.333,14 | 100.666,52 | 147.999,66 |
138 | 99.333,48 | 226,81 | 856,53 | 1.083,35 | 99.333,48 | 47.559,96 | 101.523,05 | 149.083,01 |
139 | 98.476,95 | 224,86 | 858,49 | 1.083,35 | 98.476,95 | 47.784,81 | 102.381,54 | 150.166,36 |
140 | 97.618,46 | 222,90 | 860,45 | 1.083,35 | 97.618,46 | 48.007,71 | 103.241,99 | 151.249,70 |
141 | 96.758,01 | 220,93 | 862,41 | 1.083,35 | 96.758,01 | 48.228,64 | 104.104,41 | 152.333,05 |
142 | 95.895,59 | 218,96 | 864,38 | 1.083,35 | 95.895,59 | 48.447,60 | 104.968,79 | 153.416,39 |
143 | 95.031,21 | 216,99 | 866,36 | 1.083,35 | 95.031,21 | 48.664,59 | 105.835,15 | 154.499,74 |
144 | 94.164,85 | 215,01 | 868,34 | 1.083,35 | 94.164,85 | 48.879,60 | 106.703,48 | 155.583,08 |
145 | 93.296,52 | 213,03 | 870,32 | 1.083,35 | 93.296,52 | 49.092,62 | 107.573,80 | 156.666,43 |
146 | 92.426,20 | 211,04 | 872,31 | 1.083,35 | 92.426,20 | 49.303,66 | 108.446,11 | 157.749,77 |
147 | 91.553,89 | 209,05 | 874,30 | 1.083,35 | 91.553,89 | 49.512,71 | 109.320,40 | 158.833,12 |
148 | 90.679,60 | 207,05 | 876,29 | 1.083,35 | 90.679,60 | 49.719,76 | 110.196,70 | 159.916,46 |
149 | 89.803,30 | 205,05 | 878,29 | 1.083,35 | 89.803,30 | 49.924,81 | 111.074,99 | 160.999,81 |
150 | 88.925,01 | 203,05 | 880,30 | 1.083,35 | 88.925,01 | 50.127,86 | 111.955,29 | 162.083,15 |
151 | 88.044,71 | 201,04 | 882,31 | 1.083,35 | 88.044,71 | 50.328,89 | 112.837,60 | 163.166,50 |
152 | 87.162,40 | 199,02 | 884,32 | 1.083,35 | 87.162,40 | 50.527,92 | 113.721,93 | 164.249,84 |
153 | 86.278,07 | 197,00 | 886,34 | 1.083,35 | 86.278,07 | 50.724,92 | 114.608,27 | 165.333,19 |
154 | 85.391,73 | 194,98 | 888,37 | 1.083,35 | 85.391,73 | 50.919,90 | 115.496,64 | 166.416,53 |
155 | 84.503,36 | 192,95 | 890,40 | 1.083,35 | 84.503,36 | 51.112,84 | 116.387,03 | 167.499,88 |
156 | 83.612,97 | 190,92 | 892,43 | 1.083,35 | 83.612,97 | 51.303,76 | 117.279,46 | 168.583,22 |
157 | 82.720,54 | 188,88 | 894,47 | 1.083,35 | 82.720,54 | 51.492,64 | 118.173,93 | 169.666,57 |
158 | 81.826,07 | 186,84 | 896,51 | 1.083,35 | 81.826,07 | 51.679,48 | 119.070,44 | 170.749,91 |
159 | 80.929,56 | 184,79 | 898,56 | 1.083,35 | 80.929,56 | 51.864,26 | 119.968,99 | 171.833,26 |
160 | 80.031,01 | 182,74 | 900,61 | 1.083,35 | 80.031,01 | 52.047,00 | 120.869,60 | 172.916,60 |
161 | 79.130,40 | 180,68 | 902,66 | 1.083,35 | 79.130,40 | 52.227,68 | 121.772,26 | 173.999,95 |
162 | 78.227,74 | 178,62 | 904,73 | 1.083,35 | 78.227,74 | 52.406,30 | 122.676,99 | 175.083,29 |
163 | 77.323,01 | 176,55 | 906,79 | 1.083,35 | 77.323,01 | 52.582,86 | 123.583,78 | 176.166,64 |
164 | 76.416,22 | 174,48 | 908,86 | 1.083,35 | 76.416,22 | 52.757,34 | 124.492,64 | 177.249,98 |
165 | 75.507,36 | 172,41 | 910,94 | 1.083,35 | 75.507,36 | 52.929,75 | 125.403,58 | 178.333,33 |
166 | 74.596,42 | 170,33 | 913,02 | 1.083,35 | 74.596,42 | 53.100,08 | 126.316,59 | 179.416,67 |
167 | 73.683,41 | 168,24 | 915,10 | 1.083,35 | 73.683,41 | 53.268,32 | 127.231,70 | 180.500,02 |
168 | 72.768,30 | 166,15 | 917,19 | 1.083,35 | 72.768,30 | 53.434,48 | 128.148,89 | 181.583,36 |
169 | 71.851,11 | 164,06 | 919,29 | 1.083,35 | 71.851,11 | 53.598,54 | 129.068,17 | 182.666,71 |
170 | 70.931,83 | 161,96 | 921,38 | 1.083,35 | 70.931,83 | 53.760,50 | 129.989,56 | 183.750,05 |
171 | 70.010,44 | 159,86 | 923,49 | 1.083,35 | 70.010,44 | 53.920,35 | 130.913,04 | 184.833,40 |
172 | 69.086,96 | 157,75 | 925,60 | 1.083,35 | 69.086,96 | 54.078,10 | 131.838,64 | 185.916,74 |
173 | 68.161,36 | 155,64 | 927,71 | 1.083,35 | 68.161,36 | 54.233,74 | 132.766,35 | 187.000,09 |
174 | 67.233,65 | 153,52 | 929,83 | 1.083,35 | 67.233,65 | 54.387,25 | 133.696,18 | 188.083,43 |
175 | 66.303,82 | 151,39 | 931,95 | 1.083,35 | 66.303,82 | 54.538,65 | 134.628,13 | 189.166,78 |
176 | 65.371,87 | 149,27 | 934,08 | 1.083,35 | 65.371,87 | 54.687,91 | 135.562,21 | 190.250,12 |
177 | 64.437,79 | 147,13 | 936,21 | 1.083,35 | 64.437,79 | 54.835,05 | 136.498,42 | 191.333,47 |
178 | 63.501,58 | 145,00 | 938,35 | 1.083,35 | 63.501,58 | 54.980,04 | 137.436,77 | 192.416,81 |
179 | 62.563,23 | 142,85 | 940,49 | 1.083,35 | 62.563,23 | 55.122,90 | 138.377,26 | 193.500,16 |
180 | 61.622,74 | 140,71 | 942,64 | 1.083,35 | 61.622,74 | 55.263,60 | 139.319,90 | 194.583,50 |
181 | 60.680,10 | 138,55 | 944,79 | 1.083,35 | 60.680,10 | 55.402,15 | 140.264,70 | 195.666,85 |
182 | 59.735,30 | 136,40 | 946,95 | 1.083,35 | 59.735,30 | 55.538,55 | 141.211,64 | 196.750,19 |
183 | 58.788,36 | 134,23 | 949,11 | 1.083,35 | 58.788,36 | 55.672,78 | 142.160,76 | 197.833,54 |
184 | 57.839,24 | 132,07 | 951,28 | 1.083,35 | 57.839,24 | 55.804,85 | 143.112,04 | 198.916,88 |
185 | 56.887,96 | 129,89 | 953,45 | 1.083,35 | 56.887,96 | 55.934,74 | 144.065,49 | 200.000,23 |
186 | 55.934,51 | 127,72 | 955,63 | 1.083,35 | 55.934,51 | 56.062,46 | 145.021,11 | 201.083,57 |
187 | 54.978,89 | 125,54 | 957,81 | 1.083,35 | 54.978,89 | 56.188,00 | 145.978,92 | 202.166,92 |
188 | 54.021,08 | 123,35 | 960,00 | 1.083,35 | 54.021,08 | 56.311,34 | 146.938,92 | 203.250,26 |
189 | 53.061,08 | 121,16 | 962,19 | 1.083,35 | 53.061,08 | 56.432,50 | 147.901,11 | 204.333,61 |
190 | 52.098,89 | 118,96 | 964,39 | 1.083,35 | 52.098,89 | 56.551,46 | 148.865,50 | 205.416,95 |
191 | 51.134,50 | 116,76 | 966,59 | 1.083,35 | 51.134,50 | 56.668,22 | 149.832,08 | 206.500,30 |
192 | 50.167,92 | 114,55 | 968,80 | 1.083,35 | 50.167,92 | 56.782,77 | 150.800,88 | 207.583,64 |
193 | 49.199,12 | 112,34 | 971,01 | 1.083,35 | 49.199,12 | 56.895,10 | 151.771,89 | 208.666,99 |
194 | 48.228,11 | 110,12 | 973,22 | 1.083,35 | 48.228,11 | 57.005,22 | 152.745,11 | 209.750,33 |
195 | 47.254,89 | 107,90 | 975,45 | 1.083,35 | 47.254,89 | 57.113,12 | 153.720,56 | 210.833,68 |
196 | 46.279,44 | 105,67 | 977,67 | 1.083,35 | 46.279,44 | 57.218,79 | 154.698,23 | 211.917,02 |
197 | 45.301,77 | 103,44 | 979,91 | 1.083,35 | 45.301,77 | 57.322,23 | 155.678,14 | 213.000,37 |
198 | 44.321,86 | 101,20 | 982,14 | 1.083,35 | 44.321,86 | 57.423,44 | 156.660,28 | 214.083,71 |
199 | 43.339,72 | 98,96 | 984,39 | 1.083,35 | 43.339,72 | 57.522,39 | 157.644,67 | 215.167,06 |
200 | 42.355,33 | 96,71 | 986,63 | 1.083,35 | 42.355,33 | 57.619,11 | 158.631,30 | 216.250,41 |
201 | 41.368,70 | 94,46 | 988,89 | 1.083,35 | 41.368,70 | 57.713,56 | 159.620,19 | 217.333,75 |
202 | 40.379,81 | 92,20 | 991,14 | 1.083,35 | 40.379,81 | 57.805,76 | 160.611,33 | 218.417,10 |
203 | 39.388,67 | 89,94 | 993,41 | 1.083,35 | 39.388,67 | 57.895,70 | 161.604,74 | 219.500,44 |
204 | 38.395,26 | 87,67 | 995,68 | 1.083,35 | 38.395,26 | 57.983,37 | 162.600,41 | 220.583,79 |
205 | 37.399,59 | 85,40 | 997,95 | 1.083,35 | 37.399,59 | 58.068,77 | 163.598,36 | 221.667,13 |
206 | 36.401,64 | 83,12 | 1.000,23 | 1.083,35 | 36.401,64 | 58.151,88 | 164.598,59 | 222.750,48 |
207 | 35.401,41 | 80,83 | 1.002,51 | 1.083,35 | 35.401,41 | 58.232,72 | 165.601,10 | 223.833,82 |
208 | 34.398,90 | 78,54 | 1.004,80 | 1.083,35 | 34.398,90 | 58.311,26 | 166.605,90 | 224.917,17 |
209 | 33.394,10 | 76,25 | 1.007,10 | 1.083,35 | 33.394,10 | 58.387,51 | 167.613,00 | 226.000,51 |
210 | 32.387,00 | 73,95 | 1.009,39 | 1.083,35 | 32.387,00 | 58.461,46 | 168.622,39 | 227.083,86 |
211 | 31.377,61 | 71,65 | 1.011,70 | 1.083,35 | 31.377,61 | 58.533,11 | 169.634,09 | 228.167,20 |
212 | 30.365,91 | 69,34 | 1.014,01 | 1.083,35 | 30.365,91 | 58.602,44 | 170.648,10 | 229.250,55 |
213 | 29.351,90 | 67,02 | 1.016,32 | 1.083,35 | 29.351,90 | 58.669,46 | 171.664,43 | 230.333,89 |
214 | 28.335,57 | 64,70 | 1.018,65 | 1.083,35 | 28.335,57 | 58.734,16 | 172.683,07 | 231.417,24 |
215 | 27.316,93 | 62,37 | 1.020,97 | 1.083,35 | 27.316,93 | 58.796,54 | 173.704,05 | 232.500,58 |
216 | 26.295,95 | 60,04 | 1.023,30 | 1.083,35 | 26.295,95 | 58.856,58 | 174.727,35 | 233.583,93 |
217 | 25.272,65 | 57,71 | 1.025,64 | 1.083,35 | 25.272,65 | 58.914,28 | 175.752,99 | 234.667,27 |
218 | 24.247,01 | 55,36 | 1.027,98 | 1.083,35 | 24.247,01 | 58.969,65 | 176.780,97 | 235.750,62 |
219 | 23.219,03 | 53,02 | 1.030,33 | 1.083,35 | 23.219,03 | 59.022,67 | 177.811,30 | 236.833,96 |
220 | 22.188,70 | 50,66 | 1.032,68 | 1.083,35 | 22.188,70 | 59.073,33 | 178.843,98 | 237.917,31 |
221 | 21.156,02 | 48,31 | 1.035,04 | 1.083,35 | 21.156,02 | 59.121,64 | 179.879,02 | 239.000,65 |
222 | 20.120,98 | 45,94 | 1.037,40 | 1.083,35 | 20.120,98 | 59.167,58 | 180.916,42 | 240.084,00 |
223 | 19.083,58 | 43,57 | 1.039,77 | 1.083,35 | 19.083,58 | 59.211,15 | 181.956,19 | 241.167,34 |
224 | 18.043,81 | 41,20 | 1.042,15 | 1.083,35 | 18.043,81 | 59.252,35 | 182.998,33 | 242.250,69 |
225 | 17.001,67 | 38,82 | 1.044,52 | 1.083,35 | 17.001,67 | 59.291,17 | 184.042,86 | 243.334,03 |
226 | 15.957,14 | 36,44 | 1.046,91 | 1.083,35 | 15.957,14 | 59.327,61 | 185.089,77 | 244.417,38 |
227 | 14.910,23 | 34,05 | 1.049,30 | 1.083,35 | 14.910,23 | 59.361,65 | 186.139,07 | 245.500,72 |
228 | 13.860,93 | 31,65 | 1.051,70 | 1.083,35 | 13.860,93 | 59.393,30 | 187.190,76 | 246.584,07 |
229 | 12.809,24 | 29,25 | 1.054,10 | 1.083,35 | 12.809,24 | 59.422,55 | 188.244,86 | 247.667,41 |
230 | 11.755,14 | 26,84 | 1.056,50 | 1.083,35 | 11.755,14 | 59.449,39 | 189.301,37 | 248.750,76 |
231 | 10.698,63 | 24,43 | 1.058,92 | 1.083,35 | 10.698,63 | 59.473,82 | 190.360,28 | 249.834,10 |
232 | 9.639,72 | 22,01 | 1.061,33 | 1.083,35 | 9.639,72 | 59.495,83 | 191.421,62 | 250.917,45 |
233 | 8.578,38 | 19,59 | 1.063,76 | 1.083,35 | 8.578,38 | 59.515,42 | 192.485,37 | 252.000,79 |
234 | 7.514,63 | 17,16 | 1.066,19 | 1.083,35 | 7.514,63 | 59.532,58 | 193.551,56 | 253.084,14 |
235 | 6.448,44 | 14,72 | 1.068,62 | 1.083,35 | 6.448,44 | 59.547,30 | 194.620,18 | 254.167,48 |
236 | 5.379,82 | 12,28 | 1.071,06 | 1.083,35 | 5.379,82 | 59.559,58 | 195.691,24 | 255.250,83 |
237 | 4.308,76 | 9,84 | 1.073,51 | 1.083,35 | 4.308,76 | 59.569,42 | 196.764,75 | 256.334,17 |
238 | 3.235,25 | 7,39 | 1.075,96 | 1.083,35 | 3.235,25 | 59.576,81 | 197.840,71 | 257.417,52 |
239 | 2.159,29 | 4,93 | 1.078,41 | 1.083,35 | 2.159,29 | 59.581,74 | 198.919,12 | 258.500,86 |
240 | 1.080,88 | 2,47 | 1.080,88 | 1.083,35 | 1.080,88 | 59.584,21 | 200.000,00 | 259.584,21 |
- 59.819,69€
- Zinsanteil
- 1.084,33€
- Monatsrate
- 2,75%
- Sollzins p.a.
- 2,79%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 458,33 | 626,00 | 1.084,33 | 199.374,00 | 458,33 | 626,00 | 1.084,33 |
2 | 199.374,00 | 456,90 | 627,43 | 1.084,33 | 199.374,00 | 495,09 | 1.253,43 | 1.748,53 |
3 | 198.746,57 | 455,46 | 628,87 | 1.084,33 | 198.746,57 | 950,55 | 1.882,30 | 2.832,86 |
4 | 198.117,70 | 454,02 | 630,31 | 1.084,33 | 198.117,70 | 1.404,57 | 2.512,62 | 3.917,19 |
5 | 197.487,38 | 452,58 | 631,76 | 1.084,33 | 197.487,38 | 1.857,15 | 3.144,38 | 5.001,52 |
6 | 196.855,62 | 451,13 | 633,21 | 1.084,33 | 196.855,62 | 2.308,28 | 3.777,58 | 6.085,86 |
7 | 196.222,42 | 449,68 | 634,66 | 1.084,33 | 196.222,42 | 2.757,95 | 4.412,24 | 7.170,19 |
8 | 195.587,76 | 448,22 | 636,11 | 1.084,33 | 195.587,76 | 3.206,17 | 5.048,35 | 8.254,52 |
9 | 194.951,65 | 446,76 | 637,57 | 1.084,33 | 194.951,65 | 3.652,94 | 5.685,92 | 9.338,85 |
10 | 194.314,08 | 445,30 | 639,03 | 1.084,33 | 194.314,08 | 4.098,24 | 6.324,95 | 10.423,19 |
11 | 193.675,05 | 443,84 | 640,49 | 1.084,33 | 193.675,05 | 4.542,08 | 6.965,44 | 11.507,52 |
12 | 193.034,56 | 442,37 | 641,96 | 1.084,33 | 193.034,56 | 4.984,45 | 7.607,40 | 12.591,85 |
13 | 192.392,60 | 440,90 | 643,43 | 1.084,33 | 192.392,60 | 5.425,35 | 8.250,83 | 13.676,19 |
14 | 191.749,17 | 439,43 | 644,91 | 1.084,33 | 191.749,17 | 5.864,78 | 8.895,74 | 14.760,52 |
15 | 191.104,26 | 437,95 | 646,39 | 1.084,33 | 191.104,26 | 6.302,72 | 9.542,13 | 15.844,85 |
16 | 190.457,87 | 436,47 | 647,87 | 1.084,33 | 190.457,87 | 6.739,19 | 10.189,99 | 16.929,18 |
17 | 189.810,01 | 434,98 | 649,35 | 1.084,33 | 189.810,01 | 7.174,17 | 10.839,34 | 18.013,52 |
18 | 189.160,66 | 433,49 | 650,84 | 1.084,33 | 189.160,66 | 7.607,66 | 11.490,18 | 19.097,85 |
19 | 188.509,82 | 432,00 | 652,33 | 1.084,33 | 188.509,82 | 8.039,67 | 12.142,51 | 20.182,18 |
20 | 187.857,49 | 430,51 | 653,83 | 1.084,33 | 187.857,49 | 8.470,17 | 12.796,34 | 21.266,51 |
21 | 187.203,66 | 429,01 | 655,32 | 1.084,33 | 187.203,66 | 8.899,18 | 13.451,66 | 22.350,85 |
22 | 186.548,34 | 427,51 | 656,83 | 1.084,33 | 186.548,34 | 9.326,69 | 14.108,49 | 23.435,18 |
23 | 185.891,51 | 426,00 | 658,33 | 1.084,33 | 185.891,51 | 9.752,69 | 14.766,82 | 24.519,51 |
24 | 185.233,18 | 424,49 | 659,84 | 1.084,33 | 185.233,18 | 10.177,18 | 15.426,66 | 25.603,84 |
25 | 184.573,34 | 422,98 | 661,35 | 1.084,33 | 184.573,34 | 10.600,16 | 16.088,01 | 26.688,18 |
26 | 183.911,99 | 421,46 | 662,87 | 1.084,33 | 183.911,99 | 11.021,63 | 16.750,88 | 27.772,51 |
27 | 183.249,12 | 419,95 | 664,39 | 1.084,33 | 183.249,12 | 11.441,57 | 17.415,27 | 28.856,84 |
28 | 182.584,73 | 418,42 | 665,91 | 1.084,33 | 182.584,73 | 11.860,00 | 18.081,18 | 29.941,17 |
29 | 181.918,82 | 416,90 | 667,44 | 1.084,33 | 181.918,82 | 12.276,89 | 18.748,61 | 31.025,51 |
30 | 181.251,39 | 415,37 | 668,96 | 1.084,33 | 181.251,39 | 12.692,26 | 19.417,58 | 32.109,84 |
31 | 180.582,42 | 413,83 | 670,50 | 1.084,33 | 180.582,42 | 13.106,10 | 20.088,08 | 33.194,17 |
32 | 179.911,92 | 412,30 | 672,03 | 1.084,33 | 179.911,92 | 13.518,39 | 20.760,11 | 34.278,50 |
33 | 179.239,89 | 410,76 | 673,57 | 1.084,33 | 179.239,89 | 13.929,15 | 21.433,68 | 35.362,84 |
34 | 178.566,32 | 409,21 | 675,12 | 1.084,33 | 178.566,32 | 14.338,37 | 22.108,80 | 36.447,17 |
35 | 177.891,20 | 407,67 | 676,67 | 1.084,33 | 177.891,20 | 14.746,03 | 22.785,47 | 37.531,50 |
36 | 177.214,53 | 406,12 | 678,22 | 1.084,33 | 177.214,53 | 15.152,15 | 23.463,68 | 38.615,84 |
37 | 176.536,32 | 404,56 | 679,77 | 1.084,33 | 176.536,32 | 15.556,71 | 24.143,45 | 39.700,17 |
38 | 175.856,55 | 403,00 | 681,33 | 1.084,33 | 175.856,55 | 15.959,72 | 24.824,78 | 40.784,50 |
39 | 175.175,22 | 401,44 | 682,89 | 1.084,33 | 175.175,22 | 16.361,16 | 25.507,67 | 41.868,83 |
40 | 174.492,33 | 399,88 | 684,45 | 1.084,33 | 174.492,33 | 16.761,04 | 26.192,13 | 42.953,17 |
41 | 173.807,87 | 398,31 | 686,02 | 1.084,33 | 173.807,87 | 17.159,35 | 26.878,15 | 44.037,50 |
42 | 173.121,85 | 396,74 | 687,60 | 1.084,33 | 173.121,85 | 17.556,09 | 27.565,74 | 45.121,83 |
43 | 172.434,26 | 395,16 | 689,17 | 1.084,33 | 172.434,26 | 17.951,25 | 28.254,92 | 46.206,16 |
44 | 171.745,08 | 393,58 | 690,75 | 1.084,33 | 171.745,08 | 18.344,83 | 28.945,67 | 47.290,50 |
45 | 171.054,33 | 392,00 | 692,33 | 1.084,33 | 171.054,33 | 18.736,83 | 29.638,00 | 48.374,83 |
46 | 170.362,00 | 390,41 | 693,92 | 1.084,33 | 170.362,00 | 19.127,24 | 30.331,92 | 49.459,16 |
47 | 169.668,08 | 388,82 | 695,51 | 1.084,33 | 169.668,08 | 19.516,07 | 31.027,43 | 50.543,49 |
48 | 168.972,57 | 387,23 | 697,10 | 1.084,33 | 168.972,57 | 19.903,29 | 31.724,53 | 51.627,83 |
49 | 168.275,47 | 385,63 | 698,70 | 1.084,33 | 168.275,47 | 20.288,93 | 32.423,23 | 52.712,16 |
50 | 167.576,77 | 384,03 | 700,30 | 1.084,33 | 167.576,77 | 20.672,96 | 33.123,54 | 53.796,49 |
51 | 166.876,46 | 382,43 | 701,91 | 1.084,33 | 166.876,46 | 21.055,38 | 33.825,44 | 54.880,82 |
52 | 166.174,56 | 380,82 | 703,52 | 1.084,33 | 166.174,56 | 21.436,20 | 34.528,96 | 55.965,16 |
53 | 165.471,04 | 379,20 | 705,13 | 1.084,33 | 165.471,04 | 21.815,40 | 35.234,09 | 57.049,49 |
54 | 164.765,91 | 377,59 | 706,74 | 1.084,33 | 164.765,91 | 22.192,99 | 35.940,83 | 58.133,82 |
55 | 164.059,17 | 375,97 | 708,36 | 1.084,33 | 164.059,17 | 22.568,96 | 36.649,19 | 59.218,15 |
56 | 163.350,81 | 374,35 | 709,99 | 1.084,33 | 163.350,81 | 22.943,31 | 37.359,18 | 60.302,49 |
57 | 162.640,82 | 372,72 | 711,61 | 1.084,33 | 162.640,82 | 23.316,02 | 38.070,80 | 61.386,82 |
58 | 161.929,20 | 371,09 | 713,24 | 1.084,33 | 161.929,20 | 23.687,11 | 38.784,04 | 62.471,15 |
59 | 161.215,96 | 369,45 | 714,88 | 1.084,33 | 161.215,96 | 24.056,57 | 39.498,92 | 63.555,49 |
60 | 160.501,08 | 367,81 | 716,52 | 1.084,33 | 160.501,08 | 24.424,38 | 40.215,44 | 64.639,82 |
61 | 159.784,56 | 366,17 | 718,16 | 1.084,33 | 159.784,56 | 24.790,55 | 40.933,60 | 65.724,15 |
62 | 159.066,40 | 364,53 | 719,81 | 1.084,33 | 159.066,40 | 25.155,08 | 41.653,40 | 66.808,48 |
63 | 158.346,60 | 362,88 | 721,45 | 1.084,33 | 158.346,60 | 25.517,96 | 42.374,86 | 67.892,82 |
64 | 157.625,14 | 361,22 | 723,11 | 1.084,33 | 157.625,14 | 25.879,18 | 43.097,97 | 68.977,15 |
65 | 156.902,03 | 359,57 | 724,77 | 1.084,33 | 156.902,03 | 26.238,75 | 43.822,73 | 70.061,48 |
66 | 156.177,27 | 357,91 | 726,43 | 1.084,33 | 156.177,27 | 26.596,66 | 44.549,16 | 71.145,81 |
67 | 155.450,84 | 356,24 | 728,09 | 1.084,33 | 155.450,84 | 26.952,90 | 45.277,25 | 72.230,15 |
68 | 154.722,75 | 354,57 | 729,76 | 1.084,33 | 154.722,75 | 27.307,47 | 46.007,01 | 73.314,48 |
69 | 153.992,99 | 352,90 | 731,43 | 1.084,33 | 153.992,99 | 27.660,37 | 46.738,44 | 74.398,81 |
70 | 153.261,56 | 351,22 | 733,11 | 1.084,33 | 153.261,56 | 28.011,60 | 47.471,55 | 75.483,14 |
71 | 152.528,45 | 349,54 | 734,79 | 1.084,33 | 152.528,45 | 28.361,14 | 48.206,34 | 76.567,48 |
72 | 151.793,66 | 347,86 | 736,47 | 1.084,33 | 151.793,66 | 28.709,00 | 48.942,81 | 77.651,81 |
73 | 151.057,19 | 346,17 | 738,16 | 1.084,33 | 151.057,19 | 29.055,17 | 49.680,97 | 78.736,14 |
74 | 150.319,03 | 344,48 | 739,85 | 1.084,33 | 150.319,03 | 29.399,65 | 50.420,82 | 79.820,47 |
75 | 149.579,18 | 342,79 | 741,55 | 1.084,33 | 149.579,18 | 29.742,44 | 51.162,37 | 80.904,81 |
76 | 148.837,63 | 341,09 | 743,25 | 1.084,33 | 148.837,63 | 30.083,53 | 51.905,61 | 81.989,14 |
77 | 148.094,39 | 339,38 | 744,95 | 1.084,33 | 148.094,39 | 30.422,91 | 52.650,56 | 83.073,47 |
78 | 147.349,44 | 337,68 | 746,66 | 1.084,33 | 147.349,44 | 30.760,58 | 53.397,22 | 84.157,80 |
79 | 146.602,78 | 335,96 | 748,37 | 1.084,33 | 146.602,78 | 31.096,55 | 54.145,59 | 85.242,14 |
80 | 145.854,41 | 334,25 | 750,08 | 1.084,33 | 145.854,41 | 31.430,80 | 54.895,67 | 86.326,47 |
81 | 145.104,33 | 332,53 | 751,80 | 1.084,33 | 145.104,33 | 31.763,33 | 55.647,47 | 87.410,80 |
82 | 144.352,53 | 330,81 | 753,52 | 1.084,33 | 144.352,53 | 32.094,14 | 56.401,00 | 88.495,14 |
83 | 143.599,00 | 329,08 | 755,25 | 1.084,33 | 143.599,00 | 32.423,22 | 57.156,25 | 89.579,47 |
84 | 142.843,75 | 327,35 | 756,98 | 1.084,33 | 142.843,75 | 32.750,57 | 57.913,23 | 90.663,80 |
85 | 142.086,77 | 325,62 | 758,72 | 1.084,33 | 142.086,77 | 33.076,18 | 58.671,95 | 91.748,13 |
86 | 141.328,05 | 323,88 | 760,46 | 1.084,33 | 141.328,05 | 33.400,06 | 59.432,40 | 92.832,47 |
87 | 140.567,60 | 322,13 | 762,20 | 1.084,33 | 140.567,60 | 33.722,20 | 60.194,60 | 93.916,80 |
88 | 139.805,40 | 320,39 | 763,95 | 1.084,33 | 139.805,40 | 34.042,58 | 60.958,55 | 95.001,13 |
89 | 139.041,45 | 318,64 | 765,70 | 1.084,33 | 139.041,45 | 34.361,22 | 61.724,24 | 96.085,46 |
90 | 138.275,76 | 316,88 | 767,45 | 1.084,33 | 138.275,76 | 34.678,10 | 62.491,70 | 97.169,80 |
91 | 137.508,30 | 315,12 | 769,21 | 1.084,33 | 137.508,30 | 34.993,22 | 63.260,90 | 98.254,13 |
92 | 136.739,10 | 313,36 | 770,97 | 1.084,33 | 136.739,10 | 35.306,58 | 64.031,88 | 99.338,46 |
93 | 135.968,12 | 311,59 | 772,74 | 1.084,33 | 135.968,12 | 35.618,18 | 64.804,62 | 100.422,79 |
94 | 135.195,38 | 309,82 | 774,51 | 1.084,33 | 135.195,38 | 35.928,00 | 65.579,13 | 101.507,13 |
95 | 134.420,87 | 308,05 | 776,28 | 1.084,33 | 134.420,87 | 36.236,05 | 66.355,41 | 102.591,46 |
96 | 133.644,59 | 306,27 | 778,06 | 1.084,33 | 133.644,59 | 36.542,32 | 67.133,47 | 103.675,79 |
97 | 132.866,53 | 304,49 | 779,85 | 1.084,33 | 132.866,53 | 36.846,80 | 67.913,32 | 104.760,12 |
98 | 132.086,68 | 302,70 | 781,63 | 1.084,33 | 132.086,68 | 37.149,50 | 68.694,95 | 105.844,46 |
99 | 131.305,05 | 300,91 | 783,43 | 1.084,33 | 131.305,05 | 37.450,41 | 69.478,38 | 106.928,79 |
100 | 130.521,62 | 299,11 | 785,22 | 1.084,33 | 130.521,62 | 37.749,52 | 70.263,60 | 108.013,12 |
101 | 129.736,40 | 297,31 | 787,02 | 1.084,33 | 129.736,40 | 38.046,83 | 71.050,62 | 109.097,46 |
102 | 128.949,38 | 295,51 | 788,82 | 1.084,33 | 128.949,38 | 38.342,34 | 71.839,44 | 110.181,79 |
103 | 128.160,56 | 293,70 | 790,63 | 1.084,33 | 128.160,56 | 38.636,04 | 72.630,08 | 111.266,12 |
104 | 127.369,92 | 291,89 | 792,44 | 1.084,33 | 127.369,92 | 38.927,93 | 73.422,52 | 112.350,45 |
105 | 126.577,48 | 290,07 | 794,26 | 1.084,33 | 126.577,48 | 39.218,01 | 74.216,78 | 113.434,79 |
106 | 125.783,22 | 288,25 | 796,08 | 1.084,33 | 125.783,22 | 39.506,26 | 75.012,86 | 114.519,12 |
107 | 124.987,14 | 286,43 | 797,90 | 1.084,33 | 124.987,14 | 39.792,69 | 75.810,76 | 115.603,45 |
108 | 124.189,24 | 284,60 | 799,73 | 1.084,33 | 124.189,24 | 40.077,29 | 76.610,49 | 116.687,78 |
109 | 123.389,51 | 282,77 | 801,56 | 1.084,33 | 123.389,51 | 40.360,06 | 77.412,06 | 117.772,12 |
110 | 122.587,94 | 280,93 | 803,40 | 1.084,33 | 122.587,94 | 40.640,99 | 78.215,46 | 118.856,45 |
111 | 121.784,54 | 279,09 | 805,24 | 1.084,33 | 121.784,54 | 40.920,08 | 79.020,70 | 119.940,78 |
112 | 120.979,30 | 277,24 | 807,09 | 1.084,33 | 120.979,30 | 41.197,32 | 79.827,79 | 121.025,11 |
113 | 120.172,21 | 275,39 | 808,94 | 1.084,33 | 120.172,21 | 41.472,72 | 80.636,73 | 122.109,45 |
114 | 119.363,27 | 273,54 | 810,79 | 1.084,33 | 119.363,27 | 41.746,26 | 81.447,52 | 123.193,78 |
115 | 118.552,48 | 271,68 | 812,65 | 1.084,33 | 118.552,48 | 42.017,94 | 82.260,17 | 124.278,11 |
116 | 117.739,83 | 269,82 | 814,51 | 1.084,33 | 117.739,83 | 42.287,76 | 83.074,68 | 125.362,44 |
117 | 116.925,32 | 267,95 | 816,38 | 1.084,33 | 116.925,32 | 42.555,71 | 83.891,06 | 126.446,78 |
118 | 116.108,94 | 266,08 | 818,25 | 1.084,33 | 116.108,94 | 42.821,80 | 84.709,31 | 127.531,11 |
119 | 115.290,69 | 264,21 | 820,12 | 1.084,33 | 115.290,69 | 43.086,01 | 85.529,44 | 128.615,44 |
120 | 114.470,56 | 262,33 | 822,00 | 1.084,33 | 114.470,56 | 43.348,33 | 86.351,44 | 129.699,77 |
121 | 113.648,56 | 260,44 | 823,89 | 1.084,33 | 113.648,56 | 43.608,78 | 87.175,33 | 130.784,11 |
122 | 112.824,67 | 258,56 | 825,78 | 1.084,33 | 112.824,67 | 43.867,33 | 88.001,11 | 131.868,44 |
123 | 111.998,89 | 256,66 | 827,67 | 1.084,33 | 111.998,89 | 44.124,00 | 88.828,77 | 132.952,77 |
124 | 111.171,23 | 254,77 | 829,57 | 1.084,33 | 111.171,23 | 44.378,77 | 89.658,34 | 134.037,11 |
125 | 110.341,66 | 252,87 | 831,47 | 1.084,33 | 110.341,66 | 44.631,63 | 90.489,81 | 135.121,44 |
126 | 109.510,19 | 250,96 | 833,37 | 1.084,33 | 109.510,19 | 44.882,59 | 91.323,18 | 136.205,77 |
127 | 108.676,82 | 249,05 | 835,28 | 1.084,33 | 108.676,82 | 45.131,64 | 92.158,46 | 137.290,10 |
128 | 107.841,54 | 247,14 | 837,20 | 1.084,33 | 107.841,54 | 45.378,78 | 92.995,65 | 138.374,44 |
129 | 107.004,35 | 245,22 | 839,11 | 1.084,33 | 107.004,35 | 45.624,00 | 93.834,77 | 139.458,77 |
130 | 106.165,23 | 243,30 | 841,04 | 1.084,33 | 106.165,23 | 45.867,29 | 94.675,81 | 140.543,10 |
131 | 105.324,19 | 241,37 | 842,96 | 1.084,33 | 105.324,19 | 46.108,66 | 95.518,77 | 141.627,43 |
132 | 104.481,23 | 239,44 | 844,90 | 1.084,33 | 104.481,23 | 46.348,10 | 96.363,67 | 142.711,77 |
133 | 103.636,33 | 237,50 | 846,83 | 1.084,33 | 103.636,33 | 46.585,60 | 97.210,50 | 143.796,10 |
134 | 102.789,50 | 235,56 | 848,77 | 1.084,33 | 102.789,50 | 46.821,16 | 98.059,27 | 144.880,43 |
135 | 101.940,73 | 233,61 | 850,72 | 1.084,33 | 101.940,73 | 47.054,77 | 98.909,99 | 145.964,76 |
136 | 101.090,01 | 231,66 | 852,67 | 1.084,33 | 101.090,01 | 47.286,44 | 99.762,66 | 147.049,10 |
137 | 100.237,34 | 229,71 | 854,62 | 1.084,33 | 100.237,34 | 47.516,15 | 100.617,28 | 148.133,43 |
138 | 99.382,72 | 227,75 | 856,58 | 1.084,33 | 99.382,72 | 47.743,90 | 101.473,86 | 149.217,76 |
139 | 98.526,14 | 225,79 | 858,54 | 1.084,33 | 98.526,14 | 47.969,69 | 102.332,41 | 150.302,09 |
140 | 97.667,59 | 223,82 | 860,51 | 1.084,33 | 97.667,59 | 48.193,51 | 103.192,92 | 151.386,43 |
141 | 96.807,08 | 221,85 | 862,48 | 1.084,33 | 96.807,08 | 48.415,36 | 104.055,40 | 152.470,76 |
142 | 95.944,60 | 219,87 | 864,46 | 1.084,33 | 95.944,60 | 48.635,23 | 104.919,86 | 153.555,09 |
143 | 95.080,14 | 217,89 | 866,44 | 1.084,33 | 95.080,14 | 48.853,12 | 105.786,30 | 154.639,42 |
144 | 94.213,70 | 215,91 | 868,43 | 1.084,33 | 94.213,70 | 49.069,03 | 106.654,73 | 155.723,76 |
145 | 93.345,27 | 213,92 | 870,42 | 1.084,33 | 93.345,27 | 49.282,95 | 107.525,14 | 156.808,09 |
146 | 92.474,86 | 211,92 | 872,41 | 1.084,33 | 92.474,86 | 49.494,87 | 108.397,55 | 157.892,42 |
147 | 91.602,45 | 209,92 | 874,41 | 1.084,33 | 91.602,45 | 49.704,79 | 109.271,96 | 158.976,76 |
148 | 90.728,04 | 207,92 | 876,41 | 1.084,33 | 90.728,04 | 49.912,71 | 110.148,38 | 160.061,09 |
149 | 89.851,62 | 205,91 | 878,42 | 1.084,33 | 89.851,62 | 50.118,62 | 111.026,80 | 161.145,42 |
150 | 88.973,20 | 203,90 | 880,44 | 1.084,33 | 88.973,20 | 50.322,52 | 111.907,24 | 162.229,75 |
151 | 88.092,76 | 201,88 | 882,45 | 1.084,33 | 88.092,76 | 50.524,40 | 112.789,69 | 163.314,09 |
152 | 87.210,31 | 199,86 | 884,48 | 1.084,33 | 87.210,31 | 50.724,25 | 113.674,17 | 164.398,42 |
153 | 86.325,83 | 197,83 | 886,50 | 1.084,33 | 86.325,83 | 50.922,08 | 114.560,67 | 165.482,75 |
154 | 85.439,33 | 195,80 | 888,53 | 1.084,33 | 85.439,33 | 51.117,88 | 115.449,20 | 166.567,08 |
155 | 84.550,80 | 193,76 | 890,57 | 1.084,33 | 84.550,80 | 51.311,64 | 116.339,77 | 167.651,42 |
156 | 83.660,23 | 191,72 | 892,61 | 1.084,33 | 83.660,23 | 51.503,37 | 117.232,38 | 168.735,75 |
157 | 82.767,62 | 189,68 | 894,66 | 1.084,33 | 82.767,62 | 51.693,04 | 118.127,04 | 169.820,08 |
158 | 81.872,96 | 187,63 | 896,71 | 1.084,33 | 81.872,96 | 51.880,67 | 119.023,75 | 170.904,41 |
159 | 80.976,25 | 185,57 | 898,76 | 1.084,33 | 80.976,25 | 52.066,24 | 119.922,51 | 171.988,75 |
160 | 80.077,49 | 183,51 | 900,82 | 1.084,33 | 80.077,49 | 52.249,75 | 120.823,33 | 173.073,08 |
161 | 79.176,67 | 181,45 | 902,89 | 1.084,33 | 79.176,67 | 52.431,19 | 121.726,22 | 174.157,41 |
162 | 78.273,78 | 179,38 | 904,96 | 1.084,33 | 78.273,78 | 52.610,57 | 122.631,17 | 175.241,74 |
163 | 77.368,83 | 177,30 | 907,03 | 1.084,33 | 77.368,83 | 52.787,88 | 123.538,20 | 176.326,08 |
164 | 76.461,80 | 175,22 | 909,11 | 1.084,33 | 76.461,80 | 52.963,10 | 124.447,31 | 177.410,41 |
165 | 75.552,69 | 173,14 | 911,19 | 1.084,33 | 75.552,69 | 53.136,24 | 125.358,50 | 178.494,74 |
166 | 74.641,50 | 171,05 | 913,28 | 1.084,33 | 74.641,50 | 53.307,30 | 126.271,78 | 179.579,07 |
167 | 73.728,22 | 168,96 | 915,37 | 1.084,33 | 73.728,22 | 53.476,26 | 127.187,15 | 180.663,41 |
168 | 72.812,85 | 166,86 | 917,47 | 1.084,33 | 72.812,85 | 53.643,12 | 128.104,62 | 181.747,74 |
169 | 71.895,38 | 164,76 | 919,57 | 1.084,33 | 71.895,38 | 53.807,88 | 129.024,19 | 182.832,07 |
170 | 70.975,81 | 162,65 | 921,68 | 1.084,33 | 70.975,81 | 53.970,53 | 129.945,87 | 183.916,41 |
171 | 70.054,13 | 160,54 | 923,79 | 1.084,33 | 70.054,13 | 54.131,07 | 130.869,67 | 185.000,74 |
172 | 69.130,33 | 158,42 | 925,91 | 1.084,33 | 69.130,33 | 54.289,50 | 131.795,57 | 186.085,07 |
173 | 68.204,43 | 156,30 | 928,03 | 1.084,33 | 68.204,43 | 54.445,80 | 132.723,61 | 187.169,40 |
174 | 67.276,39 | 154,18 | 930,16 | 1.084,33 | 67.276,39 | 54.599,97 | 133.653,76 | 188.253,74 |
175 | 66.346,24 | 152,04 | 932,29 | 1.084,33 | 66.346,24 | 54.752,02 | 134.586,05 | 189.338,07 |
176 | 65.413,95 | 149,91 | 934,43 | 1.084,33 | 65.413,95 | 54.901,92 | 135.520,48 | 190.422,40 |
177 | 64.479,52 | 147,77 | 936,57 | 1.084,33 | 64.479,52 | 55.049,69 | 136.457,04 | 191.506,73 |
178 | 63.542,96 | 145,62 | 938,71 | 1.084,33 | 63.542,96 | 55.195,31 | 137.395,76 | 192.591,07 |
179 | 62.604,24 | 143,47 | 940,86 | 1.084,33 | 62.604,24 | 55.338,78 | 138.336,62 | 193.675,40 |
180 | 61.663,38 | 141,31 | 943,02 | 1.084,33 | 61.663,38 | 55.480,09 | 139.279,64 | 194.759,73 |
181 | 60.720,36 | 139,15 | 945,18 | 1.084,33 | 60.720,36 | 55.619,24 | 140.224,83 | 195.844,06 |
182 | 59.775,17 | 136,98 | 947,35 | 1.084,33 | 59.775,17 | 55.756,22 | 141.172,17 | 196.928,40 |
183 | 58.827,83 | 134,81 | 949,52 | 1.084,33 | 58.827,83 | 55.891,04 | 142.121,69 | 198.012,73 |
184 | 57.878,31 | 132,64 | 951,69 | 1.084,33 | 57.878,31 | 56.023,68 | 143.073,39 | 199.097,06 |
185 | 56.926,61 | 130,46 | 953,88 | 1.084,33 | 56.926,61 | 56.154,13 | 144.027,26 | 200.181,39 |
186 | 55.972,74 | 128,27 | 956,06 | 1.084,33 | 55.972,74 | 56.282,40 | 144.983,32 | 201.265,73 |
187 | 55.016,68 | 126,08 | 958,25 | 1.084,33 | 55.016,68 | 56.408,48 | 145.941,58 | 202.350,06 |
188 | 54.058,42 | 123,88 | 960,45 | 1.084,33 | 54.058,42 | 56.532,37 | 146.902,03 | 203.434,39 |
189 | 53.097,97 | 121,68 | 962,65 | 1.084,33 | 53.097,97 | 56.654,05 | 147.864,68 | 204.518,73 |
190 | 52.135,32 | 119,48 | 964,86 | 1.084,33 | 52.135,32 | 56.773,53 | 148.829,53 | 205.603,06 |
191 | 51.170,47 | 117,27 | 967,07 | 1.084,33 | 51.170,47 | 56.890,79 | 149.796,60 | 206.687,39 |
192 | 50.203,40 | 115,05 | 969,28 | 1.084,33 | 50.203,40 | 57.005,84 | 150.765,88 | 207.771,72 |
193 | 49.234,12 | 112,83 | 971,50 | 1.084,33 | 49.234,12 | 57.118,67 | 151.737,39 | 208.856,06 |
194 | 48.262,61 | 110,60 | 973,73 | 1.084,33 | 48.262,61 | 57.229,27 | 152.711,12 | 209.940,39 |
195 | 47.288,88 | 108,37 | 975,96 | 1.084,33 | 47.288,88 | 57.337,64 | 153.687,08 | 211.024,72 |
196 | 46.312,92 | 106,13 | 978,20 | 1.084,33 | 46.312,92 | 57.443,78 | 154.665,28 | 212.109,05 |
197 | 45.334,72 | 103,89 | 980,44 | 1.084,33 | 45.334,72 | 57.547,67 | 155.645,72 | 213.193,39 |
198 | 44.354,28 | 101,65 | 982,69 | 1.084,33 | 44.354,28 | 57.649,31 | 156.628,41 | 214.277,72 |
199 | 43.371,59 | 99,39 | 984,94 | 1.084,33 | 43.371,59 | 57.748,71 | 157.613,34 | 215.362,05 |
200 | 42.386,66 | 97,14 | 987,20 | 1.084,33 | 42.386,66 | 57.845,84 | 158.600,54 | 216.446,38 |
201 | 41.399,46 | 94,87 | 989,46 | 1.084,33 | 41.399,46 | 57.940,72 | 159.590,00 | 217.530,72 |
202 | 40.410,00 | 92,61 | 991,73 | 1.084,33 | 40.410,00 | 58.033,32 | 160.581,73 | 218.615,05 |
203 | 39.418,27 | 90,33 | 994,00 | 1.084,33 | 39.418,27 | 58.123,66 | 161.575,73 | 219.699,38 |
204 | 38.424,27 | 88,06 | 996,28 | 1.084,33 | 38.424,27 | 58.211,71 | 162.572,00 | 220.783,71 |
205 | 37.428,00 | 85,77 | 998,56 | 1.084,33 | 37.428,00 | 58.297,48 | 163.570,56 | 221.868,05 |
206 | 36.429,44 | 83,48 | 1.000,85 | 1.084,33 | 36.429,44 | 58.380,97 | 164.571,41 | 222.952,38 |
207 | 35.428,59 | 81,19 | 1.003,14 | 1.084,33 | 35.428,59 | 58.462,16 | 165.574,55 | 224.036,71 |
208 | 34.425,45 | 78,89 | 1.005,44 | 1.084,33 | 34.425,45 | 58.541,05 | 166.579,99 | 225.121,04 |
209 | 33.420,01 | 76,59 | 1.007,75 | 1.084,33 | 33.420,01 | 58.617,64 | 167.587,74 | 226.205,38 |
210 | 32.412,26 | 74,28 | 1.010,05 | 1.084,33 | 32.412,26 | 58.691,92 | 168.597,79 | 227.289,71 |
211 | 31.402,21 | 71,96 | 1.012,37 | 1.084,33 | 31.402,21 | 58.763,88 | 169.610,16 | 228.374,04 |
212 | 30.389,84 | 69,64 | 1.014,69 | 1.084,33 | 30.389,84 | 58.833,52 | 170.624,85 | 229.458,38 |
213 | 29.375,15 | 67,32 | 1.017,01 | 1.084,33 | 29.375,15 | 58.900,84 | 171.641,87 | 230.542,71 |
214 | 28.358,13 | 64,99 | 1.019,35 | 1.084,33 | 28.358,13 | 58.965,83 | 172.661,21 | 231.627,04 |
215 | 27.338,79 | 62,65 | 1.021,68 | 1.084,33 | 27.338,79 | 59.028,48 | 173.682,89 | 232.711,37 |
216 | 26.317,11 | 60,31 | 1.024,02 | 1.084,33 | 26.317,11 | 59.088,79 | 174.706,92 | 233.795,71 |
217 | 25.293,08 | 57,96 | 1.026,37 | 1.084,33 | 25.293,08 | 59.146,75 | 175.733,29 | 234.880,04 |
218 | 24.266,71 | 55,61 | 1.028,72 | 1.084,33 | 24.266,71 | 59.202,36 | 176.762,01 | 235.964,37 |
219 | 23.237,99 | 53,25 | 1.031,08 | 1.084,33 | 23.237,99 | 59.255,62 | 177.793,09 | 237.048,70 |
220 | 22.206,91 | 50,89 | 1.033,44 | 1.084,33 | 22.206,91 | 59.306,51 | 178.826,53 | 238.133,04 |
221 | 21.173,47 | 48,52 | 1.035,81 | 1.084,33 | 21.173,47 | 59.355,03 | 179.862,34 | 239.217,37 |
222 | 20.137,66 | 46,15 | 1.038,18 | 1.084,33 | 20.137,66 | 59.401,18 | 180.900,52 | 240.301,70 |
223 | 19.099,48 | 43,77 | 1.040,56 | 1.084,33 | 19.099,48 | 59.444,95 | 181.941,08 | 241.386,03 |
224 | 18.058,92 | 41,39 | 1.042,95 | 1.084,33 | 18.058,92 | 59.486,33 | 182.984,03 | 242.470,37 |
225 | 17.015,97 | 38,99 | 1.045,34 | 1.084,33 | 17.015,97 | 59.525,33 | 184.029,37 | 243.554,70 |
226 | 15.970,63 | 36,60 | 1.047,73 | 1.084,33 | 15.970,63 | 59.561,93 | 185.077,10 | 244.639,03 |
227 | 14.922,90 | 34,20 | 1.050,13 | 1.084,33 | 14.922,90 | 59.596,13 | 186.127,24 | 245.723,36 |
228 | 13.872,76 | 31,79 | 1.052,54 | 1.084,33 | 13.872,76 | 59.627,92 | 187.179,78 | 246.807,70 |
229 | 12.820,22 | 29,38 | 1.054,95 | 1.084,33 | 12.820,22 | 59.657,30 | 188.234,73 | 247.892,03 |
230 | 11.765,27 | 26,96 | 1.057,37 | 1.084,33 | 11.765,27 | 59.684,26 | 189.292,10 | 248.976,36 |
231 | 10.707,90 | 24,54 | 1.059,79 | 1.084,33 | 10.707,90 | 59.708,80 | 190.351,90 | 250.060,69 |
232 | 9.648,10 | 22,11 | 1.062,22 | 1.084,33 | 9.648,10 | 59.730,91 | 191.414,12 | 251.145,03 |
233 | 8.585,88 | 19,68 | 1.064,66 | 1.084,33 | 8.585,88 | 59.750,59 | 192.478,77 | 252.229,36 |
234 | 7.521,23 | 17,24 | 1.067,10 | 1.084,33 | 7.521,23 | 59.767,82 | 193.545,87 | 253.313,69 |
235 | 6.454,13 | 14,79 | 1.069,54 | 1.084,33 | 6.454,13 | 59.782,61 | 194.615,41 | 254.398,03 |
236 | 5.384,59 | 12,34 | 1.071,99 | 1.084,33 | 5.384,59 | 59.794,95 | 195.687,41 | 255.482,36 |
237 | 4.312,59 | 9,88 | 1.074,45 | 1.084,33 | 4.312,59 | 59.804,84 | 196.761,85 | 256.566,69 |
238 | 3.238,15 | 7,42 | 1.076,91 | 1.084,33 | 3.238,15 | 59.812,26 | 197.838,77 | 257.651,02 |
239 | 2.161,23 | 4,95 | 1.079,38 | 1.084,33 | 2.161,23 | 59.817,21 | 198.918,15 | 258.735,36 |
240 | 1.081,85 | 2,48 | 1.081,85 | 1.084,33 | 1.081,85 | 59.819,69 | 200.000,00 | 259.819,69 |
- 60.999,02€
- Zinsanteil
- 1.089,28€
- Monatsrate
- 2,80%
- Sollzins p.a.
- 2,84%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 466,67 | 622,61 | 1.089,28 | 199.377,39 | 466,67 | 622,61 | 1.089,28 |
2 | 199.377,39 | 465,21 | 624,06 | 1.089,28 | 199.377,39 | 504,10 | 1.246,68 | 1.750,78 |
3 | 198.753,32 | 463,76 | 625,52 | 1.089,28 | 198.753,32 | 967,86 | 1.872,20 | 2.840,06 |
4 | 198.127,80 | 462,30 | 626,98 | 1.089,28 | 198.127,80 | 1.430,16 | 2.499,18 | 3.929,34 |
5 | 197.500,82 | 460,84 | 628,44 | 1.089,28 | 197.500,82 | 1.890,99 | 3.127,62 | 5.018,61 |
6 | 196.872,38 | 459,37 | 629,91 | 1.089,28 | 196.872,38 | 2.350,36 | 3.757,53 | 6.107,89 |
7 | 196.242,47 | 457,90 | 631,38 | 1.089,28 | 196.242,47 | 2.808,26 | 4.388,91 | 7.197,17 |
8 | 195.611,09 | 456,43 | 632,85 | 1.089,28 | 195.611,09 | 3.264,69 | 5.021,76 | 8.286,45 |
9 | 194.978,24 | 454,95 | 634,33 | 1.089,28 | 194.978,24 | 3.719,64 | 5.656,09 | 9.375,73 |
10 | 194.343,91 | 453,47 | 635,81 | 1.089,28 | 194.343,91 | 4.173,11 | 6.291,90 | 10.465,01 |
11 | 193.708,10 | 451,99 | 637,29 | 1.089,28 | 193.708,10 | 4.625,09 | 6.929,19 | 11.554,28 |
12 | 193.070,81 | 450,50 | 638,78 | 1.089,28 | 193.070,81 | 5.075,59 | 7.567,97 | 12.643,56 |
13 | 192.432,03 | 449,01 | 640,27 | 1.089,28 | 192.432,03 | 5.524,60 | 8.208,24 | 13.732,84 |
14 | 191.791,76 | 447,51 | 641,76 | 1.089,28 | 191.791,76 | 5.972,11 | 8.850,01 | 14.822,12 |
15 | 191.149,99 | 446,02 | 643,26 | 1.089,28 | 191.149,99 | 6.418,13 | 9.493,27 | 15.911,40 |
16 | 190.506,73 | 444,52 | 644,76 | 1.089,28 | 190.506,73 | 6.862,64 | 10.138,03 | 17.000,68 |
17 | 189.861,97 | 443,01 | 646,27 | 1.089,28 | 189.861,97 | 7.305,66 | 10.784,30 | 18.089,95 |
18 | 189.215,70 | 441,50 | 647,78 | 1.089,28 | 189.215,70 | 7.747,16 | 11.432,07 | 19.179,23 |
19 | 188.567,93 | 439,99 | 649,29 | 1.089,28 | 188.567,93 | 8.187,15 | 12.081,36 | 20.268,51 |
20 | 187.918,64 | 438,48 | 650,80 | 1.089,28 | 187.918,64 | 8.625,63 | 12.732,16 | 21.357,79 |
21 | 187.267,84 | 436,96 | 652,32 | 1.089,28 | 187.267,84 | 9.062,59 | 13.384,48 | 22.447,07 |
22 | 186.615,52 | 435,44 | 653,84 | 1.089,28 | 186.615,52 | 9.498,02 | 14.038,32 | 23.536,35 |
23 | 185.961,68 | 433,91 | 655,37 | 1.089,28 | 185.961,68 | 9.931,93 | 14.693,69 | 24.625,62 |
24 | 185.306,31 | 432,38 | 656,90 | 1.089,28 | 185.306,31 | 10.364,31 | 15.350,59 | 25.714,90 |
25 | 184.649,41 | 430,85 | 658,43 | 1.089,28 | 184.649,41 | 10.795,16 | 16.009,02 | 26.804,18 |
26 | 183.990,98 | 429,31 | 659,97 | 1.089,28 | 183.990,98 | 11.224,48 | 16.668,98 | 27.893,46 |
27 | 183.331,02 | 427,77 | 661,51 | 1.089,28 | 183.331,02 | 11.652,25 | 17.330,49 | 28.982,74 |
28 | 182.669,51 | 426,23 | 663,05 | 1.089,28 | 182.669,51 | 12.078,48 | 17.993,54 | 30.072,02 |
29 | 182.006,46 | 424,68 | 664,60 | 1.089,28 | 182.006,46 | 12.503,16 | 18.658,14 | 31.161,29 |
30 | 181.341,86 | 423,13 | 666,15 | 1.089,28 | 181.341,86 | 12.926,29 | 19.324,28 | 32.250,57 |
31 | 180.675,72 | 421,58 | 667,70 | 1.089,28 | 180.675,72 | 13.347,87 | 19.991,98 | 33.339,85 |
32 | 180.008,02 | 420,02 | 669,26 | 1.089,28 | 180.008,02 | 13.767,88 | 20.661,24 | 34.429,13 |
33 | 179.338,76 | 418,46 | 670,82 | 1.089,28 | 179.338,76 | 14.186,34 | 21.332,07 | 35.518,41 |
34 | 178.667,93 | 416,89 | 672,39 | 1.089,28 | 178.667,93 | 14.603,23 | 22.004,45 | 36.607,69 |
35 | 177.995,55 | 415,32 | 673,96 | 1.089,28 | 177.995,55 | 15.018,56 | 22.678,41 | 37.696,96 |
36 | 177.321,59 | 413,75 | 675,53 | 1.089,28 | 177.321,59 | 15.432,31 | 23.353,94 | 38.786,24 |
37 | 176.646,06 | 412,17 | 677,10 | 1.089,28 | 176.646,06 | 15.844,48 | 24.031,04 | 39.875,52 |
38 | 175.968,96 | 410,59 | 678,68 | 1.089,28 | 175.968,96 | 16.255,08 | 24.709,72 | 40.964,80 |
39 | 175.290,28 | 409,01 | 680,27 | 1.089,28 | 175.290,28 | 16.664,09 | 25.389,99 | 42.054,08 |
40 | 174.610,01 | 407,42 | 681,85 | 1.089,28 | 174.610,01 | 17.071,51 | 26.071,85 | 43.143,36 |
41 | 173.928,15 | 405,83 | 683,45 | 1.089,28 | 173.928,15 | 17.477,34 | 26.755,29 | 44.232,63 |
42 | 173.244,71 | 404,24 | 685,04 | 1.089,28 | 173.244,71 | 17.881,58 | 27.440,33 | 45.321,91 |
43 | 172.559,67 | 402,64 | 686,64 | 1.089,28 | 172.559,67 | 18.284,22 | 28.126,97 | 46.411,19 |
44 | 171.873,03 | 401,04 | 688,24 | 1.089,28 | 171.873,03 | 18.685,26 | 28.815,21 | 47.500,47 |
45 | 171.184,79 | 399,43 | 689,85 | 1.089,28 | 171.184,79 | 19.084,69 | 29.505,06 | 48.589,75 |
46 | 170.494,94 | 397,82 | 691,46 | 1.089,28 | 170.494,94 | 19.482,51 | 30.196,52 | 49.679,03 |
47 | 169.803,48 | 396,21 | 693,07 | 1.089,28 | 169.803,48 | 19.878,72 | 30.889,59 | 50.768,30 |
48 | 169.110,41 | 394,59 | 694,69 | 1.089,28 | 169.110,41 | 20.273,31 | 31.584,27 | 51.857,58 |
49 | 168.415,73 | 392,97 | 696,31 | 1.089,28 | 168.415,73 | 20.666,28 | 32.280,58 | 52.946,86 |
50 | 167.719,42 | 391,35 | 697,93 | 1.089,28 | 167.719,42 | 21.057,62 | 32.978,52 | 54.036,14 |
51 | 167.021,48 | 389,72 | 699,56 | 1.089,28 | 167.021,48 | 21.447,34 | 33.678,08 | 55.125,42 |
52 | 166.321,92 | 388,08 | 701,19 | 1.089,28 | 166.321,92 | 21.835,42 | 34.379,27 | 56.214,70 |
53 | 165.620,73 | 386,45 | 702,83 | 1.089,28 | 165.620,73 | 22.221,87 | 35.082,10 | 57.303,97 |
54 | 164.917,90 | 384,81 | 704,47 | 1.089,28 | 164.917,90 | 22.606,68 | 35.786,57 | 58.393,25 |
55 | 164.213,43 | 383,16 | 706,11 | 1.089,28 | 164.213,43 | 22.989,85 | 36.492,68 | 59.482,53 |
56 | 163.507,32 | 381,52 | 707,76 | 1.089,28 | 163.507,32 | 23.371,36 | 37.200,45 | 60.571,81 |
57 | 162.799,55 | 379,87 | 709,41 | 1.089,28 | 162.799,55 | 23.751,23 | 37.909,86 | 61.661,09 |
58 | 162.090,14 | 378,21 | 711,07 | 1.089,28 | 162.090,14 | 24.129,44 | 38.620,93 | 62.750,37 |
59 | 161.379,07 | 376,55 | 712,73 | 1.089,28 | 161.379,07 | 24.505,99 | 39.333,65 | 63.839,64 |
60 | 160.666,35 | 374,89 | 714,39 | 1.089,28 | 160.666,35 | 24.880,88 | 40.048,04 | 64.928,92 |
61 | 159.951,96 | 373,22 | 716,06 | 1.089,28 | 159.951,96 | 25.254,10 | 40.764,10 | 66.018,20 |
62 | 159.235,90 | 371,55 | 717,73 | 1.089,28 | 159.235,90 | 25.625,65 | 41.481,83 | 67.107,48 |
63 | 158.518,17 | 369,88 | 719,40 | 1.089,28 | 158.518,17 | 25.995,53 | 42.201,23 | 68.196,76 |
64 | 157.798,77 | 368,20 | 721,08 | 1.089,28 | 157.798,77 | 26.363,72 | 42.922,31 | 69.286,04 |
65 | 157.077,69 | 366,51 | 722,76 | 1.089,28 | 157.077,69 | 26.730,24 | 43.645,08 | 70.375,31 |
66 | 156.354,92 | 364,83 | 724,45 | 1.089,28 | 156.354,92 | 27.095,07 | 44.369,53 | 71.464,59 |
67 | 155.630,47 | 363,14 | 726,14 | 1.089,28 | 155.630,47 | 27.458,20 | 45.095,67 | 72.553,87 |
68 | 154.904,33 | 361,44 | 727,83 | 1.089,28 | 154.904,33 | 27.819,65 | 45.823,50 | 73.643,15 |
69 | 154.176,50 | 359,75 | 729,53 | 1.089,28 | 154.176,50 | 28.179,39 | 46.553,04 | 74.732,43 |
70 | 153.446,96 | 358,04 | 731,24 | 1.089,28 | 153.446,96 | 28.537,43 | 47.284,27 | 75.821,71 |
71 | 152.715,73 | 356,34 | 732,94 | 1.089,28 | 152.715,73 | 28.893,77 | 48.017,21 | 76.910,98 |
72 | 151.982,79 | 354,63 | 734,65 | 1.089,28 | 151.982,79 | 29.248,40 | 48.751,86 | 78.000,26 |
73 | 151.248,14 | 352,91 | 736,37 | 1.089,28 | 151.248,14 | 29.601,31 | 49.488,23 | 79.089,54 |
74 | 150.511,77 | 351,19 | 738,08 | 1.089,28 | 150.511,77 | 29.952,50 | 50.226,31 | 80.178,82 |
75 | 149.773,69 | 349,47 | 739,81 | 1.089,28 | 149.773,69 | 30.301,98 | 50.966,12 | 81.268,10 |
76 | 149.033,88 | 347,75 | 741,53 | 1.089,28 | 149.033,88 | 30.649,72 | 51.707,65 | 82.357,38 |
77 | 148.292,35 | 346,02 | 743,26 | 1.089,28 | 148.292,35 | 30.995,74 | 52.450,92 | 83.446,65 |
78 | 147.549,08 | 344,28 | 745,00 | 1.089,28 | 147.549,08 | 31.340,02 | 53.195,91 | 84.535,93 |
79 | 146.804,09 | 342,54 | 746,74 | 1.089,28 | 146.804,09 | 31.682,56 | 53.942,65 | 85.625,21 |
80 | 146.057,35 | 340,80 | 748,48 | 1.089,28 | 146.057,35 | 32.023,36 | 54.691,13 | 86.714,49 |
81 | 145.308,87 | 339,05 | 750,22 | 1.089,28 | 145.308,87 | 32.362,42 | 55.441,35 | 87.803,77 |
82 | 144.558,65 | 337,30 | 751,97 | 1.089,28 | 144.558,65 | 32.699,72 | 56.193,33 | 88.893,05 |
83 | 143.806,67 | 335,55 | 753,73 | 1.089,28 | 143.806,67 | 33.035,27 | 56.947,06 | 89.982,32 |
84 | 143.052,94 | 333,79 | 755,49 | 1.089,28 | 143.052,94 | 33.369,06 | 57.702,54 | 91.071,60 |
85 | 142.297,46 | 332,03 | 757,25 | 1.089,28 | 142.297,46 | 33.701,09 | 58.459,79 | 92.160,88 |
86 | 141.540,21 | 330,26 | 759,02 | 1.089,28 | 141.540,21 | 34.031,35 | 59.218,81 | 93.250,16 |
87 | 140.781,19 | 328,49 | 760,79 | 1.089,28 | 140.781,19 | 34.359,84 | 59.979,60 | 94.339,44 |
88 | 140.020,40 | 326,71 | 762,56 | 1.089,28 | 140.020,40 | 34.686,55 | 60.742,17 | 95.428,72 |
89 | 139.257,83 | 324,93 | 764,34 | 1.089,28 | 139.257,83 | 35.011,49 | 61.506,51 | 96.517,99 |
90 | 138.493,49 | 323,15 | 766,13 | 1.089,28 | 138.493,49 | 35.334,64 | 62.272,64 | 97.607,27 |
91 | 137.727,36 | 321,36 | 767,91 | 1.089,28 | 137.727,36 | 35.656,00 | 63.040,55 | 98.696,55 |
92 | 136.959,45 | 319,57 | 769,71 | 1.089,28 | 136.959,45 | 35.975,57 | 63.810,26 | 99.785,83 |
93 | 136.189,74 | 317,78 | 771,50 | 1.089,28 | 136.189,74 | 36.293,35 | 64.581,76 | 100.875,11 |
94 | 135.418,24 | 315,98 | 773,30 | 1.089,28 | 135.418,24 | 36.609,32 | 65.355,06 | 101.964,39 |
95 | 134.644,94 | 314,17 | 775,11 | 1.089,28 | 134.644,94 | 36.923,50 | 66.130,17 | 103.053,66 |
96 | 133.869,83 | 312,36 | 776,92 | 1.089,28 | 133.869,83 | 37.235,86 | 66.907,08 | 104.142,94 |
97 | 133.092,92 | 310,55 | 778,73 | 1.089,28 | 133.092,92 | 37.546,41 | 67.685,81 | 105.232,22 |
98 | 132.314,19 | 308,73 | 780,55 | 1.089,28 | 132.314,19 | 37.855,14 | 68.466,36 | 106.321,50 |
99 | 131.533,64 | 306,91 | 782,37 | 1.089,28 | 131.533,64 | 38.162,05 | 69.248,72 | 107.410,78 |
100 | 130.751,28 | 305,09 | 784,19 | 1.089,28 | 130.751,28 | 38.467,14 | 70.032,92 | 108.500,06 |
101 | 129.967,08 | 303,26 | 786,02 | 1.089,28 | 129.967,08 | 38.770,40 | 70.818,94 | 109.589,33 |
102 | 129.181,06 | 301,42 | 787,86 | 1.089,28 | 129.181,06 | 39.071,82 | 71.606,79 | 110.678,61 |
103 | 128.393,21 | 299,58 | 789,69 | 1.089,28 | 128.393,21 | 39.371,40 | 72.396,49 | 111.767,89 |
104 | 127.603,51 | 297,74 | 791,54 | 1.089,28 | 127.603,51 | 39.669,15 | 73.188,02 | 112.857,17 |
105 | 126.811,98 | 295,89 | 793,38 | 1.089,28 | 126.811,98 | 39.965,04 | 73.981,41 | 113.946,45 |
106 | 126.018,59 | 294,04 | 795,23 | 1.089,28 | 126.018,59 | 40.259,08 | 74.776,64 | 115.035,73 |
107 | 125.223,36 | 292,19 | 797,09 | 1.089,28 | 125.223,36 | 40.551,27 | 75.573,73 | 116.125,00 |
108 | 124.426,27 | 290,33 | 798,95 | 1.089,28 | 124.426,27 | 40.841,60 | 76.372,68 | 117.214,28 |
109 | 123.627,32 | 288,46 | 800,81 | 1.089,28 | 123.627,32 | 41.130,06 | 77.173,50 | 118.303,56 |
110 | 122.826,50 | 286,60 | 802,68 | 1.089,28 | 122.826,50 | 41.416,66 | 77.976,18 | 119.392,84 |
111 | 122.023,82 | 284,72 | 804,56 | 1.089,28 | 122.023,82 | 41.701,38 | 78.780,74 | 120.482,12 |
112 | 121.219,26 | 282,84 | 806,43 | 1.089,28 | 121.219,26 | 41.984,22 | 79.587,17 | 121.571,40 |
113 | 120.412,83 | 280,96 | 808,32 | 1.089,28 | 120.412,83 | 42.265,19 | 80.395,49 | 122.660,67 |
114 | 119.604,51 | 279,08 | 810,20 | 1.089,28 | 119.604,51 | 42.544,27 | 81.205,69 | 123.749,95 |
115 | 118.794,31 | 277,19 | 812,09 | 1.089,28 | 118.794,31 | 42.821,45 | 82.017,78 | 124.839,23 |
116 | 117.982,22 | 275,29 | 813,99 | 1.089,28 | 117.982,22 | 43.096,74 | 82.831,76 | 125.928,51 |
117 | 117.168,24 | 273,39 | 815,89 | 1.089,28 | 117.168,24 | 43.370,14 | 83.647,65 | 127.017,79 |
118 | 116.352,35 | 271,49 | 817,79 | 1.089,28 | 116.352,35 | 43.641,63 | 84.465,44 | 128.107,07 |
119 | 115.534,56 | 269,58 | 819,70 | 1.089,28 | 115.534,56 | 43.911,21 | 85.285,14 | 129.196,34 |
120 | 114.714,86 | 267,67 | 821,61 | 1.089,28 | 114.714,86 | 44.178,87 | 86.106,75 | 130.285,62 |
121 | 113.893,25 | 265,75 | 823,53 | 1.089,28 | 113.893,25 | 44.444,62 | 86.930,28 | 131.374,90 |
122 | 113.069,72 | 263,83 | 825,45 | 1.089,28 | 113.069,72 | 44.708,45 | 87.755,72 | 132.464,18 |
123 | 112.244,28 | 261,90 | 827,38 | 1.089,28 | 112.244,28 | 44.970,36 | 88.583,10 | 133.553,46 |
124 | 111.416,90 | 259,97 | 829,31 | 1.089,28 | 111.416,90 | 45.230,33 | 89.412,41 | 134.642,74 |
125 | 110.587,59 | 258,04 | 831,24 | 1.089,28 | 110.587,59 | 45.488,37 | 90.243,65 | 135.732,01 |
126 | 109.756,35 | 256,10 | 833,18 | 1.089,28 | 109.756,35 | 45.744,47 | 91.076,83 | 136.821,29 |
127 | 108.923,17 | 254,15 | 835,12 | 1.089,28 | 108.923,17 | 45.998,62 | 91.911,95 | 137.910,57 |
128 | 108.088,05 | 252,21 | 837,07 | 1.089,28 | 108.088,05 | 46.250,83 | 92.749,02 | 138.999,85 |
129 | 107.250,98 | 250,25 | 839,03 | 1.089,28 | 107.250,98 | 46.501,08 | 93.588,05 | 140.089,13 |
130 | 106.411,95 | 248,29 | 840,98 | 1.089,28 | 106.411,95 | 46.749,37 | 94.429,03 | 141.178,41 |
131 | 105.570,97 | 246,33 | 842,95 | 1.089,28 | 105.570,97 | 46.995,70 | 95.271,98 | 142.267,68 |
132 | 104.728,02 | 244,37 | 844,91 | 1.089,28 | 104.728,02 | 47.240,07 | 96.116,89 | 143.356,96 |
133 | 103.883,11 | 242,39 | 846,88 | 1.089,28 | 103.883,11 | 47.482,46 | 96.963,78 | 144.446,24 |
134 | 103.036,22 | 240,42 | 848,86 | 1.089,28 | 103.036,22 | 47.722,88 | 97.812,64 | 145.535,52 |
135 | 102.187,36 | 238,44 | 850,84 | 1.089,28 | 102.187,36 | 47.961,32 | 98.663,48 | 146.624,80 |
136 | 101.336,52 | 236,45 | 852,83 | 1.089,28 | 101.336,52 | 48.197,77 | 99.516,30 | 147.714,08 |
137 | 100.483,70 | 234,46 | 854,82 | 1.089,28 | 100.483,70 | 48.432,23 | 100.371,12 | 148.803,35 |
138 | 99.628,88 | 232,47 | 856,81 | 1.089,28 | 99.628,88 | 48.664,70 | 101.227,93 | 149.892,63 |
139 | 98.772,07 | 230,47 | 858,81 | 1.089,28 | 98.772,07 | 48.895,17 | 102.086,74 | 150.981,91 |
140 | 97.913,26 | 228,46 | 860,81 | 1.089,28 | 97.913,26 | 49.123,63 | 102.947,56 | 152.071,19 |
141 | 97.052,44 | 226,46 | 862,82 | 1.089,28 | 97.052,44 | 49.350,09 | 103.810,38 | 153.160,47 |
142 | 96.189,62 | 224,44 | 864,84 | 1.089,28 | 96.189,62 | 49.574,53 | 104.675,21 | 154.249,75 |
143 | 95.324,79 | 222,42 | 866,85 | 1.089,28 | 95.324,79 | 49.796,96 | 105.542,07 | 155.339,02 |
144 | 94.457,93 | 220,40 | 868,88 | 1.089,28 | 94.457,93 | 50.017,36 | 106.410,94 | 156.428,30 |
145 | 93.589,06 | 218,37 | 870,90 | 1.089,28 | 93.589,06 | 50.235,73 | 107.281,85 | 157.517,58 |
146 | 92.718,15 | 216,34 | 872,94 | 1.089,28 | 92.718,15 | 50.452,07 | 108.154,78 | 158.606,86 |
147 | 91.845,22 | 214,31 | 874,97 | 1.089,28 | 91.845,22 | 50.666,38 | 109.029,76 | 159.696,14 |
148 | 90.970,24 | 212,26 | 877,01 | 1.089,28 | 90.970,24 | 50.878,64 | 109.906,77 | 160.785,42 |
149 | 90.093,23 | 210,22 | 879,06 | 1.089,28 | 90.093,23 | 51.088,86 | 110.785,83 | 161.874,69 |
150 | 89.214,17 | 208,17 | 881,11 | 1.089,28 | 89.214,17 | 51.297,03 | 111.666,94 | 162.963,97 |
151 | 88.333,06 | 206,11 | 883,17 | 1.089,28 | 88.333,06 | 51.503,14 | 112.550,11 | 164.053,25 |
152 | 87.449,89 | 204,05 | 885,23 | 1.089,28 | 87.449,89 | 51.707,19 | 113.435,34 | 165.142,53 |
153 | 86.564,66 | 201,98 | 887,29 | 1.089,28 | 86.564,66 | 51.909,17 | 114.322,64 | 166.231,81 |
154 | 85.677,36 | 199,91 | 889,36 | 1.089,28 | 85.677,36 | 52.109,09 | 115.212,00 | 167.321,09 |
155 | 84.788,00 | 197,84 | 891,44 | 1.089,28 | 84.788,00 | 52.306,92 | 116.103,44 | 168.410,36 |
156 | 83.896,56 | 195,76 | 893,52 | 1.089,28 | 83.896,56 | 52.502,68 | 116.996,96 | 169.499,64 |
157 | 83.003,04 | 193,67 | 895,60 | 1.089,28 | 83.003,04 | 52.696,36 | 117.892,56 | 170.588,92 |
158 | 82.107,44 | 191,58 | 897,69 | 1.089,28 | 82.107,44 | 52.887,94 | 118.790,26 | 171.678,20 |
159 | 81.209,74 | 189,49 | 899,79 | 1.089,28 | 81.209,74 | 53.077,43 | 119.690,05 | 172.767,48 |
160 | 80.309,95 | 187,39 | 901,89 | 1.089,28 | 80.309,95 | 53.264,82 | 120.591,94 | 173.856,76 |
161 | 79.408,06 | 185,29 | 903,99 | 1.089,28 | 79.408,06 | 53.450,11 | 121.495,93 | 174.946,03 |
162 | 78.504,07 | 183,18 | 906,10 | 1.089,28 | 78.504,07 | 53.633,28 | 122.402,03 | 176.035,31 |
163 | 77.597,97 | 181,06 | 908,22 | 1.089,28 | 77.597,97 | 53.814,34 | 123.310,25 | 177.124,59 |
164 | 76.689,75 | 178,94 | 910,34 | 1.089,28 | 76.689,75 | 53.993,29 | 124.220,58 | 178.213,87 |
165 | 75.779,42 | 176,82 | 912,46 | 1.089,28 | 75.779,42 | 54.170,11 | 125.133,04 | 179.303,15 |
166 | 74.866,96 | 174,69 | 914,59 | 1.089,28 | 74.866,96 | 54.344,79 | 126.047,63 | 180.392,43 |
167 | 73.952,37 | 172,56 | 916,72 | 1.089,28 | 73.952,37 | 54.517,35 | 126.964,35 | 181.481,70 |
168 | 73.035,65 | 170,42 | 918,86 | 1.089,28 | 73.035,65 | 54.687,77 | 127.883,22 | 182.570,98 |
169 | 72.116,78 | 168,27 | 921,01 | 1.089,28 | 72.116,78 | 54.856,04 | 128.804,22 | 183.660,26 |
170 | 71.195,78 | 166,12 | 923,15 | 1.089,28 | 71.195,78 | 55.022,16 | 129.727,38 | 184.749,54 |
171 | 70.272,62 | 163,97 | 925,31 | 1.089,28 | 70.272,62 | 55.186,13 | 130.652,68 | 185.838,82 |
172 | 69.347,32 | 161,81 | 927,47 | 1.089,28 | 69.347,32 | 55.347,94 | 131.580,15 | 186.928,10 |
173 | 68.419,85 | 159,65 | 929,63 | 1.089,28 | 68.419,85 | 55.507,59 | 132.509,78 | 188.017,37 |
174 | 67.490,22 | 157,48 | 931,80 | 1.089,28 | 67.490,22 | 55.665,07 | 133.441,59 | 189.106,65 |
175 | 66.558,41 | 155,30 | 933,98 | 1.089,28 | 66.558,41 | 55.820,37 | 134.375,56 | 190.195,93 |
176 | 65.624,44 | 153,12 | 936,15 | 1.089,28 | 65.624,44 | 55.973,49 | 135.311,72 | 191.285,21 |
177 | 64.688,28 | 150,94 | 938,34 | 1.089,28 | 64.688,28 | 56.124,43 | 136.250,05 | 192.374,49 |
178 | 63.749,95 | 148,75 | 940,53 | 1.089,28 | 63.749,95 | 56.273,18 | 137.190,58 | 193.463,77 |
179 | 62.809,42 | 146,56 | 942,72 | 1.089,28 | 62.809,42 | 56.419,74 | 138.133,31 | 194.553,04 |
180 | 61.866,69 | 144,36 | 944,92 | 1.089,28 | 61.866,69 | 56.564,09 | 139.078,23 | 195.642,32 |
181 | 60.921,77 | 142,15 | 947,13 | 1.089,28 | 60.921,77 | 56.706,24 | 140.025,36 | 196.731,60 |
182 | 59.974,64 | 139,94 | 949,34 | 1.089,28 | 59.974,64 | 56.846,18 | 140.974,69 | 197.820,88 |
183 | 59.025,31 | 137,73 | 951,55 | 1.089,28 | 59.025,31 | 56.983,91 | 141.926,25 | 198.910,16 |
184 | 58.073,75 | 135,51 | 953,77 | 1.089,28 | 58.073,75 | 57.119,42 | 142.880,02 | 199.999,44 |
185 | 57.119,98 | 133,28 | 956,00 | 1.089,28 | 57.119,98 | 57.252,70 | 143.836,02 | 201.088,71 |
186 | 56.163,98 | 131,05 | 958,23 | 1.089,28 | 56.163,98 | 57.383,74 | 144.794,25 | 202.177,99 |
187 | 55.205,75 | 128,81 | 960,46 | 1.089,28 | 55.205,75 | 57.512,56 | 145.754,71 | 203.267,27 |
188 | 54.245,29 | 126,57 | 962,71 | 1.089,28 | 54.245,29 | 57.639,13 | 146.717,42 | 204.356,55 |
189 | 53.282,58 | 124,33 | 964,95 | 1.089,28 | 53.282,58 | 57.763,46 | 147.682,37 | 205.445,83 |
190 | 52.317,63 | 122,07 | 967,20 | 1.089,28 | 52.317,63 | 57.885,53 | 148.649,57 | 206.535,11 |
191 | 51.350,43 | 119,82 | 969,46 | 1.089,28 | 51.350,43 | 58.005,35 | 149.619,03 | 207.624,38 |
192 | 50.380,97 | 117,56 | 971,72 | 1.089,28 | 50.380,97 | 58.122,90 | 150.590,76 | 208.713,66 |
193 | 49.409,24 | 115,29 | 973,99 | 1.089,28 | 49.409,24 | 58.238,19 | 151.564,75 | 209.802,94 |
194 | 48.435,25 | 113,02 | 976,26 | 1.089,28 | 48.435,25 | 58.351,21 | 152.541,01 | 210.892,22 |
195 | 47.458,99 | 110,74 | 978,54 | 1.089,28 | 47.458,99 | 58.461,95 | 153.519,55 | 211.981,50 |
196 | 46.480,45 | 108,45 | 980,82 | 1.089,28 | 46.480,45 | 58.570,40 | 154.500,38 | 213.070,78 |
197 | 45.499,62 | 106,17 | 983,11 | 1.089,28 | 45.499,62 | 58.676,57 | 155.483,49 | 214.160,05 |
198 | 44.516,51 | 103,87 | 985,41 | 1.089,28 | 44.516,51 | 58.780,44 | 156.468,89 | 215.249,33 |
199 | 43.531,11 | 101,57 | 987,71 | 1.089,28 | 43.531,11 | 58.882,01 | 157.456,60 | 216.338,61 |
200 | 42.543,40 | 99,27 | 990,01 | 1.089,28 | 42.543,40 | 58.981,28 | 158.446,61 | 217.427,89 |
201 | 41.553,39 | 96,96 | 992,32 | 1.089,28 | 41.553,39 | 59.078,24 | 159.438,93 | 218.517,17 |
202 | 40.561,07 | 94,64 | 994,64 | 1.089,28 | 40.561,07 | 59.172,88 | 160.433,57 | 219.606,45 |
203 | 39.566,43 | 92,32 | 996,96 | 1.089,28 | 39.566,43 | 59.265,20 | 161.430,52 | 220.695,72 |
204 | 38.569,48 | 90,00 | 999,28 | 1.089,28 | 38.569,48 | 59.355,20 | 162.429,81 | 221.785,00 |
205 | 37.570,19 | 87,66 | 1.001,61 | 1.089,28 | 37.570,19 | 59.442,86 | 163.431,42 | 222.874,28 |
206 | 36.568,58 | 85,33 | 1.003,95 | 1.089,28 | 36.568,58 | 59.528,19 | 164.435,37 | 223.963,56 |
207 | 35.564,63 | 82,98 | 1.006,29 | 1.089,28 | 35.564,63 | 59.611,17 | 165.441,67 | 225.052,84 |
208 | 34.558,33 | 80,64 | 1.008,64 | 1.089,28 | 34.558,33 | 59.691,81 | 166.450,31 | 226.142,12 |
209 | 33.549,69 | 78,28 | 1.011,00 | 1.089,28 | 33.549,69 | 59.770,09 | 167.461,30 | 227.231,39 |
210 | 32.538,70 | 75,92 | 1.013,35 | 1.089,28 | 32.538,70 | 59.846,01 | 168.474,66 | 228.320,67 |
211 | 31.525,34 | 73,56 | 1.015,72 | 1.089,28 | 31.525,34 | 59.919,57 | 169.490,38 | 229.409,95 |
212 | 30.509,62 | 71,19 | 1.018,09 | 1.089,28 | 30.509,62 | 59.990,76 | 170.508,47 | 230.499,23 |
213 | 29.491,53 | 68,81 | 1.020,46 | 1.089,28 | 29.491,53 | 60.059,57 | 171.528,93 | 231.588,51 |
214 | 28.471,07 | 66,43 | 1.022,85 | 1.089,28 | 28.471,07 | 60.126,01 | 172.551,78 | 232.677,79 |
215 | 27.448,22 | 64,05 | 1.025,23 | 1.089,28 | 27.448,22 | 60.190,05 | 173.577,01 | 233.767,06 |
216 | 26.422,99 | 61,65 | 1.027,62 | 1.089,28 | 26.422,99 | 60.251,71 | 174.604,64 | 234.856,34 |
217 | 25.395,36 | 59,26 | 1.030,02 | 1.089,28 | 25.395,36 | 60.310,96 | 175.634,66 | 235.945,62 |
218 | 24.365,34 | 56,85 | 1.032,43 | 1.089,28 | 24.365,34 | 60.367,81 | 176.667,08 | 237.034,90 |
219 | 23.332,92 | 54,44 | 1.034,83 | 1.089,28 | 23.332,92 | 60.422,26 | 177.701,92 | 238.124,18 |
220 | 22.298,08 | 52,03 | 1.037,25 | 1.089,28 | 22.298,08 | 60.474,29 | 178.739,17 | 239.213,46 |
221 | 21.260,83 | 49,61 | 1.039,67 | 1.089,28 | 21.260,83 | 60.523,90 | 179.778,84 | 240.302,73 |
222 | 20.221,16 | 47,18 | 1.042,10 | 1.089,28 | 20.221,16 | 60.571,08 | 180.820,93 | 241.392,01 |
223 | 19.179,07 | 44,75 | 1.044,53 | 1.089,28 | 19.179,07 | 60.615,83 | 181.865,46 | 242.481,29 |
224 | 18.134,54 | 42,31 | 1.046,96 | 1.089,28 | 18.134,54 | 60.658,14 | 182.912,42 | 243.570,57 |
225 | 17.087,58 | 39,87 | 1.049,41 | 1.089,28 | 17.087,58 | 60.698,01 | 183.961,83 | 244.659,85 |
226 | 16.038,17 | 37,42 | 1.051,86 | 1.089,28 | 16.038,17 | 60.735,44 | 185.013,69 | 245.749,13 |
227 | 14.986,31 | 34,97 | 1.054,31 | 1.089,28 | 14.986,31 | 60.770,41 | 186.068,00 | 246.838,40 |
228 | 13.932,00 | 32,51 | 1.056,77 | 1.089,28 | 13.932,00 | 60.802,91 | 187.124,77 | 247.927,68 |
229 | 12.875,23 | 30,04 | 1.059,24 | 1.089,28 | 12.875,23 | 60.832,96 | 188.184,00 | 249.016,96 |
230 | 11.816,00 | 27,57 | 1.061,71 | 1.089,28 | 11.816,00 | 60.860,53 | 189.245,71 | 250.106,24 |
231 | 10.754,29 | 25,09 | 1.064,18 | 1.089,28 | 10.754,29 | 60.885,62 | 190.309,90 | 251.195,52 |
232 | 9.690,10 | 22,61 | 1.066,67 | 1.089,28 | 9.690,10 | 60.908,23 | 191.376,57 | 252.284,80 |
233 | 8.623,43 | 20,12 | 1.069,16 | 1.089,28 | 8.623,43 | 60.928,35 | 192.445,72 | 253.374,07 |
234 | 7.554,28 | 17,63 | 1.071,65 | 1.089,28 | 7.554,28 | 60.945,98 | 193.517,37 | 254.463,35 |
235 | 6.482,63 | 15,13 | 1.074,15 | 1.089,28 | 6.482,63 | 60.961,10 | 194.591,53 | 255.552,63 |
236 | 5.408,47 | 12,62 | 1.076,66 | 1.089,28 | 5.408,47 | 60.973,72 | 195.668,19 | 256.641,91 |
237 | 4.331,81 | 10,11 | 1.079,17 | 1.089,28 | 4.331,81 | 60.983,83 | 196.747,36 | 257.731,19 |
238 | 3.252,64 | 7,59 | 1.081,69 | 1.089,28 | 3.252,64 | 60.991,42 | 197.829,04 | 258.820,47 |
239 | 2.170,96 | 5,07 | 1.084,21 | 1.089,28 | 2.170,96 | 60.996,49 | 198.913,26 | 259.909,74 |
240 | 1.086,74 | 2,54 | 1.086,74 | 1.089,28 | 1.086,74 | 60.999,02 | 200.000,00 | 260.999,02 |
- 64.556,32€
- Zinsanteil
- 1.104,20€
- Monatsrate
- 2,95%
- Sollzins p.a.
- 2,99%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 491,67 | 612,53 | 1.104,20 | 199.387,47 | 491,67 | 612,53 | 1.104,20 |
2 | 199.387,47 | 490,16 | 614,04 | 1.104,20 | 199.387,47 | 531,13 | 1.226,56 | 1.757,70 |
3 | 198.773,44 | 488,65 | 615,54 | 1.104,20 | 198.773,44 | 1.019,78 | 1.842,11 | 2.861,89 |
4 | 198.157,89 | 487,14 | 617,06 | 1.104,20 | 198.157,89 | 1.506,92 | 2.459,17 | 3.966,09 |
5 | 197.540,83 | 485,62 | 618,57 | 1.104,20 | 197.540,83 | 1.992,54 | 3.077,74 | 5.070,29 |
6 | 196.922,26 | 484,10 | 620,10 | 1.104,20 | 196.922,26 | 2.476,64 | 3.697,84 | 6.174,48 |
7 | 196.302,16 | 482,58 | 621,62 | 1.104,20 | 196.302,16 | 2.959,22 | 4.319,46 | 7.278,68 |
8 | 195.680,54 | 481,05 | 623,15 | 1.104,20 | 195.680,54 | 3.440,27 | 4.942,60 | 8.382,87 |
9 | 195.057,40 | 479,52 | 624,68 | 1.104,20 | 195.057,40 | 3.919,78 | 5.567,28 | 9.487,07 |
10 | 194.432,72 | 477,98 | 626,22 | 1.104,20 | 194.432,72 | 4.397,77 | 6.193,50 | 10.591,26 |
11 | 193.806,50 | 476,44 | 627,75 | 1.104,20 | 193.806,50 | 4.874,21 | 6.821,25 | 11.695,46 |
12 | 193.178,75 | 474,90 | 629,30 | 1.104,20 | 193.178,75 | 5.349,10 | 7.450,55 | 12.799,66 |
13 | 192.549,45 | 473,35 | 630,85 | 1.104,20 | 192.549,45 | 5.822,45 | 8.081,40 | 13.903,85 |
14 | 191.918,60 | 471,80 | 632,40 | 1.104,20 | 191.918,60 | 6.294,25 | 8.713,79 | 15.008,05 |
15 | 191.286,21 | 470,25 | 633,95 | 1.104,20 | 191.286,21 | 6.764,50 | 9.347,74 | 16.112,24 |
16 | 190.652,26 | 468,69 | 635,51 | 1.104,20 | 190.652,26 | 7.233,19 | 9.983,25 | 17.216,44 |
17 | 190.016,75 | 467,12 | 637,07 | 1.104,20 | 190.016,75 | 7.700,31 | 10.620,33 | 18.320,64 |
18 | 189.379,67 | 465,56 | 638,64 | 1.104,20 | 189.379,67 | 8.165,87 | 11.258,96 | 19.424,83 |
19 | 188.741,04 | 463,99 | 640,21 | 1.104,20 | 188.741,04 | 8.629,86 | 11.899,17 | 20.529,03 |
20 | 188.100,83 | 462,41 | 641,78 | 1.104,20 | 188.100,83 | 9.092,27 | 12.540,95 | 21.633,22 |
21 | 187.459,05 | 460,84 | 643,36 | 1.104,20 | 187.459,05 | 9.553,11 | 13.184,31 | 22.737,42 |
22 | 186.815,69 | 459,26 | 644,94 | 1.104,20 | 186.815,69 | 10.012,36 | 13.829,25 | 23.841,62 |
23 | 186.170,75 | 457,67 | 646,53 | 1.104,20 | 186.170,75 | 10.470,03 | 14.475,78 | 24.945,81 |
24 | 185.524,22 | 456,08 | 648,12 | 1.104,20 | 185.524,22 | 10.926,11 | 15.123,89 | 26.050,01 |
25 | 184.876,11 | 454,49 | 649,71 | 1.104,20 | 184.876,11 | 11.380,60 | 15.773,60 | 27.154,20 |
26 | 184.226,40 | 452,89 | 651,31 | 1.104,20 | 184.226,40 | 11.833,49 | 16.424,91 | 28.258,40 |
27 | 183.575,09 | 451,29 | 652,91 | 1.104,20 | 183.575,09 | 12.284,78 | 17.077,82 | 29.362,60 |
28 | 182.922,18 | 449,68 | 654,51 | 1.104,20 | 182.922,18 | 12.734,46 | 17.732,33 | 30.466,79 |
29 | 182.267,67 | 448,07 | 656,12 | 1.104,20 | 182.267,67 | 13.182,54 | 18.388,45 | 31.570,99 |
30 | 181.611,55 | 446,46 | 657,73 | 1.104,20 | 181.611,55 | 13.629,00 | 19.046,18 | 32.675,18 |
31 | 180.953,82 | 444,84 | 659,35 | 1.104,20 | 180.953,82 | 14.073,85 | 19.705,53 | 33.779,38 |
32 | 180.294,47 | 443,22 | 660,97 | 1.104,20 | 180.294,47 | 14.517,07 | 20.366,51 | 34.883,57 |
33 | 179.633,49 | 441,60 | 662,60 | 1.104,20 | 179.633,49 | 14.958,67 | 21.029,10 | 35.987,77 |
34 | 178.970,90 | 439,97 | 664,23 | 1.104,20 | 178.970,90 | 15.398,64 | 21.693,33 | 37.091,97 |
35 | 178.306,67 | 438,34 | 665,86 | 1.104,20 | 178.306,67 | 15.836,98 | 22.359,19 | 38.196,16 |
36 | 177.640,81 | 436,70 | 667,50 | 1.104,20 | 177.640,81 | 16.273,68 | 23.026,68 | 39.300,36 |
37 | 176.973,32 | 435,06 | 669,14 | 1.104,20 | 176.973,32 | 16.708,74 | 23.695,82 | 40.404,55 |
38 | 176.304,18 | 433,41 | 670,78 | 1.104,20 | 176.304,18 | 17.142,15 | 24.366,60 | 41.508,75 |
39 | 175.633,40 | 431,77 | 672,43 | 1.104,20 | 175.633,40 | 17.573,92 | 25.039,03 | 42.612,95 |
40 | 174.960,97 | 430,11 | 674,08 | 1.104,20 | 174.960,97 | 18.004,03 | 25.713,11 | 43.717,14 |
41 | 174.286,89 | 428,46 | 675,74 | 1.104,20 | 174.286,89 | 18.432,48 | 26.388,86 | 44.821,34 |
42 | 173.611,14 | 426,79 | 677,40 | 1.104,20 | 173.611,14 | 18.859,28 | 27.066,26 | 45.925,53 |
43 | 172.933,74 | 425,13 | 679,07 | 1.104,20 | 172.933,74 | 19.284,41 | 27.745,32 | 47.029,73 |
44 | 172.254,68 | 423,46 | 680,74 | 1.104,20 | 172.254,68 | 19.707,86 | 28.426,06 | 48.133,93 |
45 | 171.573,94 | 421,79 | 682,41 | 1.104,20 | 171.573,94 | 20.129,65 | 29.108,47 | 49.238,12 |
46 | 170.891,53 | 420,11 | 684,09 | 1.104,20 | 170.891,53 | 20.549,76 | 29.792,56 | 50.342,32 |
47 | 170.207,44 | 418,43 | 685,77 | 1.104,20 | 170.207,44 | 20.968,19 | 30.478,33 | 51.446,51 |
48 | 169.521,67 | 416,74 | 687,46 | 1.104,20 | 169.521,67 | 21.384,93 | 31.165,78 | 52.550,71 |
49 | 168.834,22 | 415,05 | 689,15 | 1.104,20 | 168.834,22 | 21.799,98 | 31.854,93 | 53.654,91 |
50 | 168.145,07 | 413,36 | 690,84 | 1.104,20 | 168.145,07 | 22.213,33 | 32.545,77 | 54.759,10 |
51 | 167.454,23 | 411,66 | 692,54 | 1.104,20 | 167.454,23 | 22.624,99 | 33.238,30 | 55.863,30 |
52 | 166.761,70 | 409,96 | 694,24 | 1.104,20 | 166.761,70 | 23.034,95 | 33.932,54 | 56.967,49 |
53 | 166.067,46 | 408,25 | 695,95 | 1.104,20 | 166.067,46 | 23.443,20 | 34.628,49 | 58.071,69 |
54 | 165.371,51 | 406,54 | 697,66 | 1.104,20 | 165.371,51 | 23.849,74 | 35.326,15 | 59.175,88 |
55 | 164.673,85 | 404,82 | 699,37 | 1.104,20 | 164.673,85 | 24.254,56 | 36.025,52 | 60.280,08 |
56 | 163.974,48 | 403,10 | 701,09 | 1.104,20 | 163.974,48 | 24.657,66 | 36.726,61 | 61.384,28 |
57 | 163.273,39 | 401,38 | 702,82 | 1.104,20 | 163.273,39 | 25.059,04 | 37.429,43 | 62.488,47 |
58 | 162.570,57 | 399,65 | 704,54 | 1.104,20 | 162.570,57 | 25.458,70 | 38.133,97 | 63.592,67 |
59 | 161.866,03 | 397,92 | 706,28 | 1.104,20 | 161.866,03 | 25.856,62 | 38.840,25 | 64.696,86 |
60 | 161.159,75 | 396,18 | 708,01 | 1.104,20 | 161.159,75 | 26.252,80 | 39.548,26 | 65.801,06 |
61 | 160.451,74 | 394,44 | 709,75 | 1.104,20 | 160.451,74 | 26.647,24 | 40.258,01 | 66.905,26 |
62 | 159.741,99 | 392,70 | 711,50 | 1.104,20 | 159.741,99 | 27.039,94 | 40.969,51 | 68.009,45 |
63 | 159.030,49 | 390,95 | 713,25 | 1.104,20 | 159.030,49 | 27.430,89 | 41.682,75 | 69.113,65 |
64 | 158.317,25 | 389,20 | 715,00 | 1.104,20 | 158.317,25 | 27.820,09 | 42.397,75 | 70.217,84 |
65 | 157.602,25 | 387,44 | 716,76 | 1.104,20 | 157.602,25 | 28.207,53 | 43.114,51 | 71.322,04 |
66 | 156.885,49 | 385,68 | 718,52 | 1.104,20 | 156.885,49 | 28.593,21 | 43.833,03 | 72.426,24 |
67 | 156.166,97 | 383,91 | 720,29 | 1.104,20 | 156.166,97 | 28.977,12 | 44.553,32 | 73.530,43 |
68 | 155.446,68 | 382,14 | 722,06 | 1.104,20 | 155.446,68 | 29.359,26 | 45.275,37 | 74.634,63 |
69 | 154.724,63 | 380,36 | 723,83 | 1.104,20 | 154.724,63 | 29.739,62 | 45.999,20 | 75.738,82 |
70 | 154.000,80 | 378,59 | 725,61 | 1.104,20 | 154.000,80 | 30.118,21 | 46.724,81 | 76.843,02 |
71 | 153.275,19 | 376,80 | 727,39 | 1.104,20 | 153.275,19 | 30.495,01 | 47.452,21 | 77.947,22 |
72 | 152.547,79 | 375,01 | 729,18 | 1.104,20 | 152.547,79 | 30.870,02 | 48.181,39 | 79.051,41 |
73 | 151.818,61 | 373,22 | 730,98 | 1.104,20 | 151.818,61 | 31.243,24 | 48.912,37 | 80.155,61 |
74 | 151.087,63 | 371,42 | 732,77 | 1.104,20 | 151.087,63 | 31.614,67 | 49.645,14 | 81.259,80 |
75 | 150.354,86 | 369,62 | 734,57 | 1.104,20 | 150.354,86 | 31.984,29 | 50.379,71 | 82.364,00 |
76 | 149.620,29 | 367,82 | 736,38 | 1.104,20 | 149.620,29 | 32.352,10 | 51.116,09 | 83.468,19 |
77 | 148.883,91 | 366,01 | 738,19 | 1.104,20 | 148.883,91 | 32.718,11 | 51.854,28 | 84.572,39 |
78 | 148.145,72 | 364,19 | 740,00 | 1.104,20 | 148.145,72 | 33.082,30 | 52.594,28 | 85.676,59 |
79 | 147.405,72 | 362,37 | 741,82 | 1.104,20 | 147.405,72 | 33.444,67 | 53.336,11 | 86.780,78 |
80 | 146.663,89 | 360,55 | 743,65 | 1.104,20 | 146.663,89 | 33.805,22 | 54.079,76 | 87.884,98 |
81 | 145.920,24 | 358,72 | 745,48 | 1.104,20 | 145.920,24 | 34.163,94 | 54.825,23 | 88.989,17 |
82 | 145.174,77 | 356,89 | 747,31 | 1.104,20 | 145.174,77 | 34.520,83 | 55.572,54 | 90.093,37 |
83 | 144.427,46 | 355,05 | 749,15 | 1.104,20 | 144.427,46 | 34.875,88 | 56.321,68 | 91.197,57 |
84 | 143.678,32 | 353,21 | 750,99 | 1.104,20 | 143.678,32 | 35.229,09 | 57.072,67 | 92.301,76 |
85 | 142.927,33 | 351,36 | 752,83 | 1.104,20 | 142.927,33 | 35.580,46 | 57.825,50 | 93.405,96 |
86 | 142.174,50 | 349,51 | 754,68 | 1.104,20 | 142.174,50 | 35.929,97 | 58.580,19 | 94.510,15 |
87 | 141.419,81 | 347,66 | 756,54 | 1.104,20 | 141.419,81 | 36.277,62 | 59.336,73 | 95.614,35 |
88 | 140.663,27 | 345,80 | 758,40 | 1.104,20 | 140.663,27 | 36.623,42 | 60.095,12 | 96.718,55 |
89 | 139.904,88 | 343,93 | 760,26 | 1.104,20 | 139.904,88 | 36.967,35 | 60.855,39 | 97.822,74 |
90 | 139.144,61 | 342,06 | 762,13 | 1.104,20 | 139.144,61 | 37.309,42 | 61.617,52 | 98.926,94 |
91 | 138.382,48 | 340,19 | 764,01 | 1.104,20 | 138.382,48 | 37.649,61 | 62.381,53 | 100.031,13 |
92 | 137.618,47 | 338,31 | 765,88 | 1.104,20 | 137.618,47 | 37.987,92 | 63.147,41 | 101.135,33 |
93 | 136.852,59 | 336,43 | 767,77 | 1.104,20 | 136.852,59 | 38.324,35 | 63.915,18 | 102.239,53 |
94 | 136.084,82 | 334,54 | 769,65 | 1.104,20 | 136.084,82 | 38.658,89 | 64.684,83 | 103.343,72 |
95 | 135.315,17 | 332,65 | 771,55 | 1.104,20 | 135.315,17 | 38.991,54 | 65.456,38 | 104.447,92 |
96 | 134.543,62 | 330,75 | 773,44 | 1.104,20 | 134.543,62 | 39.322,29 | 66.229,82 | 105.552,11 |
97 | 133.770,18 | 328,85 | 775,34 | 1.104,20 | 133.770,18 | 39.651,15 | 67.005,16 | 106.656,31 |
98 | 132.994,84 | 326,95 | 777,25 | 1.104,20 | 132.994,84 | 39.978,09 | 67.782,41 | 107.760,51 |
99 | 132.217,59 | 325,03 | 779,16 | 1.104,20 | 132.217,59 | 40.303,13 | 68.561,57 | 108.864,70 |
100 | 131.438,43 | 323,12 | 781,08 | 1.104,20 | 131.438,43 | 40.626,25 | 69.342,65 | 109.968,90 |
101 | 130.657,35 | 321,20 | 783,00 | 1.104,20 | 130.657,35 | 40.947,45 | 70.125,65 | 111.073,09 |
102 | 129.874,35 | 319,27 | 784,92 | 1.104,20 | 129.874,35 | 41.266,72 | 70.910,57 | 112.177,29 |
103 | 129.089,43 | 317,34 | 786,85 | 1.104,20 | 129.089,43 | 41.584,06 | 71.697,42 | 113.281,48 |
104 | 128.302,58 | 315,41 | 788,79 | 1.104,20 | 128.302,58 | 41.899,48 | 72.486,21 | 114.385,68 |
105 | 127.513,79 | 313,47 | 790,72 | 1.104,20 | 127.513,79 | 42.212,95 | 73.276,93 | 115.489,88 |
106 | 126.723,07 | 311,53 | 792,67 | 1.104,20 | 126.723,07 | 42.524,47 | 74.069,60 | 116.594,07 |
107 | 125.930,40 | 309,58 | 794,62 | 1.104,20 | 125.930,40 | 42.834,05 | 74.864,21 | 117.698,27 |
108 | 125.135,79 | 307,63 | 796,57 | 1.104,20 | 125.135,79 | 43.141,68 | 75.660,79 | 118.802,46 |
109 | 124.339,21 | 305,67 | 798,53 | 1.104,20 | 124.339,21 | 43.447,35 | 76.459,31 | 119.906,66 |
110 | 123.540,69 | 303,70 | 800,49 | 1.104,20 | 123.540,69 | 43.751,05 | 77.259,81 | 121.010,86 |
111 | 122.740,19 | 301,74 | 802,46 | 1.104,20 | 122.740,19 | 44.052,79 | 78.062,27 | 122.115,05 |
112 | 121.937,73 | 299,76 | 804,43 | 1.104,20 | 121.937,73 | 44.352,55 | 78.866,70 | 123.219,25 |
113 | 121.133,30 | 297,79 | 806,41 | 1.104,20 | 121.133,30 | 44.650,34 | 79.673,11 | 124.323,44 |
114 | 120.326,89 | 295,80 | 808,39 | 1.104,20 | 120.326,89 | 44.946,14 | 80.481,50 | 125.427,64 |
115 | 119.518,50 | 293,82 | 810,38 | 1.104,20 | 119.518,50 | 45.239,96 | 81.291,88 | 126.531,84 |
116 | 118.708,12 | 291,82 | 812,37 | 1.104,20 | 118.708,12 | 45.531,78 | 82.104,25 | 127.636,03 |
117 | 117.895,75 | 289,83 | 814,37 | 1.104,20 | 117.895,75 | 45.821,61 | 82.918,62 | 128.740,23 |
118 | 117.081,38 | 287,83 | 816,37 | 1.104,20 | 117.081,38 | 46.109,43 | 83.734,99 | 129.844,42 |
119 | 116.265,01 | 285,82 | 818,38 | 1.104,20 | 116.265,01 | 46.395,25 | 84.553,37 | 130.948,62 |
120 | 115.446,63 | 283,81 | 820,39 | 1.104,20 | 115.446,63 | 46.679,06 | 85.373,76 | 132.052,82 |
121 | 114.626,24 | 281,79 | 822,41 | 1.104,20 | 114.626,24 | 46.960,85 | 86.196,16 | 133.157,01 |
122 | 113.803,84 | 279,77 | 824,43 | 1.104,20 | 113.803,84 | 47.240,61 | 87.020,59 | 134.261,21 |
123 | 112.979,41 | 277,74 | 826,45 | 1.104,20 | 112.979,41 | 47.518,36 | 87.847,05 | 135.365,40 |
124 | 112.152,95 | 275,71 | 828,49 | 1.104,20 | 112.152,95 | 47.794,06 | 88.675,53 | 136.469,60 |
125 | 111.324,47 | 273,67 | 830,52 | 1.104,20 | 111.324,47 | 48.067,74 | 89.506,06 | 137.573,79 |
126 | 110.493,94 | 271,63 | 832,56 | 1.104,20 | 110.493,94 | 48.339,37 | 90.338,62 | 138.677,99 |
127 | 109.661,38 | 269,58 | 834,61 | 1.104,20 | 109.661,38 | 48.608,95 | 91.173,23 | 139.782,19 |
128 | 108.826,77 | 267,53 | 836,66 | 1.104,20 | 108.826,77 | 48.876,48 | 92.009,90 | 140.886,38 |
129 | 107.990,10 | 265,48 | 838,72 | 1.104,20 | 107.990,10 | 49.141,96 | 92.848,62 | 141.990,58 |
130 | 107.151,38 | 263,41 | 840,78 | 1.104,20 | 107.151,38 | 49.405,37 | 93.689,40 | 143.094,77 |
131 | 106.310,60 | 261,35 | 842,85 | 1.104,20 | 106.310,60 | 49.666,72 | 94.532,25 | 144.198,97 |
132 | 105.467,75 | 259,27 | 844,92 | 1.104,20 | 105.467,75 | 49.926,00 | 95.377,17 | 145.303,17 |
133 | 104.622,83 | 257,20 | 847,00 | 1.104,20 | 104.622,83 | 50.183,19 | 96.224,17 | 146.407,36 |
134 | 103.775,83 | 255,12 | 849,08 | 1.104,20 | 103.775,83 | 50.438,31 | 97.073,25 | 147.511,56 |
135 | 102.926,75 | 253,03 | 851,17 | 1.104,20 | 102.926,75 | 50.691,34 | 97.924,42 | 148.615,75 |
136 | 102.075,58 | 250,94 | 853,26 | 1.104,20 | 102.075,58 | 50.942,27 | 98.777,68 | 149.719,95 |
137 | 101.222,32 | 248,84 | 855,36 | 1.104,20 | 101.222,32 | 51.191,11 | 99.633,03 | 150.824,15 |
138 | 100.366,97 | 246,74 | 857,46 | 1.104,20 | 100.366,97 | 51.437,85 | 100.490,49 | 151.928,34 |
139 | 99.509,51 | 244,63 | 859,57 | 1.104,20 | 99.509,51 | 51.682,47 | 101.350,06 | 153.032,54 |
140 | 98.649,94 | 242,51 | 861,68 | 1.104,20 | 98.649,94 | 51.924,99 | 102.211,74 | 154.136,73 |
141 | 97.788,26 | 240,40 | 863,80 | 1.104,20 | 97.788,26 | 52.165,39 | 103.075,54 | 155.240,93 |
142 | 96.924,46 | 238,27 | 865,92 | 1.104,20 | 96.924,46 | 52.403,66 | 103.941,47 | 156.345,13 |
143 | 96.058,53 | 236,14 | 868,05 | 1.104,20 | 96.058,53 | 52.639,80 | 104.809,52 | 157.449,32 |
144 | 95.190,48 | 234,01 | 870,19 | 1.104,20 | 95.190,48 | 52.873,81 | 105.679,71 | 158.553,52 |
145 | 94.320,29 | 231,87 | 872,33 | 1.104,20 | 94.320,29 | 53.105,68 | 106.552,03 | 159.657,71 |
146 | 93.447,97 | 229,73 | 874,47 | 1.104,20 | 93.447,97 | 53.335,41 | 107.426,50 | 160.761,91 |
147 | 92.573,50 | 227,58 | 876,62 | 1.104,20 | 92.573,50 | 53.562,99 | 108.303,12 | 161.866,10 |
148 | 91.696,88 | 225,42 | 878,77 | 1.104,20 | 91.696,88 | 53.788,41 | 109.181,89 | 162.970,30 |
149 | 90.818,11 | 223,26 | 880,93 | 1.104,20 | 90.818,11 | 54.011,67 | 110.062,83 | 164.074,50 |
150 | 89.937,17 | 221,10 | 883,10 | 1.104,20 | 89.937,17 | 54.232,76 | 110.945,93 | 165.178,69 |
151 | 89.054,07 | 218,92 | 885,27 | 1.104,20 | 89.054,07 | 54.451,69 | 111.831,20 | 166.282,89 |
152 | 88.168,80 | 216,75 | 887,45 | 1.104,20 | 88.168,80 | 54.668,44 | 112.718,65 | 167.387,08 |
153 | 87.281,35 | 214,57 | 889,63 | 1.104,20 | 87.281,35 | 54.883,00 | 113.608,28 | 168.491,28 |
154 | 86.391,72 | 212,38 | 891,82 | 1.104,20 | 86.391,72 | 55.095,38 | 114.500,09 | 169.595,48 |
155 | 85.499,91 | 210,19 | 894,01 | 1.104,20 | 85.499,91 | 55.305,57 | 115.394,10 | 170.699,67 |
156 | 84.605,90 | 207,99 | 896,21 | 1.104,20 | 84.605,90 | 55.513,56 | 116.290,31 | 171.803,87 |
157 | 83.709,69 | 205,79 | 898,41 | 1.104,20 | 83.709,69 | 55.719,35 | 117.188,72 | 172.908,06 |
158 | 82.811,28 | 203,58 | 900,62 | 1.104,20 | 82.811,28 | 55.922,92 | 118.089,34 | 174.012,26 |
159 | 81.910,66 | 201,36 | 902,83 | 1.104,20 | 81.910,66 | 56.124,29 | 118.992,17 | 175.116,46 |
160 | 81.007,83 | 199,14 | 905,05 | 1.104,20 | 81.007,83 | 56.323,43 | 119.897,22 | 176.220,65 |
161 | 80.102,78 | 196,92 | 907,28 | 1.104,20 | 80.102,78 | 56.520,35 | 120.804,50 | 177.324,85 |
162 | 79.195,50 | 194,69 | 909,51 | 1.104,20 | 79.195,50 | 56.715,04 | 121.714,00 | 178.429,04 |
163 | 78.286,00 | 192,45 | 911,74 | 1.104,20 | 78.286,00 | 56.907,49 | 122.625,75 | 179.533,24 |
164 | 77.374,25 | 190,21 | 913,98 | 1.104,20 | 77.374,25 | 57.097,70 | 123.539,73 | 180.637,44 |
165 | 76.460,27 | 187,96 | 916,23 | 1.104,20 | 76.460,27 | 57.285,67 | 124.455,96 | 181.741,63 |
166 | 75.544,04 | 185,71 | 918,48 | 1.104,20 | 75.544,04 | 57.471,38 | 125.374,45 | 182.845,83 |
167 | 74.625,55 | 183,45 | 920,74 | 1.104,20 | 74.625,55 | 57.654,84 | 126.295,19 | 183.950,02 |
168 | 73.704,81 | 181,19 | 923,00 | 1.104,20 | 73.704,81 | 57.836,03 | 127.218,19 | 185.054,22 |
169 | 72.781,81 | 178,92 | 925,27 | 1.104,20 | 72.781,81 | 58.014,95 | 128.143,47 | 186.158,41 |
170 | 71.856,53 | 176,65 | 927,55 | 1.104,20 | 71.856,53 | 58.191,60 | 129.071,01 | 187.262,61 |
171 | 70.928,99 | 174,37 | 929,83 | 1.104,20 | 70.928,99 | 58.365,96 | 130.000,84 | 188.366,81 |
172 | 69.999,16 | 172,08 | 932,11 | 1.104,20 | 69.999,16 | 58.538,04 | 130.932,96 | 189.471,00 |
173 | 69.067,04 | 169,79 | 934,41 | 1.104,20 | 69.067,04 | 58.707,83 | 131.867,36 | 190.575,20 |
174 | 68.132,64 | 167,49 | 936,70 | 1.104,20 | 68.132,64 | 58.875,33 | 132.804,07 | 191.679,39 |
175 | 67.195,93 | 165,19 | 939,01 | 1.104,20 | 67.195,93 | 59.040,52 | 133.743,07 | 192.783,59 |
176 | 66.256,93 | 162,88 | 941,31 | 1.104,20 | 66.256,93 | 59.203,40 | 134.684,39 | 193.887,79 |
177 | 65.315,61 | 160,57 | 943,63 | 1.104,20 | 65.315,61 | 59.363,97 | 135.628,02 | 194.991,98 |
178 | 64.371,98 | 158,25 | 945,95 | 1.104,20 | 64.371,98 | 59.522,21 | 136.573,96 | 196.096,18 |
179 | 63.426,04 | 155,92 | 948,27 | 1.104,20 | 63.426,04 | 59.678,14 | 137.522,24 | 197.200,37 |
180 | 62.477,76 | 153,59 | 950,60 | 1.104,20 | 62.477,76 | 59.831,73 | 138.472,84 | 198.304,57 |
181 | 61.527,16 | 151,25 | 952,94 | 1.104,20 | 61.527,16 | 59.982,98 | 139.425,78 | 199.408,77 |
182 | 60.574,22 | 148,91 | 955,28 | 1.104,20 | 60.574,22 | 60.131,89 | 140.381,07 | 200.512,96 |
183 | 59.618,93 | 146,56 | 957,63 | 1.104,20 | 59.618,93 | 60.278,46 | 141.338,70 | 201.617,16 |
184 | 58.661,30 | 144,21 | 959,99 | 1.104,20 | 58.661,30 | 60.422,67 | 142.298,69 | 202.721,35 |
185 | 57.701,31 | 141,85 | 962,35 | 1.104,20 | 57.701,31 | 60.564,51 | 143.261,03 | 203.825,55 |
186 | 56.738,97 | 139,48 | 964,71 | 1.104,20 | 56.738,97 | 60.704,00 | 144.225,75 | 204.929,75 |
187 | 55.774,25 | 137,11 | 967,08 | 1.104,20 | 55.774,25 | 60.841,11 | 145.192,83 | 206.033,94 |
188 | 54.807,17 | 134,73 | 969,46 | 1.104,20 | 54.807,17 | 60.975,84 | 146.162,29 | 207.138,14 |
189 | 53.837,71 | 132,35 | 971,84 | 1.104,20 | 53.837,71 | 61.108,20 | 147.134,14 | 208.242,33 |
190 | 52.865,86 | 129,96 | 974,23 | 1.104,20 | 52.865,86 | 61.238,16 | 148.108,37 | 209.346,53 |
191 | 51.891,63 | 127,57 | 976,63 | 1.104,20 | 51.891,63 | 61.365,72 | 149.085,00 | 210.450,72 |
192 | 50.915,00 | 125,17 | 979,03 | 1.104,20 | 50.915,00 | 61.490,89 | 150.064,03 | 211.554,92 |
193 | 49.935,97 | 122,76 | 981,44 | 1.104,20 | 49.935,97 | 61.613,65 | 151.045,47 | 212.659,12 |
194 | 48.954,53 | 120,35 | 983,85 | 1.104,20 | 48.954,53 | 61.734,00 | 152.029,32 | 213.763,31 |
195 | 47.970,68 | 117,93 | 986,27 | 1.104,20 | 47.970,68 | 61.851,92 | 153.015,58 | 214.867,51 |
196 | 46.984,42 | 115,50 | 988,69 | 1.104,20 | 46.984,42 | 61.967,43 | 154.004,28 | 215.971,70 |
197 | 45.995,72 | 113,07 | 991,12 | 1.104,20 | 45.995,72 | 62.080,50 | 154.995,40 | 217.075,90 |
198 | 45.004,60 | 110,64 | 993,56 | 1.104,20 | 45.004,60 | 62.191,14 | 155.988,96 | 218.180,10 |
199 | 44.011,04 | 108,19 | 996,00 | 1.104,20 | 44.011,04 | 62.299,33 | 156.984,96 | 219.284,29 |
200 | 43.015,04 | 105,75 | 998,45 | 1.104,20 | 43.015,04 | 62.405,08 | 157.983,41 | 220.388,49 |
201 | 42.016,59 | 103,29 | 1.000,91 | 1.104,20 | 42.016,59 | 62.508,37 | 158.984,32 | 221.492,68 |
202 | 41.015,68 | 100,83 | 1.003,37 | 1.104,20 | 41.015,68 | 62.609,20 | 159.987,68 | 222.596,88 |
203 | 40.012,32 | 98,36 | 1.005,83 | 1.104,20 | 40.012,32 | 62.707,56 | 160.993,52 | 223.701,08 |
204 | 39.006,48 | 95,89 | 1.008,30 | 1.104,20 | 39.006,48 | 62.803,45 | 162.001,82 | 224.805,27 |
205 | 37.998,18 | 93,41 | 1.010,78 | 1.104,20 | 37.998,18 | 62.896,86 | 163.012,60 | 225.909,47 |
206 | 36.987,40 | 90,93 | 1.013,27 | 1.104,20 | 36.987,40 | 62.987,79 | 164.025,87 | 227.013,66 |
207 | 35.974,13 | 88,44 | 1.015,76 | 1.104,20 | 35.974,13 | 63.076,23 | 165.041,63 | 228.117,86 |
208 | 34.958,37 | 85,94 | 1.018,26 | 1.104,20 | 34.958,37 | 63.162,17 | 166.059,89 | 229.222,06 |
209 | 33.940,11 | 83,44 | 1.020,76 | 1.104,20 | 33.940,11 | 63.245,60 | 167.080,65 | 230.326,25 |
210 | 32.919,35 | 80,93 | 1.023,27 | 1.104,20 | 32.919,35 | 63.326,53 | 168.103,92 | 231.430,45 |
211 | 31.896,08 | 78,41 | 1.025,78 | 1.104,20 | 31.896,08 | 63.404,94 | 169.129,70 | 232.534,64 |
212 | 30.870,30 | 75,89 | 1.028,31 | 1.104,20 | 30.870,30 | 63.480,83 | 170.158,01 | 233.638,84 |
213 | 29.841,99 | 73,36 | 1.030,83 | 1.104,20 | 29.841,99 | 63.554,19 | 171.188,84 | 234.743,04 |
214 | 28.811,16 | 70,83 | 1.033,37 | 1.104,20 | 28.811,16 | 63.625,02 | 172.222,21 | 235.847,23 |
215 | 27.777,79 | 68,29 | 1.035,91 | 1.104,20 | 27.777,79 | 63.693,31 | 173.258,12 | 236.951,43 |
216 | 26.741,88 | 65,74 | 1.038,46 | 1.104,20 | 26.741,88 | 63.759,05 | 174.296,58 | 238.055,62 |
217 | 25.703,42 | 63,19 | 1.041,01 | 1.104,20 | 25.703,42 | 63.822,23 | 175.337,58 | 239.159,82 |
218 | 24.662,42 | 60,63 | 1.043,57 | 1.104,20 | 24.662,42 | 63.882,86 | 176.381,15 | 240.264,01 |
219 | 23.618,85 | 58,06 | 1.046,13 | 1.104,20 | 23.618,85 | 63.940,93 | 177.427,29 | 241.368,21 |
220 | 22.572,71 | 55,49 | 1.048,70 | 1.104,20 | 22.572,71 | 63.996,42 | 178.475,99 | 242.472,41 |
221 | 21.524,01 | 52,91 | 1.051,28 | 1.104,20 | 21.524,01 | 64.049,33 | 179.527,27 | 243.576,60 |
222 | 20.472,73 | 50,33 | 1.053,87 | 1.104,20 | 20.472,73 | 64.099,66 | 180.581,14 | 244.680,80 |
223 | 19.418,86 | 47,74 | 1.056,46 | 1.104,20 | 19.418,86 | 64.147,40 | 181.637,60 | 245.784,99 |
224 | 18.362,40 | 45,14 | 1.059,06 | 1.104,20 | 18.362,40 | 64.192,54 | 182.696,65 | 246.889,19 |
225 | 17.303,35 | 42,54 | 1.061,66 | 1.104,20 | 17.303,35 | 64.235,07 | 183.758,31 | 247.993,39 |
226 | 16.241,69 | 39,93 | 1.064,27 | 1.104,20 | 16.241,69 | 64.275,00 | 184.822,58 | 249.097,58 |
227 | 15.177,42 | 37,31 | 1.066,88 | 1.104,20 | 15.177,42 | 64.312,31 | 185.889,46 | 250.201,78 |
228 | 14.110,54 | 34,69 | 1.069,51 | 1.104,20 | 14.110,54 | 64.347,00 | 186.958,97 | 251.305,97 |
229 | 13.041,03 | 32,06 | 1.072,14 | 1.104,20 | 13.041,03 | 64.379,06 | 188.031,11 | 252.410,17 |
230 | 11.968,89 | 29,42 | 1.074,77 | 1.104,20 | 11.968,89 | 64.408,48 | 189.105,88 | 253.514,37 |
231 | 10.894,12 | 26,78 | 1.077,41 | 1.104,20 | 10.894,12 | 64.435,27 | 190.183,30 | 254.618,56 |
232 | 9.816,70 | 24,13 | 1.080,06 | 1.104,20 | 9.816,70 | 64.459,40 | 191.263,36 | 255.722,76 |
233 | 8.736,64 | 21,48 | 1.082,72 | 1.104,20 | 8.736,64 | 64.480,88 | 192.346,08 | 256.826,95 |
234 | 7.653,92 | 18,82 | 1.085,38 | 1.104,20 | 7.653,92 | 64.499,69 | 193.431,46 | 257.931,15 |
235 | 6.568,54 | 16,15 | 1.088,05 | 1.104,20 | 6.568,54 | 64.515,84 | 194.519,51 | 259.035,35 |
236 | 5.480,49 | 13,47 | 1.090,72 | 1.104,20 | 5.480,49 | 64.529,31 | 195.610,23 | 260.139,54 |
237 | 4.389,77 | 10,79 | 1.093,40 | 1.104,20 | 4.389,77 | 64.540,10 | 196.703,63 | 261.243,74 |
238 | 3.296,37 | 8,10 | 1.096,09 | 1.104,20 | 3.296,37 | 64.548,21 | 197.799,73 | 262.347,93 |
239 | 2.200,27 | 5,41 | 1.098,79 | 1.104,20 | 2.200,27 | 64.553,62 | 198.898,51 | 263.452,13 |
240 | 1.101,49 | 2,71 | 1.101,49 | 1.104,20 | 1.101,49 | 64.556,32 | 200.000,00 | 264.556,32 |
- 67.422,96€
- Zinsanteil
- 1.116,22€
- Monatsrate
- 3,07%
- Sollzins p.a.
- 3,13%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 511,67 | 604,55 | 1.116,22 | 199.395,45 | 511,67 | 604,55 | 1.116,22 |
2 | 199.395,45 | 510,12 | 606,10 | 1.116,22 | 199.395,45 | 552,76 | 1.210,65 | 1.763,41 |
3 | 198.789,35 | 508,57 | 607,65 | 1.116,22 | 198.789,35 | 1.061,33 | 1.818,29 | 2.879,62 |
4 | 198.181,71 | 507,01 | 609,20 | 1.116,22 | 198.181,71 | 1.568,34 | 2.427,50 | 3.995,84 |
5 | 197.572,50 | 505,46 | 610,76 | 1.116,22 | 197.572,50 | 2.073,80 | 3.038,26 | 5.112,06 |
6 | 196.961,74 | 503,89 | 612,32 | 1.116,22 | 196.961,74 | 2.577,69 | 3.650,58 | 6.228,27 |
7 | 196.349,42 | 502,33 | 613,89 | 1.116,22 | 196.349,42 | 3.080,02 | 4.264,47 | 7.344,49 |
8 | 195.735,53 | 500,76 | 615,46 | 1.116,22 | 195.735,53 | 3.580,78 | 4.879,93 | 8.460,71 |
9 | 195.120,07 | 499,18 | 617,03 | 1.116,22 | 195.120,07 | 4.079,96 | 5.496,96 | 9.576,92 |
10 | 194.503,04 | 497,60 | 618,61 | 1.116,22 | 194.503,04 | 4.577,56 | 6.115,58 | 10.693,14 |
11 | 193.884,42 | 496,02 | 620,20 | 1.116,22 | 193.884,42 | 5.073,58 | 6.735,77 | 11.809,35 |
12 | 193.264,23 | 494,43 | 621,78 | 1.116,22 | 193.264,23 | 5.568,02 | 7.357,55 | 12.925,57 |
13 | 192.642,45 | 492,84 | 623,37 | 1.116,22 | 192.642,45 | 6.060,86 | 7.980,93 | 14.041,79 |
14 | 192.019,07 | 491,25 | 624,97 | 1.116,22 | 192.019,07 | 6.552,11 | 8.605,89 | 15.158,00 |
15 | 191.394,11 | 489,65 | 626,57 | 1.116,22 | 191.394,11 | 7.041,76 | 9.232,46 | 16.274,22 |
16 | 190.767,54 | 488,05 | 628,17 | 1.116,22 | 190.767,54 | 7.529,81 | 9.860,63 | 17.390,44 |
17 | 190.139,37 | 486,44 | 629,78 | 1.116,22 | 190.139,37 | 8.016,25 | 10.490,41 | 18.506,65 |
18 | 189.509,59 | 484,83 | 631,39 | 1.116,22 | 189.509,59 | 8.501,08 | 11.121,80 | 19.622,87 |
19 | 188.878,20 | 483,21 | 633,00 | 1.116,22 | 188.878,20 | 8.984,29 | 11.754,80 | 20.739,09 |
20 | 188.245,20 | 481,59 | 634,62 | 1.116,22 | 188.245,20 | 9.465,88 | 12.389,42 | 21.855,30 |
21 | 187.610,58 | 479,97 | 636,25 | 1.116,22 | 187.610,58 | 9.945,85 | 13.025,67 | 22.971,52 |
22 | 186.974,33 | 478,34 | 637,87 | 1.116,22 | 186.974,33 | 10.424,20 | 13.663,54 | 24.087,74 |
23 | 186.336,46 | 476,71 | 639,51 | 1.116,22 | 186.336,46 | 10.900,91 | 14.303,05 | 25.203,95 |
24 | 185.696,95 | 475,07 | 641,14 | 1.116,22 | 185.696,95 | 11.375,98 | 14.944,19 | 26.320,17 |
25 | 185.055,81 | 473,43 | 642,78 | 1.116,22 | 185.055,81 | 11.849,42 | 15.586,97 | 27.436,39 |
26 | 184.413,03 | 471,79 | 644,43 | 1.116,22 | 184.413,03 | 12.321,21 | 16.231,40 | 28.552,60 |
27 | 183.768,60 | 470,14 | 646,08 | 1.116,22 | 183.768,60 | 12.791,35 | 16.877,47 | 29.668,82 |
28 | 183.122,53 | 468,49 | 647,73 | 1.116,22 | 183.122,53 | 13.259,84 | 17.525,20 | 30.785,04 |
29 | 182.474,80 | 466,83 | 649,39 | 1.116,22 | 182.474,80 | 13.726,67 | 18.174,59 | 31.901,25 |
30 | 181.825,41 | 465,17 | 651,05 | 1.116,22 | 181.825,41 | 14.191,84 | 18.825,63 | 33.017,47 |
31 | 181.174,37 | 463,50 | 652,71 | 1.116,22 | 181.174,37 | 14.655,34 | 19.478,35 | 34.133,69 |
32 | 180.521,65 | 461,83 | 654,38 | 1.116,22 | 180.521,65 | 15.117,18 | 20.132,73 | 35.249,90 |
33 | 179.867,27 | 460,16 | 656,06 | 1.116,22 | 179.867,27 | 15.577,34 | 20.788,78 | 36.366,12 |
34 | 179.211,22 | 458,48 | 657,73 | 1.116,22 | 179.211,22 | 16.035,82 | 21.446,52 | 37.482,34 |
35 | 178.553,48 | 456,80 | 659,42 | 1.116,22 | 178.553,48 | 16.492,62 | 22.105,94 | 38.598,55 |
36 | 177.894,06 | 455,11 | 661,10 | 1.116,22 | 177.894,06 | 16.947,73 | 22.767,04 | 39.714,77 |
37 | 177.232,96 | 453,42 | 662,80 | 1.116,22 | 177.232,96 | 17.401,15 | 23.429,84 | 40.830,99 |
38 | 176.570,16 | 451,73 | 664,49 | 1.116,22 | 176.570,16 | 17.852,88 | 24.094,33 | 41.947,20 |
39 | 175.905,67 | 450,03 | 666,19 | 1.116,22 | 175.905,67 | 18.302,90 | 24.760,52 | 43.063,42 |
40 | 175.239,48 | 448,32 | 667,90 | 1.116,22 | 175.239,48 | 18.751,22 | 25.428,41 | 44.179,64 |
41 | 174.571,59 | 446,61 | 669,60 | 1.116,22 | 174.571,59 | 19.197,84 | 26.098,02 | 45.295,85 |
42 | 173.901,98 | 444,90 | 671,32 | 1.116,22 | 173.901,98 | 19.642,74 | 26.769,33 | 46.412,07 |
43 | 173.230,67 | 443,18 | 673,03 | 1.116,22 | 173.230,67 | 20.085,92 | 27.442,37 | 47.528,29 |
44 | 172.557,63 | 441,46 | 674,76 | 1.116,22 | 172.557,63 | 20.527,38 | 28.117,13 | 48.644,50 |
45 | 171.882,87 | 439,73 | 676,48 | 1.116,22 | 171.882,87 | 20.967,11 | 28.793,61 | 49.760,72 |
46 | 171.206,39 | 438,00 | 678,21 | 1.116,22 | 171.206,39 | 21.405,11 | 29.471,82 | 50.876,94 |
47 | 170.528,18 | 436,27 | 679,95 | 1.116,22 | 170.528,18 | 21.841,38 | 30.151,77 | 51.993,15 |
48 | 169.848,23 | 434,53 | 681,69 | 1.116,22 | 169.848,23 | 22.275,91 | 30.833,46 | 53.109,37 |
49 | 169.166,54 | 432,78 | 683,43 | 1.116,22 | 169.166,54 | 22.708,69 | 31.516,89 | 54.225,59 |
50 | 168.483,11 | 431,04 | 685,18 | 1.116,22 | 168.483,11 | 23.139,73 | 32.202,07 | 55.341,80 |
51 | 167.797,93 | 429,28 | 686,93 | 1.116,22 | 167.797,93 | 23.569,01 | 32.889,01 | 56.458,02 |
52 | 167.110,99 | 427,53 | 688,69 | 1.116,22 | 167.110,99 | 23.996,54 | 33.577,70 | 57.574,24 |
53 | 166.422,30 | 425,76 | 690,45 | 1.116,22 | 166.422,30 | 24.422,30 | 34.268,15 | 58.690,45 |
54 | 165.731,85 | 424,00 | 692,22 | 1.116,22 | 165.731,85 | 24.846,30 | 34.960,37 | 59.806,67 |
55 | 165.039,63 | 422,23 | 693,99 | 1.116,22 | 165.039,63 | 25.268,53 | 35.654,36 | 60.922,89 |
56 | 164.345,64 | 420,45 | 695,77 | 1.116,22 | 164.345,64 | 25.688,98 | 36.350,13 | 62.039,10 |
57 | 163.649,87 | 418,67 | 697,55 | 1.116,22 | 163.649,87 | 26.107,65 | 37.047,67 | 63.155,32 |
58 | 162.952,33 | 416,89 | 699,33 | 1.116,22 | 162.952,33 | 26.524,53 | 37.747,00 | 64.271,54 |
59 | 162.253,00 | 415,10 | 701,12 | 1.116,22 | 162.253,00 | 26.939,63 | 38.448,12 | 65.387,75 |
60 | 161.551,88 | 413,30 | 702,91 | 1.116,22 | 161.551,88 | 27.352,94 | 39.151,03 | 66.503,97 |
61 | 160.848,97 | 411,51 | 704,71 | 1.116,22 | 160.848,97 | 27.764,44 | 39.855,75 | 67.620,19 |
62 | 160.144,25 | 409,70 | 706,51 | 1.116,22 | 160.144,25 | 28.174,14 | 40.562,26 | 68.736,40 |
63 | 159.437,74 | 407,89 | 708,32 | 1.116,22 | 159.437,74 | 28.582,04 | 41.270,58 | 69.852,62 |
64 | 158.729,42 | 406,08 | 710,13 | 1.116,22 | 158.729,42 | 28.988,12 | 41.980,71 | 70.968,84 |
65 | 158.019,29 | 404,27 | 711,95 | 1.116,22 | 158.019,29 | 29.392,39 | 42.692,67 | 72.085,05 |
66 | 157.307,33 | 402,44 | 713,77 | 1.116,22 | 157.307,33 | 29.794,83 | 43.406,44 | 73.201,27 |
67 | 156.593,56 | 400,62 | 715,60 | 1.116,22 | 156.593,56 | 30.195,45 | 44.122,04 | 74.317,49 |
68 | 155.877,96 | 398,79 | 717,43 | 1.116,22 | 155.877,96 | 30.594,24 | 44.839,46 | 75.433,70 |
69 | 155.160,54 | 396,95 | 719,26 | 1.116,22 | 155.160,54 | 30.991,19 | 45.558,73 | 76.549,92 |
70 | 154.441,27 | 395,11 | 721,10 | 1.116,22 | 154.441,27 | 31.386,30 | 46.279,83 | 77.666,14 |
71 | 153.720,17 | 393,27 | 722,95 | 1.116,22 | 153.720,17 | 31.779,57 | 47.002,78 | 78.782,35 |
72 | 152.997,22 | 391,42 | 724,80 | 1.116,22 | 152.997,22 | 32.170,99 | 47.727,58 | 79.898,57 |
73 | 152.272,42 | 389,56 | 726,65 | 1.116,22 | 152.272,42 | 32.560,55 | 48.454,23 | 81.014,79 |
74 | 151.545,77 | 387,70 | 728,51 | 1.116,22 | 151.545,77 | 32.948,26 | 49.182,75 | 82.131,00 |
75 | 150.817,25 | 385,84 | 730,38 | 1.116,22 | 150.817,25 | 33.334,10 | 49.913,12 | 83.247,22 |
76 | 150.086,88 | 383,97 | 732,24 | 1.116,22 | 150.086,88 | 33.718,07 | 50.645,37 | 84.363,44 |
77 | 149.354,63 | 382,10 | 734,12 | 1.116,22 | 149.354,63 | 34.100,17 | 51.379,48 | 85.479,65 |
78 | 148.620,52 | 380,22 | 736,00 | 1.116,22 | 148.620,52 | 34.480,39 | 52.115,48 | 86.595,87 |
79 | 147.884,52 | 378,34 | 737,88 | 1.116,22 | 147.884,52 | 34.858,73 | 52.853,36 | 87.712,08 |
80 | 147.146,64 | 376,45 | 739,77 | 1.116,22 | 147.146,64 | 35.235,18 | 53.593,12 | 88.828,30 |
81 | 146.406,88 | 374,56 | 741,66 | 1.116,22 | 146.406,88 | 35.609,73 | 54.334,78 | 89.944,52 |
82 | 145.665,22 | 372,66 | 743,56 | 1.116,22 | 145.665,22 | 35.982,39 | 55.078,34 | 91.060,73 |
83 | 144.921,66 | 370,76 | 745,46 | 1.116,22 | 144.921,66 | 36.353,15 | 55.823,80 | 92.176,95 |
84 | 144.176,20 | 368,85 | 747,37 | 1.116,22 | 144.176,20 | 36.722,00 | 56.571,16 | 93.293,17 |
85 | 143.428,84 | 366,94 | 749,28 | 1.116,22 | 143.428,84 | 37.088,94 | 57.320,44 | 94.409,38 |
86 | 142.679,56 | 365,02 | 751,19 | 1.116,22 | 142.679,56 | 37.453,96 | 58.071,64 | 95.525,60 |
87 | 141.928,36 | 363,10 | 753,12 | 1.116,22 | 141.928,36 | 37.817,06 | 58.824,75 | 96.641,82 |
88 | 141.175,25 | 361,17 | 755,04 | 1.116,22 | 141.175,25 | 38.178,24 | 59.579,80 | 97.758,03 |
89 | 140.420,20 | 359,24 | 756,97 | 1.116,22 | 140.420,20 | 38.537,48 | 60.336,77 | 98.874,25 |
90 | 139.663,23 | 357,31 | 758,91 | 1.116,22 | 139.663,23 | 38.894,78 | 61.095,68 | 99.990,47 |
91 | 138.904,32 | 355,36 | 760,85 | 1.116,22 | 138.904,32 | 39.250,15 | 61.856,54 | 101.106,68 |
92 | 138.143,46 | 353,42 | 762,80 | 1.116,22 | 138.143,46 | 39.603,56 | 62.619,34 | 102.222,90 |
93 | 137.380,66 | 351,47 | 764,75 | 1.116,22 | 137.380,66 | 39.955,03 | 63.384,09 | 103.339,12 |
94 | 136.615,91 | 349,51 | 766,71 | 1.116,22 | 136.615,91 | 40.304,54 | 64.150,80 | 104.455,33 |
95 | 135.849,20 | 347,55 | 768,67 | 1.116,22 | 135.849,20 | 40.652,09 | 64.919,46 | 105.571,55 |
96 | 135.080,54 | 345,58 | 770,64 | 1.116,22 | 135.080,54 | 40.997,67 | 65.690,10 | 106.687,77 |
97 | 134.309,90 | 343,61 | 772,61 | 1.116,22 | 134.309,90 | 41.341,28 | 66.462,71 | 107.803,98 |
98 | 133.537,29 | 341,63 | 774,58 | 1.116,22 | 133.537,29 | 41.682,91 | 67.237,29 | 108.920,20 |
99 | 132.762,71 | 339,65 | 776,57 | 1.116,22 | 132.762,71 | 42.022,56 | 68.013,86 | 110.036,42 |
100 | 131.986,14 | 337,66 | 778,55 | 1.116,22 | 131.986,14 | 42.360,23 | 68.792,41 | 111.152,63 |
101 | 131.207,59 | 335,67 | 780,54 | 1.116,22 | 131.207,59 | 42.695,90 | 69.572,95 | 112.268,85 |
102 | 130.427,05 | 333,68 | 782,54 | 1.116,22 | 130.427,05 | 43.029,57 | 70.355,49 | 113.385,07 |
103 | 129.644,51 | 331,67 | 784,54 | 1.116,22 | 129.644,51 | 43.361,25 | 71.140,04 | 114.501,28 |
104 | 128.859,96 | 329,67 | 786,55 | 1.116,22 | 128.859,96 | 43.690,92 | 71.926,59 | 115.617,50 |
105 | 128.073,41 | 327,65 | 788,56 | 1.116,22 | 128.073,41 | 44.018,57 | 72.715,15 | 116.733,72 |
106 | 127.284,85 | 325,64 | 790,58 | 1.116,22 | 127.284,85 | 44.344,21 | 73.505,73 | 117.849,93 |
107 | 126.494,27 | 323,61 | 792,60 | 1.116,22 | 126.494,27 | 44.667,82 | 74.298,33 | 118.966,15 |
108 | 125.701,67 | 321,59 | 794,63 | 1.116,22 | 125.701,67 | 44.989,41 | 75.092,96 | 120.082,37 |
109 | 124.907,04 | 319,55 | 796,66 | 1.116,22 | 124.907,04 | 45.308,96 | 75.889,62 | 121.198,58 |
110 | 124.110,38 | 317,52 | 798,70 | 1.116,22 | 124.110,38 | 45.626,48 | 76.688,32 | 122.314,80 |
111 | 123.311,68 | 315,47 | 800,74 | 1.116,22 | 123.311,68 | 45.941,95 | 77.489,07 | 123.431,02 |
112 | 122.510,93 | 313,42 | 802,79 | 1.116,22 | 122.510,93 | 46.255,37 | 78.291,86 | 124.547,23 |
113 | 121.708,14 | 311,37 | 804,85 | 1.116,22 | 121.708,14 | 46.566,74 | 79.096,71 | 125.663,45 |
114 | 120.903,29 | 309,31 | 806,91 | 1.116,22 | 120.903,29 | 46.876,05 | 79.903,61 | 126.779,67 |
115 | 120.096,39 | 307,25 | 808,97 | 1.116,22 | 120.096,39 | 47.183,30 | 80.712,58 | 127.895,88 |
116 | 119.287,42 | 305,18 | 811,04 | 1.116,22 | 119.287,42 | 47.488,48 | 81.523,62 | 129.012,10 |
117 | 118.476,38 | 303,10 | 813,11 | 1.116,22 | 118.476,38 | 47.791,58 | 82.336,74 | 130.128,32 |
118 | 117.663,26 | 301,02 | 815,19 | 1.116,22 | 117.663,26 | 48.092,60 | 83.151,93 | 131.244,53 |
119 | 116.848,07 | 298,94 | 817,28 | 1.116,22 | 116.848,07 | 48.391,54 | 83.969,21 | 132.360,75 |
120 | 116.030,79 | 296,85 | 819,37 | 1.116,22 | 116.030,79 | 48.688,38 | 84.788,58 | 133.476,97 |
121 | 115.211,42 | 294,75 | 821,47 | 1.116,22 | 115.211,42 | 48.983,13 | 85.610,05 | 134.593,18 |
122 | 114.389,95 | 292,65 | 823,57 | 1.116,22 | 114.389,95 | 49.275,78 | 86.433,62 | 135.709,40 |
123 | 113.566,38 | 290,54 | 825,68 | 1.116,22 | 113.566,38 | 49.566,32 | 87.259,29 | 136.825,62 |
124 | 112.740,71 | 288,43 | 827,79 | 1.116,22 | 112.740,71 | 49.854,75 | 88.087,08 | 137.941,83 |
125 | 111.912,92 | 286,31 | 829,91 | 1.116,22 | 111.912,92 | 50.141,06 | 88.916,99 | 139.058,05 |
126 | 111.083,01 | 284,19 | 832,03 | 1.116,22 | 111.083,01 | 50.425,25 | 89.749,02 | 140.174,27 |
127 | 110.250,98 | 282,06 | 834,16 | 1.116,22 | 110.250,98 | 50.707,31 | 90.583,18 | 141.290,48 |
128 | 109.416,82 | 279,92 | 836,29 | 1.116,22 | 109.416,82 | 50.987,23 | 91.419,47 | 142.406,70 |
129 | 108.580,53 | 277,79 | 838,43 | 1.116,22 | 108.580,53 | 51.265,02 | 92.257,90 | 143.522,92 |
130 | 107.742,10 | 275,64 | 840,58 | 1.116,22 | 107.742,10 | 51.540,66 | 93.098,48 | 144.639,13 |
131 | 106.901,52 | 273,49 | 842,73 | 1.116,22 | 106.901,52 | 51.814,15 | 93.941,20 | 145.755,35 |
132 | 106.058,80 | 271,33 | 844,88 | 1.116,22 | 106.058,80 | 52.085,48 | 94.786,09 | 146.871,57 |
133 | 105.213,91 | 269,17 | 847,04 | 1.116,22 | 105.213,91 | 52.354,65 | 95.633,13 | 147.987,78 |
134 | 104.366,87 | 267,01 | 849,21 | 1.116,22 | 104.366,87 | 52.621,66 | 96.482,34 | 149.104,00 |
135 | 103.517,66 | 264,83 | 851,38 | 1.116,22 | 103.517,66 | 52.886,49 | 97.333,73 | 150.220,22 |
136 | 102.666,27 | 262,65 | 853,56 | 1.116,22 | 102.666,27 | 53.149,14 | 98.187,29 | 151.336,43 |
137 | 101.812,71 | 260,47 | 855,75 | 1.116,22 | 101.812,71 | 53.409,62 | 99.043,03 | 152.452,65 |
138 | 100.956,97 | 258,28 | 857,94 | 1.116,22 | 100.956,97 | 53.667,90 | 99.900,97 | 153.568,87 |
139 | 100.099,03 | 256,09 | 860,13 | 1.116,22 | 100.099,03 | 53.923,98 | 100.761,10 | 154.685,08 |
140 | 99.238,90 | 253,89 | 862,33 | 1.116,22 | 99.238,90 | 54.177,87 | 101.623,43 | 155.801,30 |
141 | 98.376,57 | 251,68 | 864,54 | 1.116,22 | 98.376,57 | 54.429,55 | 102.487,97 | 156.917,52 |
142 | 97.512,03 | 249,47 | 866,75 | 1.116,22 | 97.512,03 | 54.679,02 | 103.354,71 | 158.033,73 |
143 | 96.645,29 | 247,25 | 868,97 | 1.116,22 | 96.645,29 | 54.926,27 | 104.223,68 | 159.149,95 |
144 | 95.776,32 | 245,03 | 871,19 | 1.116,22 | 95.776,32 | 55.171,30 | 105.094,87 | 160.266,16 |
145 | 94.905,13 | 242,80 | 873,42 | 1.116,22 | 94.905,13 | 55.414,10 | 105.968,29 | 161.382,38 |
146 | 94.031,71 | 240,56 | 875,65 | 1.116,22 | 94.031,71 | 55.654,66 | 106.843,94 | 162.498,60 |
147 | 93.156,06 | 238,32 | 877,89 | 1.116,22 | 93.156,06 | 55.892,98 | 107.721,83 | 163.614,81 |
148 | 92.278,17 | 236,08 | 880,14 | 1.116,22 | 92.278,17 | 56.129,06 | 108.601,97 | 164.731,03 |
149 | 91.398,03 | 233,83 | 882,39 | 1.116,22 | 91.398,03 | 56.362,89 | 109.484,36 | 165.847,25 |
150 | 90.515,64 | 231,57 | 884,65 | 1.116,22 | 90.515,64 | 56.594,46 | 110.369,01 | 166.963,46 |
151 | 89.630,99 | 229,31 | 886,91 | 1.116,22 | 89.630,99 | 56.823,76 | 111.255,92 | 168.079,68 |
152 | 88.744,08 | 227,04 | 889,18 | 1.116,22 | 88.744,08 | 57.050,80 | 112.145,10 | 169.195,90 |
153 | 87.854,90 | 224,76 | 891,45 | 1.116,22 | 87.854,90 | 57.275,56 | 113.036,55 | 170.312,11 |
154 | 86.963,45 | 222,48 | 893,74 | 1.116,22 | 86.963,45 | 57.498,05 | 113.930,29 | 171.428,33 |
155 | 86.069,71 | 220,20 | 896,02 | 1.116,22 | 86.069,71 | 57.718,24 | 114.826,31 | 172.544,55 |
156 | 85.173,69 | 217,90 | 898,31 | 1.116,22 | 85.173,69 | 57.936,14 | 115.724,62 | 173.660,76 |
157 | 84.275,38 | 215,60 | 900,61 | 1.116,22 | 84.275,38 | 58.151,75 | 116.625,23 | 174.776,98 |
158 | 83.374,77 | 213,30 | 902,92 | 1.116,22 | 83.374,77 | 58.365,05 | 117.528,15 | 175.893,20 |
159 | 82.471,85 | 210,99 | 905,23 | 1.116,22 | 82.471,85 | 58.576,04 | 118.433,38 | 177.009,41 |
160 | 81.566,62 | 208,67 | 907,54 | 1.116,22 | 81.566,62 | 58.784,71 | 119.340,92 | 178.125,63 |
161 | 80.659,08 | 206,35 | 909,86 | 1.116,22 | 80.659,08 | 58.991,07 | 120.250,78 | 179.241,85 |
162 | 79.749,22 | 204,03 | 912,19 | 1.116,22 | 79.749,22 | 59.195,09 | 121.162,97 | 180.358,06 |
163 | 78.837,03 | 201,69 | 914,53 | 1.116,22 | 78.837,03 | 59.396,78 | 122.077,50 | 181.474,28 |
164 | 77.922,50 | 199,35 | 916,86 | 1.116,22 | 77.922,50 | 59.596,13 | 122.994,36 | 182.590,50 |
165 | 77.005,64 | 197,01 | 919,21 | 1.116,22 | 77.005,64 | 59.793,14 | 123.913,57 | 183.706,71 |
166 | 76.086,43 | 194,65 | 921,56 | 1.116,22 | 76.086,43 | 59.987,79 | 124.835,14 | 184.822,93 |
167 | 75.164,86 | 192,30 | 923,92 | 1.116,22 | 75.164,86 | 60.180,09 | 125.759,06 | 185.939,15 |
168 | 74.240,94 | 189,93 | 926,28 | 1.116,22 | 74.240,94 | 60.370,02 | 126.685,34 | 187.055,36 |
169 | 73.314,66 | 187,56 | 928,65 | 1.116,22 | 73.314,66 | 60.557,59 | 127.613,99 | 188.171,58 |
170 | 72.386,01 | 185,19 | 931,03 | 1.116,22 | 72.386,01 | 60.742,78 | 128.545,02 | 189.287,80 |
171 | 71.454,98 | 182,81 | 933,41 | 1.116,22 | 71.454,98 | 60.925,58 | 129.478,43 | 190.404,01 |
172 | 70.521,57 | 180,42 | 935,80 | 1.116,22 | 70.521,57 | 61.106,00 | 130.414,23 | 191.520,23 |
173 | 69.585,77 | 178,02 | 938,19 | 1.116,22 | 69.585,77 | 61.284,02 | 131.352,42 | 192.636,45 |
174 | 68.647,58 | 175,62 | 940,59 | 1.116,22 | 68.647,58 | 61.459,65 | 132.293,02 | 193.752,66 |
175 | 67.706,98 | 173,22 | 943,00 | 1.116,22 | 67.706,98 | 61.632,86 | 133.236,02 | 194.868,88 |
176 | 66.763,98 | 170,80 | 945,41 | 1.116,22 | 66.763,98 | 61.803,67 | 134.181,43 | 195.985,10 |
177 | 65.818,57 | 168,39 | 947,83 | 1.116,22 | 65.818,57 | 61.972,05 | 135.129,26 | 197.101,31 |
178 | 64.870,74 | 165,96 | 950,26 | 1.116,22 | 64.870,74 | 62.138,01 | 136.079,52 | 198.217,53 |
179 | 63.920,48 | 163,53 | 952,69 | 1.116,22 | 63.920,48 | 62.301,54 | 137.032,20 | 199.333,75 |
180 | 62.967,80 | 161,09 | 955,12 | 1.116,22 | 62.967,80 | 62.462,64 | 137.987,33 | 200.449,96 |
181 | 62.012,67 | 158,65 | 957,57 | 1.116,22 | 62.012,67 | 62.621,29 | 138.944,89 | 201.566,18 |
182 | 61.055,11 | 156,20 | 960,02 | 1.116,22 | 61.055,11 | 62.777,48 | 139.904,91 | 202.682,40 |
183 | 60.095,09 | 153,74 | 962,47 | 1.116,22 | 60.095,09 | 62.931,23 | 140.867,38 | 203.798,61 |
184 | 59.132,62 | 151,28 | 964,94 | 1.116,22 | 59.132,62 | 63.082,51 | 141.832,32 | 204.914,83 |
185 | 58.167,68 | 148,81 | 967,40 | 1.116,22 | 58.167,68 | 63.231,32 | 142.799,72 | 206.031,05 |
186 | 57.200,28 | 146,34 | 969,88 | 1.116,22 | 57.200,28 | 63.377,66 | 143.769,60 | 207.147,26 |
187 | 56.230,40 | 143,86 | 972,36 | 1.116,22 | 56.230,40 | 63.521,51 | 144.741,96 | 208.263,48 |
188 | 55.258,04 | 141,37 | 974,85 | 1.116,22 | 55.258,04 | 63.662,88 | 145.716,81 | 209.379,70 |
189 | 54.283,19 | 138,87 | 977,34 | 1.116,22 | 54.283,19 | 63.801,76 | 146.694,15 | 210.495,91 |
190 | 53.305,85 | 136,37 | 979,84 | 1.116,22 | 53.305,85 | 63.938,13 | 147.674,00 | 211.612,13 |
191 | 52.326,00 | 133,87 | 982,35 | 1.116,22 | 52.326,00 | 64.072,00 | 148.656,35 | 212.728,35 |
192 | 51.343,65 | 131,35 | 984,86 | 1.116,22 | 51.343,65 | 64.203,35 | 149.641,21 | 213.844,56 |
193 | 50.358,79 | 128,83 | 987,38 | 1.116,22 | 50.358,79 | 64.332,19 | 150.628,59 | 214.960,78 |
194 | 49.371,41 | 126,31 | 989,91 | 1.116,22 | 49.371,41 | 64.458,50 | 151.618,50 | 216.077,00 |
195 | 48.381,50 | 123,78 | 992,44 | 1.116,22 | 48.381,50 | 64.582,27 | 152.610,94 | 217.193,21 |
196 | 47.389,06 | 121,24 | 994,98 | 1.116,22 | 47.389,06 | 64.703,51 | 153.605,92 | 218.309,43 |
197 | 46.394,08 | 118,69 | 997,53 | 1.116,22 | 46.394,08 | 64.822,20 | 154.603,44 | 219.425,65 |
198 | 45.396,56 | 116,14 | 1.000,08 | 1.116,22 | 45.396,56 | 64.938,34 | 155.603,52 | 220.541,86 |
199 | 44.396,48 | 113,58 | 1.002,64 | 1.116,22 | 44.396,48 | 65.051,92 | 156.606,16 | 221.658,08 |
200 | 43.393,84 | 111,02 | 1.005,20 | 1.116,22 | 43.393,84 | 65.162,94 | 157.611,36 | 222.774,30 |
201 | 42.388,64 | 108,44 | 1.007,77 | 1.116,22 | 42.388,64 | 65.271,38 | 158.619,13 | 223.890,51 |
202 | 41.380,87 | 105,87 | 1.010,35 | 1.116,22 | 41.380,87 | 65.377,25 | 159.629,48 | 225.006,73 |
203 | 40.370,52 | 103,28 | 1.012,94 | 1.116,22 | 40.370,52 | 65.480,53 | 160.642,42 | 226.122,95 |
204 | 39.357,58 | 100,69 | 1.015,53 | 1.116,22 | 39.357,58 | 65.581,22 | 161.657,94 | 227.239,16 |
205 | 38.342,06 | 98,09 | 1.018,12 | 1.116,22 | 38.342,06 | 65.679,31 | 162.676,07 | 228.355,38 |
206 | 37.323,93 | 95,49 | 1.020,73 | 1.116,22 | 37.323,93 | 65.774,80 | 163.696,80 | 229.471,60 |
207 | 36.303,20 | 92,88 | 1.023,34 | 1.116,22 | 36.303,20 | 65.867,67 | 164.720,14 | 230.587,81 |
208 | 35.279,86 | 90,26 | 1.025,96 | 1.116,22 | 35.279,86 | 65.957,93 | 165.746,10 | 231.704,03 |
209 | 34.253,90 | 87,63 | 1.028,58 | 1.116,22 | 34.253,90 | 66.045,56 | 166.774,68 | 232.820,24 |
210 | 33.225,32 | 85,00 | 1.031,22 | 1.116,22 | 33.225,32 | 66.130,57 | 167.805,90 | 233.936,46 |
211 | 32.194,10 | 82,36 | 1.033,85 | 1.116,22 | 32.194,10 | 66.212,93 | 168.839,75 | 235.052,68 |
212 | 31.160,25 | 79,72 | 1.036,50 | 1.116,22 | 31.160,25 | 66.292,65 | 169.876,25 | 236.168,89 |
213 | 30.123,75 | 77,07 | 1.039,15 | 1.116,22 | 30.123,75 | 66.369,71 | 170.915,40 | 237.285,11 |
214 | 29.084,60 | 74,41 | 1.041,81 | 1.116,22 | 29.084,60 | 66.444,12 | 171.957,21 | 238.401,33 |
215 | 28.042,79 | 71,74 | 1.044,47 | 1.116,22 | 28.042,79 | 66.515,86 | 173.001,68 | 239.517,54 |
216 | 26.998,32 | 69,07 | 1.047,15 | 1.116,22 | 26.998,32 | 66.584,94 | 174.048,83 | 240.633,76 |
217 | 25.951,17 | 66,39 | 1.049,82 | 1.116,22 | 25.951,17 | 66.651,33 | 175.098,65 | 241.749,98 |
218 | 24.901,35 | 63,71 | 1.052,51 | 1.116,22 | 24.901,35 | 66.715,03 | 176.151,16 | 242.866,19 |
219 | 23.848,84 | 61,01 | 1.055,20 | 1.116,22 | 23.848,84 | 66.776,05 | 177.206,36 | 243.982,41 |
220 | 22.793,64 | 58,31 | 1.057,90 | 1.116,22 | 22.793,64 | 66.834,36 | 178.264,27 | 245.098,63 |
221 | 21.735,73 | 55,61 | 1.060,61 | 1.116,22 | 21.735,73 | 66.889,97 | 179.324,88 | 246.214,84 |
222 | 20.675,12 | 52,89 | 1.063,32 | 1.116,22 | 20.675,12 | 66.942,86 | 180.388,20 | 247.331,06 |
223 | 19.611,80 | 50,17 | 1.066,04 | 1.116,22 | 19.611,80 | 66.993,03 | 181.454,24 | 248.447,28 |
224 | 18.545,76 | 47,45 | 1.068,77 | 1.116,22 | 18.545,76 | 67.040,48 | 182.523,01 | 249.563,49 |
225 | 17.476,99 | 44,71 | 1.071,50 | 1.116,22 | 17.476,99 | 67.085,19 | 183.594,52 | 250.679,71 |
226 | 16.405,48 | 41,97 | 1.074,25 | 1.116,22 | 16.405,48 | 67.127,16 | 184.668,76 | 251.795,93 |
227 | 15.331,24 | 39,22 | 1.076,99 | 1.116,22 | 15.331,24 | 67.166,39 | 185.745,76 | 252.912,14 |
228 | 14.254,24 | 36,47 | 1.079,75 | 1.116,22 | 14.254,24 | 67.202,85 | 186.825,51 | 254.028,36 |
229 | 13.174,49 | 33,70 | 1.082,51 | 1.116,22 | 13.174,49 | 67.236,56 | 187.908,02 | 255.144,58 |
230 | 12.091,98 | 30,94 | 1.085,28 | 1.116,22 | 12.091,98 | 67.267,49 | 188.993,30 | 256.260,79 |
231 | 11.006,70 | 28,16 | 1.088,06 | 1.116,22 | 11.006,70 | 67.295,65 | 190.081,36 | 257.377,01 |
232 | 9.918,64 | 25,38 | 1.090,84 | 1.116,22 | 9.918,64 | 67.321,03 | 191.172,20 | 258.493,23 |
233 | 8.827,80 | 22,58 | 1.093,63 | 1.116,22 | 8.827,80 | 67.343,61 | 192.265,83 | 259.609,44 |
234 | 7.734,17 | 19,79 | 1.096,43 | 1.116,22 | 7.734,17 | 67.363,40 | 193.362,26 | 260.725,66 |
235 | 6.637,74 | 16,98 | 1.099,24 | 1.116,22 | 6.637,74 | 67.380,38 | 194.461,50 | 261.841,88 |
236 | 5.538,50 | 14,17 | 1.102,05 | 1.116,22 | 5.538,50 | 67.394,55 | 195.563,54 | 262.958,09 |
237 | 4.436,46 | 11,35 | 1.104,87 | 1.116,22 | 4.436,46 | 67.405,90 | 196.668,41 | 264.074,31 |
238 | 3.331,59 | 8,52 | 1.107,69 | 1.116,22 | 3.331,59 | 67.414,42 | 197.776,10 | 265.190,53 |
239 | 2.223,90 | 5,69 | 1.110,53 | 1.116,22 | 2.223,90 | 67.420,11 | 198.886,63 | 266.306,74 |
240 | 1.113,37 | 2,85 | 1.113,37 | 1.116,22 | 1.113,37 | 67.422,96 | 200.000,00 | 267.422,96 |
- 67.902,53€
- Zinsanteil
- 1.118,23€
- Monatsrate
- 3,09%
- Sollzins p.a.
- 3,16%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 515,00 | 603,23 | 1.118,23 | 199.396,77 | 515,00 | 603,23 | 1.118,23 |
2 | 199.396,77 | 513,45 | 604,78 | 1.118,23 | 199.396,77 | 556,36 | 1.208,01 | 1.764,37 |
3 | 198.791,99 | 511,89 | 606,34 | 1.118,23 | 198.791,99 | 1.068,25 | 1.814,35 | 2.882,60 |
4 | 198.185,65 | 510,33 | 607,90 | 1.118,23 | 198.185,65 | 1.578,58 | 2.422,25 | 4.000,83 |
5 | 197.577,75 | 508,76 | 609,46 | 1.118,23 | 197.577,75 | 2.087,34 | 3.031,71 | 5.119,05 |
6 | 196.968,29 | 507,19 | 611,03 | 1.118,23 | 196.968,29 | 2.594,54 | 3.642,75 | 6.237,28 |
7 | 196.357,25 | 505,62 | 612,61 | 1.118,23 | 196.357,25 | 3.100,16 | 4.255,35 | 7.355,51 |
8 | 195.744,65 | 504,04 | 614,19 | 1.118,23 | 195.744,65 | 3.604,20 | 4.869,54 | 8.473,74 |
9 | 195.130,46 | 502,46 | 615,77 | 1.118,23 | 195.130,46 | 4.106,66 | 5.485,30 | 9.591,96 |
10 | 194.514,70 | 500,88 | 617,35 | 1.118,23 | 194.514,70 | 4.607,54 | 6.102,66 | 10.710,19 |
11 | 193.897,34 | 499,29 | 618,94 | 1.118,23 | 193.897,34 | 5.106,82 | 6.721,60 | 11.828,42 |
12 | 193.278,40 | 497,69 | 620,54 | 1.118,23 | 193.278,40 | 5.604,51 | 7.342,13 | 12.946,65 |
13 | 192.657,87 | 496,09 | 622,13 | 1.118,23 | 192.657,87 | 6.100,61 | 7.964,27 | 14.064,87 |
14 | 192.035,73 | 494,49 | 623,74 | 1.118,23 | 192.035,73 | 6.595,10 | 8.588,00 | 15.183,10 |
15 | 191.412,00 | 492,89 | 625,34 | 1.118,23 | 191.412,00 | 7.087,98 | 9.213,34 | 16.301,33 |
16 | 190.786,66 | 491,28 | 626,95 | 1.118,23 | 190.786,66 | 7.579,26 | 9.840,30 | 17.419,56 |
17 | 190.159,70 | 489,66 | 628,57 | 1.118,23 | 190.159,70 | 8.068,92 | 10.468,86 | 18.537,78 |
18 | 189.531,14 | 488,04 | 630,18 | 1.118,23 | 189.531,14 | 8.556,96 | 11.099,05 | 19.656,01 |
19 | 188.900,95 | 486,42 | 631,81 | 1.118,23 | 188.900,95 | 9.043,38 | 11.730,86 | 20.774,24 |
20 | 188.269,14 | 484,79 | 633,43 | 1.118,23 | 188.269,14 | 9.528,18 | 12.364,29 | 21.892,47 |
21 | 187.635,71 | 483,16 | 635,07 | 1.118,23 | 187.635,71 | 10.011,34 | 12.999,36 | 23.010,69 |
22 | 187.000,64 | 481,53 | 636,70 | 1.118,23 | 187.000,64 | 10.492,87 | 13.636,06 | 24.128,92 |
23 | 186.363,94 | 479,89 | 638,34 | 1.118,23 | 186.363,94 | 10.972,75 | 14.274,40 | 25.247,15 |
24 | 185.725,60 | 478,24 | 639,98 | 1.118,23 | 185.725,60 | 11.451,00 | 14.914,38 | 26.365,38 |
25 | 185.085,62 | 476,60 | 641,63 | 1.118,23 | 185.085,62 | 11.927,59 | 15.556,01 | 27.483,61 |
26 | 184.443,99 | 474,94 | 643,28 | 1.118,23 | 184.443,99 | 12.402,54 | 16.199,30 | 28.601,83 |
27 | 183.800,70 | 473,29 | 644,94 | 1.118,23 | 183.800,70 | 12.875,82 | 16.844,24 | 29.720,06 |
28 | 183.155,76 | 471,63 | 646,60 | 1.118,23 | 183.155,76 | 13.347,45 | 17.490,84 | 30.838,29 |
29 | 182.509,16 | 469,96 | 648,27 | 1.118,23 | 182.509,16 | 13.817,41 | 18.139,11 | 31.956,52 |
30 | 181.860,89 | 468,29 | 649,94 | 1.118,23 | 181.860,89 | 14.285,70 | 18.789,04 | 33.074,74 |
31 | 181.210,96 | 466,62 | 651,61 | 1.118,23 | 181.210,96 | 14.752,32 | 19.440,65 | 34.192,97 |
32 | 180.559,35 | 464,94 | 653,29 | 1.118,23 | 180.559,35 | 15.217,26 | 20.093,94 | 35.311,20 |
33 | 179.906,06 | 463,26 | 654,97 | 1.118,23 | 179.906,06 | 15.680,52 | 20.748,91 | 36.429,43 |
34 | 179.251,09 | 461,57 | 656,66 | 1.118,23 | 179.251,09 | 16.142,09 | 21.405,56 | 37.547,65 |
35 | 178.594,44 | 459,88 | 658,35 | 1.118,23 | 178.594,44 | 16.601,97 | 22.063,91 | 38.665,88 |
36 | 177.936,09 | 458,19 | 660,04 | 1.118,23 | 177.936,09 | 17.060,16 | 22.723,95 | 39.784,11 |
37 | 177.276,05 | 456,49 | 661,74 | 1.118,23 | 177.276,05 | 17.516,64 | 23.385,69 | 40.902,34 |
38 | 176.614,31 | 454,78 | 663,45 | 1.118,23 | 176.614,31 | 17.971,42 | 24.049,14 | 42.020,56 |
39 | 175.950,86 | 453,07 | 665,15 | 1.118,23 | 175.950,86 | 18.424,50 | 24.714,29 | 43.138,79 |
40 | 175.285,71 | 451,36 | 666,87 | 1.118,23 | 175.285,71 | 18.875,86 | 25.381,16 | 44.257,02 |
41 | 174.618,84 | 449,64 | 668,58 | 1.118,23 | 174.618,84 | 19.325,50 | 26.049,74 | 45.375,25 |
42 | 173.950,26 | 447,92 | 670,31 | 1.118,23 | 173.950,26 | 19.773,42 | 26.720,05 | 46.493,47 |
43 | 173.279,95 | 446,20 | 672,03 | 1.118,23 | 173.279,95 | 20.219,62 | 27.392,08 | 47.611,70 |
44 | 172.607,92 | 444,47 | 673,76 | 1.118,23 | 172.607,92 | 20.664,08 | 28.065,84 | 48.729,93 |
45 | 171.934,16 | 442,73 | 675,50 | 1.118,23 | 171.934,16 | 21.106,81 | 28.741,34 | 49.848,16 |
46 | 171.258,66 | 440,99 | 677,24 | 1.118,23 | 171.258,66 | 21.547,81 | 29.418,58 | 50.966,38 |
47 | 170.581,42 | 439,25 | 678,98 | 1.118,23 | 170.581,42 | 21.987,05 | 30.097,56 | 52.084,61 |
48 | 169.902,44 | 437,50 | 680,73 | 1.118,23 | 169.902,44 | 22.424,55 | 30.778,29 | 53.202,84 |
49 | 169.221,71 | 435,75 | 682,48 | 1.118,23 | 169.221,71 | 22.860,30 | 31.460,77 | 54.321,07 |
50 | 168.539,23 | 433,99 | 684,24 | 1.118,23 | 168.539,23 | 23.294,29 | 32.145,01 | 55.439,29 |
51 | 167.854,99 | 432,23 | 686,00 | 1.118,23 | 167.854,99 | 23.726,51 | 32.831,01 | 56.557,52 |
52 | 167.168,99 | 430,46 | 687,77 | 1.118,23 | 167.168,99 | 24.156,97 | 33.518,78 | 57.675,75 |
53 | 166.481,22 | 428,69 | 689,54 | 1.118,23 | 166.481,22 | 24.585,66 | 34.208,31 | 58.793,98 |
54 | 165.791,69 | 426,91 | 691,31 | 1.118,23 | 165.791,69 | 25.012,58 | 34.899,63 | 59.912,20 |
55 | 165.100,37 | 425,13 | 693,09 | 1.118,23 | 165.100,37 | 25.437,71 | 35.592,72 | 61.030,43 |
56 | 164.407,28 | 423,35 | 694,88 | 1.118,23 | 164.407,28 | 25.861,06 | 36.287,60 | 62.148,66 |
57 | 163.712,40 | 421,56 | 696,67 | 1.118,23 | 163.712,40 | 26.282,62 | 36.984,27 | 63.266,89 |
58 | 163.015,73 | 419,77 | 698,46 | 1.118,23 | 163.015,73 | 26.702,38 | 37.682,73 | 64.385,11 |
59 | 162.317,27 | 417,97 | 700,26 | 1.118,23 | 162.317,27 | 27.120,35 | 38.382,99 | 65.503,34 |
60 | 161.617,01 | 416,16 | 702,06 | 1.118,23 | 161.617,01 | 27.536,51 | 39.085,06 | 66.621,57 |
61 | 160.914,94 | 414,36 | 703,87 | 1.118,23 | 160.914,94 | 27.950,87 | 39.788,93 | 67.739,80 |
62 | 160.211,07 | 412,54 | 705,68 | 1.118,23 | 160.211,07 | 28.363,41 | 40.494,61 | 68.858,02 |
63 | 159.505,39 | 410,73 | 707,50 | 1.118,23 | 159.505,39 | 28.774,14 | 41.202,11 | 69.976,25 |
64 | 158.797,89 | 408,90 | 709,32 | 1.118,23 | 158.797,89 | 29.183,04 | 41.911,44 | 71.094,48 |
65 | 158.088,56 | 407,08 | 711,15 | 1.118,23 | 158.088,56 | 29.590,12 | 42.622,58 | 72.212,71 |
66 | 157.377,42 | 405,25 | 712,98 | 1.118,23 | 157.377,42 | 29.995,37 | 43.335,57 | 73.330,93 |
67 | 156.664,43 | 403,41 | 714,82 | 1.118,23 | 156.664,43 | 30.398,78 | 44.050,38 | 74.449,16 |
68 | 155.949,62 | 401,57 | 716,66 | 1.118,23 | 155.949,62 | 30.800,35 | 44.767,04 | 75.567,39 |
69 | 155.232,96 | 399,72 | 718,50 | 1.118,23 | 155.232,96 | 31.200,07 | 45.485,54 | 76.685,62 |
70 | 154.514,46 | 397,87 | 720,35 | 1.118,23 | 154.514,46 | 31.597,95 | 46.205,89 | 77.803,84 |
71 | 153.794,11 | 396,02 | 722,21 | 1.118,23 | 153.794,11 | 31.993,97 | 46.928,10 | 78.922,07 |
72 | 153.071,90 | 394,16 | 724,07 | 1.118,23 | 153.071,90 | 32.388,13 | 47.652,17 | 80.040,30 |
73 | 152.347,83 | 392,30 | 725,93 | 1.118,23 | 152.347,83 | 32.780,43 | 48.378,10 | 81.158,53 |
74 | 151.621,90 | 390,43 | 727,80 | 1.118,23 | 151.621,90 | 33.170,85 | 49.105,90 | 82.276,75 |
75 | 150.894,10 | 388,55 | 729,68 | 1.118,23 | 150.894,10 | 33.559,40 | 49.835,58 | 83.394,98 |
76 | 150.164,42 | 386,67 | 731,55 | 1.118,23 | 150.164,42 | 33.946,08 | 50.567,13 | 84.513,21 |
77 | 149.432,87 | 384,79 | 733,44 | 1.118,23 | 149.432,87 | 34.330,87 | 51.300,57 | 85.631,44 |
78 | 148.699,43 | 382,90 | 735,33 | 1.118,23 | 148.699,43 | 34.713,77 | 52.035,90 | 86.749,66 |
79 | 147.964,10 | 381,01 | 737,22 | 1.118,23 | 147.964,10 | 35.094,78 | 52.773,12 | 87.867,89 |
80 | 147.226,88 | 379,11 | 739,12 | 1.118,23 | 147.226,88 | 35.473,88 | 53.512,23 | 88.986,12 |
81 | 146.487,77 | 377,21 | 741,02 | 1.118,23 | 146.487,77 | 35.851,09 | 54.253,26 | 90.104,35 |
82 | 145.746,74 | 375,30 | 742,93 | 1.118,23 | 145.746,74 | 36.226,39 | 54.996,19 | 91.222,57 |
83 | 145.003,81 | 373,38 | 744,84 | 1.118,23 | 145.003,81 | 36.599,77 | 55.741,03 | 92.340,80 |
84 | 144.258,97 | 371,47 | 746,76 | 1.118,23 | 144.258,97 | 36.971,24 | 56.487,79 | 93.459,03 |
85 | 143.512,21 | 369,54 | 748,68 | 1.118,23 | 143.512,21 | 37.340,78 | 57.236,47 | 94.577,26 |
86 | 142.763,53 | 367,62 | 750,61 | 1.118,23 | 142.763,53 | 37.708,40 | 57.987,08 | 95.695,48 |
87 | 142.012,92 | 365,68 | 752,54 | 1.118,23 | 142.012,92 | 38.074,08 | 58.739,63 | 96.813,71 |
88 | 141.260,37 | 363,75 | 754,48 | 1.118,23 | 141.260,37 | 38.437,83 | 59.494,11 | 97.931,94 |
89 | 140.505,89 | 361,80 | 756,42 | 1.118,23 | 140.505,89 | 38.799,63 | 60.250,54 | 99.050,17 |
90 | 139.749,46 | 359,85 | 758,37 | 1.118,23 | 139.749,46 | 39.159,49 | 61.008,91 | 100.168,39 |
91 | 138.991,09 | 357,90 | 760,33 | 1.118,23 | 138.991,09 | 39.517,39 | 61.769,23 | 101.286,62 |
92 | 138.230,77 | 355,94 | 762,28 | 1.118,23 | 138.230,77 | 39.873,33 | 62.531,52 | 102.404,85 |
93 | 137.468,48 | 353,98 | 764,25 | 1.118,23 | 137.468,48 | 40.227,31 | 63.295,76 | 103.523,08 |
94 | 136.704,24 | 352,01 | 766,21 | 1.118,23 | 136.704,24 | 40.579,33 | 64.061,98 | 104.641,31 |
95 | 135.938,02 | 350,04 | 768,19 | 1.118,23 | 135.938,02 | 40.929,37 | 64.830,16 | 105.759,53 |
96 | 135.169,84 | 348,06 | 770,17 | 1.118,23 | 135.169,84 | 41.277,43 | 65.600,33 | 106.877,76 |
97 | 134.399,67 | 346,08 | 772,15 | 1.118,23 | 134.399,67 | 41.623,51 | 66.372,48 | 107.995,99 |
98 | 133.627,52 | 344,09 | 774,14 | 1.118,23 | 133.627,52 | 41.967,60 | 67.146,61 | 109.114,22 |
99 | 132.853,39 | 342,10 | 776,13 | 1.118,23 | 132.853,39 | 42.309,70 | 67.922,75 | 110.232,44 |
100 | 132.077,25 | 340,10 | 778,13 | 1.118,23 | 132.077,25 | 42.649,80 | 68.700,87 | 111.350,67 |
101 | 131.299,13 | 338,10 | 780,13 | 1.118,23 | 131.299,13 | 42.987,89 | 69.481,01 | 112.468,90 |
102 | 130.518,99 | 336,09 | 782,14 | 1.118,23 | 130.518,99 | 43.323,98 | 70.263,15 | 113.587,13 |
103 | 129.736,85 | 334,07 | 784,16 | 1.118,23 | 129.736,85 | 43.658,05 | 71.047,30 | 114.705,35 |
104 | 128.952,70 | 332,05 | 786,17 | 1.118,23 | 128.952,70 | 43.990,10 | 71.833,48 | 115.823,58 |
105 | 128.166,52 | 330,03 | 788,20 | 1.118,23 | 128.166,52 | 44.320,13 | 72.621,68 | 116.941,81 |
106 | 127.378,32 | 328,00 | 790,23 | 1.118,23 | 127.378,32 | 44.648,13 | 73.411,90 | 118.060,04 |
107 | 126.588,10 | 325,96 | 792,26 | 1.118,23 | 126.588,10 | 44.974,10 | 74.204,17 | 119.178,26 |
108 | 125.795,83 | 323,92 | 794,30 | 1.118,23 | 125.795,83 | 45.298,02 | 74.998,47 | 120.296,49 |
109 | 125.001,53 | 321,88 | 796,35 | 1.118,23 | 125.001,53 | 45.619,90 | 75.794,82 | 121.414,72 |
110 | 124.205,18 | 319,83 | 798,40 | 1.118,23 | 124.205,18 | 45.939,73 | 76.593,22 | 122.532,95 |
111 | 123.406,78 | 317,77 | 800,46 | 1.118,23 | 123.406,78 | 46.257,50 | 77.393,67 | 123.651,17 |
112 | 122.606,33 | 315,71 | 802,52 | 1.118,23 | 122.606,33 | 46.573,21 | 78.196,19 | 124.769,40 |
113 | 121.803,81 | 313,64 | 804,58 | 1.118,23 | 121.803,81 | 46.886,86 | 79.000,77 | 125.887,63 |
114 | 120.999,23 | 311,57 | 806,65 | 1.118,23 | 120.999,23 | 47.198,43 | 79.807,43 | 127.005,86 |
115 | 120.192,57 | 309,50 | 808,73 | 1.118,23 | 120.192,57 | 47.507,93 | 80.616,16 | 128.124,08 |
116 | 119.383,84 | 307,41 | 810,81 | 1.118,23 | 119.383,84 | 47.815,34 | 81.426,97 | 129.242,31 |
117 | 118.573,03 | 305,33 | 812,90 | 1.118,23 | 118.573,03 | 48.120,66 | 82.239,87 | 130.360,54 |
118 | 117.760,13 | 303,23 | 815,00 | 1.118,23 | 117.760,13 | 48.423,90 | 83.054,87 | 131.478,77 |
119 | 116.945,13 | 301,13 | 817,09 | 1.118,23 | 116.945,13 | 48.725,03 | 83.871,96 | 132.596,99 |
120 | 116.128,04 | 299,03 | 819,20 | 1.118,23 | 116.128,04 | 49.024,06 | 84.691,16 | 133.715,22 |
121 | 115.308,84 | 296,92 | 821,31 | 1.118,23 | 115.308,84 | 49.320,98 | 85.512,47 | 134.833,45 |
122 | 114.487,53 | 294,81 | 823,42 | 1.118,23 | 114.487,53 | 49.615,79 | 86.335,89 | 135.951,68 |
123 | 113.664,11 | 292,69 | 825,54 | 1.118,23 | 113.664,11 | 49.908,47 | 87.161,43 | 137.069,90 |
124 | 112.838,57 | 290,56 | 827,67 | 1.118,23 | 112.838,57 | 50.199,03 | 87.989,10 | 138.188,13 |
125 | 112.010,90 | 288,43 | 829,80 | 1.118,23 | 112.010,90 | 50.487,46 | 88.818,90 | 139.306,36 |
126 | 111.181,10 | 286,29 | 831,94 | 1.118,23 | 111.181,10 | 50.773,75 | 89.650,84 | 140.424,59 |
127 | 110.349,16 | 284,15 | 834,08 | 1.118,23 | 110.349,16 | 51.057,90 | 90.484,92 | 141.542,81 |
128 | 109.515,08 | 282,00 | 836,23 | 1.118,23 | 109.515,08 | 51.339,90 | 91.321,14 | 142.661,04 |
129 | 108.678,86 | 279,85 | 838,38 | 1.118,23 | 108.678,86 | 51.619,75 | 92.159,52 | 143.779,27 |
130 | 107.840,48 | 277,69 | 840,54 | 1.118,23 | 107.840,48 | 51.897,44 | 93.000,06 | 144.897,50 |
131 | 106.999,94 | 275,52 | 842,70 | 1.118,23 | 106.999,94 | 52.172,96 | 93.842,76 | 146.015,72 |
132 | 106.157,24 | 273,35 | 844,87 | 1.118,23 | 106.157,24 | 52.446,32 | 94.687,63 | 147.133,95 |
133 | 105.312,37 | 271,18 | 847,05 | 1.118,23 | 105.312,37 | 52.717,50 | 95.534,68 | 148.252,18 |
134 | 104.465,32 | 269,00 | 849,23 | 1.118,23 | 104.465,32 | 52.986,49 | 96.383,91 | 149.370,41 |
135 | 103.616,09 | 266,81 | 851,42 | 1.118,23 | 103.616,09 | 53.253,31 | 97.235,33 | 150.488,63 |
136 | 102.764,67 | 264,62 | 853,61 | 1.118,23 | 102.764,67 | 53.517,92 | 98.088,94 | 151.606,86 |
137 | 101.911,06 | 262,42 | 855,81 | 1.118,23 | 101.911,06 | 53.780,35 | 98.944,74 | 152.725,09 |
138 | 101.055,26 | 260,22 | 858,01 | 1.118,23 | 101.055,26 | 54.040,56 | 99.802,75 | 153.843,32 |
139 | 100.197,25 | 258,01 | 860,22 | 1.118,23 | 100.197,25 | 54.298,57 | 100.662,97 | 154.961,54 |
140 | 99.337,03 | 255,79 | 862,43 | 1.118,23 | 99.337,03 | 54.554,36 | 101.525,41 | 156.079,77 |
141 | 98.474,59 | 253,57 | 864,66 | 1.118,23 | 98.474,59 | 54.807,94 | 102.390,06 | 157.198,00 |
142 | 97.609,94 | 251,35 | 866,88 | 1.118,23 | 97.609,94 | 55.059,28 | 103.256,95 | 158.316,23 |
143 | 96.743,05 | 249,11 | 869,11 | 1.118,23 | 96.743,05 | 55.308,39 | 104.126,06 | 159.434,45 |
144 | 95.873,94 | 246,88 | 871,35 | 1.118,23 | 95.873,94 | 55.555,27 | 104.997,41 | 160.552,68 |
145 | 95.002,59 | 244,63 | 873,60 | 1.118,23 | 95.002,59 | 55.799,90 | 105.871,01 | 161.670,91 |
146 | 94.128,99 | 242,38 | 875,85 | 1.118,23 | 94.128,99 | 56.042,28 | 106.746,85 | 162.789,14 |
147 | 93.253,15 | 240,13 | 878,10 | 1.118,23 | 93.253,15 | 56.282,41 | 107.624,95 | 163.907,36 |
148 | 92.375,05 | 237,87 | 880,36 | 1.118,23 | 92.375,05 | 56.520,28 | 108.505,32 | 165.025,59 |
149 | 91.494,68 | 235,60 | 882,63 | 1.118,23 | 91.494,68 | 56.755,88 | 109.387,94 | 166.143,82 |
150 | 90.612,06 | 233,33 | 884,90 | 1.118,23 | 90.612,06 | 56.989,20 | 110.272,85 | 167.262,05 |
151 | 89.727,15 | 231,05 | 887,18 | 1.118,23 | 89.727,15 | 57.220,25 | 111.160,03 | 168.380,27 |
152 | 88.839,97 | 228,76 | 889,46 | 1.118,23 | 88.839,97 | 57.449,01 | 112.049,49 | 169.498,50 |
153 | 87.950,51 | 226,47 | 891,75 | 1.118,23 | 87.950,51 | 57.675,48 | 112.941,25 | 170.616,73 |
154 | 87.058,75 | 224,18 | 894,05 | 1.118,23 | 87.058,75 | 57.899,66 | 113.835,30 | 171.734,96 |
155 | 86.164,70 | 221,87 | 896,35 | 1.118,23 | 86.164,70 | 58.121,53 | 114.731,65 | 172.853,18 |
156 | 85.268,35 | 219,57 | 898,66 | 1.118,23 | 85.268,35 | 58.341,10 | 115.630,31 | 173.971,41 |
157 | 84.369,69 | 217,25 | 900,98 | 1.118,23 | 84.369,69 | 58.558,35 | 116.531,29 | 175.089,64 |
158 | 83.468,71 | 214,93 | 903,30 | 1.118,23 | 83.468,71 | 58.773,28 | 117.434,58 | 176.207,87 |
159 | 82.565,42 | 212,61 | 905,62 | 1.118,23 | 82.565,42 | 58.985,89 | 118.340,20 | 177.326,09 |
160 | 81.659,80 | 210,27 | 907,95 | 1.118,23 | 81.659,80 | 59.196,16 | 119.248,16 | 178.444,32 |
161 | 80.751,84 | 207,94 | 910,29 | 1.118,23 | 80.751,84 | 59.404,10 | 120.158,45 | 179.562,55 |
162 | 79.841,55 | 205,59 | 912,64 | 1.118,23 | 79.841,55 | 59.609,69 | 121.071,08 | 180.680,78 |
163 | 78.928,92 | 203,24 | 914,99 | 1.118,23 | 78.928,92 | 59.812,93 | 121.986,07 | 181.799,00 |
164 | 78.013,93 | 200,89 | 917,34 | 1.118,23 | 78.013,93 | 60.013,82 | 122.903,41 | 182.917,23 |
165 | 77.096,59 | 198,52 | 919,70 | 1.118,23 | 77.096,59 | 60.212,34 | 123.823,12 | 184.035,46 |
166 | 76.176,88 | 196,16 | 922,07 | 1.118,23 | 76.176,88 | 60.408,50 | 124.745,19 | 185.153,69 |
167 | 75.254,81 | 193,78 | 924,45 | 1.118,23 | 75.254,81 | 60.602,28 | 125.669,63 | 186.271,92 |
168 | 74.330,37 | 191,40 | 926,83 | 1.118,23 | 74.330,37 | 60.793,68 | 126.596,46 | 187.390,14 |
169 | 73.403,54 | 189,01 | 929,21 | 1.118,23 | 73.403,54 | 60.982,70 | 127.525,67 | 188.508,37 |
170 | 72.474,33 | 186,62 | 931,61 | 1.118,23 | 72.474,33 | 61.169,32 | 128.457,28 | 189.626,60 |
171 | 71.542,72 | 184,22 | 934,01 | 1.118,23 | 71.542,72 | 61.353,54 | 129.391,29 | 190.744,83 |
172 | 70.608,71 | 181,82 | 936,41 | 1.118,23 | 70.608,71 | 61.535,36 | 130.327,70 | 191.863,05 |
173 | 69.672,30 | 179,41 | 938,82 | 1.118,23 | 69.672,30 | 61.714,76 | 131.266,52 | 192.981,28 |
174 | 68.733,48 | 176,99 | 941,24 | 1.118,23 | 68.733,48 | 61.891,75 | 132.207,76 | 194.099,51 |
175 | 67.792,24 | 174,57 | 943,66 | 1.118,23 | 67.792,24 | 62.066,32 | 133.151,42 | 195.217,74 |
176 | 66.848,58 | 172,14 | 946,09 | 1.118,23 | 66.848,58 | 62.238,45 | 134.097,51 | 196.335,96 |
177 | 65.902,49 | 169,70 | 948,53 | 1.118,23 | 65.902,49 | 62.408,15 | 135.046,04 | 197.454,19 |
178 | 64.953,96 | 167,26 | 950,97 | 1.118,23 | 64.953,96 | 62.575,41 | 135.997,01 | 198.572,42 |
179 | 64.002,99 | 164,81 | 953,42 | 1.118,23 | 64.002,99 | 62.740,22 | 136.950,43 | 199.690,65 |
180 | 63.049,57 | 162,35 | 955,87 | 1.118,23 | 63.049,57 | 62.902,57 | 137.906,31 | 200.808,87 |
181 | 62.093,69 | 159,89 | 958,34 | 1.118,23 | 62.093,69 | 63.062,46 | 138.864,64 | 201.927,10 |
182 | 61.135,36 | 157,42 | 960,80 | 1.118,23 | 61.135,36 | 63.219,88 | 139.825,45 | 203.045,33 |
183 | 60.174,55 | 154,95 | 963,28 | 1.118,23 | 60.174,55 | 63.374,83 | 140.788,72 | 204.163,56 |
184 | 59.211,28 | 152,47 | 965,76 | 1.118,23 | 59.211,28 | 63.527,30 | 141.754,48 | 205.281,78 |
185 | 58.245,52 | 149,98 | 968,25 | 1.118,23 | 58.245,52 | 63.677,28 | 142.722,73 | 206.400,01 |
186 | 57.277,27 | 147,49 | 970,74 | 1.118,23 | 57.277,27 | 63.824,77 | 143.693,47 | 207.518,24 |
187 | 56.306,53 | 144,99 | 973,24 | 1.118,23 | 56.306,53 | 63.969,76 | 144.666,70 | 208.636,47 |
188 | 55.333,30 | 142,48 | 975,74 | 1.118,23 | 55.333,30 | 64.112,24 | 145.642,45 | 209.754,69 |
189 | 54.357,55 | 139,97 | 978,26 | 1.118,23 | 54.357,55 | 64.252,22 | 146.620,71 | 210.872,92 |
190 | 53.379,29 | 137,45 | 980,78 | 1.118,23 | 53.379,29 | 64.389,67 | 147.601,48 | 211.991,15 |
191 | 52.398,52 | 134,93 | 983,30 | 1.118,23 | 52.398,52 | 64.524,59 | 148.584,78 | 213.109,38 |
192 | 51.415,22 | 132,39 | 985,83 | 1.118,23 | 51.415,22 | 64.656,99 | 149.570,62 | 214.227,60 |
193 | 50.429,38 | 129,86 | 988,37 | 1.118,23 | 50.429,38 | 64.786,84 | 150.558,99 | 215.345,83 |
194 | 49.441,01 | 127,31 | 990,92 | 1.118,23 | 49.441,01 | 64.914,15 | 151.549,90 | 216.464,06 |
195 | 48.450,10 | 124,76 | 993,47 | 1.118,23 | 48.450,10 | 65.038,91 | 152.543,37 | 217.582,29 |
196 | 47.456,63 | 122,20 | 996,03 | 1.118,23 | 47.456,63 | 65.161,11 | 153.539,40 | 218.700,51 |
197 | 46.460,60 | 119,64 | 998,59 | 1.118,23 | 46.460,60 | 65.280,75 | 154.537,99 | 219.818,74 |
198 | 45.462,01 | 117,06 | 1.001,16 | 1.118,23 | 45.462,01 | 65.397,81 | 155.539,15 | 220.936,97 |
199 | 44.460,85 | 114,49 | 1.003,74 | 1.118,23 | 44.460,85 | 65.512,30 | 156.542,90 | 222.055,20 |
200 | 43.457,10 | 111,90 | 1.006,33 | 1.118,23 | 43.457,10 | 65.624,20 | 157.549,22 | 223.173,42 |
201 | 42.450,78 | 109,31 | 1.008,92 | 1.118,23 | 42.450,78 | 65.733,51 | 158.558,14 | 224.291,65 |
202 | 41.441,86 | 106,71 | 1.011,51 | 1.118,23 | 41.441,86 | 65.840,23 | 159.569,65 | 225.409,88 |
203 | 40.430,35 | 104,11 | 1.014,12 | 1.118,23 | 40.430,35 | 65.944,33 | 160.583,77 | 226.528,11 |
204 | 39.416,23 | 101,50 | 1.016,73 | 1.118,23 | 39.416,23 | 66.045,83 | 161.600,50 | 227.646,33 |
205 | 38.399,50 | 98,88 | 1.019,35 | 1.118,23 | 38.399,50 | 66.144,71 | 162.619,85 | 228.764,56 |
206 | 37.380,15 | 96,25 | 1.021,97 | 1.118,23 | 37.380,15 | 66.240,96 | 163.641,82 | 229.882,79 |
207 | 36.358,18 | 93,62 | 1.024,61 | 1.118,23 | 36.358,18 | 66.334,59 | 164.666,43 | 231.001,02 |
208 | 35.333,57 | 90,98 | 1.027,24 | 1.118,23 | 35.333,57 | 66.425,57 | 165.693,67 | 232.119,24 |
209 | 34.306,33 | 88,34 | 1.029,89 | 1.118,23 | 34.306,33 | 66.513,91 | 166.723,56 | 233.237,47 |
210 | 33.276,44 | 85,69 | 1.032,54 | 1.118,23 | 33.276,44 | 66.599,60 | 167.756,10 | 234.355,70 |
211 | 32.243,90 | 83,03 | 1.035,20 | 1.118,23 | 32.243,90 | 66.682,62 | 168.791,30 | 235.473,93 |
212 | 31.208,70 | 80,36 | 1.037,87 | 1.118,23 | 31.208,70 | 66.762,99 | 169.829,17 | 236.592,15 |
213 | 30.170,83 | 77,69 | 1.040,54 | 1.118,23 | 30.170,83 | 66.840,68 | 170.869,71 | 237.710,38 |
214 | 29.130,29 | 75,01 | 1.043,22 | 1.118,23 | 29.130,29 | 66.915,69 | 171.912,92 | 238.828,61 |
215 | 28.087,08 | 72,32 | 1.045,90 | 1.118,23 | 28.087,08 | 66.988,01 | 172.958,83 | 239.946,84 |
216 | 27.041,17 | 69,63 | 1.048,60 | 1.118,23 | 27.041,17 | 67.057,64 | 174.007,42 | 241.065,06 |
217 | 25.992,58 | 66,93 | 1.051,30 | 1.118,23 | 25.992,58 | 67.124,57 | 175.058,72 | 242.183,29 |
218 | 24.941,28 | 64,22 | 1.054,00 | 1.118,23 | 24.941,28 | 67.188,80 | 176.112,72 | 243.301,52 |
219 | 23.887,28 | 61,51 | 1.056,72 | 1.118,23 | 23.887,28 | 67.250,31 | 177.169,44 | 244.419,75 |
220 | 22.830,56 | 58,79 | 1.059,44 | 1.118,23 | 22.830,56 | 67.309,10 | 178.228,88 | 245.537,97 |
221 | 21.771,12 | 56,06 | 1.062,17 | 1.118,23 | 21.771,12 | 67.365,16 | 179.291,05 | 246.656,20 |
222 | 20.708,95 | 53,33 | 1.064,90 | 1.118,23 | 20.708,95 | 67.418,48 | 180.355,95 | 247.774,43 |
223 | 19.644,05 | 50,58 | 1.067,64 | 1.118,23 | 19.644,05 | 67.469,06 | 181.423,59 | 248.892,66 |
224 | 18.576,41 | 47,83 | 1.070,39 | 1.118,23 | 18.576,41 | 67.516,90 | 182.493,99 | 250.010,88 |
225 | 17.506,01 | 45,08 | 1.073,15 | 1.118,23 | 17.506,01 | 67.561,98 | 183.567,14 | 251.129,11 |
226 | 16.432,86 | 42,31 | 1.075,91 | 1.118,23 | 16.432,86 | 67.604,29 | 184.643,05 | 252.247,34 |
227 | 15.356,95 | 39,54 | 1.078,68 | 1.118,23 | 15.356,95 | 67.643,84 | 185.721,73 | 253.365,57 |
228 | 14.278,27 | 36,77 | 1.081,46 | 1.118,23 | 14.278,27 | 67.680,60 | 186.803,19 | 254.483,79 |
229 | 13.196,81 | 33,98 | 1.084,25 | 1.118,23 | 13.196,81 | 67.714,58 | 187.887,44 | 255.602,02 |
230 | 12.112,56 | 31,19 | 1.087,04 | 1.118,23 | 12.112,56 | 67.745,77 | 188.974,48 | 256.720,25 |
231 | 11.025,52 | 28,39 | 1.089,84 | 1.118,23 | 11.025,52 | 67.774,16 | 190.064,31 | 257.838,48 |
232 | 9.935,69 | 25,58 | 1.092,64 | 1.118,23 | 9.935,69 | 67.799,75 | 191.156,96 | 258.956,70 |
233 | 8.843,04 | 22,77 | 1.095,46 | 1.118,23 | 8.843,04 | 67.822,52 | 192.252,41 | 260.074,93 |
234 | 7.747,59 | 19,95 | 1.098,28 | 1.118,23 | 7.747,59 | 67.842,47 | 193.350,69 | 261.193,16 |
235 | 6.649,31 | 17,12 | 1.101,11 | 1.118,23 | 6.649,31 | 67.859,59 | 194.451,80 | 262.311,39 |
236 | 5.548,20 | 14,29 | 1.103,94 | 1.118,23 | 5.548,20 | 67.873,88 | 195.555,74 | 263.429,62 |
237 | 4.444,26 | 11,44 | 1.106,78 | 1.118,23 | 4.444,26 | 67.885,32 | 196.662,52 | 264.547,84 |
238 | 3.337,48 | 8,59 | 1.109,63 | 1.118,23 | 3.337,48 | 67.893,92 | 197.772,15 | 265.666,07 |
239 | 2.227,85 | 5,74 | 1.112,49 | 1.118,23 | 2.227,85 | 67.899,65 | 198.884,64 | 266.784,30 |
240 | 1.115,36 | 2,87 | 1.115,36 | 1.118,23 | 1.115,36 | 67.902,53 | 200.000,00 | 267.902,53 |
- 71.273,79€
- Zinsanteil
- 1.132,36€
- Monatsrate
- 3,23%
- Sollzins p.a.
- 3,30%
- 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 |
Stand der Daten: 21.05.2022