Das Volltilgerdarlehen
Bei einer Hypothekenfinanzierung denken fast alle von uns an ein klassisches Annuitätendarlehen mit einer gleichbleibenden Rate während der Zinsfestschreibung. Der Zinsanteil innerhalb der Rate nimmt ab, umgekehrt proportional steigt der Tilgungsanteil.
Es gibt aber auch Alternativen. Eine davon ist das Volltilgerdarlehen. Wie das funktioniert und welche Vor- und Nachteile gegenüber einem Hypothekendarlehen es aufweist, wird hier erläutert.
Was ist ein Volltilgerdarlehen?
Das Volltilgerdarlehen funktioniert fast genauso wie ein Annuitätendarlehen läuft allerdings nicht über ein oder zwei Zinsprolongationen, sondern setzt darauf, dass durch einen deutlich höheren Tilgungssatz die Finanzierung idealerweise nach 10 oder 15 Jahren getilgt ist. Das klassische Beispiel für ein Volltilgerdarlehen ist eine Bausparfinanzierung ohne die Ansparphase für den Bausparvertrag.
Das Volltilgerdarlehen gibt dem Kreditnehmer eine 100 prozentige Zinssicherheit, da er sich gegen steigende Zinsen durch die einmalige Zinsfestschreibung absichert. Bei seitlich tendierenden Zinsen gibt es keinen Unterschied zwischen Annuitäten- und Volltilgerdarlehen. Volltilgerdarlehen sind besonders bei niedrigen Zinsen für alle diejenigen attraktiv, die sich eine größtmögliche Zinssicherheit wünschen.
Bewegen sich die Zinsen allerdings nach unten, stellt sich der Volltilger schlechter. Einzige Option ist in diesem Fall der Paragraf 489 des BGB. Dieser erlaubt es dem Darlehensnehmer bei einer Darlehensdauer von mehr als zehn Jahren mit einer Frist von sechs Monaten zum Ende des zehnten Jahres, das Darlehen zu kündigen. Die Bank hat diese Möglichkeit, beispielsweise bei steigenden Zinsen, nicht.
Das Annuitätendarlehen und das Volltigerdarlehen im direkten Vergleich
Am deutlichsten lassen sich die Unterschiede der beiden Varianten aufzeigen, wenn sie direkt gegenüberstehen.
Für wen eignet sich welches Darlehen?
| Die Finanzierung kann mit niedrigen Raten realisiert werden. | Kein Zinsrisiko, da die Ratenhöhe bis zum Ende festgeschrieben ist. |
| Die Zinsbindung ist frei wählbar. | Es gibt nur eine Finanzierungsrunde und keine Restschuld. |
| Vertraglich vereinbarte Sondertilgungen sind möglich. | Sondertilgungen sind nicht vorgesehen. |
| Die Auswahl der Anbieter ist deutlich größer, da Volltilgerdarlehen nicht von jedem Baufinanzierer angeboten werden. |
Volltilgerdarlehen unflexibler
| Klassisches Annuitätendarlehen | Volltilgerdarlehen |
|---|---|
| Kreditnehmer können Sondertilgungen vertraglich vereinbaren. | Sondertilgungen sind nicht möglich. |
| Bei einem finanziellen Engpass sind Ratenpausen durchaus möglich. | Volltilgerdarlehen sehen keine Ratenpausen vor. |
| Läuft die Zinsbindung kürzer als die Finanzierungsdauer, trägt der Darlehensnehmer das Zinsänderungsrisiko. | Das Volltilgerdarlehen setzt von Anfang an einen höheren Tilgungssatz voraus, der die Rate im Vergleich deutlich in die Höhe schraubt. |
Die jeweiligen Besonderheiten bei Annuitäten- und Volltilgerdarlehen im Vergleich
Beide Darlehen, das wurde bereits deutlich, warten mit gewissen Eigenheiten auf. Hier stellen wir weitere Besonderheiten gegenüber.
| Klassisches Annuitätendarlehen | Volltilgerdarlehen |
|---|---|
| Die niedrigere Tilgung führt zu niedrigeren Rückführungsanteilen innerhalb der Rate, was wiederum eine längere Darlehensdauer bedeutet. | Die hohe Anfangstilgung belastet zwar kurzfristig das Haushaltsbudget, verkürzt aber die Laufzeit. Dies führt zu signifikanten Zinseinsparungen. |
| Zinsrabatte sichern! Bei einem Volltilgerdarlehen spart ein Zehnte weniger Zinsen tausende Euro. | |
| Der Kreditnehmer muss sich in jedem Fall um eine Anschlussfinanzierung kümmern, unter Umständen bei steigenden Zinsen eine Forwardprämie in Kauf nehmen. | |
| Sondertilgungsklauseln erlauben teilweise vorzeitige Rückführungen ohne Vorfälligkeitsentschädigung. Dies bedeutet ebenfalls eine schnellere Darlehenstilgung. |
Die aktuell historisch niedrigen Zinsen ermöglichen zur Zeit deutlich mehr Darlehensnehmern, ein Volltilgerdarlehen zu nutzen, als ein Zinssatz auf dem Niveau von fünf Prozent pro Jahr oder mehr. Der Zinssatz kann bei einem Volltilgerdarlehen durchaus identisch mit dem Zinssatz sein, den die Bank bei gleicher Laufzeit für ein klassisches Annuitätendarlehen berechnet. Allerdings honorieren einige Kreditinstitute die langfristige, einmalige Bindung an die Bank mit einem Rabatt auf den Zinssatz.
Wer bei den Baufinanzierungszinsen die Nase vorne hat, sehen Sie tagesaktuell in unserem großen Vergleichsrechner.
Um die Unterschiede eines Annuitätendarlehens und eines Volltilgerdarlehens aber auch griffig zu machen, haben wir für Sie eine Beispielrechnung erstellt. Die Darlehenshöhe beträgt 200.000 Euro, die Zinsbindung 15 Jahre und der effektive Jahreszins drei Prozent.
| Eckdaten | Anfängl. Tilgung 2% | Anfängl. Tilgung 4% | Anfängl. Tilgung 6%> |
|---|---|---|---|
| Monatliche Rate | 833,33 Euro | 1.166,67 Euro | 1.500 Euro |
| Restschuld | 124.342,44 Euro | 48.684,87 Euro | 582,03 Euro |
| Gesamtlaufzeit | 30,58 Jahre | 18,68 Jahre | 13,5 Jahre |
| Summe Zinsen gesamt | 105.811,90 Euro | 61.480,50 Euro | 43.583,48 Euro |
Fazit
Wer als Kreditnehmer in der Lage ist, etwas weniger als die doppelte monatliche Belastung gegenüber einem klassischen Annuitätendarlehen mit zwei Prozent Tilgung zu tragen, spart am Ende über 60.000 Euro. Aber auch eine Verdoppelung der anfänglichen Tilgung bringt bereits eine solide Einsparung bei deutlich kürzerer Laufzeit. Dazu kommt die größtmögliche Zinssicherheit bei niedrigen Zinsen.
FAQs zum Volltilgerdarlehen
Welche Laufzeiten sollte man für ein Volltilgerdarlehen wählen?
Zunächst einmal sollte die Laufzeit natürlich dem monatlich finanziell Machbaren entsprechen. Wir empfehlen Laufzeiten zwischen 5 Jahren und 25 Jahren.
Warum kann ich keine Sondertilgungen leisten?
Bei einem Volltilgerdarlehen geht die Bank davon aus, dass für einen festen Zeitraum ein regelmäßiger Betrag fließt und das Darlehen am Ende getilgt ist. Das klassische Annuitätendarlehen sieht in der Regel Prolongationen vor.
Was ist besser – Kreditvermittler oder Bank?
Volltilgerdarlehen werden nicht von allen Banken angeboten. Sie können sich natürlich die Mühe machen, und selbst auf die Suche gehen. Ein Kreditvermittler weiß von vorneherein, wer als Ansprechpartner infrage kommt. Darüber hinaus reservieren Kreditvermittler häufig siebenstellige Darlehensvolumen, auf die der Endverbraucher dann einen günstigeren Zinssatz für sein Darlehen erhält.
Warum nicht gleich eine Bausparfinanzierung?
Eine Bausparfinanzierung setzt voraus, dass entweder die Ansparphase abgeschlossen ist, oder parallel zur Besparung des Vertrages noch eine Zwischenfinanzierung über die Kreditsumme anfällt. Wer nicht viele Jahre im Voraus plante, läuft in eine hohe finanzielle Belastung.
Welche kostenpflichtigen Zusatzoptionen kann ich mir sichern?
An erster Stelle steht natürlich die eigentlich nicht vorgesehene Sondertilgung. Ein weiterer Punkt ist die bereitstellungszinsenfreie Zeit, die bis zu zwölf Monaten betragen kann. Die Einbindung eines KfW-Darlehens sollte allerdings ohne Aufpreis möglich sein. Eine Vorfälligkeitsfreiheit kann für den Eintritt eines Härtefalles vereinbart werden.
Volltilgungsrechner 04/2018
DTW Baufinanzierung
- 1,63%
- gebundener Sollzins*
- 1,64%
- effektiver Jahreszins*
- 977,09€
- Monatsrate
- Gesamtzahlung :234.253,72 EUR
- Tilgungsanteil :200.000,00 EUR
- Zinsanteil :34.253,72 EUR
- Restschuld :0,00 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 100.000,00 EUR;
Kreditrate: 369,17 EUR;
Gesamtbetrag: 44.300,00 EUR;
Anzahl Kreditraten: 120;
Laufzeit: 120 Monate; Effektiver Jahreszins: 2,44 %;
Gebundener Sollzins: 2,43 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist DTW GmbH Quadrat Q 5, 14 - 22
68161 Mannheim
68161 Mannheim
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 200.000,00 | 271,67 | 705,43 | 977,09 | 199.294,57 | 271,67 | 705,43 | 977,09 |
| 2 | 199.294,57 | 270,71 | 706,39 | 977,09 | 199.294,57 | 293,35 | 1.411,81 | 1.705,16 |
| 3 | 198.588,19 | 269,75 | 707,35 | 977,09 | 198.588,19 | 563,10 | 2.119,16 | 2.682,26 |
| 4 | 197.880,84 | 268,79 | 708,31 | 977,09 | 197.880,84 | 831,88 | 2.827,47 | 3.659,35 |
| 5 | 197.172,53 | 267,83 | 709,27 | 977,09 | 197.172,53 | 1.099,71 | 3.536,74 | 4.636,45 |
| 6 | 196.463,26 | 266,86 | 710,23 | 977,09 | 196.463,26 | 1.366,57 | 4.246,97 | 5.613,54 |
| 7 | 195.753,03 | 265,90 | 711,20 | 977,09 | 195.753,03 | 1.632,47 | 4.958,16 | 6.590,64 |
| 8 | 195.041,84 | 264,93 | 712,16 | 977,09 | 195.041,84 | 1.897,40 | 5.670,33 | 7.567,73 |
| 9 | 194.329,67 | 263,96 | 713,13 | 977,09 | 194.329,67 | 2.161,37 | 6.383,46 | 8.544,83 |
| 10 | 193.616,54 | 263,00 | 714,10 | 977,09 | 193.616,54 | 2.424,36 | 7.097,56 | 9.521,92 |
| 11 | 192.902,44 | 262,03 | 715,07 | 977,09 | 192.902,44 | 2.686,39 | 7.812,63 | 10.499,01 |
| 12 | 192.187,37 | 261,05 | 716,04 | 977,09 | 192.187,37 | 2.947,44 | 8.528,67 | 11.476,11 |
| 13 | 191.471,33 | 260,08 | 717,01 | 977,09 | 191.471,33 | 3.207,53 | 9.245,68 | 12.453,20 |
| 14 | 190.754,32 | 259,11 | 717,99 | 977,09 | 190.754,32 | 3.466,63 | 9.963,67 | 13.430,30 |
| 15 | 190.036,33 | 258,13 | 718,96 | 977,09 | 190.036,33 | 3.724,77 | 10.682,63 | 14.407,39 |
| 16 | 189.317,37 | 257,16 | 719,94 | 977,09 | 189.317,37 | 3.981,92 | 11.402,57 | 15.384,49 |
| 17 | 188.597,43 | 256,18 | 720,92 | 977,09 | 188.597,43 | 4.238,10 | 12.123,48 | 16.361,58 |
| 18 | 187.876,52 | 255,20 | 721,90 | 977,09 | 187.876,52 | 4.493,30 | 12.845,38 | 17.338,68 |
| 19 | 187.154,62 | 254,22 | 722,88 | 977,09 | 187.154,62 | 4.747,52 | 13.568,26 | 18.315,77 |
| 20 | 186.431,74 | 253,24 | 723,86 | 977,09 | 186.431,74 | 5.000,75 | 14.292,11 | 19.292,87 |
| 21 | 185.707,89 | 252,25 | 724,84 | 977,09 | 185.707,89 | 5.253,01 | 15.016,96 | 20.269,96 |
| 22 | 184.983,04 | 251,27 | 725,83 | 977,09 | 184.983,04 | 5.504,28 | 15.742,78 | 21.247,06 |
| 23 | 184.257,22 | 250,28 | 726,81 | 977,09 | 184.257,22 | 5.754,56 | 16.469,59 | 22.224,15 |
| 24 | 183.530,41 | 249,30 | 727,80 | 977,09 | 183.530,41 | 6.003,85 | 17.197,39 | 23.201,25 |
| 25 | 182.802,61 | 248,31 | 728,79 | 977,09 | 182.802,61 | 6.252,16 | 17.926,18 | 24.178,34 |
| 26 | 182.073,82 | 247,32 | 729,78 | 977,09 | 182.073,82 | 6.499,48 | 18.655,96 | 25.155,44 |
| 27 | 181.344,04 | 246,33 | 730,77 | 977,09 | 181.344,04 | 6.745,80 | 19.386,73 | 26.132,53 |
| 28 | 180.613,27 | 245,33 | 731,76 | 977,09 | 180.613,27 | 6.991,14 | 20.118,49 | 27.109,63 |
| 29 | 179.881,51 | 244,34 | 732,76 | 977,09 | 179.881,51 | 7.235,48 | 20.851,24 | 28.086,72 |
| 30 | 179.148,76 | 243,34 | 733,75 | 977,09 | 179.148,76 | 7.478,82 | 21.585,00 | 29.063,82 |
| 31 | 178.415,00 | 242,35 | 734,75 | 977,09 | 178.415,00 | 7.721,17 | 22.319,74 | 30.040,91 |
| 32 | 177.680,26 | 241,35 | 735,75 | 977,09 | 177.680,26 | 7.962,52 | 23.055,49 | 31.018,00 |
| 33 | 176.944,51 | 240,35 | 736,75 | 977,09 | 176.944,51 | 8.202,86 | 23.792,23 | 31.995,10 |
| 34 | 176.207,77 | 239,35 | 737,75 | 977,09 | 176.207,77 | 8.442,21 | 24.529,98 | 32.972,19 |
| 35 | 175.470,02 | 238,35 | 738,75 | 977,09 | 175.470,02 | 8.680,56 | 25.268,73 | 33.949,29 |
| 36 | 174.731,27 | 237,34 | 739,75 | 977,09 | 174.731,27 | 8.917,90 | 26.008,48 | 34.926,38 |
| 37 | 173.991,52 | 236,34 | 740,76 | 977,09 | 173.991,52 | 9.154,24 | 26.749,24 | 35.903,48 |
| 38 | 173.250,76 | 235,33 | 741,76 | 977,09 | 173.250,76 | 9.389,57 | 27.491,00 | 36.880,57 |
| 39 | 172.509,00 | 234,32 | 742,77 | 977,09 | 172.509,00 | 9.623,90 | 28.233,77 | 37.857,67 |
| 40 | 171.766,23 | 233,32 | 743,78 | 977,09 | 171.766,23 | 9.857,22 | 28.977,55 | 38.834,76 |
| 41 | 171.022,45 | 232,31 | 744,79 | 977,09 | 171.022,45 | 10.089,52 | 29.722,34 | 39.811,86 |
| 42 | 170.277,66 | 231,29 | 745,80 | 977,09 | 170.277,66 | 10.320,81 | 30.468,14 | 40.788,95 |
| 43 | 169.531,86 | 230,28 | 746,81 | 977,09 | 169.531,86 | 10.551,10 | 31.214,95 | 41.766,05 |
| 44 | 168.785,05 | 229,27 | 747,83 | 977,09 | 168.785,05 | 10.780,36 | 31.962,78 | 42.743,14 |
| 45 | 168.037,22 | 228,25 | 748,84 | 977,09 | 168.037,22 | 11.008,61 | 32.711,62 | 43.720,24 |
| 46 | 167.288,38 | 227,23 | 749,86 | 977,09 | 167.288,38 | 11.235,85 | 33.461,49 | 44.697,33 |
| 47 | 166.538,51 | 226,21 | 750,88 | 977,09 | 166.538,51 | 11.462,06 | 34.212,37 | 45.674,43 |
| 48 | 165.787,63 | 225,19 | 751,90 | 977,09 | 165.787,63 | 11.687,26 | 34.964,27 | 46.651,52 |
| 49 | 165.035,73 | 224,17 | 752,92 | 977,09 | 165.035,73 | 11.911,43 | 35.717,19 | 47.628,62 |
| 50 | 164.282,81 | 223,15 | 753,94 | 977,09 | 164.282,81 | 12.134,58 | 36.471,13 | 48.605,71 |
| 51 | 163.528,87 | 222,13 | 754,97 | 977,09 | 163.528,87 | 12.356,71 | 37.226,10 | 49.582,81 |
| 52 | 162.773,90 | 221,10 | 755,99 | 977,09 | 162.773,90 | 12.577,81 | 37.982,09 | 50.559,90 |
| 53 | 162.017,91 | 220,07 | 757,02 | 977,09 | 162.017,91 | 12.797,88 | 38.739,11 | 51.536,99 |
| 54 | 161.260,89 | 219,05 | 758,05 | 977,09 | 161.260,89 | 13.016,93 | 39.497,16 | 52.514,09 |
| 55 | 160.502,84 | 218,02 | 759,08 | 977,09 | 160.502,84 | 13.234,94 | 40.256,24 | 53.491,18 |
| 56 | 159.743,76 | 216,99 | 760,11 | 977,09 | 159.743,76 | 13.451,93 | 41.016,35 | 54.468,28 |
| 57 | 158.983,65 | 215,95 | 761,14 | 977,09 | 158.983,65 | 13.667,88 | 41.777,49 | 55.445,37 |
| 58 | 158.222,51 | 214,92 | 762,18 | 977,09 | 158.222,51 | 13.882,80 | 42.539,67 | 56.422,47 |
| 59 | 157.460,33 | 213,88 | 763,21 | 977,09 | 157.460,33 | 14.096,68 | 43.302,88 | 57.399,56 |
| 60 | 156.697,12 | 212,85 | 764,25 | 977,09 | 156.697,12 | 14.309,53 | 44.067,13 | 58.376,66 |
| 61 | 155.932,87 | 211,81 | 765,29 | 977,09 | 155.932,87 | 14.521,34 | 44.832,41 | 59.353,75 |
| 62 | 155.167,59 | 210,77 | 766,33 | 977,09 | 155.167,59 | 14.732,11 | 45.598,74 | 60.330,85 |
| 63 | 154.401,26 | 209,73 | 767,37 | 977,09 | 154.401,26 | 14.941,84 | 46.366,10 | 61.307,94 |
| 64 | 153.633,90 | 208,69 | 768,41 | 977,09 | 153.633,90 | 15.150,52 | 47.134,51 | 62.285,04 |
| 65 | 152.865,49 | 207,64 | 769,45 | 977,09 | 152.865,49 | 15.358,17 | 47.903,97 | 63.262,13 |
| 66 | 152.096,03 | 206,60 | 770,50 | 977,09 | 152.096,03 | 15.564,76 | 48.674,46 | 64.239,23 |
| 67 | 151.325,54 | 205,55 | 771,54 | 977,09 | 151.325,54 | 15.770,31 | 49.446,01 | 65.216,32 |
| 68 | 150.553,99 | 204,50 | 772,59 | 977,09 | 150.553,99 | 15.974,82 | 50.218,60 | 66.193,42 |
| 69 | 149.781,40 | 203,45 | 773,64 | 977,09 | 149.781,40 | 16.178,27 | 50.992,24 | 67.170,51 |
| 70 | 149.007,76 | 202,40 | 774,69 | 977,09 | 149.007,76 | 16.380,67 | 51.766,93 | 68.147,61 |
| 71 | 148.233,07 | 201,35 | 775,74 | 977,09 | 148.233,07 | 16.582,02 | 52.542,68 | 69.124,70 |
| 72 | 147.457,32 | 200,30 | 776,80 | 977,09 | 147.457,32 | 16.782,32 | 53.319,48 | 70.101,80 |
| 73 | 146.680,52 | 199,24 | 777,85 | 977,09 | 146.680,52 | 16.981,56 | 54.097,33 | 71.078,89 |
| 74 | 145.902,67 | 198,18 | 778,91 | 977,09 | 145.902,67 | 17.179,74 | 54.876,24 | 72.055,99 |
| 75 | 145.123,76 | 197,13 | 779,97 | 977,09 | 145.123,76 | 17.376,87 | 55.656,21 | 73.033,08 |
| 76 | 144.343,79 | 196,07 | 781,03 | 977,09 | 144.343,79 | 17.572,94 | 56.437,24 | 74.010,17 |
| 77 | 143.562,76 | 195,01 | 782,09 | 977,09 | 143.562,76 | 17.767,94 | 57.219,33 | 74.987,27 |
| 78 | 142.780,67 | 193,94 | 783,15 | 977,09 | 142.780,67 | 17.961,89 | 58.002,48 | 75.964,36 |
| 79 | 141.997,52 | 192,88 | 784,21 | 977,09 | 141.997,52 | 18.154,77 | 58.786,69 | 76.941,46 |
| 80 | 141.213,31 | 191,81 | 785,28 | 977,09 | 141.213,31 | 18.346,58 | 59.571,97 | 77.918,55 |
| 81 | 140.428,03 | 190,75 | 786,35 | 977,09 | 140.428,03 | 18.537,33 | 60.358,32 | 78.895,65 |
| 82 | 139.641,68 | 189,68 | 787,41 | 977,09 | 139.641,68 | 18.727,01 | 61.145,73 | 79.872,74 |
| 83 | 138.854,27 | 188,61 | 788,48 | 977,09 | 138.854,27 | 18.915,62 | 61.934,22 | 80.849,84 |
| 84 | 138.065,78 | 187,54 | 789,56 | 977,09 | 138.065,78 | 19.103,16 | 62.723,77 | 81.826,93 |
| 85 | 137.276,23 | 186,47 | 790,63 | 977,09 | 137.276,23 | 19.289,63 | 63.514,40 | 82.804,03 |
| 86 | 136.485,60 | 185,39 | 791,70 | 977,09 | 136.485,60 | 19.475,02 | 64.306,10 | 83.781,12 |
| 87 | 135.693,90 | 184,32 | 792,78 | 977,09 | 135.693,90 | 19.659,34 | 65.098,88 | 84.758,22 |
| 88 | 134.901,12 | 183,24 | 793,85 | 977,09 | 134.901,12 | 19.842,58 | 65.892,73 | 85.735,31 |
| 89 | 134.107,27 | 182,16 | 794,93 | 977,09 | 134.107,27 | 20.024,74 | 66.687,67 | 86.712,41 |
| 90 | 133.312,33 | 181,08 | 796,01 | 977,09 | 133.312,33 | 20.205,82 | 67.483,68 | 87.689,50 |
| 91 | 132.516,32 | 180,00 | 797,09 | 977,09 | 132.516,32 | 20.385,82 | 68.280,77 | 88.666,60 |
| 92 | 131.719,23 | 178,92 | 798,18 | 977,09 | 131.719,23 | 20.564,74 | 69.078,95 | 89.643,69 |
| 93 | 130.921,05 | 177,83 | 799,26 | 977,09 | 130.921,05 | 20.742,58 | 69.878,21 | 90.620,79 |
| 94 | 130.121,79 | 176,75 | 800,35 | 977,09 | 130.121,79 | 20.919,33 | 70.678,55 | 91.597,88 |
| 95 | 129.321,45 | 175,66 | 801,43 | 977,09 | 129.321,45 | 21.094,99 | 71.479,99 | 92.574,98 |
| 96 | 128.520,01 | 174,57 | 802,52 | 977,09 | 128.520,01 | 21.269,56 | 72.282,51 | 93.552,07 |
| 97 | 127.717,49 | 173,48 | 803,61 | 977,09 | 127.717,49 | 21.443,04 | 73.086,12 | 94.529,16 |
| 98 | 126.913,88 | 172,39 | 804,70 | 977,09 | 126.913,88 | 21.615,43 | 73.890,83 | 95.506,26 |
| 99 | 126.109,17 | 171,30 | 805,80 | 977,09 | 126.109,17 | 21.786,73 | 74.696,62 | 96.483,35 |
| 100 | 125.303,38 | 170,20 | 806,89 | 977,09 | 125.303,38 | 21.956,94 | 75.503,51 | 97.460,45 |
| 101 | 124.496,49 | 169,11 | 807,99 | 977,09 | 124.496,49 | 22.126,04 | 76.311,50 | 98.437,54 |
| 102 | 123.688,50 | 168,01 | 809,08 | 977,09 | 123.688,50 | 22.294,05 | 77.120,58 | 99.414,64 |
| 103 | 122.879,42 | 166,91 | 810,18 | 977,09 | 122.879,42 | 22.460,97 | 77.930,77 | 100.391,73 |
| 104 | 122.069,23 | 165,81 | 811,28 | 977,09 | 122.069,23 | 22.626,78 | 78.742,05 | 101.368,83 |
| 105 | 121.257,95 | 164,71 | 812,39 | 977,09 | 121.257,95 | 22.791,49 | 79.554,44 | 102.345,92 |
| 106 | 120.445,56 | 163,61 | 813,49 | 977,09 | 120.445,56 | 22.955,09 | 80.367,93 | 103.323,02 |
| 107 | 119.632,07 | 162,50 | 814,59 | 977,09 | 119.632,07 | 23.117,59 | 81.182,52 | 104.300,11 |
| 108 | 118.817,48 | 161,39 | 815,70 | 977,09 | 118.817,48 | 23.278,98 | 81.998,22 | 105.277,21 |
| 109 | 118.001,78 | 160,29 | 816,81 | 977,09 | 118.001,78 | 23.439,27 | 82.815,03 | 106.254,30 |
| 110 | 117.184,97 | 159,18 | 817,92 | 977,09 | 117.184,97 | 23.598,45 | 83.632,95 | 107.231,40 |
| 111 | 116.367,05 | 158,07 | 819,03 | 977,09 | 116.367,05 | 23.756,51 | 84.451,98 | 108.208,49 |
| 112 | 115.548,02 | 156,95 | 820,14 | 977,09 | 115.548,02 | 23.913,46 | 85.272,12 | 109.185,59 |
| 113 | 114.727,88 | 155,84 | 821,26 | 977,09 | 114.727,88 | 24.069,30 | 86.093,38 | 110.162,68 |
| 114 | 113.906,62 | 154,72 | 822,37 | 977,09 | 113.906,62 | 24.224,03 | 86.915,75 | 111.139,78 |
| 115 | 113.084,25 | 153,61 | 823,49 | 977,09 | 113.084,25 | 24.377,63 | 87.739,24 | 112.116,87 |
| 116 | 112.260,76 | 152,49 | 824,61 | 977,09 | 112.260,76 | 24.530,12 | 88.563,85 | 113.093,97 |
| 117 | 111.436,15 | 151,37 | 825,73 | 977,09 | 111.436,15 | 24.681,49 | 89.389,57 | 114.071,06 |
| 118 | 110.610,43 | 150,25 | 826,85 | 977,09 | 110.610,43 | 24.831,73 | 90.216,42 | 115.048,15 |
| 119 | 109.783,58 | 149,12 | 827,97 | 977,09 | 109.783,58 | 24.980,86 | 91.044,39 | 116.025,25 |
| 120 | 108.955,61 | 148,00 | 829,10 | 977,09 | 108.955,61 | 25.128,85 | 91.873,49 | 117.002,34 |
| 121 | 108.126,51 | 146,87 | 830,22 | 977,09 | 108.126,51 | 25.275,73 | 92.703,71 | 117.979,44 |
| 122 | 107.296,29 | 145,74 | 831,35 | 977,09 | 107.296,29 | 25.421,47 | 93.535,06 | 118.956,53 |
| 123 | 106.464,94 | 144,61 | 832,48 | 977,09 | 106.464,94 | 25.566,08 | 94.367,54 | 119.933,63 |
| 124 | 105.632,46 | 143,48 | 833,61 | 977,09 | 105.632,46 | 25.709,57 | 95.201,15 | 120.910,72 |
| 125 | 104.798,85 | 142,35 | 834,74 | 977,09 | 104.798,85 | 25.851,92 | 96.035,90 | 121.887,82 |
| 126 | 103.964,10 | 141,22 | 835,88 | 977,09 | 103.964,10 | 25.993,14 | 96.871,77 | 122.864,91 |
| 127 | 103.128,23 | 140,08 | 837,01 | 977,09 | 103.128,23 | 26.133,22 | 97.708,79 | 123.842,01 |
| 128 | 102.291,21 | 138,95 | 838,15 | 977,09 | 102.291,21 | 26.272,17 | 98.546,94 | 124.819,10 |
| 129 | 101.453,06 | 137,81 | 839,29 | 977,09 | 101.453,06 | 26.409,97 | 99.386,22 | 125.796,20 |
| 130 | 100.613,78 | 136,67 | 840,43 | 977,09 | 100.613,78 | 26.546,64 | 100.226,65 | 126.773,29 |
| 131 | 99.773,35 | 135,53 | 841,57 | 977,09 | 99.773,35 | 26.682,17 | 101.068,22 | 127.750,39 |
| 132 | 98.931,78 | 134,38 | 842,71 | 977,09 | 98.931,78 | 26.816,55 | 101.910,93 | 128.727,48 |
| 133 | 98.089,07 | 133,24 | 843,86 | 977,09 | 98.089,07 | 26.949,79 | 102.754,79 | 129.704,58 |
| 134 | 97.245,21 | 132,09 | 845,00 | 977,09 | 97.245,21 | 27.081,88 | 103.599,79 | 130.681,67 |
| 135 | 96.400,21 | 130,94 | 846,15 | 977,09 | 96.400,21 | 27.212,82 | 104.445,94 | 131.658,77 |
| 136 | 95.554,06 | 129,79 | 847,30 | 977,09 | 95.554,06 | 27.342,62 | 105.293,25 | 132.635,86 |
| 137 | 94.706,75 | 128,64 | 848,45 | 977,09 | 94.706,75 | 27.471,26 | 106.141,70 | 133.612,96 |
| 138 | 93.858,30 | 127,49 | 849,60 | 977,09 | 93.858,30 | 27.598,75 | 106.991,30 | 134.590,05 |
| 139 | 93.008,70 | 126,34 | 850,76 | 977,09 | 93.008,70 | 27.725,09 | 107.842,06 | 135.567,14 |
| 140 | 92.157,94 | 125,18 | 851,91 | 977,09 | 92.157,94 | 27.850,27 | 108.693,97 | 136.544,24 |
| 141 | 91.306,03 | 124,02 | 853,07 | 977,09 | 91.306,03 | 27.974,29 | 109.547,04 | 137.521,33 |
| 142 | 90.452,96 | 122,87 | 854,23 | 977,09 | 90.452,96 | 28.097,16 | 110.401,27 | 138.498,43 |
| 143 | 89.598,73 | 121,70 | 855,39 | 977,09 | 89.598,73 | 28.218,86 | 111.256,66 | 139.475,52 |
| 144 | 88.743,34 | 120,54 | 856,55 | 977,09 | 88.743,34 | 28.339,40 | 112.113,21 | 140.452,62 |
| 145 | 87.886,79 | 119,38 | 857,72 | 977,09 | 87.886,79 | 28.458,78 | 112.970,93 | 141.429,71 |
| 146 | 87.029,07 | 118,21 | 858,88 | 977,09 | 87.029,07 | 28.577,00 | 113.829,81 | 142.406,81 |
| 147 | 86.170,19 | 117,05 | 860,05 | 977,09 | 86.170,19 | 28.694,05 | 114.689,86 | 143.383,90 |
| 148 | 85.310,14 | 115,88 | 861,22 | 977,09 | 85.310,14 | 28.809,93 | 115.551,07 | 144.361,00 |
| 149 | 84.448,93 | 114,71 | 862,38 | 977,09 | 84.448,93 | 28.924,64 | 116.413,46 | 145.338,09 |
| 150 | 83.586,54 | 113,54 | 863,56 | 977,09 | 83.586,54 | 29.038,17 | 117.277,01 | 146.315,19 |
| 151 | 82.722,99 | 112,37 | 864,73 | 977,09 | 82.722,99 | 29.150,54 | 118.141,74 | 147.292,28 |
| 152 | 81.858,26 | 111,19 | 865,90 | 977,09 | 81.858,26 | 29.261,73 | 119.007,65 | 148.269,38 |
| 153 | 80.992,35 | 110,01 | 867,08 | 977,09 | 80.992,35 | 29.371,75 | 119.874,73 | 149.246,47 |
| 154 | 80.125,27 | 108,84 | 868,26 | 977,09 | 80.125,27 | 29.480,58 | 120.742,98 | 150.223,57 |
| 155 | 79.257,02 | 107,66 | 869,44 | 977,09 | 79.257,02 | 29.588,24 | 121.612,42 | 151.200,66 |
| 156 | 78.387,58 | 106,48 | 870,62 | 977,09 | 78.387,58 | 29.694,72 | 122.483,04 | 152.177,76 |
| 157 | 77.516,96 | 105,29 | 871,80 | 977,09 | 77.516,96 | 29.800,01 | 123.354,84 | 153.154,85 |
| 158 | 76.645,16 | 104,11 | 872,99 | 977,09 | 76.645,16 | 29.904,12 | 124.227,83 | 154.131,95 |
| 159 | 75.772,17 | 102,92 | 874,17 | 977,09 | 75.772,17 | 30.007,04 | 125.102,00 | 155.109,04 |
| 160 | 74.898,00 | 101,74 | 875,36 | 977,09 | 74.898,00 | 30.108,78 | 125.977,36 | 156.086,14 |
| 161 | 74.022,64 | 100,55 | 876,55 | 977,09 | 74.022,64 | 30.209,33 | 126.853,90 | 157.063,23 |
| 162 | 73.146,10 | 99,36 | 877,74 | 977,09 | 73.146,10 | 30.308,68 | 127.731,64 | 158.040,32 |
| 163 | 72.268,36 | 98,16 | 878,93 | 977,09 | 72.268,36 | 30.406,85 | 128.610,57 | 159.017,42 |
| 164 | 71.389,43 | 96,97 | 880,12 | 977,09 | 71.389,43 | 30.503,82 | 129.490,69 | 159.994,51 |
| 165 | 70.509,31 | 95,78 | 881,32 | 977,09 | 70.509,31 | 30.599,59 | 130.372,01 | 160.971,61 |
| 166 | 69.627,99 | 94,58 | 882,52 | 977,09 | 69.627,99 | 30.694,17 | 131.254,53 | 161.948,70 |
| 167 | 68.745,47 | 93,38 | 883,72 | 977,09 | 68.745,47 | 30.787,55 | 132.138,25 | 162.925,80 |
| 168 | 67.861,75 | 92,18 | 884,92 | 977,09 | 67.861,75 | 30.879,73 | 133.023,16 | 163.902,89 |
| 169 | 66.976,84 | 90,98 | 886,12 | 977,09 | 66.976,84 | 30.970,71 | 133.909,28 | 164.879,99 |
| 170 | 66.090,72 | 89,77 | 887,32 | 977,09 | 66.090,72 | 31.060,48 | 134.796,60 | 165.857,08 |
| 171 | 65.203,40 | 88,57 | 888,53 | 977,09 | 65.203,40 | 31.149,05 | 135.685,13 | 166.834,18 |
| 172 | 64.314,87 | 87,36 | 889,73 | 977,09 | 64.314,87 | 31.236,41 | 136.574,86 | 167.811,27 |
| 173 | 63.425,14 | 86,15 | 890,94 | 977,09 | 63.425,14 | 31.322,56 | 137.465,81 | 168.788,37 |
| 174 | 62.534,19 | 84,94 | 892,15 | 977,09 | 62.534,19 | 31.407,50 | 138.357,96 | 169.765,46 |
| 175 | 61.642,04 | 83,73 | 893,36 | 977,09 | 61.642,04 | 31.491,23 | 139.251,32 | 170.742,56 |
| 176 | 60.748,68 | 82,52 | 894,58 | 977,09 | 60.748,68 | 31.573,75 | 140.145,90 | 171.719,65 |
| 177 | 59.854,10 | 81,30 | 895,79 | 977,09 | 59.854,10 | 31.655,05 | 141.041,69 | 172.696,75 |
| 178 | 58.958,31 | 80,09 | 897,01 | 977,09 | 58.958,31 | 31.735,14 | 141.938,70 | 173.673,84 |
| 179 | 58.061,30 | 78,87 | 898,23 | 977,09 | 58.061,30 | 31.814,01 | 142.836,93 | 174.650,94 |
| 180 | 57.163,07 | 77,65 | 899,45 | 977,09 | 57.163,07 | 31.891,65 | 143.736,38 | 175.628,03 |
| 181 | 56.263,62 | 76,42 | 900,67 | 977,09 | 56.263,62 | 31.968,08 | 144.637,05 | 176.605,13 |
| 182 | 55.362,95 | 75,20 | 901,89 | 977,09 | 55.362,95 | 32.043,28 | 145.538,94 | 177.582,22 |
| 183 | 54.461,06 | 73,98 | 903,12 | 977,09 | 54.461,06 | 32.117,25 | 146.442,06 | 178.559,31 |
| 184 | 53.557,94 | 72,75 | 904,35 | 977,09 | 53.557,94 | 32.190,00 | 147.346,41 | 179.536,41 |
| 185 | 52.653,59 | 71,52 | 905,57 | 977,09 | 52.653,59 | 32.261,52 | 148.251,98 | 180.513,50 |
| 186 | 51.748,02 | 70,29 | 906,80 | 977,09 | 51.748,02 | 32.331,82 | 149.158,78 | 181.490,60 |
| 187 | 50.841,22 | 69,06 | 908,04 | 977,09 | 50.841,22 | 32.400,88 | 150.066,82 | 182.467,69 |
| 188 | 49.933,18 | 67,83 | 909,27 | 977,09 | 49.933,18 | 32.468,70 | 150.976,09 | 183.444,79 |
| 189 | 49.023,91 | 66,59 | 910,50 | 977,09 | 49.023,91 | 32.535,29 | 151.886,59 | 184.421,88 |
| 190 | 48.113,41 | 65,35 | 911,74 | 977,09 | 48.113,41 | 32.600,65 | 152.798,33 | 185.398,98 |
| 191 | 47.201,67 | 64,12 | 912,98 | 977,09 | 47.201,67 | 32.664,76 | 153.711,31 | 186.376,07 |
| 192 | 46.288,69 | 62,88 | 914,22 | 977,09 | 46.288,69 | 32.727,64 | 154.625,53 | 187.353,17 |
| 193 | 45.374,47 | 61,63 | 915,46 | 977,09 | 45.374,47 | 32.789,27 | 155.540,99 | 188.330,26 |
| 194 | 44.459,01 | 60,39 | 916,70 | 977,09 | 44.459,01 | 32.849,66 | 156.457,70 | 189.307,36 |
| 195 | 43.542,30 | 59,14 | 917,95 | 977,09 | 43.542,30 | 32.908,81 | 157.375,65 | 190.284,45 |
| 196 | 42.624,35 | 57,90 | 919,20 | 977,09 | 42.624,35 | 32.966,70 | 158.294,84 | 191.261,55 |
| 197 | 41.705,16 | 56,65 | 920,45 | 977,09 | 41.705,16 | 33.023,35 | 159.215,29 | 192.238,64 |
| 198 | 40.784,71 | 55,40 | 921,70 | 977,09 | 40.784,71 | 33.078,75 | 160.136,98 | 193.215,74 |
| 199 | 39.863,02 | 54,15 | 922,95 | 977,09 | 39.863,02 | 33.132,90 | 161.059,93 | 194.192,83 |
| 200 | 38.940,07 | 52,89 | 924,20 | 977,09 | 38.940,07 | 33.185,79 | 161.984,13 | 195.169,93 |
| 201 | 38.015,87 | 51,64 | 925,46 | 977,09 | 38.015,87 | 33.237,43 | 162.909,59 | 196.147,02 |
| 202 | 37.090,41 | 50,38 | 926,71 | 977,09 | 37.090,41 | 33.287,81 | 163.836,30 | 197.124,12 |
| 203 | 36.163,70 | 49,12 | 927,97 | 977,09 | 36.163,70 | 33.336,94 | 164.764,27 | 198.101,21 |
| 204 | 35.235,73 | 47,86 | 929,23 | 977,09 | 35.235,73 | 33.384,80 | 165.693,51 | 199.078,30 |
| 205 | 34.306,49 | 46,60 | 930,50 | 977,09 | 34.306,49 | 33.431,40 | 166.624,00 | 200.055,40 |
| 206 | 33.376,00 | 45,34 | 931,76 | 977,09 | 33.376,00 | 33.476,73 | 167.555,76 | 201.032,49 |
| 207 | 32.444,24 | 44,07 | 933,02 | 977,09 | 32.444,24 | 33.520,80 | 168.488,79 | 202.009,59 |
| 208 | 31.511,21 | 42,80 | 934,29 | 977,09 | 31.511,21 | 33.563,61 | 169.423,08 | 202.986,68 |
| 209 | 30.576,92 | 41,53 | 935,56 | 977,09 | 30.576,92 | 33.605,14 | 170.358,64 | 203.963,78 |
| 210 | 29.641,36 | 40,26 | 936,83 | 977,09 | 29.641,36 | 33.645,40 | 171.295,47 | 204.940,87 |
| 211 | 28.704,53 | 38,99 | 938,10 | 977,09 | 28.704,53 | 33.684,39 | 172.233,58 | 205.917,97 |
| 212 | 27.766,42 | 37,72 | 939,38 | 977,09 | 27.766,42 | 33.722,11 | 173.172,95 | 206.895,06 |
| 213 | 26.827,05 | 36,44 | 940,65 | 977,09 | 26.827,05 | 33.758,55 | 174.113,61 | 207.872,16 |
| 214 | 25.886,39 | 35,16 | 941,93 | 977,09 | 25.886,39 | 33.793,71 | 175.055,54 | 208.849,25 |
| 215 | 24.944,46 | 33,88 | 943,21 | 977,09 | 24.944,46 | 33.827,59 | 175.998,75 | 209.826,35 |
| 216 | 24.001,25 | 32,60 | 944,49 | 977,09 | 24.001,25 | 33.860,20 | 176.943,25 | 210.803,44 |
| 217 | 23.056,75 | 31,32 | 945,78 | 977,09 | 23.056,75 | 33.891,51 | 177.889,02 | 211.780,54 |
| 218 | 22.110,98 | 30,03 | 947,06 | 977,09 | 22.110,98 | 33.921,55 | 178.836,08 | 212.757,63 |
| 219 | 21.163,92 | 28,75 | 948,35 | 977,09 | 21.163,92 | 33.950,30 | 179.784,43 | 213.734,73 |
| 220 | 20.215,57 | 27,46 | 949,64 | 977,09 | 20.215,57 | 33.977,75 | 180.734,07 | 214.711,82 |
| 221 | 19.265,93 | 26,17 | 950,93 | 977,09 | 19.265,93 | 34.003,92 | 181.684,99 | 215.688,92 |
| 222 | 18.315,01 | 24,88 | 952,22 | 977,09 | 18.315,01 | 34.028,80 | 182.637,21 | 216.666,01 |
| 223 | 17.362,79 | 23,58 | 953,51 | 977,09 | 17.362,79 | 34.052,39 | 183.590,72 | 217.643,11 |
| 224 | 16.409,28 | 22,29 | 954,81 | 977,09 | 16.409,28 | 34.074,68 | 184.545,52 | 218.620,20 |
| 225 | 15.454,48 | 20,99 | 956,10 | 977,09 | 15.454,48 | 34.095,67 | 185.501,63 | 219.597,29 |
| 226 | 14.498,37 | 19,69 | 957,40 | 977,09 | 14.498,37 | 34.115,36 | 186.459,03 | 220.574,39 |
| 227 | 13.540,97 | 18,39 | 958,70 | 977,09 | 13.540,97 | 34.133,76 | 187.417,73 | 221.551,48 |
| 228 | 12.582,27 | 17,09 | 960,00 | 977,09 | 12.582,27 | 34.150,85 | 188.377,73 | 222.528,58 |
| 229 | 11.622,27 | 15,79 | 961,31 | 977,09 | 11.622,27 | 34.166,63 | 189.339,04 | 223.505,67 |
| 230 | 10.660,96 | 14,48 | 962,61 | 977,09 | 10.660,96 | 34.181,11 | 190.301,65 | 224.482,77 |
| 231 | 9.698,35 | 13,17 | 963,92 | 977,09 | 9.698,35 | 34.194,29 | 191.265,58 | 225.459,86 |
| 232 | 8.734,42 | 11,86 | 965,23 | 977,09 | 8.734,42 | 34.206,15 | 192.230,81 | 226.436,96 |
| 233 | 7.769,19 | 10,55 | 966,54 | 977,09 | 7.769,19 | 34.216,71 | 193.197,35 | 227.414,05 |
| 234 | 6.802,65 | 9,24 | 967,85 | 977,09 | 6.802,65 | 34.225,95 | 194.165,20 | 228.391,15 |
| 235 | 5.834,80 | 7,93 | 969,17 | 977,09 | 5.834,80 | 34.233,87 | 195.134,37 | 229.368,24 |
| 236 | 4.865,63 | 6,61 | 970,49 | 977,09 | 4.865,63 | 34.240,48 | 196.104,86 | 230.345,34 |
| 237 | 3.895,14 | 5,29 | 971,80 | 977,09 | 3.895,14 | 34.245,77 | 197.076,66 | 231.322,43 |
| 238 | 2.923,34 | 3,97 | 973,12 | 977,09 | 2.923,34 | 34.249,74 | 198.049,78 | 232.299,53 |
| 239 | 1.950,22 | 2,65 | 974,45 | 977,09 | 1.950,22 | 34.252,39 | 199.024,23 | 233.276,62 |
| 240 | 975,77 | 1,33 | 975,77 | 977,09 | 975,77 | 34.253,72 | 200.000,00 | 234.253,72 |
Interhyp Baufinanzierung
- 1,68%
- gebundener Sollzins*
- 1,69%
- effektiver Jahreszins*
- 981,74€
- Monatsrate
- Gesamtzahlung :235.360,06 EUR
- Tilgungsanteil :200.000,00 EUR
- Zinsanteil :35.360,06 EUR
- Restschuld :0,00 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 200.000,00 EUR;
Kreditrate: 571,67 EUR;
Gesamtbetrag: 68.600,00 EUR;
Anzahl Kreditraten: 120;
Laufzeit: 120 Monate; Effektiver Jahreszins: 1,44 %;
Gebundener Sollzins: 1,43 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist Interhyp AG Marcel-Breuer-Straße 18
80807 München
80807 München
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 200.000,00 | 280,00 | 701,74 | 981,74 | 199.298,26 | 280,00 | 701,74 | 981,74 |
| 2 | 199.298,26 | 279,02 | 702,72 | 981,74 | 199.298,26 | 302,35 | 1.404,46 | 1.706,81 |
| 3 | 198.595,54 | 278,03 | 703,70 | 981,74 | 198.595,54 | 580,38 | 2.108,16 | 2.688,54 |
| 4 | 197.891,84 | 277,05 | 704,69 | 981,74 | 197.891,84 | 857,43 | 2.812,85 | 3.670,28 |
| 5 | 197.187,15 | 276,06 | 705,67 | 981,74 | 197.187,15 | 1.133,50 | 3.518,52 | 4.652,02 |
| 6 | 196.481,48 | 275,07 | 706,66 | 981,74 | 196.481,48 | 1.408,57 | 4.225,18 | 5.633,75 |
| 7 | 195.774,82 | 274,08 | 707,65 | 981,74 | 195.774,82 | 1.682,65 | 4.932,83 | 6.615,49 |
| 8 | 195.067,17 | 273,09 | 708,64 | 981,74 | 195.067,17 | 1.955,75 | 5.641,48 | 7.597,22 |
| 9 | 194.358,52 | 272,10 | 709,63 | 981,74 | 194.358,52 | 2.227,85 | 6.351,11 | 8.578,96 |
| 10 | 193.648,89 | 271,11 | 710,63 | 981,74 | 193.648,89 | 2.498,96 | 7.061,74 | 9.560,70 |
| 11 | 192.938,26 | 270,11 | 711,62 | 981,74 | 192.938,26 | 2.769,07 | 7.773,36 | 10.542,43 |
| 12 | 192.226,64 | 269,12 | 712,62 | 981,74 | 192.226,64 | 3.038,19 | 8.485,98 | 11.524,17 |
| 13 | 191.514,02 | 268,12 | 713,62 | 981,74 | 191.514,02 | 3.306,31 | 9.199,60 | 12.505,91 |
| 14 | 190.800,40 | 267,12 | 714,62 | 981,74 | 190.800,40 | 3.573,43 | 9.914,21 | 13.487,64 |
| 15 | 190.085,79 | 266,12 | 715,62 | 981,74 | 190.085,79 | 3.839,55 | 10.629,83 | 14.469,38 |
| 16 | 189.370,17 | 265,12 | 716,62 | 981,74 | 189.370,17 | 4.104,67 | 11.346,45 | 15.451,12 |
| 17 | 188.653,55 | 264,11 | 717,62 | 981,74 | 188.653,55 | 4.368,78 | 12.064,07 | 16.432,85 |
| 18 | 187.935,93 | 263,11 | 718,63 | 981,74 | 187.935,93 | 4.631,89 | 12.782,69 | 17.414,59 |
| 19 | 187.217,31 | 262,10 | 719,63 | 981,74 | 187.217,31 | 4.894,00 | 13.502,33 | 18.396,32 |
| 20 | 186.497,67 | 261,10 | 720,64 | 981,74 | 186.497,67 | 5.155,09 | 14.222,97 | 19.378,06 |
| 21 | 185.777,03 | 260,09 | 721,65 | 981,74 | 185.777,03 | 5.415,18 | 14.944,62 | 20.359,80 |
| 22 | 185.055,38 | 259,08 | 722,66 | 981,74 | 185.055,38 | 5.674,26 | 15.667,27 | 21.341,53 |
| 23 | 184.332,73 | 258,07 | 723,67 | 981,74 | 184.332,73 | 5.932,33 | 16.390,94 | 22.323,27 |
| 24 | 183.609,06 | 257,05 | 724,68 | 981,74 | 183.609,06 | 6.189,38 | 17.115,63 | 23.305,01 |
| 25 | 182.884,37 | 256,04 | 725,70 | 981,74 | 182.884,37 | 6.445,42 | 17.841,33 | 24.286,74 |
| 26 | 182.158,67 | 255,02 | 726,71 | 981,74 | 182.158,67 | 6.700,44 | 18.568,04 | 25.268,48 |
| 27 | 181.431,96 | 254,00 | 727,73 | 981,74 | 181.431,96 | 6.954,44 | 19.295,77 | 26.250,22 |
| 28 | 180.704,23 | 252,99 | 728,75 | 981,74 | 180.704,23 | 7.207,43 | 20.024,52 | 27.231,95 |
| 29 | 179.975,48 | 251,97 | 729,77 | 981,74 | 179.975,48 | 7.459,39 | 20.754,29 | 28.213,69 |
| 30 | 179.245,71 | 250,94 | 730,79 | 981,74 | 179.245,71 | 7.710,34 | 21.485,09 | 29.195,42 |
| 31 | 178.514,91 | 249,92 | 731,82 | 981,74 | 178.514,91 | 7.960,26 | 22.216,90 | 30.177,16 |
| 32 | 177.783,10 | 248,90 | 732,84 | 981,74 | 177.783,10 | 8.209,16 | 22.949,74 | 31.158,90 |
| 33 | 177.050,26 | 247,87 | 733,87 | 981,74 | 177.050,26 | 8.457,03 | 23.683,61 | 32.140,63 |
| 34 | 176.316,39 | 246,84 | 734,89 | 981,74 | 176.316,39 | 8.703,87 | 24.418,50 | 33.122,37 |
| 35 | 175.581,50 | 245,81 | 735,92 | 981,74 | 175.581,50 | 8.949,68 | 25.154,42 | 34.104,11 |
| 36 | 174.845,58 | 244,78 | 736,95 | 981,74 | 174.845,58 | 9.194,47 | 25.891,38 | 35.085,84 |
| 37 | 174.108,62 | 243,75 | 737,98 | 981,74 | 174.108,62 | 9.438,22 | 26.629,36 | 36.067,58 |
| 38 | 173.370,64 | 242,72 | 739,02 | 981,74 | 173.370,64 | 9.680,94 | 27.368,38 | 37.049,32 |
| 39 | 172.631,62 | 241,68 | 740,05 | 981,74 | 172.631,62 | 9.922,62 | 28.108,43 | 38.031,05 |
| 40 | 171.891,57 | 240,65 | 741,09 | 981,74 | 171.891,57 | 10.163,27 | 28.849,52 | 39.012,79 |
| 41 | 171.150,48 | 239,61 | 742,13 | 981,74 | 171.150,48 | 10.402,88 | 29.591,64 | 39.994,52 |
| 42 | 170.408,36 | 238,57 | 743,16 | 981,74 | 170.408,36 | 10.641,45 | 30.334,81 | 40.976,26 |
| 43 | 169.665,19 | 237,53 | 744,21 | 981,74 | 169.665,19 | 10.878,98 | 31.079,01 | 41.958,00 |
| 44 | 168.920,99 | 236,49 | 745,25 | 981,74 | 168.920,99 | 11.115,47 | 31.824,26 | 42.939,73 |
| 45 | 168.175,74 | 235,45 | 746,29 | 981,74 | 168.175,74 | 11.350,92 | 32.570,55 | 43.921,47 |
| 46 | 167.429,45 | 234,40 | 747,34 | 981,74 | 167.429,45 | 11.585,32 | 33.317,89 | 44.903,21 |
| 47 | 166.682,11 | 233,35 | 748,38 | 981,74 | 166.682,11 | 11.818,68 | 34.066,27 | 45.884,94 |
| 48 | 165.933,73 | 232,31 | 749,43 | 981,74 | 165.933,73 | 12.050,98 | 34.815,70 | 46.866,68 |
| 49 | 165.184,30 | 231,26 | 750,48 | 981,74 | 165.184,30 | 12.282,24 | 35.566,17 | 47.848,42 |
| 50 | 164.433,83 | 230,21 | 751,53 | 981,74 | 164.433,83 | 12.512,45 | 36.317,70 | 48.830,15 |
| 51 | 163.682,30 | 229,16 | 752,58 | 981,74 | 163.682,30 | 12.741,60 | 37.070,28 | 49.811,89 |
| 52 | 162.929,72 | 228,10 | 753,63 | 981,74 | 162.929,72 | 12.969,71 | 37.823,92 | 50.793,62 |
| 53 | 162.176,08 | 227,05 | 754,69 | 981,74 | 162.176,08 | 13.196,75 | 38.578,61 | 51.775,36 |
| 54 | 161.421,39 | 225,99 | 755,75 | 981,74 | 161.421,39 | 13.422,74 | 39.334,36 | 52.757,10 |
| 55 | 160.665,64 | 224,93 | 756,80 | 981,74 | 160.665,64 | 13.647,67 | 40.091,16 | 53.738,83 |
| 56 | 159.908,84 | 223,87 | 757,86 | 981,74 | 159.908,84 | 13.871,55 | 40.849,02 | 54.720,57 |
| 57 | 159.150,98 | 222,81 | 758,92 | 981,74 | 159.150,98 | 14.094,36 | 41.607,95 | 55.702,31 |
| 58 | 158.392,05 | 221,75 | 759,99 | 981,74 | 158.392,05 | 14.316,11 | 42.367,94 | 56.684,04 |
| 59 | 157.632,06 | 220,68 | 761,05 | 981,74 | 157.632,06 | 14.536,79 | 43.128,99 | 57.665,78 |
| 60 | 156.871,01 | 219,62 | 762,12 | 981,74 | 156.871,01 | 14.756,41 | 43.891,10 | 58.647,52 |
| 61 | 156.108,90 | 218,55 | 763,18 | 981,74 | 156.108,90 | 14.974,96 | 44.654,29 | 59.629,25 |
| 62 | 155.345,71 | 217,48 | 764,25 | 981,74 | 155.345,71 | 15.192,45 | 45.418,54 | 60.610,99 |
| 63 | 154.581,46 | 216,41 | 765,32 | 981,74 | 154.581,46 | 15.408,86 | 46.183,86 | 61.592,72 |
| 64 | 153.816,14 | 215,34 | 766,39 | 981,74 | 153.816,14 | 15.624,20 | 46.950,26 | 62.574,46 |
| 65 | 153.049,74 | 214,27 | 767,47 | 981,74 | 153.049,74 | 15.838,47 | 47.717,72 | 63.556,20 |
| 66 | 152.282,28 | 213,20 | 768,54 | 981,74 | 152.282,28 | 16.051,67 | 48.486,27 | 64.537,93 |
| 67 | 151.513,73 | 212,12 | 769,62 | 981,74 | 151.513,73 | 16.263,79 | 49.255,88 | 65.519,67 |
| 68 | 150.744,12 | 211,04 | 770,69 | 981,74 | 150.744,12 | 16.474,83 | 50.026,58 | 66.501,41 |
| 69 | 149.973,42 | 209,96 | 771,77 | 981,74 | 149.973,42 | 16.684,79 | 50.798,35 | 67.483,14 |
| 70 | 149.201,65 | 208,88 | 772,85 | 981,74 | 149.201,65 | 16.893,67 | 51.571,20 | 68.464,88 |
| 71 | 148.428,80 | 207,80 | 773,94 | 981,74 | 148.428,80 | 17.101,47 | 52.345,14 | 69.446,62 |
| 72 | 147.654,86 | 206,72 | 775,02 | 981,74 | 147.654,86 | 17.308,19 | 53.120,16 | 70.428,35 |
| 73 | 146.879,84 | 205,63 | 776,10 | 981,74 | 146.879,84 | 17.513,82 | 53.896,26 | 71.410,09 |
| 74 | 146.103,74 | 204,55 | 777,19 | 981,74 | 146.103,74 | 17.718,37 | 54.673,46 | 72.391,82 |
| 75 | 145.326,54 | 203,46 | 778,28 | 981,74 | 145.326,54 | 17.921,83 | 55.451,74 | 73.373,56 |
| 76 | 144.548,26 | 202,37 | 779,37 | 981,74 | 144.548,26 | 18.124,19 | 56.231,10 | 74.355,30 |
| 77 | 143.768,90 | 201,28 | 780,46 | 981,74 | 143.768,90 | 18.325,47 | 57.011,56 | 75.337,03 |
| 78 | 142.988,44 | 200,18 | 781,55 | 981,74 | 142.988,44 | 18.525,65 | 57.793,12 | 76.318,77 |
| 79 | 142.206,88 | 199,09 | 782,65 | 981,74 | 142.206,88 | 18.724,74 | 58.575,76 | 77.300,51 |
| 80 | 141.424,24 | 197,99 | 783,74 | 981,74 | 141.424,24 | 18.922,74 | 59.359,51 | 78.282,24 |
| 81 | 140.640,49 | 196,90 | 784,84 | 981,74 | 140.640,49 | 19.119,63 | 60.144,35 | 79.263,98 |
| 82 | 139.855,65 | 195,80 | 785,94 | 981,74 | 139.855,65 | 19.315,43 | 60.930,28 | 80.245,72 |
| 83 | 139.069,72 | 194,70 | 787,04 | 981,74 | 139.069,72 | 19.510,13 | 61.717,32 | 81.227,45 |
| 84 | 138.282,68 | 193,60 | 788,14 | 981,74 | 138.282,68 | 19.703,73 | 62.505,46 | 82.209,19 |
| 85 | 137.494,54 | 192,49 | 789,24 | 981,74 | 137.494,54 | 19.896,22 | 63.294,71 | 83.190,92 |
| 86 | 136.705,29 | 191,39 | 790,35 | 981,74 | 136.705,29 | 20.087,60 | 64.085,06 | 84.172,66 |
| 87 | 135.914,94 | 190,28 | 791,46 | 981,74 | 135.914,94 | 20.277,89 | 64.876,51 | 85.154,40 |
| 88 | 135.123,49 | 189,17 | 792,56 | 981,74 | 135.123,49 | 20.467,06 | 65.669,07 | 86.136,13 |
| 89 | 134.330,93 | 188,06 | 793,67 | 981,74 | 134.330,93 | 20.655,12 | 66.462,75 | 87.117,87 |
| 90 | 133.537,25 | 186,95 | 794,78 | 981,74 | 133.537,25 | 20.842,07 | 67.257,53 | 88.099,61 |
| 91 | 132.742,47 | 185,84 | 795,90 | 981,74 | 132.742,47 | 21.027,91 | 68.053,43 | 89.081,34 |
| 92 | 131.946,57 | 184,73 | 797,01 | 981,74 | 131.946,57 | 21.212,64 | 68.850,44 | 90.063,08 |
| 93 | 131.149,56 | 183,61 | 798,13 | 981,74 | 131.149,56 | 21.396,25 | 69.648,57 | 91.044,82 |
| 94 | 130.351,43 | 182,49 | 799,24 | 981,74 | 130.351,43 | 21.578,74 | 70.447,81 | 92.026,55 |
| 95 | 129.552,19 | 181,37 | 800,36 | 981,74 | 129.552,19 | 21.760,11 | 71.248,17 | 93.008,29 |
| 96 | 128.751,83 | 180,25 | 801,48 | 981,74 | 128.751,83 | 21.940,37 | 72.049,66 | 93.990,02 |
| 97 | 127.950,34 | 179,13 | 802,61 | 981,74 | 127.950,34 | 22.119,50 | 72.852,26 | 94.971,76 |
| 98 | 127.147,74 | 178,01 | 803,73 | 981,74 | 127.147,74 | 22.297,50 | 73.655,99 | 95.953,50 |
| 99 | 126.344,01 | 176,88 | 804,85 | 981,74 | 126.344,01 | 22.474,38 | 74.460,85 | 96.935,23 |
| 100 | 125.539,15 | 175,75 | 805,98 | 981,74 | 125.539,15 | 22.650,14 | 75.266,83 | 97.916,97 |
| 101 | 124.733,17 | 174,63 | 807,11 | 981,74 | 124.733,17 | 22.824,77 | 76.073,94 | 98.898,71 |
| 102 | 123.926,06 | 173,50 | 808,24 | 981,74 | 123.926,06 | 22.998,26 | 76.882,18 | 99.880,44 |
| 103 | 123.117,82 | 172,36 | 809,37 | 981,74 | 123.117,82 | 23.170,63 | 77.691,55 | 100.862,18 |
| 104 | 122.308,45 | 171,23 | 810,50 | 981,74 | 122.308,45 | 23.341,86 | 78.502,06 | 101.843,92 |
| 105 | 121.497,94 | 170,10 | 811,64 | 981,74 | 121.497,94 | 23.511,96 | 79.313,70 | 102.825,65 |
| 106 | 120.686,30 | 168,96 | 812,78 | 981,74 | 120.686,30 | 23.680,92 | 80.126,47 | 103.807,39 |
| 107 | 119.873,53 | 167,82 | 813,91 | 981,74 | 119.873,53 | 23.848,74 | 80.940,38 | 104.789,12 |
| 108 | 119.059,62 | 166,68 | 815,05 | 981,74 | 119.059,62 | 24.015,42 | 81.755,44 | 105.770,86 |
| 109 | 118.244,56 | 165,54 | 816,19 | 981,74 | 118.244,56 | 24.180,97 | 82.571,63 | 106.752,60 |
| 110 | 117.428,37 | 164,40 | 817,34 | 981,74 | 117.428,37 | 24.345,37 | 83.388,97 | 107.734,33 |
| 111 | 116.611,03 | 163,26 | 818,48 | 981,74 | 116.611,03 | 24.508,62 | 84.207,45 | 108.716,07 |
| 112 | 115.792,55 | 162,11 | 819,63 | 981,74 | 115.792,55 | 24.670,73 | 85.027,08 | 109.697,81 |
| 113 | 114.972,92 | 160,96 | 820,77 | 981,74 | 114.972,92 | 24.831,69 | 85.847,85 | 110.679,54 |
| 114 | 114.152,15 | 159,81 | 821,92 | 981,74 | 114.152,15 | 24.991,51 | 86.669,77 | 111.661,28 |
| 115 | 113.330,23 | 158,66 | 823,07 | 981,74 | 113.330,23 | 25.150,17 | 87.492,85 | 112.643,02 |
| 116 | 112.507,15 | 157,51 | 824,23 | 981,74 | 112.507,15 | 25.307,68 | 88.317,07 | 113.624,75 |
| 117 | 111.682,93 | 156,36 | 825,38 | 981,74 | 111.682,93 | 25.464,03 | 89.142,45 | 114.606,49 |
| 118 | 110.857,55 | 155,20 | 826,54 | 981,74 | 110.857,55 | 25.619,23 | 89.968,99 | 115.588,22 |
| 119 | 110.031,01 | 154,04 | 827,69 | 981,74 | 110.031,01 | 25.773,28 | 90.796,68 | 116.569,96 |
| 120 | 109.203,32 | 152,88 | 828,85 | 981,74 | 109.203,32 | 25.926,16 | 91.625,53 | 117.551,70 |
| 121 | 108.374,47 | 151,72 | 830,01 | 981,74 | 108.374,47 | 26.077,89 | 92.455,55 | 118.533,43 |
| 122 | 107.544,45 | 150,56 | 831,17 | 981,74 | 107.544,45 | 26.228,45 | 93.286,72 | 119.515,17 |
| 123 | 106.713,28 | 149,40 | 832,34 | 981,74 | 106.713,28 | 26.377,85 | 94.119,06 | 120.496,91 |
| 124 | 105.880,94 | 148,23 | 833,50 | 981,74 | 105.880,94 | 26.526,08 | 94.952,56 | 121.478,64 |
| 125 | 105.047,44 | 147,07 | 834,67 | 981,74 | 105.047,44 | 26.673,15 | 95.787,23 | 122.460,38 |
| 126 | 104.212,77 | 145,90 | 835,84 | 981,74 | 104.212,77 | 26.819,05 | 96.623,07 | 123.442,12 |
| 127 | 103.376,93 | 144,73 | 837,01 | 981,74 | 103.376,93 | 26.963,77 | 97.460,08 | 124.423,85 |
| 128 | 102.539,92 | 143,56 | 838,18 | 981,74 | 102.539,92 | 27.107,33 | 98.298,26 | 125.405,59 |
| 129 | 101.701,74 | 142,38 | 839,35 | 981,74 | 101.701,74 | 27.249,71 | 99.137,61 | 126.387,32 |
| 130 | 100.862,39 | 141,21 | 840,53 | 981,74 | 100.862,39 | 27.390,92 | 99.978,14 | 127.369,06 |
| 131 | 100.021,86 | 140,03 | 841,71 | 981,74 | 100.021,86 | 27.530,95 | 100.819,85 | 128.350,80 |
| 132 | 99.180,15 | 138,85 | 842,88 | 981,74 | 99.180,15 | 27.669,80 | 101.662,73 | 129.332,53 |
| 133 | 98.337,27 | 137,67 | 844,06 | 981,74 | 98.337,27 | 27.807,47 | 102.506,80 | 130.314,27 |
| 134 | 97.493,20 | 136,49 | 845,25 | 981,74 | 97.493,20 | 27.943,96 | 103.352,04 | 131.296,01 |
| 135 | 96.647,96 | 135,31 | 846,43 | 981,74 | 96.647,96 | 28.079,27 | 104.198,47 | 132.277,74 |
| 136 | 95.801,53 | 134,12 | 847,61 | 981,74 | 95.801,53 | 28.213,39 | 105.046,09 | 133.259,48 |
| 137 | 94.953,91 | 132,94 | 848,80 | 981,74 | 94.953,91 | 28.346,33 | 105.894,89 | 134.241,22 |
| 138 | 94.105,11 | 131,75 | 849,99 | 981,74 | 94.105,11 | 28.478,08 | 106.744,88 | 135.222,95 |
| 139 | 93.255,12 | 130,56 | 851,18 | 981,74 | 93.255,12 | 28.608,63 | 107.596,05 | 136.204,69 |
| 140 | 92.403,95 | 129,37 | 852,37 | 981,74 | 92.403,95 | 28.738,00 | 108.448,43 | 137.186,42 |
| 141 | 91.551,57 | 128,17 | 853,56 | 981,74 | 91.551,57 | 28.866,17 | 109.301,99 | 138.168,16 |
| 142 | 90.698,01 | 126,98 | 854,76 | 981,74 | 90.698,01 | 28.993,15 | 110.156,75 | 139.149,90 |
| 143 | 89.843,25 | 125,78 | 855,96 | 981,74 | 89.843,25 | 29.118,93 | 111.012,70 | 140.131,63 |
| 144 | 88.987,30 | 124,58 | 857,15 | 981,74 | 88.987,30 | 29.243,51 | 111.869,86 | 141.113,37 |
| 145 | 88.130,14 | 123,38 | 858,35 | 981,74 | 88.130,14 | 29.366,89 | 112.728,21 | 142.095,11 |
| 146 | 87.271,79 | 122,18 | 859,56 | 981,74 | 87.271,79 | 29.489,07 | 113.587,77 | 143.076,84 |
| 147 | 86.412,23 | 120,98 | 860,76 | 981,74 | 86.412,23 | 29.610,05 | 114.448,53 | 144.058,58 |
| 148 | 85.551,47 | 119,77 | 861,96 | 981,74 | 85.551,47 | 29.729,82 | 115.310,49 | 145.040,32 |
| 149 | 84.689,51 | 118,57 | 863,17 | 981,74 | 84.689,51 | 29.848,39 | 116.173,66 | 146.022,05 |
| 150 | 83.826,34 | 117,36 | 864,38 | 981,74 | 83.826,34 | 29.965,75 | 117.038,04 | 147.003,79 |
| 151 | 82.961,96 | 116,15 | 865,59 | 981,74 | 82.961,96 | 30.081,89 | 117.903,63 | 147.985,52 |
| 152 | 82.096,37 | 114,93 | 866,80 | 981,74 | 82.096,37 | 30.196,83 | 118.770,43 | 148.967,26 |
| 153 | 81.229,57 | 113,72 | 868,01 | 981,74 | 81.229,57 | 30.310,55 | 119.638,45 | 149.949,00 |
| 154 | 80.361,55 | 112,51 | 869,23 | 981,74 | 80.361,55 | 30.423,05 | 120.507,68 | 150.930,73 |
| 155 | 79.492,32 | 111,29 | 870,45 | 981,74 | 79.492,32 | 30.534,34 | 121.378,13 | 151.912,47 |
| 156 | 78.621,87 | 110,07 | 871,67 | 981,74 | 78.621,87 | 30.644,41 | 122.249,79 | 152.894,21 |
| 157 | 77.750,21 | 108,85 | 872,89 | 981,74 | 77.750,21 | 30.753,26 | 123.122,68 | 153.875,94 |
| 158 | 76.877,32 | 107,63 | 874,11 | 981,74 | 76.877,32 | 30.860,89 | 123.996,79 | 154.857,68 |
| 159 | 76.003,21 | 106,40 | 875,33 | 981,74 | 76.003,21 | 30.967,30 | 124.872,12 | 155.839,42 |
| 160 | 75.127,88 | 105,18 | 876,56 | 981,74 | 75.127,88 | 31.072,48 | 125.748,68 | 156.821,15 |
| 161 | 74.251,32 | 103,95 | 877,78 | 981,74 | 74.251,32 | 31.176,43 | 126.626,46 | 157.802,89 |
| 162 | 73.373,54 | 102,72 | 879,01 | 981,74 | 73.373,54 | 31.279,15 | 127.505,47 | 158.784,62 |
| 163 | 72.494,53 | 101,49 | 880,24 | 981,74 | 72.494,53 | 31.380,64 | 128.385,72 | 159.766,36 |
| 164 | 71.614,28 | 100,26 | 881,48 | 981,74 | 71.614,28 | 31.480,90 | 129.267,19 | 160.748,10 |
| 165 | 70.732,81 | 99,03 | 882,71 | 981,74 | 70.732,81 | 31.579,93 | 130.149,90 | 161.729,83 |
| 166 | 69.850,10 | 97,79 | 883,95 | 981,74 | 69.850,10 | 31.677,72 | 131.033,85 | 162.711,57 |
| 167 | 68.966,15 | 96,55 | 885,18 | 981,74 | 68.966,15 | 31.774,27 | 131.919,03 | 163.693,31 |
| 168 | 68.080,97 | 95,31 | 886,42 | 981,74 | 68.080,97 | 31.869,59 | 132.805,46 | 164.675,04 |
| 169 | 67.194,54 | 94,07 | 887,66 | 981,74 | 67.194,54 | 31.963,66 | 133.693,12 | 165.656,78 |
| 170 | 66.306,88 | 92,83 | 888,91 | 981,74 | 66.306,88 | 32.056,49 | 134.582,03 | 166.638,52 |
| 171 | 65.417,97 | 91,59 | 890,15 | 981,74 | 65.417,97 | 32.148,07 | 135.472,18 | 167.620,25 |
| 172 | 64.527,82 | 90,34 | 891,40 | 981,74 | 64.527,82 | 32.238,41 | 136.363,58 | 168.601,99 |
| 173 | 63.636,42 | 89,09 | 892,65 | 981,74 | 63.636,42 | 32.327,50 | 137.256,22 | 169.583,72 |
| 174 | 62.743,78 | 87,84 | 893,90 | 981,74 | 62.743,78 | 32.415,34 | 138.150,12 | 170.565,46 |
| 175 | 61.849,88 | 86,59 | 895,15 | 981,74 | 61.849,88 | 32.501,93 | 139.045,26 | 171.547,20 |
| 176 | 60.954,74 | 85,34 | 896,40 | 981,74 | 60.954,74 | 32.587,27 | 139.941,66 | 172.528,93 |
| 177 | 60.058,34 | 84,08 | 897,65 | 981,74 | 60.058,34 | 32.671,35 | 140.839,32 | 173.510,67 |
| 178 | 59.160,68 | 82,82 | 898,91 | 981,74 | 59.160,68 | 32.754,18 | 141.738,23 | 174.492,41 |
| 179 | 58.261,77 | 81,57 | 900,17 | 981,74 | 58.261,77 | 32.835,74 | 142.638,40 | 175.474,14 |
| 180 | 57.361,60 | 80,31 | 901,43 | 981,74 | 57.361,60 | 32.916,05 | 143.539,83 | 176.455,88 |
| 181 | 56.460,17 | 79,04 | 902,69 | 981,74 | 56.460,17 | 32.995,09 | 144.442,52 | 177.437,62 |
| 182 | 55.557,48 | 77,78 | 903,96 | 981,74 | 55.557,48 | 33.072,87 | 145.346,48 | 178.419,35 |
| 183 | 54.653,52 | 76,51 | 905,22 | 981,74 | 54.653,52 | 33.149,39 | 146.251,70 | 179.401,09 |
| 184 | 53.748,30 | 75,25 | 906,49 | 981,74 | 53.748,30 | 33.224,64 | 147.158,19 | 180.382,82 |
| 185 | 52.841,81 | 73,98 | 907,76 | 981,74 | 52.841,81 | 33.298,62 | 148.065,95 | 181.364,56 |
| 186 | 51.934,05 | 72,71 | 909,03 | 981,74 | 51.934,05 | 33.371,32 | 148.974,97 | 182.346,30 |
| 187 | 51.025,03 | 71,44 | 910,30 | 981,74 | 51.025,03 | 33.442,76 | 149.885,28 | 183.328,03 |
| 188 | 50.114,72 | 70,16 | 911,58 | 981,74 | 50.114,72 | 33.512,92 | 150.796,85 | 184.309,77 |
| 189 | 49.203,15 | 68,88 | 912,85 | 981,74 | 49.203,15 | 33.581,80 | 151.709,70 | 185.291,51 |
| 190 | 48.290,30 | 67,61 | 914,13 | 981,74 | 48.290,30 | 33.649,41 | 152.623,83 | 186.273,24 |
| 191 | 47.376,17 | 66,33 | 915,41 | 981,74 | 47.376,17 | 33.715,74 | 153.539,24 | 187.254,98 |
| 192 | 46.460,76 | 65,05 | 916,69 | 981,74 | 46.460,76 | 33.780,78 | 154.455,93 | 188.236,72 |
| 193 | 45.544,07 | 63,76 | 917,97 | 981,74 | 45.544,07 | 33.844,54 | 155.373,91 | 189.218,45 |
| 194 | 44.626,09 | 62,48 | 919,26 | 981,74 | 44.626,09 | 33.907,02 | 156.293,17 | 190.200,19 |
| 195 | 43.706,83 | 61,19 | 920,55 | 981,74 | 43.706,83 | 33.968,21 | 157.213,72 | 191.181,92 |
| 196 | 42.786,28 | 59,90 | 921,84 | 981,74 | 42.786,28 | 34.028,11 | 158.135,55 | 192.163,66 |
| 197 | 41.864,45 | 58,61 | 923,13 | 981,74 | 41.864,45 | 34.086,72 | 159.058,68 | 193.145,40 |
| 198 | 40.941,32 | 57,32 | 924,42 | 981,74 | 40.941,32 | 34.144,04 | 159.983,10 | 194.127,13 |
| 199 | 40.016,90 | 56,02 | 925,71 | 981,74 | 40.016,90 | 34.200,06 | 160.908,81 | 195.108,87 |
| 200 | 39.091,19 | 54,73 | 927,01 | 981,74 | 39.091,19 | 34.254,79 | 161.835,82 | 196.090,61 |
| 201 | 38.164,18 | 53,43 | 928,31 | 981,74 | 38.164,18 | 34.308,22 | 162.764,12 | 197.072,34 |
| 202 | 37.235,88 | 52,13 | 929,61 | 981,74 | 37.235,88 | 34.360,35 | 163.693,73 | 198.054,08 |
| 203 | 36.306,27 | 50,83 | 930,91 | 981,74 | 36.306,27 | 34.411,18 | 164.624,64 | 199.035,82 |
| 204 | 35.375,36 | 49,53 | 932,21 | 981,74 | 35.375,36 | 34.460,70 | 165.556,85 | 200.017,55 |
| 205 | 34.443,15 | 48,22 | 933,52 | 981,74 | 34.443,15 | 34.508,92 | 166.490,36 | 200.999,29 |
| 206 | 33.509,64 | 46,91 | 934,82 | 981,74 | 33.509,64 | 34.555,84 | 167.425,19 | 201.981,02 |
| 207 | 32.574,81 | 45,60 | 936,13 | 981,74 | 32.574,81 | 34.601,44 | 168.361,32 | 202.962,76 |
| 208 | 31.638,68 | 44,29 | 937,44 | 981,74 | 31.638,68 | 34.645,74 | 169.298,76 | 203.944,50 |
| 209 | 30.701,24 | 42,98 | 938,75 | 981,74 | 30.701,24 | 34.688,72 | 170.237,52 | 204.926,23 |
| 210 | 29.762,48 | 41,67 | 940,07 | 981,74 | 29.762,48 | 34.730,39 | 171.177,58 | 205.907,97 |
| 211 | 28.822,42 | 40,35 | 941,38 | 981,74 | 28.822,42 | 34.770,74 | 172.118,97 | 206.889,71 |
| 212 | 27.881,03 | 39,03 | 942,70 | 981,74 | 27.881,03 | 34.809,77 | 173.061,67 | 207.871,44 |
| 213 | 26.938,33 | 37,71 | 944,02 | 981,74 | 26.938,33 | 34.847,48 | 174.005,70 | 208.853,18 |
| 214 | 25.994,30 | 36,39 | 945,34 | 981,74 | 25.994,30 | 34.883,88 | 174.951,04 | 209.834,92 |
| 215 | 25.048,96 | 35,07 | 946,67 | 981,74 | 25.048,96 | 34.918,94 | 175.897,71 | 210.816,65 |
| 216 | 24.102,29 | 33,74 | 947,99 | 981,74 | 24.102,29 | 34.952,69 | 176.845,70 | 211.798,39 |
| 217 | 23.154,30 | 32,42 | 949,32 | 981,74 | 23.154,30 | 34.985,10 | 177.795,02 | 212.780,12 |
| 218 | 22.204,98 | 31,09 | 950,65 | 981,74 | 22.204,98 | 35.016,19 | 178.745,67 | 213.761,86 |
| 219 | 21.254,33 | 29,76 | 951,98 | 981,74 | 21.254,33 | 35.045,95 | 179.697,65 | 214.743,60 |
| 220 | 20.302,35 | 28,42 | 953,31 | 981,74 | 20.302,35 | 35.074,37 | 180.650,96 | 215.725,33 |
| 221 | 19.349,04 | 27,09 | 954,65 | 981,74 | 19.349,04 | 35.101,46 | 181.605,61 | 216.707,07 |
| 222 | 18.394,39 | 25,75 | 955,98 | 981,74 | 18.394,39 | 35.127,21 | 182.561,60 | 217.688,81 |
| 223 | 17.438,40 | 24,41 | 957,32 | 981,74 | 17.438,40 | 35.151,62 | 183.518,92 | 218.670,54 |
| 224 | 16.481,08 | 23,07 | 958,66 | 981,74 | 16.481,08 | 35.174,70 | 184.477,58 | 219.652,28 |
| 225 | 15.522,42 | 21,73 | 960,00 | 981,74 | 15.522,42 | 35.196,43 | 185.437,59 | 220.634,02 |
| 226 | 14.562,41 | 20,39 | 961,35 | 981,74 | 14.562,41 | 35.216,82 | 186.398,93 | 221.615,75 |
| 227 | 13.601,07 | 19,04 | 962,69 | 981,74 | 13.601,07 | 35.235,86 | 187.361,63 | 222.597,49 |
| 228 | 12.638,37 | 17,69 | 964,04 | 981,74 | 12.638,37 | 35.253,55 | 188.325,67 | 223.579,22 |
| 229 | 11.674,33 | 16,34 | 965,39 | 981,74 | 11.674,33 | 35.269,90 | 189.291,06 | 224.560,96 |
| 230 | 10.708,94 | 14,99 | 966,74 | 981,74 | 10.708,94 | 35.284,89 | 190.257,81 | 225.542,70 |
| 231 | 9.742,19 | 13,64 | 968,10 | 981,74 | 9.742,19 | 35.298,53 | 191.225,91 | 226.524,43 |
| 232 | 8.774,09 | 12,28 | 969,45 | 981,74 | 8.774,09 | 35.310,81 | 192.195,36 | 227.506,17 |
| 233 | 7.804,64 | 10,93 | 970,81 | 981,74 | 7.804,64 | 35.321,74 | 193.166,17 | 228.487,91 |
| 234 | 6.833,83 | 9,57 | 972,17 | 981,74 | 6.833,83 | 35.331,31 | 194.138,34 | 229.469,64 |
| 235 | 5.861,66 | 8,21 | 973,53 | 981,74 | 5.861,66 | 35.339,51 | 195.111,87 | 230.451,38 |
| 236 | 4.888,13 | 6,84 | 974,89 | 981,74 | 4.888,13 | 35.346,36 | 196.086,76 | 231.433,12 |
| 237 | 3.913,24 | 5,48 | 976,26 | 981,74 | 3.913,24 | 35.351,83 | 197.063,02 | 232.414,85 |
| 238 | 2.936,98 | 4,11 | 977,62 | 981,74 | 2.936,98 | 35.355,95 | 198.040,64 | 233.396,59 |
| 239 | 1.959,36 | 2,74 | 978,99 | 981,74 | 1.959,36 | 35.358,69 | 199.019,64 | 234.378,32 |
| 240 | 980,36 | 1,37 | 980,36 | 981,74 | 980,36 | 35.360,06 | 200.000,00 | 235.360,06 |
comdirect Baufinanzierung PLUS
- 1,74%
- gebundener Sollzins*
- 1,75%
- effektiver Jahreszins*
- 987,32€
- Monatsrate
- Gesamtzahlung :236.692,02 EUR
- Tilgungsanteil :200.000,00 EUR
- Zinsanteil :36.692,02 EUR
- Restschuld :0,00 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 100.000,00 EUR;
Kreditrate: 279,17 EUR;
Gesamtbetrag: 33.500,00 EUR;
Anzahl Kreditraten: 120;
Laufzeit: 120 Monate; Effektiver Jahreszins: 1,36 %;
Gebundener Sollzins: 1,35 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist comdirect bank AG Pascalkehre 15
25451 Quickborn
25451 Quickborn
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 200.000,00 | 290,00 | 697,32 | 987,32 | 199.302,68 | 290,00 | 697,32 | 987,32 |
| 2 | 199.302,68 | 288,99 | 698,34 | 987,32 | 199.302,68 | 313,16 | 1.395,66 | 1.708,82 |
| 3 | 198.604,34 | 287,98 | 699,35 | 987,32 | 198.604,34 | 601,13 | 2.095,01 | 2.696,14 |
| 4 | 197.904,99 | 286,96 | 700,36 | 987,32 | 197.904,99 | 888,09 | 2.795,37 | 3.683,46 |
| 5 | 197.204,63 | 285,95 | 701,38 | 987,32 | 197.204,63 | 1.174,04 | 3.496,75 | 4.670,79 |
| 6 | 196.503,25 | 284,93 | 702,39 | 987,32 | 196.503,25 | 1.458,97 | 4.199,14 | 5.658,11 |
| 7 | 195.800,86 | 283,91 | 703,41 | 987,32 | 195.800,86 | 1.742,88 | 4.902,56 | 6.645,44 |
| 8 | 195.097,44 | 282,89 | 704,43 | 987,32 | 195.097,44 | 2.025,77 | 5.606,99 | 7.632,76 |
| 9 | 194.393,01 | 281,87 | 705,45 | 987,32 | 194.393,01 | 2.307,64 | 6.312,44 | 8.620,09 |
| 10 | 193.687,56 | 280,85 | 706,48 | 987,32 | 193.687,56 | 2.588,49 | 7.018,92 | 9.607,41 |
| 11 | 192.981,08 | 279,82 | 707,50 | 987,32 | 192.981,08 | 2.868,31 | 7.726,42 | 10.594,73 |
| 12 | 192.273,58 | 278,80 | 708,53 | 987,32 | 192.273,58 | 3.147,11 | 8.434,95 | 11.582,06 |
| 13 | 191.565,05 | 277,77 | 709,56 | 987,32 | 191.565,05 | 3.424,88 | 9.144,51 | 12.569,38 |
| 14 | 190.855,49 | 276,74 | 710,58 | 987,32 | 190.855,49 | 3.701,62 | 9.855,09 | 13.556,71 |
| 15 | 190.144,91 | 275,71 | 711,61 | 987,32 | 190.144,91 | 3.977,33 | 10.566,70 | 14.544,03 |
| 16 | 189.433,30 | 274,68 | 712,65 | 987,32 | 189.433,30 | 4.252,01 | 11.279,35 | 15.531,36 |
| 17 | 188.720,65 | 273,64 | 713,68 | 987,32 | 188.720,65 | 4.525,65 | 11.993,03 | 16.518,68 |
| 18 | 188.006,97 | 272,61 | 714,71 | 987,32 | 188.006,97 | 4.798,26 | 12.707,74 | 17.506,01 |
| 19 | 187.292,26 | 271,57 | 715,75 | 987,32 | 187.292,26 | 5.069,84 | 13.423,49 | 18.493,33 |
| 20 | 186.576,51 | 270,54 | 716,79 | 987,32 | 186.576,51 | 5.340,37 | 14.140,28 | 19.480,65 |
| 21 | 185.859,72 | 269,50 | 717,83 | 987,32 | 185.859,72 | 5.609,87 | 14.858,11 | 20.467,98 |
| 22 | 185.141,89 | 268,46 | 718,87 | 987,32 | 185.141,89 | 5.878,32 | 15.576,98 | 21.455,30 |
| 23 | 184.423,02 | 267,41 | 719,91 | 987,32 | 184.423,02 | 6.145,74 | 16.296,89 | 22.442,63 |
| 24 | 183.703,11 | 266,37 | 720,95 | 987,32 | 183.703,11 | 6.412,11 | 17.017,84 | 23.429,95 |
| 25 | 182.982,16 | 265,32 | 722,00 | 987,32 | 182.982,16 | 6.677,43 | 17.739,84 | 24.417,28 |
| 26 | 182.260,16 | 264,28 | 723,05 | 987,32 | 182.260,16 | 6.941,71 | 18.462,89 | 25.404,60 |
| 27 | 181.537,11 | 263,23 | 724,10 | 987,32 | 181.537,11 | 7.204,94 | 19.186,99 | 26.391,92 |
| 28 | 180.813,01 | 262,18 | 725,15 | 987,32 | 180.813,01 | 7.467,12 | 19.912,13 | 27.379,25 |
| 29 | 180.087,87 | 261,13 | 726,20 | 987,32 | 180.087,87 | 7.728,24 | 20.638,33 | 28.366,57 |
| 30 | 179.361,67 | 260,07 | 727,25 | 987,32 | 179.361,67 | 7.988,32 | 21.365,58 | 29.353,90 |
| 31 | 178.634,42 | 259,02 | 728,30 | 987,32 | 178.634,42 | 8.247,34 | 22.093,88 | 30.341,22 |
| 32 | 177.906,12 | 257,96 | 729,36 | 987,32 | 177.906,12 | 8.505,30 | 22.823,24 | 31.328,55 |
| 33 | 177.176,76 | 256,91 | 730,42 | 987,32 | 177.176,76 | 8.762,21 | 23.553,66 | 32.315,87 |
| 34 | 176.446,34 | 255,85 | 731,48 | 987,32 | 176.446,34 | 9.018,06 | 24.285,14 | 33.303,20 |
| 35 | 175.714,86 | 254,79 | 732,54 | 987,32 | 175.714,86 | 9.272,84 | 25.017,68 | 34.290,52 |
| 36 | 174.982,32 | 253,72 | 733,60 | 987,32 | 174.982,32 | 9.526,57 | 25.751,28 | 35.277,84 |
| 37 | 174.248,72 | 252,66 | 734,66 | 987,32 | 174.248,72 | 9.779,23 | 26.485,94 | 36.265,17 |
| 38 | 173.514,06 | 251,60 | 735,73 | 987,32 | 173.514,06 | 10.030,82 | 27.221,67 | 37.252,49 |
| 39 | 172.778,33 | 250,53 | 736,80 | 987,32 | 172.778,33 | 10.281,35 | 27.958,47 | 38.239,82 |
| 40 | 172.041,53 | 249,46 | 737,86 | 987,32 | 172.041,53 | 10.530,81 | 28.696,33 | 39.227,14 |
| 41 | 171.303,67 | 248,39 | 738,93 | 987,32 | 171.303,67 | 10.779,20 | 29.435,26 | 40.214,47 |
| 42 | 170.564,74 | 247,32 | 740,01 | 987,32 | 170.564,74 | 11.026,52 | 30.175,27 | 41.201,79 |
| 43 | 169.824,73 | 246,25 | 741,08 | 987,32 | 169.824,73 | 11.272,77 | 30.916,35 | 42.189,11 |
| 44 | 169.083,65 | 245,17 | 742,15 | 987,32 | 169.083,65 | 11.517,94 | 31.658,50 | 43.176,44 |
| 45 | 168.341,50 | 244,10 | 743,23 | 987,32 | 168.341,50 | 11.762,03 | 32.401,73 | 44.163,76 |
| 46 | 167.598,27 | 243,02 | 744,31 | 987,32 | 167.598,27 | 12.005,05 | 33.146,04 | 45.151,09 |
| 47 | 166.853,96 | 241,94 | 745,39 | 987,32 | 166.853,96 | 12.246,99 | 33.891,42 | 46.138,41 |
| 48 | 166.108,58 | 240,86 | 746,47 | 987,32 | 166.108,58 | 12.487,85 | 34.637,89 | 47.125,74 |
| 49 | 165.362,11 | 239,78 | 747,55 | 987,32 | 165.362,11 | 12.727,62 | 35.385,44 | 48.113,06 |
| 50 | 164.614,56 | 238,69 | 748,63 | 987,32 | 164.614,56 | 12.966,31 | 36.134,07 | 49.100,39 |
| 51 | 163.865,93 | 237,61 | 749,72 | 987,32 | 163.865,93 | 13.203,92 | 36.883,79 | 50.087,71 |
| 52 | 163.116,21 | 236,52 | 750,81 | 987,32 | 163.116,21 | 13.440,44 | 37.634,60 | 51.075,03 |
| 53 | 162.365,40 | 235,43 | 751,89 | 987,32 | 162.365,40 | 13.675,87 | 38.386,49 | 52.062,36 |
| 54 | 161.613,51 | 234,34 | 752,98 | 987,32 | 161.613,51 | 13.910,21 | 39.139,48 | 53.049,68 |
| 55 | 160.860,52 | 233,25 | 754,08 | 987,32 | 160.860,52 | 14.143,45 | 39.893,55 | 54.037,01 |
| 56 | 160.106,45 | 232,15 | 755,17 | 987,32 | 160.106,45 | 14.375,61 | 40.648,72 | 55.024,33 |
| 57 | 159.351,28 | 231,06 | 756,27 | 987,32 | 159.351,28 | 14.606,67 | 41.404,99 | 56.011,66 |
| 58 | 158.595,01 | 229,96 | 757,36 | 987,32 | 158.595,01 | 14.836,63 | 42.162,35 | 56.998,98 |
| 59 | 157.837,65 | 228,86 | 758,46 | 987,32 | 157.837,65 | 15.065,49 | 42.920,81 | 57.986,30 |
| 60 | 157.079,19 | 227,76 | 759,56 | 987,32 | 157.079,19 | 15.293,26 | 43.680,37 | 58.973,63 |
| 61 | 156.319,63 | 226,66 | 760,66 | 987,32 | 156.319,63 | 15.519,92 | 44.441,03 | 59.960,95 |
| 62 | 155.558,97 | 225,56 | 761,76 | 987,32 | 155.558,97 | 15.745,48 | 45.202,79 | 60.948,28 |
| 63 | 154.797,21 | 224,46 | 762,87 | 987,32 | 154.797,21 | 15.969,94 | 45.965,66 | 61.935,60 |
| 64 | 154.034,34 | 223,35 | 763,97 | 987,32 | 154.034,34 | 16.193,29 | 46.729,64 | 62.922,93 |
| 65 | 153.270,36 | 222,24 | 765,08 | 987,32 | 153.270,36 | 16.415,53 | 47.494,72 | 63.910,25 |
| 66 | 152.505,28 | 221,13 | 766,19 | 987,32 | 152.505,28 | 16.636,66 | 48.260,91 | 64.897,58 |
| 67 | 151.739,09 | 220,02 | 767,30 | 987,32 | 151.739,09 | 16.856,69 | 49.028,21 | 65.884,90 |
| 68 | 150.971,79 | 218,91 | 768,42 | 987,32 | 150.971,79 | 17.075,59 | 49.796,63 | 66.872,22 |
| 69 | 150.203,37 | 217,79 | 769,53 | 987,32 | 150.203,37 | 17.293,39 | 50.566,16 | 67.859,55 |
| 70 | 149.433,84 | 216,68 | 770,65 | 987,32 | 149.433,84 | 17.510,07 | 51.336,80 | 68.846,87 |
| 71 | 148.663,20 | 215,56 | 771,76 | 987,32 | 148.663,20 | 17.725,63 | 52.108,57 | 69.834,20 |
| 72 | 147.891,43 | 214,44 | 772,88 | 987,32 | 147.891,43 | 17.940,07 | 52.881,45 | 70.821,52 |
| 73 | 147.118,55 | 213,32 | 774,00 | 987,32 | 147.118,55 | 18.153,39 | 53.655,45 | 71.808,85 |
| 74 | 146.344,55 | 212,20 | 775,12 | 987,32 | 146.344,55 | 18.365,59 | 54.430,58 | 72.796,17 |
| 75 | 145.569,42 | 211,08 | 776,25 | 987,32 | 145.569,42 | 18.576,67 | 55.206,83 | 73.783,49 |
| 76 | 144.793,17 | 209,95 | 777,37 | 987,32 | 144.793,17 | 18.786,62 | 55.984,20 | 74.770,82 |
| 77 | 144.015,80 | 208,82 | 778,50 | 987,32 | 144.015,80 | 18.995,44 | 56.762,70 | 75.758,14 |
| 78 | 143.237,30 | 207,69 | 779,63 | 987,32 | 143.237,30 | 19.203,14 | 57.542,33 | 76.745,47 |
| 79 | 142.457,67 | 206,56 | 780,76 | 987,32 | 142.457,67 | 19.409,70 | 58.323,09 | 77.732,79 |
| 80 | 141.676,91 | 205,43 | 781,89 | 987,32 | 141.676,91 | 19.615,13 | 59.104,98 | 78.720,12 |
| 81 | 140.895,02 | 204,30 | 783,03 | 987,32 | 140.895,02 | 19.819,43 | 59.888,01 | 79.707,44 |
| 82 | 140.111,99 | 203,16 | 784,16 | 987,32 | 140.111,99 | 20.022,59 | 60.672,17 | 80.694,77 |
| 83 | 139.327,83 | 202,03 | 785,30 | 987,32 | 139.327,83 | 20.224,62 | 61.457,47 | 81.682,09 |
| 84 | 138.542,53 | 200,89 | 786,44 | 987,32 | 138.542,53 | 20.425,50 | 62.243,91 | 82.669,41 |
| 85 | 137.756,09 | 199,75 | 787,58 | 987,32 | 137.756,09 | 20.625,25 | 63.031,49 | 83.656,74 |
| 86 | 136.968,51 | 198,60 | 788,72 | 987,32 | 136.968,51 | 20.823,85 | 63.820,21 | 84.644,06 |
| 87 | 136.179,79 | 197,46 | 789,86 | 987,32 | 136.179,79 | 21.021,32 | 64.610,07 | 85.631,39 |
| 88 | 135.389,93 | 196,32 | 791,01 | 987,32 | 135.389,93 | 21.217,63 | 65.401,08 | 86.618,71 |
| 89 | 134.598,92 | 195,17 | 792,16 | 987,32 | 134.598,92 | 21.412,80 | 66.193,24 | 87.606,04 |
| 90 | 133.806,76 | 194,02 | 793,30 | 987,32 | 133.806,76 | 21.606,82 | 66.986,54 | 88.593,36 |
| 91 | 133.013,46 | 192,87 | 794,45 | 987,32 | 133.013,46 | 21.799,69 | 67.781,00 | 89.580,68 |
| 92 | 132.219,00 | 191,72 | 795,61 | 987,32 | 132.219,00 | 21.991,41 | 68.576,60 | 90.568,01 |
| 93 | 131.423,40 | 190,56 | 796,76 | 987,32 | 131.423,40 | 22.181,97 | 69.373,36 | 91.555,33 |
| 94 | 130.626,64 | 189,41 | 797,92 | 987,32 | 130.626,64 | 22.371,38 | 70.171,28 | 92.542,66 |
| 95 | 129.828,72 | 188,25 | 799,07 | 987,32 | 129.828,72 | 22.559,63 | 70.970,35 | 93.529,98 |
| 96 | 129.029,65 | 187,09 | 800,23 | 987,32 | 129.029,65 | 22.746,72 | 71.770,58 | 94.517,31 |
| 97 | 128.229,42 | 185,93 | 801,39 | 987,32 | 128.229,42 | 22.932,66 | 72.571,97 | 95.504,63 |
| 98 | 127.428,03 | 184,77 | 802,55 | 987,32 | 127.428,03 | 23.117,43 | 73.374,53 | 96.491,96 |
| 99 | 126.625,47 | 183,61 | 803,72 | 987,32 | 126.625,47 | 23.301,03 | 74.178,25 | 97.479,28 |
| 100 | 125.821,75 | 182,44 | 804,88 | 987,32 | 125.821,75 | 23.483,48 | 74.983,13 | 98.466,60 |
| 101 | 125.016,87 | 181,27 | 806,05 | 987,32 | 125.016,87 | 23.664,75 | 75.789,18 | 99.453,93 |
| 102 | 124.210,82 | 180,11 | 807,22 | 987,32 | 124.210,82 | 23.844,86 | 76.596,40 | 100.441,25 |
| 103 | 123.403,60 | 178,94 | 808,39 | 987,32 | 123.403,60 | 24.023,79 | 77.404,79 | 101.428,58 |
| 104 | 122.595,21 | 177,76 | 809,56 | 987,32 | 122.595,21 | 24.201,55 | 78.214,35 | 102.415,90 |
| 105 | 121.785,65 | 176,59 | 810,74 | 987,32 | 121.785,65 | 24.378,14 | 79.025,08 | 103.403,23 |
| 106 | 120.974,92 | 175,41 | 811,91 | 987,32 | 120.974,92 | 24.553,56 | 79.836,99 | 104.390,55 |
| 107 | 120.163,01 | 174,24 | 813,09 | 987,32 | 120.163,01 | 24.727,79 | 80.650,08 | 105.377,87 |
| 108 | 119.349,92 | 173,06 | 814,27 | 987,32 | 119.349,92 | 24.900,85 | 81.464,35 | 106.365,20 |
| 109 | 118.535,65 | 171,88 | 815,45 | 987,32 | 118.535,65 | 25.072,73 | 82.279,80 | 107.352,52 |
| 110 | 117.720,20 | 170,69 | 816,63 | 987,32 | 117.720,20 | 25.243,42 | 83.096,43 | 108.339,85 |
| 111 | 116.903,57 | 169,51 | 817,81 | 987,32 | 116.903,57 | 25.412,93 | 83.914,24 | 109.327,17 |
| 112 | 116.085,76 | 168,32 | 819,00 | 987,32 | 116.085,76 | 25.581,26 | 84.733,24 | 110.314,50 |
| 113 | 115.266,76 | 167,14 | 820,19 | 987,32 | 115.266,76 | 25.748,39 | 85.553,43 | 111.301,82 |
| 114 | 114.446,57 | 165,95 | 821,38 | 987,32 | 114.446,57 | 25.914,34 | 86.374,81 | 112.289,15 |
| 115 | 113.625,19 | 164,76 | 822,57 | 987,32 | 113.625,19 | 26.079,10 | 87.197,37 | 113.276,47 |
| 116 | 112.802,63 | 163,56 | 823,76 | 987,32 | 112.802,63 | 26.242,66 | 88.021,13 | 114.263,79 |
| 117 | 111.978,87 | 162,37 | 824,96 | 987,32 | 111.978,87 | 26.405,03 | 88.846,09 | 115.251,12 |
| 118 | 111.153,91 | 161,17 | 826,15 | 987,32 | 111.153,91 | 26.566,20 | 89.672,24 | 116.238,44 |
| 119 | 110.327,76 | 159,98 | 827,35 | 987,32 | 110.327,76 | 26.726,18 | 90.499,59 | 117.225,77 |
| 120 | 109.500,41 | 158,78 | 828,55 | 987,32 | 109.500,41 | 26.884,95 | 91.328,14 | 118.213,09 |
| 121 | 108.671,86 | 157,57 | 829,75 | 987,32 | 108.671,86 | 27.042,53 | 92.157,89 | 119.200,42 |
| 122 | 107.842,11 | 156,37 | 830,95 | 987,32 | 107.842,11 | 27.198,90 | 92.988,84 | 120.187,74 |
| 123 | 107.011,16 | 155,17 | 832,16 | 987,32 | 107.011,16 | 27.354,07 | 93.821,00 | 121.175,06 |
| 124 | 106.179,00 | 153,96 | 833,36 | 987,32 | 106.179,00 | 27.508,02 | 94.654,36 | 122.162,39 |
| 125 | 105.345,64 | 152,75 | 834,57 | 987,32 | 105.345,64 | 27.660,78 | 95.488,94 | 123.149,71 |
| 126 | 104.511,06 | 151,54 | 835,78 | 987,32 | 104.511,06 | 27.812,32 | 96.324,72 | 124.137,04 |
| 127 | 103.675,28 | 150,33 | 837,00 | 987,32 | 103.675,28 | 27.962,65 | 97.161,72 | 125.124,36 |
| 128 | 102.838,28 | 149,12 | 838,21 | 987,32 | 102.838,28 | 28.111,76 | 97.999,92 | 126.111,69 |
| 129 | 102.000,08 | 147,90 | 839,42 | 987,32 | 102.000,08 | 28.259,66 | 98.839,35 | 127.099,01 |
| 130 | 101.160,65 | 146,68 | 840,64 | 987,32 | 101.160,65 | 28.406,34 | 99.679,99 | 128.086,34 |
| 131 | 100.320,01 | 145,46 | 841,86 | 987,32 | 100.320,01 | 28.551,81 | 100.521,85 | 129.073,66 |
| 132 | 99.478,15 | 144,24 | 843,08 | 987,32 | 99.478,15 | 28.696,05 | 101.364,93 | 130.060,98 |
| 133 | 98.635,07 | 143,02 | 844,30 | 987,32 | 98.635,07 | 28.839,07 | 102.209,24 | 131.048,31 |
| 134 | 97.790,76 | 141,80 | 845,53 | 987,32 | 97.790,76 | 28.980,87 | 103.054,76 | 132.035,63 |
| 135 | 96.945,24 | 140,57 | 846,75 | 987,32 | 96.945,24 | 29.121,44 | 103.901,52 | 133.022,96 |
| 136 | 96.098,48 | 139,34 | 847,98 | 987,32 | 96.098,48 | 29.260,78 | 104.749,50 | 134.010,28 |
| 137 | 95.250,50 | 138,11 | 849,21 | 987,32 | 95.250,50 | 29.398,90 | 105.598,71 | 134.997,61 |
| 138 | 94.401,29 | 136,88 | 850,44 | 987,32 | 94.401,29 | 29.535,78 | 106.449,15 | 135.984,93 |
| 139 | 93.550,85 | 135,65 | 851,68 | 987,32 | 93.550,85 | 29.671,43 | 107.300,83 | 136.972,25 |
| 140 | 92.699,17 | 134,41 | 852,91 | 987,32 | 92.699,17 | 29.805,84 | 108.153,74 | 137.959,58 |
| 141 | 91.846,26 | 133,18 | 854,15 | 987,32 | 91.846,26 | 29.939,02 | 109.007,89 | 138.946,90 |
| 142 | 90.992,11 | 131,94 | 855,39 | 987,32 | 90.992,11 | 30.070,96 | 109.863,27 | 139.934,23 |
| 143 | 90.136,73 | 130,70 | 856,63 | 987,32 | 90.136,73 | 30.201,65 | 110.719,90 | 140.921,55 |
| 144 | 89.280,10 | 129,46 | 857,87 | 987,32 | 89.280,10 | 30.331,11 | 111.577,77 | 141.908,88 |
| 145 | 88.422,23 | 128,21 | 859,11 | 987,32 | 88.422,23 | 30.459,32 | 112.436,88 | 142.896,20 |
| 146 | 87.563,12 | 126,97 | 860,36 | 987,32 | 87.563,12 | 30.586,29 | 113.297,24 | 143.883,53 |
| 147 | 86.702,76 | 125,72 | 861,61 | 987,32 | 86.702,76 | 30.712,01 | 114.158,84 | 144.870,85 |
| 148 | 85.841,16 | 124,47 | 862,85 | 987,32 | 85.841,16 | 30.836,48 | 115.021,70 | 145.858,17 |
| 149 | 84.978,30 | 123,22 | 864,11 | 987,32 | 84.978,30 | 30.959,70 | 115.885,80 | 146.845,50 |
| 150 | 84.114,20 | 121,97 | 865,36 | 987,32 | 84.114,20 | 31.081,66 | 116.751,16 | 147.832,82 |
| 151 | 83.248,84 | 120,71 | 866,61 | 987,32 | 83.248,84 | 31.202,37 | 117.617,77 | 148.820,15 |
| 152 | 82.382,23 | 119,45 | 867,87 | 987,32 | 82.382,23 | 31.321,83 | 118.485,64 | 149.807,47 |
| 153 | 81.514,36 | 118,20 | 869,13 | 987,32 | 81.514,36 | 31.440,02 | 119.354,77 | 150.794,80 |
| 154 | 80.645,23 | 116,94 | 870,39 | 987,32 | 80.645,23 | 31.556,96 | 120.225,16 | 151.782,12 |
| 155 | 79.774,84 | 115,67 | 871,65 | 987,32 | 79.774,84 | 31.672,63 | 121.096,81 | 152.769,44 |
| 156 | 78.903,19 | 114,41 | 872,91 | 987,32 | 78.903,19 | 31.787,04 | 121.969,73 | 153.756,77 |
| 157 | 78.030,27 | 113,14 | 874,18 | 987,32 | 78.030,27 | 31.900,19 | 122.843,91 | 154.744,09 |
| 158 | 77.156,09 | 111,88 | 875,45 | 987,32 | 77.156,09 | 32.012,06 | 123.719,36 | 155.731,42 |
| 159 | 76.280,64 | 110,61 | 876,72 | 987,32 | 76.280,64 | 32.122,67 | 124.596,07 | 156.718,74 |
| 160 | 75.403,93 | 109,34 | 877,99 | 987,32 | 75.403,93 | 32.232,00 | 125.474,06 | 157.706,07 |
| 161 | 74.525,94 | 108,06 | 879,26 | 987,32 | 74.525,94 | 32.340,07 | 126.353,32 | 158.693,39 |
| 162 | 73.646,68 | 106,79 | 880,54 | 987,32 | 73.646,68 | 32.446,85 | 127.233,86 | 159.680,72 |
| 163 | 72.766,14 | 105,51 | 881,81 | 987,32 | 72.766,14 | 32.552,37 | 128.115,67 | 160.668,04 |
| 164 | 71.884,33 | 104,23 | 883,09 | 987,32 | 71.884,33 | 32.656,60 | 128.998,77 | 161.655,36 |
| 165 | 71.001,23 | 102,95 | 884,37 | 987,32 | 71.001,23 | 32.759,55 | 129.883,14 | 162.642,69 |
| 166 | 70.116,86 | 101,67 | 885,65 | 987,32 | 70.116,86 | 32.861,22 | 130.768,79 | 163.630,01 |
| 167 | 69.231,21 | 100,39 | 886,94 | 987,32 | 69.231,21 | 32.961,60 | 131.655,73 | 164.617,34 |
| 168 | 68.344,27 | 99,10 | 888,23 | 987,32 | 68.344,27 | 33.060,70 | 132.543,96 | 165.604,66 |
| 169 | 67.456,04 | 97,81 | 889,51 | 987,32 | 67.456,04 | 33.158,51 | 133.433,47 | 166.591,99 |
| 170 | 66.566,53 | 96,52 | 890,80 | 987,32 | 66.566,53 | 33.255,04 | 134.324,27 | 167.579,31 |
| 171 | 65.675,73 | 95,23 | 892,09 | 987,32 | 65.675,73 | 33.350,27 | 135.216,37 | 168.566,63 |
| 172 | 64.783,63 | 93,94 | 893,39 | 987,32 | 64.783,63 | 33.444,20 | 136.109,76 | 169.553,96 |
| 173 | 63.890,24 | 92,64 | 894,68 | 987,32 | 63.890,24 | 33.536,84 | 137.004,44 | 170.541,28 |
| 174 | 62.995,56 | 91,34 | 895,98 | 987,32 | 62.995,56 | 33.628,19 | 137.900,42 | 171.528,61 |
| 175 | 62.099,58 | 90,04 | 897,28 | 987,32 | 62.099,58 | 33.718,23 | 138.797,70 | 172.515,93 |
| 176 | 61.202,30 | 88,74 | 898,58 | 987,32 | 61.202,30 | 33.806,97 | 139.696,28 | 173.503,26 |
| 177 | 60.303,72 | 87,44 | 899,88 | 987,32 | 60.303,72 | 33.894,41 | 140.596,17 | 174.490,58 |
| 178 | 59.403,83 | 86,14 | 901,19 | 987,32 | 59.403,83 | 33.980,55 | 141.497,35 | 175.477,91 |
| 179 | 58.502,65 | 84,83 | 902,50 | 987,32 | 58.502,65 | 34.065,38 | 142.399,85 | 176.465,23 |
| 180 | 57.600,15 | 83,52 | 903,80 | 987,32 | 57.600,15 | 34.148,90 | 143.303,65 | 177.452,55 |
| 181 | 56.696,35 | 82,21 | 905,11 | 987,32 | 56.696,35 | 34.231,11 | 144.208,77 | 178.439,88 |
| 182 | 55.791,23 | 80,90 | 906,43 | 987,32 | 55.791,23 | 34.312,01 | 145.115,20 | 179.427,20 |
| 183 | 54.884,80 | 79,58 | 907,74 | 987,32 | 54.884,80 | 34.391,59 | 146.022,94 | 180.414,53 |
| 184 | 53.977,06 | 78,27 | 909,06 | 987,32 | 53.977,06 | 34.469,86 | 146.932,00 | 181.401,85 |
| 185 | 53.068,00 | 76,95 | 910,38 | 987,32 | 53.068,00 | 34.546,80 | 147.842,37 | 182.389,18 |
| 186 | 52.157,63 | 75,63 | 911,70 | 987,32 | 52.157,63 | 34.622,43 | 148.754,07 | 183.376,50 |
| 187 | 51.245,93 | 74,31 | 913,02 | 987,32 | 51.245,93 | 34.696,74 | 149.667,08 | 184.363,82 |
| 188 | 50.332,92 | 72,98 | 914,34 | 987,32 | 50.332,92 | 34.769,72 | 150.581,43 | 185.351,15 |
| 189 | 49.418,57 | 71,66 | 915,67 | 987,32 | 49.418,57 | 34.841,38 | 151.497,09 | 186.338,47 |
| 190 | 48.502,91 | 70,33 | 917,00 | 987,32 | 48.502,91 | 34.911,71 | 152.414,09 | 187.325,80 |
| 191 | 47.585,91 | 69,00 | 918,32 | 987,32 | 47.585,91 | 34.980,71 | 153.332,41 | 188.313,12 |
| 192 | 46.667,59 | 67,67 | 919,66 | 987,32 | 46.667,59 | 35.048,38 | 154.252,07 | 189.300,45 |
| 193 | 45.747,93 | 66,33 | 920,99 | 987,32 | 45.747,93 | 35.114,71 | 155.173,06 | 190.287,77 |
| 194 | 44.826,94 | 65,00 | 922,33 | 987,32 | 44.826,94 | 35.179,71 | 156.095,39 | 191.275,10 |
| 195 | 43.904,61 | 63,66 | 923,66 | 987,32 | 43.904,61 | 35.243,37 | 157.019,05 | 192.262,42 |
| 196 | 42.980,95 | 62,32 | 925,00 | 987,32 | 42.980,95 | 35.305,69 | 157.944,05 | 193.249,74 |
| 197 | 42.055,95 | 60,98 | 926,34 | 987,32 | 42.055,95 | 35.366,68 | 158.870,39 | 194.237,07 |
| 198 | 41.129,61 | 59,64 | 927,69 | 987,32 | 41.129,61 | 35.426,31 | 159.798,08 | 195.224,39 |
| 199 | 40.201,92 | 58,29 | 929,03 | 987,32 | 40.201,92 | 35.484,61 | 160.727,11 | 196.211,72 |
| 200 | 39.272,89 | 56,95 | 930,38 | 987,32 | 39.272,89 | 35.541,55 | 161.657,49 | 197.199,04 |
| 201 | 38.342,51 | 55,60 | 931,73 | 987,32 | 38.342,51 | 35.597,15 | 162.589,22 | 198.186,37 |
| 202 | 37.410,78 | 54,25 | 933,08 | 987,32 | 37.410,78 | 35.651,39 | 163.522,30 | 199.173,69 |
| 203 | 36.477,70 | 52,89 | 934,43 | 987,32 | 36.477,70 | 35.704,29 | 164.456,73 | 200.161,01 |
| 204 | 35.543,27 | 51,54 | 935,79 | 987,32 | 35.543,27 | 35.755,82 | 165.392,51 | 201.148,34 |
| 205 | 34.607,49 | 50,18 | 937,14 | 987,32 | 34.607,49 | 35.806,01 | 166.329,66 | 202.135,66 |
| 206 | 33.670,34 | 48,82 | 938,50 | 987,32 | 33.670,34 | 35.854,83 | 167.268,16 | 203.122,99 |
| 207 | 32.731,84 | 47,46 | 939,86 | 987,32 | 32.731,84 | 35.902,29 | 168.208,02 | 204.110,31 |
| 208 | 31.791,98 | 46,10 | 941,23 | 987,32 | 31.791,98 | 35.948,39 | 169.149,25 | 205.097,64 |
| 209 | 30.850,75 | 44,73 | 942,59 | 987,32 | 30.850,75 | 35.993,12 | 170.091,84 | 206.084,96 |
| 210 | 29.908,16 | 43,37 | 943,96 | 987,32 | 29.908,16 | 36.036,49 | 171.035,80 | 207.072,29 |
| 211 | 28.964,20 | 42,00 | 945,33 | 987,32 | 28.964,20 | 36.078,49 | 171.981,12 | 208.059,61 |
| 212 | 28.018,88 | 40,63 | 946,70 | 987,32 | 28.018,88 | 36.119,11 | 172.927,82 | 209.046,93 |
| 213 | 27.072,18 | 39,25 | 948,07 | 987,32 | 27.072,18 | 36.158,37 | 173.875,89 | 210.034,26 |
| 214 | 26.124,11 | 37,88 | 949,44 | 987,32 | 26.124,11 | 36.196,25 | 174.825,34 | 211.021,58 |
| 215 | 25.174,66 | 36,50 | 950,82 | 987,32 | 25.174,66 | 36.232,75 | 175.776,16 | 212.008,91 |
| 216 | 24.223,84 | 35,12 | 952,20 | 987,32 | 24.223,84 | 36.267,88 | 176.728,36 | 212.996,23 |
| 217 | 23.271,64 | 33,74 | 953,58 | 987,32 | 23.271,64 | 36.301,62 | 177.681,94 | 213.983,56 |
| 218 | 22.318,06 | 32,36 | 954,96 | 987,32 | 22.318,06 | 36.333,98 | 178.636,90 | 214.970,88 |
| 219 | 21.363,10 | 30,98 | 956,35 | 987,32 | 21.363,10 | 36.364,96 | 179.593,25 | 215.958,20 |
| 220 | 20.406,75 | 29,59 | 957,73 | 987,32 | 20.406,75 | 36.394,55 | 180.550,98 | 216.945,53 |
| 221 | 19.449,02 | 28,20 | 959,12 | 987,32 | 19.449,02 | 36.422,75 | 181.510,11 | 217.932,85 |
| 222 | 18.489,89 | 26,81 | 960,51 | 987,32 | 18.489,89 | 36.449,56 | 182.470,62 | 218.920,18 |
| 223 | 17.529,38 | 25,42 | 961,91 | 987,32 | 17.529,38 | 36.474,98 | 183.432,53 | 219.907,50 |
| 224 | 16.567,47 | 24,02 | 963,30 | 987,32 | 16.567,47 | 36.499,00 | 184.395,83 | 220.894,83 |
| 225 | 15.604,17 | 22,63 | 964,70 | 987,32 | 15.604,17 | 36.521,62 | 185.360,53 | 221.882,15 |
| 226 | 14.639,47 | 21,23 | 966,10 | 987,32 | 14.639,47 | 36.542,85 | 186.326,62 | 222.869,48 |
| 227 | 13.673,38 | 19,83 | 967,50 | 987,32 | 13.673,38 | 36.562,68 | 187.294,12 | 223.856,80 |
| 228 | 12.705,88 | 18,42 | 968,90 | 987,32 | 12.705,88 | 36.581,10 | 188.263,02 | 224.844,12 |
| 229 | 11.736,98 | 17,02 | 970,31 | 987,32 | 11.736,98 | 36.598,12 | 189.233,33 | 225.831,45 |
| 230 | 10.766,67 | 15,61 | 971,71 | 987,32 | 10.766,67 | 36.613,73 | 190.205,04 | 226.818,77 |
| 231 | 9.794,96 | 14,20 | 973,12 | 987,32 | 9.794,96 | 36.627,93 | 191.178,16 | 227.806,10 |
| 232 | 8.821,84 | 12,79 | 974,53 | 987,32 | 8.821,84 | 36.640,73 | 192.152,70 | 228.793,42 |
| 233 | 7.847,30 | 11,38 | 975,95 | 987,32 | 7.847,30 | 36.652,10 | 193.128,64 | 229.780,75 |
| 234 | 6.871,36 | 9,96 | 977,36 | 987,32 | 6.871,36 | 36.662,07 | 194.106,00 | 230.768,07 |
| 235 | 5.894,00 | 8,55 | 978,78 | 987,32 | 5.894,00 | 36.670,61 | 195.084,78 | 231.755,39 |
| 236 | 4.915,22 | 7,13 | 980,20 | 987,32 | 4.915,22 | 36.677,74 | 196.064,98 | 232.742,72 |
| 237 | 3.935,02 | 5,71 | 981,62 | 987,32 | 3.935,02 | 36.683,45 | 197.046,60 | 233.730,04 |
| 238 | 2.953,40 | 4,28 | 983,04 | 987,32 | 2.953,40 | 36.687,73 | 198.029,64 | 234.717,37 |
| 239 | 1.970,36 | 2,86 | 984,47 | 987,32 | 1.970,36 | 36.690,59 | 199.014,11 | 235.704,69 |
| 240 | 985,89 | 1,43 | 985,89 | 987,32 | 985,89 | 36.692,02 | 200.000,00 | 236.692,02 |
Dr. Klein Baufinanzierung
- 1,74%
- gebundener Sollzins*
- 1,77%
- effektiver Jahreszins*
- 987,32€
- Monatsrate
- Gesamtzahlung :236.692,02 EUR
- Tilgungsanteil :200.000,00 EUR
- Zinsanteil :36.692,02 EUR
- Restschuld :0,00 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 190.000,00 EUR;
Kreditrate: 460,75 EUR;
Gesamtbetrag: 27.645,00 EUR;
Anzahl Kreditraten: 60;
Laufzeit: 60 Monate; Effektiver Jahreszins: 0,93 %;
Gebundener Sollzins: 0,91 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist Dr. Klein & Co. Aktiengesellschaft Postfach 1350
23503 Lübeck
23503 Lübeck
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 200.000,00 | 290,00 | 697,32 | 987,32 | 199.302,68 | 290,00 | 697,32 | 987,32 |
| 2 | 199.302,68 | 288,99 | 698,34 | 987,32 | 199.302,68 | 313,16 | 1.395,66 | 1.708,82 |
| 3 | 198.604,34 | 287,98 | 699,35 | 987,32 | 198.604,34 | 601,13 | 2.095,01 | 2.696,14 |
| 4 | 197.904,99 | 286,96 | 700,36 | 987,32 | 197.904,99 | 888,09 | 2.795,37 | 3.683,46 |
| 5 | 197.204,63 | 285,95 | 701,38 | 987,32 | 197.204,63 | 1.174,04 | 3.496,75 | 4.670,79 |
| 6 | 196.503,25 | 284,93 | 702,39 | 987,32 | 196.503,25 | 1.458,97 | 4.199,14 | 5.658,11 |
| 7 | 195.800,86 | 283,91 | 703,41 | 987,32 | 195.800,86 | 1.742,88 | 4.902,56 | 6.645,44 |
| 8 | 195.097,44 | 282,89 | 704,43 | 987,32 | 195.097,44 | 2.025,77 | 5.606,99 | 7.632,76 |
| 9 | 194.393,01 | 281,87 | 705,45 | 987,32 | 194.393,01 | 2.307,64 | 6.312,44 | 8.620,09 |
| 10 | 193.687,56 | 280,85 | 706,48 | 987,32 | 193.687,56 | 2.588,49 | 7.018,92 | 9.607,41 |
| 11 | 192.981,08 | 279,82 | 707,50 | 987,32 | 192.981,08 | 2.868,31 | 7.726,42 | 10.594,73 |
| 12 | 192.273,58 | 278,80 | 708,53 | 987,32 | 192.273,58 | 3.147,11 | 8.434,95 | 11.582,06 |
| 13 | 191.565,05 | 277,77 | 709,56 | 987,32 | 191.565,05 | 3.424,88 | 9.144,51 | 12.569,38 |
| 14 | 190.855,49 | 276,74 | 710,58 | 987,32 | 190.855,49 | 3.701,62 | 9.855,09 | 13.556,71 |
| 15 | 190.144,91 | 275,71 | 711,61 | 987,32 | 190.144,91 | 3.977,33 | 10.566,70 | 14.544,03 |
| 16 | 189.433,30 | 274,68 | 712,65 | 987,32 | 189.433,30 | 4.252,01 | 11.279,35 | 15.531,36 |
| 17 | 188.720,65 | 273,64 | 713,68 | 987,32 | 188.720,65 | 4.525,65 | 11.993,03 | 16.518,68 |
| 18 | 188.006,97 | 272,61 | 714,71 | 987,32 | 188.006,97 | 4.798,26 | 12.707,74 | 17.506,01 |
| 19 | 187.292,26 | 271,57 | 715,75 | 987,32 | 187.292,26 | 5.069,84 | 13.423,49 | 18.493,33 |
| 20 | 186.576,51 | 270,54 | 716,79 | 987,32 | 186.576,51 | 5.340,37 | 14.140,28 | 19.480,65 |
| 21 | 185.859,72 | 269,50 | 717,83 | 987,32 | 185.859,72 | 5.609,87 | 14.858,11 | 20.467,98 |
| 22 | 185.141,89 | 268,46 | 718,87 | 987,32 | 185.141,89 | 5.878,32 | 15.576,98 | 21.455,30 |
| 23 | 184.423,02 | 267,41 | 719,91 | 987,32 | 184.423,02 | 6.145,74 | 16.296,89 | 22.442,63 |
| 24 | 183.703,11 | 266,37 | 720,95 | 987,32 | 183.703,11 | 6.412,11 | 17.017,84 | 23.429,95 |
| 25 | 182.982,16 | 265,32 | 722,00 | 987,32 | 182.982,16 | 6.677,43 | 17.739,84 | 24.417,28 |
| 26 | 182.260,16 | 264,28 | 723,05 | 987,32 | 182.260,16 | 6.941,71 | 18.462,89 | 25.404,60 |
| 27 | 181.537,11 | 263,23 | 724,10 | 987,32 | 181.537,11 | 7.204,94 | 19.186,99 | 26.391,92 |
| 28 | 180.813,01 | 262,18 | 725,15 | 987,32 | 180.813,01 | 7.467,12 | 19.912,13 | 27.379,25 |
| 29 | 180.087,87 | 261,13 | 726,20 | 987,32 | 180.087,87 | 7.728,24 | 20.638,33 | 28.366,57 |
| 30 | 179.361,67 | 260,07 | 727,25 | 987,32 | 179.361,67 | 7.988,32 | 21.365,58 | 29.353,90 |
| 31 | 178.634,42 | 259,02 | 728,30 | 987,32 | 178.634,42 | 8.247,34 | 22.093,88 | 30.341,22 |
| 32 | 177.906,12 | 257,96 | 729,36 | 987,32 | 177.906,12 | 8.505,30 | 22.823,24 | 31.328,55 |
| 33 | 177.176,76 | 256,91 | 730,42 | 987,32 | 177.176,76 | 8.762,21 | 23.553,66 | 32.315,87 |
| 34 | 176.446,34 | 255,85 | 731,48 | 987,32 | 176.446,34 | 9.018,06 | 24.285,14 | 33.303,20 |
| 35 | 175.714,86 | 254,79 | 732,54 | 987,32 | 175.714,86 | 9.272,84 | 25.017,68 | 34.290,52 |
| 36 | 174.982,32 | 253,72 | 733,60 | 987,32 | 174.982,32 | 9.526,57 | 25.751,28 | 35.277,84 |
| 37 | 174.248,72 | 252,66 | 734,66 | 987,32 | 174.248,72 | 9.779,23 | 26.485,94 | 36.265,17 |
| 38 | 173.514,06 | 251,60 | 735,73 | 987,32 | 173.514,06 | 10.030,82 | 27.221,67 | 37.252,49 |
| 39 | 172.778,33 | 250,53 | 736,80 | 987,32 | 172.778,33 | 10.281,35 | 27.958,47 | 38.239,82 |
| 40 | 172.041,53 | 249,46 | 737,86 | 987,32 | 172.041,53 | 10.530,81 | 28.696,33 | 39.227,14 |
| 41 | 171.303,67 | 248,39 | 738,93 | 987,32 | 171.303,67 | 10.779,20 | 29.435,26 | 40.214,47 |
| 42 | 170.564,74 | 247,32 | 740,01 | 987,32 | 170.564,74 | 11.026,52 | 30.175,27 | 41.201,79 |
| 43 | 169.824,73 | 246,25 | 741,08 | 987,32 | 169.824,73 | 11.272,77 | 30.916,35 | 42.189,11 |
| 44 | 169.083,65 | 245,17 | 742,15 | 987,32 | 169.083,65 | 11.517,94 | 31.658,50 | 43.176,44 |
| 45 | 168.341,50 | 244,10 | 743,23 | 987,32 | 168.341,50 | 11.762,03 | 32.401,73 | 44.163,76 |
| 46 | 167.598,27 | 243,02 | 744,31 | 987,32 | 167.598,27 | 12.005,05 | 33.146,04 | 45.151,09 |
| 47 | 166.853,96 | 241,94 | 745,39 | 987,32 | 166.853,96 | 12.246,99 | 33.891,42 | 46.138,41 |
| 48 | 166.108,58 | 240,86 | 746,47 | 987,32 | 166.108,58 | 12.487,85 | 34.637,89 | 47.125,74 |
| 49 | 165.362,11 | 239,78 | 747,55 | 987,32 | 165.362,11 | 12.727,62 | 35.385,44 | 48.113,06 |
| 50 | 164.614,56 | 238,69 | 748,63 | 987,32 | 164.614,56 | 12.966,31 | 36.134,07 | 49.100,39 |
| 51 | 163.865,93 | 237,61 | 749,72 | 987,32 | 163.865,93 | 13.203,92 | 36.883,79 | 50.087,71 |
| 52 | 163.116,21 | 236,52 | 750,81 | 987,32 | 163.116,21 | 13.440,44 | 37.634,60 | 51.075,03 |
| 53 | 162.365,40 | 235,43 | 751,89 | 987,32 | 162.365,40 | 13.675,87 | 38.386,49 | 52.062,36 |
| 54 | 161.613,51 | 234,34 | 752,98 | 987,32 | 161.613,51 | 13.910,21 | 39.139,48 | 53.049,68 |
| 55 | 160.860,52 | 233,25 | 754,08 | 987,32 | 160.860,52 | 14.143,45 | 39.893,55 | 54.037,01 |
| 56 | 160.106,45 | 232,15 | 755,17 | 987,32 | 160.106,45 | 14.375,61 | 40.648,72 | 55.024,33 |
| 57 | 159.351,28 | 231,06 | 756,27 | 987,32 | 159.351,28 | 14.606,67 | 41.404,99 | 56.011,66 |
| 58 | 158.595,01 | 229,96 | 757,36 | 987,32 | 158.595,01 | 14.836,63 | 42.162,35 | 56.998,98 |
| 59 | 157.837,65 | 228,86 | 758,46 | 987,32 | 157.837,65 | 15.065,49 | 42.920,81 | 57.986,30 |
| 60 | 157.079,19 | 227,76 | 759,56 | 987,32 | 157.079,19 | 15.293,26 | 43.680,37 | 58.973,63 |
| 61 | 156.319,63 | 226,66 | 760,66 | 987,32 | 156.319,63 | 15.519,92 | 44.441,03 | 59.960,95 |
| 62 | 155.558,97 | 225,56 | 761,76 | 987,32 | 155.558,97 | 15.745,48 | 45.202,79 | 60.948,28 |
| 63 | 154.797,21 | 224,46 | 762,87 | 987,32 | 154.797,21 | 15.969,94 | 45.965,66 | 61.935,60 |
| 64 | 154.034,34 | 223,35 | 763,97 | 987,32 | 154.034,34 | 16.193,29 | 46.729,64 | 62.922,93 |
| 65 | 153.270,36 | 222,24 | 765,08 | 987,32 | 153.270,36 | 16.415,53 | 47.494,72 | 63.910,25 |
| 66 | 152.505,28 | 221,13 | 766,19 | 987,32 | 152.505,28 | 16.636,66 | 48.260,91 | 64.897,58 |
| 67 | 151.739,09 | 220,02 | 767,30 | 987,32 | 151.739,09 | 16.856,69 | 49.028,21 | 65.884,90 |
| 68 | 150.971,79 | 218,91 | 768,42 | 987,32 | 150.971,79 | 17.075,59 | 49.796,63 | 66.872,22 |
| 69 | 150.203,37 | 217,79 | 769,53 | 987,32 | 150.203,37 | 17.293,39 | 50.566,16 | 67.859,55 |
| 70 | 149.433,84 | 216,68 | 770,65 | 987,32 | 149.433,84 | 17.510,07 | 51.336,80 | 68.846,87 |
| 71 | 148.663,20 | 215,56 | 771,76 | 987,32 | 148.663,20 | 17.725,63 | 52.108,57 | 69.834,20 |
| 72 | 147.891,43 | 214,44 | 772,88 | 987,32 | 147.891,43 | 17.940,07 | 52.881,45 | 70.821,52 |
| 73 | 147.118,55 | 213,32 | 774,00 | 987,32 | 147.118,55 | 18.153,39 | 53.655,45 | 71.808,85 |
| 74 | 146.344,55 | 212,20 | 775,12 | 987,32 | 146.344,55 | 18.365,59 | 54.430,58 | 72.796,17 |
| 75 | 145.569,42 | 211,08 | 776,25 | 987,32 | 145.569,42 | 18.576,67 | 55.206,83 | 73.783,49 |
| 76 | 144.793,17 | 209,95 | 777,37 | 987,32 | 144.793,17 | 18.786,62 | 55.984,20 | 74.770,82 |
| 77 | 144.015,80 | 208,82 | 778,50 | 987,32 | 144.015,80 | 18.995,44 | 56.762,70 | 75.758,14 |
| 78 | 143.237,30 | 207,69 | 779,63 | 987,32 | 143.237,30 | 19.203,14 | 57.542,33 | 76.745,47 |
| 79 | 142.457,67 | 206,56 | 780,76 | 987,32 | 142.457,67 | 19.409,70 | 58.323,09 | 77.732,79 |
| 80 | 141.676,91 | 205,43 | 781,89 | 987,32 | 141.676,91 | 19.615,13 | 59.104,98 | 78.720,12 |
| 81 | 140.895,02 | 204,30 | 783,03 | 987,32 | 140.895,02 | 19.819,43 | 59.888,01 | 79.707,44 |
| 82 | 140.111,99 | 203,16 | 784,16 | 987,32 | 140.111,99 | 20.022,59 | 60.672,17 | 80.694,77 |
| 83 | 139.327,83 | 202,03 | 785,30 | 987,32 | 139.327,83 | 20.224,62 | 61.457,47 | 81.682,09 |
| 84 | 138.542,53 | 200,89 | 786,44 | 987,32 | 138.542,53 | 20.425,50 | 62.243,91 | 82.669,41 |
| 85 | 137.756,09 | 199,75 | 787,58 | 987,32 | 137.756,09 | 20.625,25 | 63.031,49 | 83.656,74 |
| 86 | 136.968,51 | 198,60 | 788,72 | 987,32 | 136.968,51 | 20.823,85 | 63.820,21 | 84.644,06 |
| 87 | 136.179,79 | 197,46 | 789,86 | 987,32 | 136.179,79 | 21.021,32 | 64.610,07 | 85.631,39 |
| 88 | 135.389,93 | 196,32 | 791,01 | 987,32 | 135.389,93 | 21.217,63 | 65.401,08 | 86.618,71 |
| 89 | 134.598,92 | 195,17 | 792,16 | 987,32 | 134.598,92 | 21.412,80 | 66.193,24 | 87.606,04 |
| 90 | 133.806,76 | 194,02 | 793,30 | 987,32 | 133.806,76 | 21.606,82 | 66.986,54 | 88.593,36 |
| 91 | 133.013,46 | 192,87 | 794,45 | 987,32 | 133.013,46 | 21.799,69 | 67.781,00 | 89.580,68 |
| 92 | 132.219,00 | 191,72 | 795,61 | 987,32 | 132.219,00 | 21.991,41 | 68.576,60 | 90.568,01 |
| 93 | 131.423,40 | 190,56 | 796,76 | 987,32 | 131.423,40 | 22.181,97 | 69.373,36 | 91.555,33 |
| 94 | 130.626,64 | 189,41 | 797,92 | 987,32 | 130.626,64 | 22.371,38 | 70.171,28 | 92.542,66 |
| 95 | 129.828,72 | 188,25 | 799,07 | 987,32 | 129.828,72 | 22.559,63 | 70.970,35 | 93.529,98 |
| 96 | 129.029,65 | 187,09 | 800,23 | 987,32 | 129.029,65 | 22.746,72 | 71.770,58 | 94.517,31 |
| 97 | 128.229,42 | 185,93 | 801,39 | 987,32 | 128.229,42 | 22.932,66 | 72.571,97 | 95.504,63 |
| 98 | 127.428,03 | 184,77 | 802,55 | 987,32 | 127.428,03 | 23.117,43 | 73.374,53 | 96.491,96 |
| 99 | 126.625,47 | 183,61 | 803,72 | 987,32 | 126.625,47 | 23.301,03 | 74.178,25 | 97.479,28 |
| 100 | 125.821,75 | 182,44 | 804,88 | 987,32 | 125.821,75 | 23.483,48 | 74.983,13 | 98.466,60 |
| 101 | 125.016,87 | 181,27 | 806,05 | 987,32 | 125.016,87 | 23.664,75 | 75.789,18 | 99.453,93 |
| 102 | 124.210,82 | 180,11 | 807,22 | 987,32 | 124.210,82 | 23.844,86 | 76.596,40 | 100.441,25 |
| 103 | 123.403,60 | 178,94 | 808,39 | 987,32 | 123.403,60 | 24.023,79 | 77.404,79 | 101.428,58 |
| 104 | 122.595,21 | 177,76 | 809,56 | 987,32 | 122.595,21 | 24.201,55 | 78.214,35 | 102.415,90 |
| 105 | 121.785,65 | 176,59 | 810,74 | 987,32 | 121.785,65 | 24.378,14 | 79.025,08 | 103.403,23 |
| 106 | 120.974,92 | 175,41 | 811,91 | 987,32 | 120.974,92 | 24.553,56 | 79.836,99 | 104.390,55 |
| 107 | 120.163,01 | 174,24 | 813,09 | 987,32 | 120.163,01 | 24.727,79 | 80.650,08 | 105.377,87 |
| 108 | 119.349,92 | 173,06 | 814,27 | 987,32 | 119.349,92 | 24.900,85 | 81.464,35 | 106.365,20 |
| 109 | 118.535,65 | 171,88 | 815,45 | 987,32 | 118.535,65 | 25.072,73 | 82.279,80 | 107.352,52 |
| 110 | 117.720,20 | 170,69 | 816,63 | 987,32 | 117.720,20 | 25.243,42 | 83.096,43 | 108.339,85 |
| 111 | 116.903,57 | 169,51 | 817,81 | 987,32 | 116.903,57 | 25.412,93 | 83.914,24 | 109.327,17 |
| 112 | 116.085,76 | 168,32 | 819,00 | 987,32 | 116.085,76 | 25.581,26 | 84.733,24 | 110.314,50 |
| 113 | 115.266,76 | 167,14 | 820,19 | 987,32 | 115.266,76 | 25.748,39 | 85.553,43 | 111.301,82 |
| 114 | 114.446,57 | 165,95 | 821,38 | 987,32 | 114.446,57 | 25.914,34 | 86.374,81 | 112.289,15 |
| 115 | 113.625,19 | 164,76 | 822,57 | 987,32 | 113.625,19 | 26.079,10 | 87.197,37 | 113.276,47 |
| 116 | 112.802,63 | 163,56 | 823,76 | 987,32 | 112.802,63 | 26.242,66 | 88.021,13 | 114.263,79 |
| 117 | 111.978,87 | 162,37 | 824,96 | 987,32 | 111.978,87 | 26.405,03 | 88.846,09 | 115.251,12 |
| 118 | 111.153,91 | 161,17 | 826,15 | 987,32 | 111.153,91 | 26.566,20 | 89.672,24 | 116.238,44 |
| 119 | 110.327,76 | 159,98 | 827,35 | 987,32 | 110.327,76 | 26.726,18 | 90.499,59 | 117.225,77 |
| 120 | 109.500,41 | 158,78 | 828,55 | 987,32 | 109.500,41 | 26.884,95 | 91.328,14 | 118.213,09 |
| 121 | 108.671,86 | 157,57 | 829,75 | 987,32 | 108.671,86 | 27.042,53 | 92.157,89 | 119.200,42 |
| 122 | 107.842,11 | 156,37 | 830,95 | 987,32 | 107.842,11 | 27.198,90 | 92.988,84 | 120.187,74 |
| 123 | 107.011,16 | 155,17 | 832,16 | 987,32 | 107.011,16 | 27.354,07 | 93.821,00 | 121.175,06 |
| 124 | 106.179,00 | 153,96 | 833,36 | 987,32 | 106.179,00 | 27.508,02 | 94.654,36 | 122.162,39 |
| 125 | 105.345,64 | 152,75 | 834,57 | 987,32 | 105.345,64 | 27.660,78 | 95.488,94 | 123.149,71 |
| 126 | 104.511,06 | 151,54 | 835,78 | 987,32 | 104.511,06 | 27.812,32 | 96.324,72 | 124.137,04 |
| 127 | 103.675,28 | 150,33 | 837,00 | 987,32 | 103.675,28 | 27.962,65 | 97.161,72 | 125.124,36 |
| 128 | 102.838,28 | 149,12 | 838,21 | 987,32 | 102.838,28 | 28.111,76 | 97.999,92 | 126.111,69 |
| 129 | 102.000,08 | 147,90 | 839,42 | 987,32 | 102.000,08 | 28.259,66 | 98.839,35 | 127.099,01 |
| 130 | 101.160,65 | 146,68 | 840,64 | 987,32 | 101.160,65 | 28.406,34 | 99.679,99 | 128.086,34 |
| 131 | 100.320,01 | 145,46 | 841,86 | 987,32 | 100.320,01 | 28.551,81 | 100.521,85 | 129.073,66 |
| 132 | 99.478,15 | 144,24 | 843,08 | 987,32 | 99.478,15 | 28.696,05 | 101.364,93 | 130.060,98 |
| 133 | 98.635,07 | 143,02 | 844,30 | 987,32 | 98.635,07 | 28.839,07 | 102.209,24 | 131.048,31 |
| 134 | 97.790,76 | 141,80 | 845,53 | 987,32 | 97.790,76 | 28.980,87 | 103.054,76 | 132.035,63 |
| 135 | 96.945,24 | 140,57 | 846,75 | 987,32 | 96.945,24 | 29.121,44 | 103.901,52 | 133.022,96 |
| 136 | 96.098,48 | 139,34 | 847,98 | 987,32 | 96.098,48 | 29.260,78 | 104.749,50 | 134.010,28 |
| 137 | 95.250,50 | 138,11 | 849,21 | 987,32 | 95.250,50 | 29.398,90 | 105.598,71 | 134.997,61 |
| 138 | 94.401,29 | 136,88 | 850,44 | 987,32 | 94.401,29 | 29.535,78 | 106.449,15 | 135.984,93 |
| 139 | 93.550,85 | 135,65 | 851,68 | 987,32 | 93.550,85 | 29.671,43 | 107.300,83 | 136.972,25 |
| 140 | 92.699,17 | 134,41 | 852,91 | 987,32 | 92.699,17 | 29.805,84 | 108.153,74 | 137.959,58 |
| 141 | 91.846,26 | 133,18 | 854,15 | 987,32 | 91.846,26 | 29.939,02 | 109.007,89 | 138.946,90 |
| 142 | 90.992,11 | 131,94 | 855,39 | 987,32 | 90.992,11 | 30.070,96 | 109.863,27 | 139.934,23 |
| 143 | 90.136,73 | 130,70 | 856,63 | 987,32 | 90.136,73 | 30.201,65 | 110.719,90 | 140.921,55 |
| 144 | 89.280,10 | 129,46 | 857,87 | 987,32 | 89.280,10 | 30.331,11 | 111.577,77 | 141.908,88 |
| 145 | 88.422,23 | 128,21 | 859,11 | 987,32 | 88.422,23 | 30.459,32 | 112.436,88 | 142.896,20 |
| 146 | 87.563,12 | 126,97 | 860,36 | 987,32 | 87.563,12 | 30.586,29 | 113.297,24 | 143.883,53 |
| 147 | 86.702,76 | 125,72 | 861,61 | 987,32 | 86.702,76 | 30.712,01 | 114.158,84 | 144.870,85 |
| 148 | 85.841,16 | 124,47 | 862,85 | 987,32 | 85.841,16 | 30.836,48 | 115.021,70 | 145.858,17 |
| 149 | 84.978,30 | 123,22 | 864,11 | 987,32 | 84.978,30 | 30.959,70 | 115.885,80 | 146.845,50 |
| 150 | 84.114,20 | 121,97 | 865,36 | 987,32 | 84.114,20 | 31.081,66 | 116.751,16 | 147.832,82 |
| 151 | 83.248,84 | 120,71 | 866,61 | 987,32 | 83.248,84 | 31.202,37 | 117.617,77 | 148.820,15 |
| 152 | 82.382,23 | 119,45 | 867,87 | 987,32 | 82.382,23 | 31.321,83 | 118.485,64 | 149.807,47 |
| 153 | 81.514,36 | 118,20 | 869,13 | 987,32 | 81.514,36 | 31.440,02 | 119.354,77 | 150.794,80 |
| 154 | 80.645,23 | 116,94 | 870,39 | 987,32 | 80.645,23 | 31.556,96 | 120.225,16 | 151.782,12 |
| 155 | 79.774,84 | 115,67 | 871,65 | 987,32 | 79.774,84 | 31.672,63 | 121.096,81 | 152.769,44 |
| 156 | 78.903,19 | 114,41 | 872,91 | 987,32 | 78.903,19 | 31.787,04 | 121.969,73 | 153.756,77 |
| 157 | 78.030,27 | 113,14 | 874,18 | 987,32 | 78.030,27 | 31.900,19 | 122.843,91 | 154.744,09 |
| 158 | 77.156,09 | 111,88 | 875,45 | 987,32 | 77.156,09 | 32.012,06 | 123.719,36 | 155.731,42 |
| 159 | 76.280,64 | 110,61 | 876,72 | 987,32 | 76.280,64 | 32.122,67 | 124.596,07 | 156.718,74 |
| 160 | 75.403,93 | 109,34 | 877,99 | 987,32 | 75.403,93 | 32.232,00 | 125.474,06 | 157.706,07 |
| 161 | 74.525,94 | 108,06 | 879,26 | 987,32 | 74.525,94 | 32.340,07 | 126.353,32 | 158.693,39 |
| 162 | 73.646,68 | 106,79 | 880,54 | 987,32 | 73.646,68 | 32.446,85 | 127.233,86 | 159.680,72 |
| 163 | 72.766,14 | 105,51 | 881,81 | 987,32 | 72.766,14 | 32.552,37 | 128.115,67 | 160.668,04 |
| 164 | 71.884,33 | 104,23 | 883,09 | 987,32 | 71.884,33 | 32.656,60 | 128.998,77 | 161.655,36 |
| 165 | 71.001,23 | 102,95 | 884,37 | 987,32 | 71.001,23 | 32.759,55 | 129.883,14 | 162.642,69 |
| 166 | 70.116,86 | 101,67 | 885,65 | 987,32 | 70.116,86 | 32.861,22 | 130.768,79 | 163.630,01 |
| 167 | 69.231,21 | 100,39 | 886,94 | 987,32 | 69.231,21 | 32.961,60 | 131.655,73 | 164.617,34 |
| 168 | 68.344,27 | 99,10 | 888,23 | 987,32 | 68.344,27 | 33.060,70 | 132.543,96 | 165.604,66 |
| 169 | 67.456,04 | 97,81 | 889,51 | 987,32 | 67.456,04 | 33.158,51 | 133.433,47 | 166.591,99 |
| 170 | 66.566,53 | 96,52 | 890,80 | 987,32 | 66.566,53 | 33.255,04 | 134.324,27 | 167.579,31 |
| 171 | 65.675,73 | 95,23 | 892,09 | 987,32 | 65.675,73 | 33.350,27 | 135.216,37 | 168.566,63 |
| 172 | 64.783,63 | 93,94 | 893,39 | 987,32 | 64.783,63 | 33.444,20 | 136.109,76 | 169.553,96 |
| 173 | 63.890,24 | 92,64 | 894,68 | 987,32 | 63.890,24 | 33.536,84 | 137.004,44 | 170.541,28 |
| 174 | 62.995,56 | 91,34 | 895,98 | 987,32 | 62.995,56 | 33.628,19 | 137.900,42 | 171.528,61 |
| 175 | 62.099,58 | 90,04 | 897,28 | 987,32 | 62.099,58 | 33.718,23 | 138.797,70 | 172.515,93 |
| 176 | 61.202,30 | 88,74 | 898,58 | 987,32 | 61.202,30 | 33.806,97 | 139.696,28 | 173.503,26 |
| 177 | 60.303,72 | 87,44 | 899,88 | 987,32 | 60.303,72 | 33.894,41 | 140.596,17 | 174.490,58 |
| 178 | 59.403,83 | 86,14 | 901,19 | 987,32 | 59.403,83 | 33.980,55 | 141.497,35 | 175.477,91 |
| 179 | 58.502,65 | 84,83 | 902,50 | 987,32 | 58.502,65 | 34.065,38 | 142.399,85 | 176.465,23 |
| 180 | 57.600,15 | 83,52 | 903,80 | 987,32 | 57.600,15 | 34.148,90 | 143.303,65 | 177.452,55 |
| 181 | 56.696,35 | 82,21 | 905,11 | 987,32 | 56.696,35 | 34.231,11 | 144.208,77 | 178.439,88 |
| 182 | 55.791,23 | 80,90 | 906,43 | 987,32 | 55.791,23 | 34.312,01 | 145.115,20 | 179.427,20 |
| 183 | 54.884,80 | 79,58 | 907,74 | 987,32 | 54.884,80 | 34.391,59 | 146.022,94 | 180.414,53 |
| 184 | 53.977,06 | 78,27 | 909,06 | 987,32 | 53.977,06 | 34.469,86 | 146.932,00 | 181.401,85 |
| 185 | 53.068,00 | 76,95 | 910,38 | 987,32 | 53.068,00 | 34.546,80 | 147.842,37 | 182.389,18 |
| 186 | 52.157,63 | 75,63 | 911,70 | 987,32 | 52.157,63 | 34.622,43 | 148.754,07 | 183.376,50 |
| 187 | 51.245,93 | 74,31 | 913,02 | 987,32 | 51.245,93 | 34.696,74 | 149.667,08 | 184.363,82 |
| 188 | 50.332,92 | 72,98 | 914,34 | 987,32 | 50.332,92 | 34.769,72 | 150.581,43 | 185.351,15 |
| 189 | 49.418,57 | 71,66 | 915,67 | 987,32 | 49.418,57 | 34.841,38 | 151.497,09 | 186.338,47 |
| 190 | 48.502,91 | 70,33 | 917,00 | 987,32 | 48.502,91 | 34.911,71 | 152.414,09 | 187.325,80 |
| 191 | 47.585,91 | 69,00 | 918,32 | 987,32 | 47.585,91 | 34.980,71 | 153.332,41 | 188.313,12 |
| 192 | 46.667,59 | 67,67 | 919,66 | 987,32 | 46.667,59 | 35.048,38 | 154.252,07 | 189.300,45 |
| 193 | 45.747,93 | 66,33 | 920,99 | 987,32 | 45.747,93 | 35.114,71 | 155.173,06 | 190.287,77 |
| 194 | 44.826,94 | 65,00 | 922,33 | 987,32 | 44.826,94 | 35.179,71 | 156.095,39 | 191.275,10 |
| 195 | 43.904,61 | 63,66 | 923,66 | 987,32 | 43.904,61 | 35.243,37 | 157.019,05 | 192.262,42 |
| 196 | 42.980,95 | 62,32 | 925,00 | 987,32 | 42.980,95 | 35.305,69 | 157.944,05 | 193.249,74 |
| 197 | 42.055,95 | 60,98 | 926,34 | 987,32 | 42.055,95 | 35.366,68 | 158.870,39 | 194.237,07 |
| 198 | 41.129,61 | 59,64 | 927,69 | 987,32 | 41.129,61 | 35.426,31 | 159.798,08 | 195.224,39 |
| 199 | 40.201,92 | 58,29 | 929,03 | 987,32 | 40.201,92 | 35.484,61 | 160.727,11 | 196.211,72 |
| 200 | 39.272,89 | 56,95 | 930,38 | 987,32 | 39.272,89 | 35.541,55 | 161.657,49 | 197.199,04 |
| 201 | 38.342,51 | 55,60 | 931,73 | 987,32 | 38.342,51 | 35.597,15 | 162.589,22 | 198.186,37 |
| 202 | 37.410,78 | 54,25 | 933,08 | 987,32 | 37.410,78 | 35.651,39 | 163.522,30 | 199.173,69 |
| 203 | 36.477,70 | 52,89 | 934,43 | 987,32 | 36.477,70 | 35.704,29 | 164.456,73 | 200.161,01 |
| 204 | 35.543,27 | 51,54 | 935,79 | 987,32 | 35.543,27 | 35.755,82 | 165.392,51 | 201.148,34 |
| 205 | 34.607,49 | 50,18 | 937,14 | 987,32 | 34.607,49 | 35.806,01 | 166.329,66 | 202.135,66 |
| 206 | 33.670,34 | 48,82 | 938,50 | 987,32 | 33.670,34 | 35.854,83 | 167.268,16 | 203.122,99 |
| 207 | 32.731,84 | 47,46 | 939,86 | 987,32 | 32.731,84 | 35.902,29 | 168.208,02 | 204.110,31 |
| 208 | 31.791,98 | 46,10 | 941,23 | 987,32 | 31.791,98 | 35.948,39 | 169.149,25 | 205.097,64 |
| 209 | 30.850,75 | 44,73 | 942,59 | 987,32 | 30.850,75 | 35.993,12 | 170.091,84 | 206.084,96 |
| 210 | 29.908,16 | 43,37 | 943,96 | 987,32 | 29.908,16 | 36.036,49 | 171.035,80 | 207.072,29 |
| 211 | 28.964,20 | 42,00 | 945,33 | 987,32 | 28.964,20 | 36.078,49 | 171.981,12 | 208.059,61 |
| 212 | 28.018,88 | 40,63 | 946,70 | 987,32 | 28.018,88 | 36.119,11 | 172.927,82 | 209.046,93 |
| 213 | 27.072,18 | 39,25 | 948,07 | 987,32 | 27.072,18 | 36.158,37 | 173.875,89 | 210.034,26 |
| 214 | 26.124,11 | 37,88 | 949,44 | 987,32 | 26.124,11 | 36.196,25 | 174.825,34 | 211.021,58 |
| 215 | 25.174,66 | 36,50 | 950,82 | 987,32 | 25.174,66 | 36.232,75 | 175.776,16 | 212.008,91 |
| 216 | 24.223,84 | 35,12 | 952,20 | 987,32 | 24.223,84 | 36.267,88 | 176.728,36 | 212.996,23 |
| 217 | 23.271,64 | 33,74 | 953,58 | 987,32 | 23.271,64 | 36.301,62 | 177.681,94 | 213.983,56 |
| 218 | 22.318,06 | 32,36 | 954,96 | 987,32 | 22.318,06 | 36.333,98 | 178.636,90 | 214.970,88 |
| 219 | 21.363,10 | 30,98 | 956,35 | 987,32 | 21.363,10 | 36.364,96 | 179.593,25 | 215.958,20 |
| 220 | 20.406,75 | 29,59 | 957,73 | 987,32 | 20.406,75 | 36.394,55 | 180.550,98 | 216.945,53 |
| 221 | 19.449,02 | 28,20 | 959,12 | 987,32 | 19.449,02 | 36.422,75 | 181.510,11 | 217.932,85 |
| 222 | 18.489,89 | 26,81 | 960,51 | 987,32 | 18.489,89 | 36.449,56 | 182.470,62 | 218.920,18 |
| 223 | 17.529,38 | 25,42 | 961,91 | 987,32 | 17.529,38 | 36.474,98 | 183.432,53 | 219.907,50 |
| 224 | 16.567,47 | 24,02 | 963,30 | 987,32 | 16.567,47 | 36.499,00 | 184.395,83 | 220.894,83 |
| 225 | 15.604,17 | 22,63 | 964,70 | 987,32 | 15.604,17 | 36.521,62 | 185.360,53 | 221.882,15 |
| 226 | 14.639,47 | 21,23 | 966,10 | 987,32 | 14.639,47 | 36.542,85 | 186.326,62 | 222.869,48 |
| 227 | 13.673,38 | 19,83 | 967,50 | 987,32 | 13.673,38 | 36.562,68 | 187.294,12 | 223.856,80 |
| 228 | 12.705,88 | 18,42 | 968,90 | 987,32 | 12.705,88 | 36.581,10 | 188.263,02 | 224.844,12 |
| 229 | 11.736,98 | 17,02 | 970,31 | 987,32 | 11.736,98 | 36.598,12 | 189.233,33 | 225.831,45 |
| 230 | 10.766,67 | 15,61 | 971,71 | 987,32 | 10.766,67 | 36.613,73 | 190.205,04 | 226.818,77 |
| 231 | 9.794,96 | 14,20 | 973,12 | 987,32 | 9.794,96 | 36.627,93 | 191.178,16 | 227.806,10 |
| 232 | 8.821,84 | 12,79 | 974,53 | 987,32 | 8.821,84 | 36.640,73 | 192.152,70 | 228.793,42 |
| 233 | 7.847,30 | 11,38 | 975,95 | 987,32 | 7.847,30 | 36.652,10 | 193.128,64 | 229.780,75 |
| 234 | 6.871,36 | 9,96 | 977,36 | 987,32 | 6.871,36 | 36.662,07 | 194.106,00 | 230.768,07 |
| 235 | 5.894,00 | 8,55 | 978,78 | 987,32 | 5.894,00 | 36.670,61 | 195.084,78 | 231.755,39 |
| 236 | 4.915,22 | 7,13 | 980,20 | 987,32 | 4.915,22 | 36.677,74 | 196.064,98 | 232.742,72 |
| 237 | 3.935,02 | 5,71 | 981,62 | 987,32 | 3.935,02 | 36.683,45 | 197.046,60 | 233.730,04 |
| 238 | 2.953,40 | 4,28 | 983,04 | 987,32 | 2.953,40 | 36.687,73 | 198.029,64 | 234.717,37 |
| 239 | 1.970,36 | 2,86 | 984,47 | 987,32 | 1.970,36 | 36.690,59 | 199.014,11 | 235.704,69 |
| 240 | 985,89 | 1,43 | 985,89 | 987,32 | 985,89 | 36.692,02 | 200.000,00 | 236.692,02 |
ACCEDO Baufinanzierung
- 1,98%
- gebundener Sollzins*
- 2,00%
- effektiver Jahreszins*
- 1.009,87€
- Monatsrate
- Gesamtzahlung :242.067,11 EUR
- Tilgungsanteil :200.000,00 EUR
- Zinsanteil :42.067,11 EUR
- Restschuld :0,00 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 100.000,00 EUR;
Kreditrate: 284,17 EUR;
Gesamtbetrag: 34.100,00 EUR;
Anzahl Kreditraten: 120;
Laufzeit: 120 Monate; Effektiver Jahreszins: 1,42 %;
Gebundener Sollzins: 1,41 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist ACCEDO AG Wittelsbacherring 49
95444 Bayreuth
95444 Bayreuth
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 200.000,00 | 330,00 | 679,87 | 1.009,87 | 199.320,13 | 330,00 | 679,87 | 1.009,87 |
| 2 | 199.320,13 | 328,88 | 681,00 | 1.009,87 | 199.320,13 | 356,38 | 1.360,87 | 1.717,25 |
| 3 | 198.639,13 | 327,75 | 682,12 | 1.009,87 | 198.639,13 | 684,13 | 2.042,99 | 2.727,12 |
| 4 | 197.957,01 | 326,63 | 683,24 | 1.009,87 | 197.957,01 | 1.010,76 | 2.726,23 | 3.736,99 |
| 5 | 197.273,77 | 325,50 | 684,37 | 1.009,87 | 197.273,77 | 1.336,26 | 3.410,60 | 4.746,87 |
| 6 | 196.589,40 | 324,37 | 685,50 | 1.009,87 | 196.589,40 | 1.660,64 | 4.096,10 | 5.756,74 |
| 7 | 195.903,90 | 323,24 | 686,63 | 1.009,87 | 195.903,90 | 1.983,88 | 4.782,74 | 6.766,61 |
| 8 | 195.217,26 | 322,11 | 687,76 | 1.009,87 | 195.217,26 | 2.305,99 | 5.470,50 | 7.776,49 |
| 9 | 194.529,50 | 320,97 | 688,90 | 1.009,87 | 194.529,50 | 2.626,96 | 6.159,40 | 8.786,36 |
| 10 | 193.840,60 | 319,84 | 690,04 | 1.009,87 | 193.840,60 | 2.946,80 | 6.849,44 | 9.796,23 |
| 11 | 193.150,56 | 318,70 | 691,17 | 1.009,87 | 193.150,56 | 3.265,50 | 7.540,61 | 10.806,11 |
| 12 | 192.459,39 | 317,56 | 692,32 | 1.009,87 | 192.459,39 | 3.583,05 | 8.232,93 | 11.815,98 |
| 13 | 191.767,07 | 316,42 | 693,46 | 1.009,87 | 191.767,07 | 3.899,47 | 8.926,39 | 12.825,85 |
| 14 | 191.073,61 | 315,27 | 694,60 | 1.009,87 | 191.073,61 | 4.214,74 | 9.620,99 | 13.835,73 |
| 15 | 190.379,01 | 314,13 | 695,75 | 1.009,87 | 190.379,01 | 4.528,87 | 10.316,74 | 14.845,60 |
| 16 | 189.683,26 | 312,98 | 696,90 | 1.009,87 | 189.683,26 | 4.841,84 | 11.013,63 | 15.855,47 |
| 17 | 188.986,37 | 311,83 | 698,05 | 1.009,87 | 188.986,37 | 5.153,67 | 11.711,68 | 16.865,35 |
| 18 | 188.288,32 | 310,68 | 699,20 | 1.009,87 | 188.288,32 | 5.464,35 | 12.410,87 | 17.875,22 |
| 19 | 187.589,13 | 309,52 | 700,35 | 1.009,87 | 187.589,13 | 5.773,87 | 13.111,23 | 18.885,09 |
| 20 | 186.888,77 | 308,37 | 701,51 | 1.009,87 | 186.888,77 | 6.082,23 | 13.812,73 | 19.894,97 |
| 21 | 186.187,27 | 307,21 | 702,66 | 1.009,87 | 186.187,27 | 6.389,44 | 14.515,40 | 20.904,84 |
| 22 | 185.484,60 | 306,05 | 703,82 | 1.009,87 | 185.484,60 | 6.695,49 | 15.219,22 | 21.914,71 |
| 23 | 184.780,78 | 304,89 | 704,99 | 1.009,87 | 184.780,78 | 7.000,38 | 15.924,21 | 22.924,59 |
| 24 | 184.075,79 | 303,73 | 706,15 | 1.009,87 | 184.075,79 | 7.304,11 | 16.630,35 | 23.934,46 |
| 25 | 183.369,65 | 302,56 | 707,31 | 1.009,87 | 183.369,65 | 7.606,67 | 17.337,67 | 24.944,33 |
| 26 | 182.662,33 | 301,39 | 708,48 | 1.009,87 | 182.662,33 | 7.908,06 | 18.046,15 | 25.954,21 |
| 27 | 181.953,85 | 300,22 | 709,65 | 1.009,87 | 181.953,85 | 8.208,28 | 18.755,80 | 26.964,08 |
| 28 | 181.244,20 | 299,05 | 710,82 | 1.009,87 | 181.244,20 | 8.507,34 | 19.466,62 | 27.973,95 |
| 29 | 180.533,38 | 297,88 | 711,99 | 1.009,87 | 180.533,38 | 8.805,22 | 20.178,61 | 28.983,83 |
| 30 | 179.821,39 | 296,71 | 713,17 | 1.009,87 | 179.821,39 | 9.101,92 | 20.891,78 | 29.993,70 |
| 31 | 179.108,22 | 295,53 | 714,34 | 1.009,87 | 179.108,22 | 9.397,45 | 21.606,12 | 31.003,57 |
| 32 | 178.393,88 | 294,35 | 715,52 | 1.009,87 | 178.393,88 | 9.691,80 | 22.321,65 | 32.013,45 |
| 33 | 177.678,35 | 293,17 | 716,70 | 1.009,87 | 177.678,35 | 9.984,97 | 23.038,35 | 33.023,32 |
| 34 | 176.961,65 | 291,99 | 717,89 | 1.009,87 | 176.961,65 | 10.276,96 | 23.756,24 | 34.033,20 |
| 35 | 176.243,76 | 290,80 | 719,07 | 1.009,87 | 176.243,76 | 10.567,76 | 24.475,31 | 35.043,07 |
| 36 | 175.524,69 | 289,62 | 720,26 | 1.009,87 | 175.524,69 | 10.857,37 | 25.195,57 | 36.052,94 |
| 37 | 174.804,43 | 288,43 | 721,45 | 1.009,87 | 174.804,43 | 11.145,80 | 25.917,01 | 37.062,82 |
| 38 | 174.082,99 | 287,24 | 722,64 | 1.009,87 | 174.082,99 | 11.433,04 | 26.639,65 | 38.072,69 |
| 39 | 173.360,35 | 286,04 | 723,83 | 1.009,87 | 173.360,35 | 11.719,08 | 27.363,48 | 39.082,56 |
| 40 | 172.636,52 | 284,85 | 725,02 | 1.009,87 | 172.636,52 | 12.003,93 | 28.088,50 | 40.092,44 |
| 41 | 171.911,50 | 283,65 | 726,22 | 1.009,87 | 171.911,50 | 12.287,59 | 28.814,72 | 41.102,31 |
| 42 | 171.185,28 | 282,46 | 727,42 | 1.009,87 | 171.185,28 | 12.570,04 | 29.542,14 | 42.112,18 |
| 43 | 170.457,86 | 281,26 | 728,62 | 1.009,87 | 170.457,86 | 12.851,30 | 30.270,76 | 43.122,06 |
| 44 | 169.729,24 | 280,05 | 729,82 | 1.009,87 | 169.729,24 | 13.131,35 | 31.000,58 | 44.131,93 |
| 45 | 168.999,42 | 278,85 | 731,02 | 1.009,87 | 168.999,42 | 13.410,20 | 31.731,60 | 45.141,80 |
| 46 | 168.268,40 | 277,64 | 732,23 | 1.009,87 | 168.268,40 | 13.687,84 | 32.463,83 | 46.151,68 |
| 47 | 167.536,17 | 276,43 | 733,44 | 1.009,87 | 167.536,17 | 13.964,28 | 33.197,27 | 47.161,55 |
| 48 | 166.802,73 | 275,22 | 734,65 | 1.009,87 | 166.802,73 | 14.239,50 | 33.931,92 | 48.171,42 |
| 49 | 166.068,08 | 274,01 | 735,86 | 1.009,87 | 166.068,08 | 14.513,51 | 34.667,78 | 49.181,30 |
| 50 | 165.332,22 | 272,80 | 737,08 | 1.009,87 | 165.332,22 | 14.786,31 | 35.404,86 | 50.191,17 |
| 51 | 164.595,14 | 271,58 | 738,29 | 1.009,87 | 164.595,14 | 15.057,90 | 36.143,15 | 51.201,04 |
| 52 | 163.856,85 | 270,36 | 739,51 | 1.009,87 | 163.856,85 | 15.328,26 | 36.882,66 | 52.210,92 |
| 53 | 163.117,34 | 269,14 | 740,73 | 1.009,87 | 163.117,34 | 15.597,40 | 37.623,39 | 53.220,79 |
| 54 | 162.376,61 | 267,92 | 741,95 | 1.009,87 | 162.376,61 | 15.865,32 | 38.365,34 | 54.230,66 |
| 55 | 161.634,66 | 266,70 | 743,18 | 1.009,87 | 161.634,66 | 16.132,02 | 39.108,52 | 55.240,54 |
| 56 | 160.891,48 | 265,47 | 744,40 | 1.009,87 | 160.891,48 | 16.397,49 | 39.852,92 | 56.250,41 |
| 57 | 160.147,08 | 264,24 | 745,63 | 1.009,87 | 160.147,08 | 16.661,73 | 40.598,55 | 57.260,28 |
| 58 | 159.401,45 | 263,01 | 746,86 | 1.009,87 | 159.401,45 | 16.924,75 | 41.345,41 | 58.270,16 |
| 59 | 158.654,59 | 261,78 | 748,09 | 1.009,87 | 158.654,59 | 17.186,53 | 42.093,50 | 59.280,03 |
| 60 | 157.906,50 | 260,55 | 749,33 | 1.009,87 | 157.906,50 | 17.447,07 | 42.842,83 | 60.289,90 |
| 61 | 157.157,17 | 259,31 | 750,56 | 1.009,87 | 157.157,17 | 17.706,38 | 43.593,39 | 61.299,78 |
| 62 | 156.406,61 | 258,07 | 751,80 | 1.009,87 | 156.406,61 | 17.964,45 | 44.345,20 | 62.309,65 |
| 63 | 155.654,80 | 256,83 | 753,04 | 1.009,87 | 155.654,80 | 18.221,28 | 45.098,24 | 63.319,52 |
| 64 | 154.901,76 | 255,59 | 754,29 | 1.009,87 | 154.901,76 | 18.476,87 | 45.852,53 | 64.329,40 |
| 65 | 154.147,47 | 254,34 | 755,53 | 1.009,87 | 154.147,47 | 18.731,21 | 46.608,06 | 65.339,27 |
| 66 | 153.391,94 | 253,10 | 756,78 | 1.009,87 | 153.391,94 | 18.984,31 | 47.364,83 | 66.349,14 |
| 67 | 152.635,17 | 251,85 | 758,03 | 1.009,87 | 152.635,17 | 19.236,16 | 48.122,86 | 67.359,02 |
| 68 | 151.877,14 | 250,60 | 759,28 | 1.009,87 | 151.877,14 | 19.486,76 | 48.882,13 | 68.368,89 |
| 69 | 151.117,87 | 249,34 | 760,53 | 1.009,87 | 151.117,87 | 19.736,10 | 49.642,66 | 69.378,76 |
| 70 | 150.357,34 | 248,09 | 761,78 | 1.009,87 | 150.357,34 | 19.984,19 | 50.404,45 | 70.388,64 |
| 71 | 149.595,55 | 246,83 | 763,04 | 1.009,87 | 149.595,55 | 20.231,02 | 51.167,49 | 71.398,51 |
| 72 | 148.832,51 | 245,57 | 764,30 | 1.009,87 | 148.832,51 | 20.476,60 | 51.931,79 | 72.408,38 |
| 73 | 148.068,21 | 244,31 | 765,56 | 1.009,87 | 148.068,21 | 20.720,91 | 52.697,35 | 73.418,26 |
| 74 | 147.302,65 | 243,05 | 766,82 | 1.009,87 | 147.302,65 | 20.963,96 | 53.464,17 | 74.428,13 |
| 75 | 146.535,83 | 241,78 | 768,09 | 1.009,87 | 146.535,83 | 21.205,74 | 54.232,26 | 75.438,00 |
| 76 | 145.767,74 | 240,52 | 769,36 | 1.009,87 | 145.767,74 | 21.446,26 | 55.001,62 | 76.447,88 |
| 77 | 144.998,38 | 239,25 | 770,63 | 1.009,87 | 144.998,38 | 21.685,51 | 55.772,24 | 77.457,75 |
| 78 | 144.227,76 | 237,98 | 771,90 | 1.009,87 | 144.227,76 | 21.923,48 | 56.544,14 | 78.467,62 |
| 79 | 143.455,86 | 236,70 | 773,17 | 1.009,87 | 143.455,86 | 22.160,19 | 57.317,31 | 79.477,50 |
| 80 | 142.682,69 | 235,43 | 774,45 | 1.009,87 | 142.682,69 | 22.395,61 | 58.091,76 | 80.487,37 |
| 81 | 141.908,24 | 234,15 | 775,72 | 1.009,87 | 141.908,24 | 22.629,76 | 58.867,48 | 81.497,24 |
| 82 | 141.132,52 | 232,87 | 777,00 | 1.009,87 | 141.132,52 | 22.862,63 | 59.644,49 | 82.507,12 |
| 83 | 140.355,51 | 231,59 | 778,29 | 1.009,87 | 140.355,51 | 23.094,22 | 60.422,78 | 83.516,99 |
| 84 | 139.577,22 | 230,30 | 779,57 | 1.009,87 | 139.577,22 | 23.324,52 | 61.202,35 | 84.526,86 |
| 85 | 138.797,65 | 229,02 | 780,86 | 1.009,87 | 138.797,65 | 23.553,53 | 61.983,20 | 85.536,74 |
| 86 | 138.016,80 | 227,73 | 782,15 | 1.009,87 | 138.016,80 | 23.781,26 | 62.765,35 | 86.546,61 |
| 87 | 137.234,65 | 226,44 | 783,44 | 1.009,87 | 137.234,65 | 24.007,70 | 63.548,79 | 87.556,48 |
| 88 | 136.451,21 | 225,14 | 784,73 | 1.009,87 | 136.451,21 | 24.232,84 | 64.333,51 | 88.566,36 |
| 89 | 135.666,49 | 223,85 | 786,02 | 1.009,87 | 135.666,49 | 24.456,69 | 65.119,54 | 89.576,23 |
| 90 | 134.880,46 | 222,55 | 787,32 | 1.009,87 | 134.880,46 | 24.679,25 | 65.906,86 | 90.586,10 |
| 91 | 134.093,14 | 221,25 | 788,62 | 1.009,87 | 134.093,14 | 24.900,50 | 66.695,48 | 91.595,98 |
| 92 | 133.304,52 | 219,95 | 789,92 | 1.009,87 | 133.304,52 | 25.120,45 | 67.485,40 | 92.605,85 |
| 93 | 132.514,60 | 218,65 | 791,22 | 1.009,87 | 132.514,60 | 25.339,10 | 68.276,62 | 93.615,72 |
| 94 | 131.723,38 | 217,34 | 792,53 | 1.009,87 | 131.723,38 | 25.556,44 | 69.069,15 | 94.625,60 |
| 95 | 130.930,85 | 216,04 | 793,84 | 1.009,87 | 130.930,85 | 25.772,48 | 69.862,99 | 95.635,47 |
| 96 | 130.137,01 | 214,73 | 795,15 | 1.009,87 | 130.137,01 | 25.987,21 | 70.658,14 | 96.645,34 |
| 97 | 129.341,86 | 213,41 | 796,46 | 1.009,87 | 129.341,86 | 26.200,62 | 71.454,60 | 97.655,22 |
| 98 | 128.545,40 | 212,10 | 797,77 | 1.009,87 | 128.545,40 | 26.412,72 | 72.252,37 | 98.665,09 |
| 99 | 127.747,63 | 210,78 | 799,09 | 1.009,87 | 127.747,63 | 26.623,50 | 73.051,46 | 99.674,96 |
| 100 | 126.948,54 | 209,47 | 800,41 | 1.009,87 | 126.948,54 | 26.832,97 | 73.851,87 | 100.684,84 |
| 101 | 126.148,13 | 208,14 | 801,73 | 1.009,87 | 126.148,13 | 27.041,11 | 74.653,60 | 101.694,71 |
| 102 | 125.346,40 | 206,82 | 803,05 | 1.009,87 | 125.346,40 | 27.247,94 | 75.456,65 | 102.704,59 |
| 103 | 124.543,35 | 205,50 | 804,38 | 1.009,87 | 124.543,35 | 27.453,43 | 76.261,03 | 103.714,46 |
| 104 | 123.738,97 | 204,17 | 805,70 | 1.009,87 | 123.738,97 | 27.657,60 | 77.066,73 | 104.724,33 |
| 105 | 122.933,27 | 202,84 | 807,03 | 1.009,87 | 122.933,27 | 27.860,44 | 77.873,76 | 105.734,21 |
| 106 | 122.126,24 | 201,51 | 808,37 | 1.009,87 | 122.126,24 | 28.061,95 | 78.682,13 | 106.744,08 |
| 107 | 121.317,87 | 200,17 | 809,70 | 1.009,87 | 121.317,87 | 28.262,12 | 79.491,83 | 107.753,95 |
| 108 | 120.508,17 | 198,84 | 811,03 | 1.009,87 | 120.508,17 | 28.460,96 | 80.302,86 | 108.763,83 |
| 109 | 119.697,14 | 197,50 | 812,37 | 1.009,87 | 119.697,14 | 28.658,46 | 81.115,24 | 109.773,70 |
| 110 | 118.884,76 | 196,16 | 813,71 | 1.009,87 | 118.884,76 | 28.854,62 | 81.928,95 | 110.783,57 |
| 111 | 118.071,05 | 194,82 | 815,06 | 1.009,87 | 118.071,05 | 29.049,44 | 82.744,01 | 111.793,45 |
| 112 | 117.255,99 | 193,47 | 816,40 | 1.009,87 | 117.255,99 | 29.242,91 | 83.560,41 | 112.803,32 |
| 113 | 116.439,59 | 192,13 | 817,75 | 1.009,87 | 116.439,59 | 29.435,04 | 84.378,15 | 113.813,19 |
| 114 | 115.621,85 | 190,78 | 819,10 | 1.009,87 | 115.621,85 | 29.625,81 | 85.197,25 | 114.823,07 |
| 115 | 114.802,75 | 189,42 | 820,45 | 1.009,87 | 114.802,75 | 29.815,24 | 86.017,70 | 115.832,94 |
| 116 | 113.982,30 | 188,07 | 821,80 | 1.009,87 | 113.982,30 | 30.003,31 | 86.839,50 | 116.842,81 |
| 117 | 113.160,50 | 186,71 | 823,16 | 1.009,87 | 113.160,50 | 30.190,02 | 87.662,66 | 117.852,69 |
| 118 | 112.337,34 | 185,36 | 824,52 | 1.009,87 | 112.337,34 | 30.375,38 | 88.487,18 | 118.862,56 |
| 119 | 111.512,82 | 184,00 | 825,88 | 1.009,87 | 111.512,82 | 30.559,38 | 89.313,06 | 119.872,43 |
| 120 | 110.686,94 | 182,63 | 827,24 | 1.009,87 | 110.686,94 | 30.742,01 | 90.140,30 | 120.882,31 |
| 121 | 109.859,70 | 181,27 | 828,60 | 1.009,87 | 109.859,70 | 30.923,28 | 90.968,90 | 121.892,18 |
| 122 | 109.031,10 | 179,90 | 829,97 | 1.009,87 | 109.031,10 | 31.103,18 | 91.798,87 | 122.902,05 |
| 123 | 108.201,13 | 178,53 | 831,34 | 1.009,87 | 108.201,13 | 31.281,71 | 92.630,21 | 123.911,93 |
| 124 | 107.369,79 | 177,16 | 832,71 | 1.009,87 | 107.369,79 | 31.458,87 | 93.462,93 | 124.921,80 |
| 125 | 106.537,07 | 175,79 | 834,09 | 1.009,87 | 106.537,07 | 31.634,66 | 94.297,02 | 125.931,67 |
| 126 | 105.702,98 | 174,41 | 835,46 | 1.009,87 | 105.702,98 | 31.809,07 | 95.132,48 | 126.941,55 |
| 127 | 104.867,52 | 173,03 | 836,84 | 1.009,87 | 104.867,52 | 31.982,10 | 95.969,32 | 127.951,42 |
| 128 | 104.030,68 | 171,65 | 838,22 | 1.009,87 | 104.030,68 | 32.153,75 | 96.807,54 | 128.961,29 |
| 129 | 103.192,46 | 170,27 | 839,61 | 1.009,87 | 103.192,46 | 32.324,02 | 97.647,15 | 129.971,17 |
| 130 | 102.352,85 | 168,88 | 840,99 | 1.009,87 | 102.352,85 | 32.492,90 | 98.488,14 | 130.981,04 |
| 131 | 101.511,86 | 167,49 | 842,38 | 1.009,87 | 101.511,86 | 32.660,39 | 99.330,52 | 131.990,91 |
| 132 | 100.669,48 | 166,10 | 843,77 | 1.009,87 | 100.669,48 | 32.826,50 | 100.174,29 | 133.000,79 |
| 133 | 99.825,71 | 164,71 | 845,16 | 1.009,87 | 99.825,71 | 32.991,21 | 101.019,45 | 134.010,66 |
| 134 | 98.980,55 | 163,32 | 846,56 | 1.009,87 | 98.980,55 | 33.154,53 | 101.866,00 | 135.020,53 |
| 135 | 98.134,00 | 161,92 | 847,95 | 1.009,87 | 98.134,00 | 33.316,45 | 102.713,96 | 136.030,41 |
| 136 | 97.286,04 | 160,52 | 849,35 | 1.009,87 | 97.286,04 | 33.476,97 | 103.563,31 | 137.040,28 |
| 137 | 96.436,69 | 159,12 | 850,75 | 1.009,87 | 96.436,69 | 33.636,09 | 104.414,06 | 138.050,15 |
| 138 | 95.585,94 | 157,72 | 852,16 | 1.009,87 | 95.585,94 | 33.793,81 | 105.266,22 | 139.060,03 |
| 139 | 94.733,78 | 156,31 | 853,56 | 1.009,87 | 94.733,78 | 33.950,12 | 106.119,78 | 140.069,90 |
| 140 | 93.880,22 | 154,90 | 854,97 | 1.009,87 | 93.880,22 | 34.105,02 | 106.974,75 | 141.079,77 |
| 141 | 93.025,25 | 153,49 | 856,38 | 1.009,87 | 93.025,25 | 34.258,51 | 107.831,13 | 142.089,65 |
| 142 | 92.168,87 | 152,08 | 857,79 | 1.009,87 | 92.168,87 | 34.410,59 | 108.688,93 | 143.099,52 |
| 143 | 91.311,07 | 150,66 | 859,21 | 1.009,87 | 91.311,07 | 34.561,26 | 109.548,14 | 144.109,39 |
| 144 | 90.451,86 | 149,25 | 860,63 | 1.009,87 | 90.451,86 | 34.710,50 | 110.408,77 | 145.119,27 |
| 145 | 89.591,23 | 147,83 | 862,05 | 1.009,87 | 89.591,23 | 34.858,33 | 111.270,81 | 146.129,14 |
| 146 | 88.729,19 | 146,40 | 863,47 | 1.009,87 | 88.729,19 | 35.004,73 | 112.134,28 | 147.139,01 |
| 147 | 87.865,72 | 144,98 | 864,89 | 1.009,87 | 87.865,72 | 35.149,71 | 112.999,18 | 148.148,89 |
| 148 | 87.000,82 | 143,55 | 866,32 | 1.009,87 | 87.000,82 | 35.293,26 | 113.865,50 | 149.158,76 |
| 149 | 86.134,50 | 142,12 | 867,75 | 1.009,87 | 86.134,50 | 35.435,38 | 114.733,25 | 150.168,63 |
| 150 | 85.266,75 | 140,69 | 869,18 | 1.009,87 | 85.266,75 | 35.576,07 | 115.602,44 | 151.178,51 |
| 151 | 84.397,56 | 139,26 | 870,62 | 1.009,87 | 84.397,56 | 35.715,33 | 116.473,05 | 152.188,38 |
| 152 | 83.526,95 | 137,82 | 872,05 | 1.009,87 | 83.526,95 | 35.853,15 | 117.345,11 | 153.198,25 |
| 153 | 82.654,89 | 136,38 | 873,49 | 1.009,87 | 82.654,89 | 35.989,53 | 118.218,60 | 154.208,13 |
| 154 | 81.781,40 | 134,94 | 874,93 | 1.009,87 | 81.781,40 | 36.124,47 | 119.093,53 | 155.218,00 |
| 155 | 80.906,47 | 133,50 | 876,38 | 1.009,87 | 80.906,47 | 36.257,96 | 119.969,91 | 156.227,87 |
| 156 | 80.030,09 | 132,05 | 877,82 | 1.009,87 | 80.030,09 | 36.390,01 | 120.847,73 | 157.237,75 |
| 157 | 79.152,27 | 130,60 | 879,27 | 1.009,87 | 79.152,27 | 36.520,61 | 121.727,01 | 158.247,62 |
| 158 | 78.272,99 | 129,15 | 880,72 | 1.009,87 | 78.272,99 | 36.649,76 | 122.607,73 | 159.257,49 |
| 159 | 77.392,27 | 127,70 | 882,18 | 1.009,87 | 77.392,27 | 36.777,46 | 123.489,91 | 160.267,37 |
| 160 | 76.510,09 | 126,24 | 883,63 | 1.009,87 | 76.510,09 | 36.903,70 | 124.373,54 | 161.277,24 |
| 161 | 75.626,46 | 124,78 | 885,09 | 1.009,87 | 75.626,46 | 37.028,49 | 125.258,63 | 162.287,11 |
| 162 | 74.741,37 | 123,32 | 886,55 | 1.009,87 | 74.741,37 | 37.151,81 | 126.145,18 | 163.296,99 |
| 163 | 73.854,82 | 121,86 | 888,01 | 1.009,87 | 73.854,82 | 37.273,67 | 127.033,19 | 164.306,86 |
| 164 | 72.966,81 | 120,40 | 889,48 | 1.009,87 | 72.966,81 | 37.394,07 | 127.922,67 | 165.316,73 |
| 165 | 72.077,33 | 118,93 | 890,95 | 1.009,87 | 72.077,33 | 37.512,99 | 128.813,61 | 166.326,61 |
| 166 | 71.186,39 | 117,46 | 892,42 | 1.009,87 | 71.186,39 | 37.630,45 | 129.706,03 | 167.336,48 |
| 167 | 70.293,97 | 115,99 | 893,89 | 1.009,87 | 70.293,97 | 37.746,44 | 130.599,92 | 168.346,36 |
| 168 | 69.400,08 | 114,51 | 895,36 | 1.009,87 | 69.400,08 | 37.860,95 | 131.495,28 | 169.356,23 |
| 169 | 68.504,72 | 113,03 | 896,84 | 1.009,87 | 68.504,72 | 37.973,98 | 132.392,12 | 170.366,10 |
| 170 | 67.607,88 | 111,55 | 898,32 | 1.009,87 | 67.607,88 | 38.085,53 | 133.290,44 | 171.375,98 |
| 171 | 66.709,56 | 110,07 | 899,80 | 1.009,87 | 66.709,56 | 38.195,60 | 134.190,25 | 172.385,85 |
| 172 | 65.809,75 | 108,59 | 901,29 | 1.009,87 | 65.809,75 | 38.304,19 | 135.091,53 | 173.395,72 |
| 173 | 64.908,47 | 107,10 | 902,77 | 1.009,87 | 64.908,47 | 38.411,29 | 135.994,31 | 174.405,60 |
| 174 | 64.005,69 | 105,61 | 904,26 | 1.009,87 | 64.005,69 | 38.516,90 | 136.898,57 | 175.415,47 |
| 175 | 63.101,43 | 104,12 | 905,76 | 1.009,87 | 63.101,43 | 38.621,01 | 137.804,33 | 176.425,34 |
| 176 | 62.195,67 | 102,62 | 907,25 | 1.009,87 | 62.195,67 | 38.723,64 | 138.711,58 | 177.435,22 |
| 177 | 61.288,42 | 101,13 | 908,75 | 1.009,87 | 61.288,42 | 38.824,76 | 139.620,33 | 178.445,09 |
| 178 | 60.379,67 | 99,63 | 910,25 | 1.009,87 | 60.379,67 | 38.924,39 | 140.530,57 | 179.454,96 |
| 179 | 59.469,43 | 98,12 | 911,75 | 1.009,87 | 59.469,43 | 39.022,51 | 141.442,32 | 180.464,84 |
| 180 | 58.557,68 | 96,62 | 913,25 | 1.009,87 | 58.557,68 | 39.119,13 | 142.355,57 | 181.474,71 |
| 181 | 57.644,43 | 95,11 | 914,76 | 1.009,87 | 57.644,43 | 39.214,25 | 143.270,33 | 182.484,58 |
| 182 | 56.729,67 | 93,60 | 916,27 | 1.009,87 | 56.729,67 | 39.307,85 | 144.186,60 | 183.494,46 |
| 183 | 55.813,40 | 92,09 | 917,78 | 1.009,87 | 55.813,40 | 39.399,94 | 145.104,39 | 184.504,33 |
| 184 | 54.895,61 | 90,58 | 919,30 | 1.009,87 | 54.895,61 | 39.490,52 | 146.023,68 | 185.514,20 |
| 185 | 53.976,32 | 89,06 | 920,81 | 1.009,87 | 53.976,32 | 39.579,58 | 146.944,49 | 186.524,08 |
| 186 | 53.055,51 | 87,54 | 922,33 | 1.009,87 | 53.055,51 | 39.667,12 | 147.866,82 | 187.533,95 |
| 187 | 52.133,18 | 86,02 | 923,85 | 1.009,87 | 52.133,18 | 39.753,14 | 148.790,68 | 188.543,82 |
| 188 | 51.209,32 | 84,50 | 925,38 | 1.009,87 | 51.209,32 | 39.837,64 | 149.716,06 | 189.553,70 |
| 189 | 50.283,94 | 82,97 | 926,90 | 1.009,87 | 50.283,94 | 39.920,61 | 150.642,96 | 190.563,57 |
| 190 | 49.357,04 | 81,44 | 928,43 | 1.009,87 | 49.357,04 | 40.002,05 | 151.571,40 | 191.573,44 |
| 191 | 48.428,60 | 79,91 | 929,97 | 1.009,87 | 48.428,60 | 40.081,95 | 152.501,36 | 192.583,32 |
| 192 | 47.498,64 | 78,37 | 931,50 | 1.009,87 | 47.498,64 | 40.160,33 | 153.432,86 | 193.593,19 |
| 193 | 46.567,14 | 76,84 | 933,04 | 1.009,87 | 46.567,14 | 40.237,16 | 154.365,90 | 194.603,06 |
| 194 | 45.634,10 | 75,30 | 934,58 | 1.009,87 | 45.634,10 | 40.312,46 | 155.300,48 | 195.612,94 |
| 195 | 44.699,52 | 73,75 | 936,12 | 1.009,87 | 44.699,52 | 40.386,21 | 156.236,60 | 196.622,81 |
| 196 | 43.763,40 | 72,21 | 937,66 | 1.009,87 | 43.763,40 | 40.458,42 | 157.174,26 | 197.632,68 |
| 197 | 42.825,74 | 70,66 | 939,21 | 1.009,87 | 42.825,74 | 40.529,09 | 158.113,47 | 198.642,56 |
| 198 | 41.886,53 | 69,11 | 940,76 | 1.009,87 | 41.886,53 | 40.598,20 | 159.054,23 | 199.652,43 |
| 199 | 40.945,77 | 67,56 | 942,31 | 1.009,87 | 40.945,77 | 40.665,76 | 159.996,54 | 200.662,30 |
| 200 | 40.003,46 | 66,01 | 943,87 | 1.009,87 | 40.003,46 | 40.731,76 | 160.940,41 | 201.672,18 |
| 201 | 39.059,59 | 64,45 | 945,43 | 1.009,87 | 39.059,59 | 40.796,21 | 161.885,84 | 202.682,05 |
| 202 | 38.114,16 | 62,89 | 946,99 | 1.009,87 | 38.114,16 | 40.859,10 | 162.832,82 | 203.691,92 |
| 203 | 37.167,18 | 61,33 | 948,55 | 1.009,87 | 37.167,18 | 40.920,43 | 163.781,37 | 204.701,80 |
| 204 | 36.218,63 | 59,76 | 950,11 | 1.009,87 | 36.218,63 | 40.980,19 | 164.731,48 | 205.711,67 |
| 205 | 35.268,52 | 58,19 | 951,68 | 1.009,87 | 35.268,52 | 41.038,38 | 165.683,16 | 206.721,54 |
| 206 | 34.316,84 | 56,62 | 953,25 | 1.009,87 | 34.316,84 | 41.095,00 | 166.636,41 | 207.731,42 |
| 207 | 33.363,59 | 55,05 | 954,82 | 1.009,87 | 33.363,59 | 41.150,05 | 167.591,24 | 208.741,29 |
| 208 | 32.408,76 | 53,47 | 956,40 | 1.009,87 | 32.408,76 | 41.203,53 | 168.547,64 | 209.751,16 |
| 209 | 31.452,36 | 51,90 | 957,98 | 1.009,87 | 31.452,36 | 41.255,42 | 169.505,61 | 210.761,04 |
| 210 | 30.494,39 | 50,32 | 959,56 | 1.009,87 | 30.494,39 | 41.305,74 | 170.465,17 | 211.770,91 |
| 211 | 29.534,83 | 48,73 | 961,14 | 1.009,87 | 29.534,83 | 41.354,47 | 171.426,31 | 212.780,78 |
| 212 | 28.573,69 | 47,15 | 962,73 | 1.009,87 | 28.573,69 | 41.401,62 | 172.389,04 | 213.790,66 |
| 213 | 27.610,96 | 45,56 | 964,32 | 1.009,87 | 27.610,96 | 41.447,18 | 173.353,35 | 214.800,53 |
| 214 | 26.646,65 | 43,97 | 965,91 | 1.009,87 | 26.646,65 | 41.491,14 | 174.319,26 | 215.810,40 |
| 215 | 25.680,74 | 42,37 | 967,50 | 1.009,87 | 25.680,74 | 41.533,52 | 175.286,76 | 216.820,28 |
| 216 | 24.713,24 | 40,78 | 969,10 | 1.009,87 | 24.713,24 | 41.574,29 | 176.255,86 | 217.830,15 |
| 217 | 23.744,14 | 39,18 | 970,70 | 1.009,87 | 23.744,14 | 41.613,47 | 177.226,55 | 218.840,02 |
| 218 | 22.773,45 | 37,58 | 972,30 | 1.009,87 | 22.773,45 | 41.651,05 | 178.198,85 | 219.849,90 |
| 219 | 21.801,15 | 35,97 | 973,90 | 1.009,87 | 21.801,15 | 41.687,02 | 179.172,75 | 220.859,77 |
| 220 | 20.827,25 | 34,36 | 975,51 | 1.009,87 | 20.827,25 | 41.721,39 | 180.148,26 | 221.869,64 |
| 221 | 19.851,74 | 32,76 | 977,12 | 1.009,87 | 19.851,74 | 41.754,14 | 181.125,38 | 222.879,52 |
| 222 | 18.874,62 | 31,14 | 978,73 | 1.009,87 | 18.874,62 | 41.785,28 | 182.104,11 | 223.889,39 |
| 223 | 17.895,89 | 29,53 | 980,35 | 1.009,87 | 17.895,89 | 41.814,81 | 183.084,45 | 224.899,26 |
| 224 | 16.915,55 | 27,91 | 981,96 | 1.009,87 | 16.915,55 | 41.842,72 | 184.066,42 | 225.909,14 |
| 225 | 15.933,58 | 26,29 | 983,58 | 1.009,87 | 15.933,58 | 41.869,01 | 185.050,00 | 226.919,01 |
| 226 | 14.950,00 | 24,67 | 985,21 | 1.009,87 | 14.950,00 | 41.893,68 | 186.035,20 | 227.928,88 |
| 227 | 13.964,80 | 23,04 | 986,83 | 1.009,87 | 13.964,80 | 41.916,72 | 187.022,04 | 228.938,76 |
| 228 | 12.977,96 | 21,41 | 988,46 | 1.009,87 | 12.977,96 | 41.938,14 | 188.010,50 | 229.948,63 |
| 229 | 11.989,50 | 19,78 | 990,09 | 1.009,87 | 11.989,50 | 41.957,92 | 189.000,59 | 230.958,50 |
| 230 | 10.999,41 | 18,15 | 991,72 | 1.009,87 | 10.999,41 | 41.976,07 | 189.992,31 | 231.968,38 |
| 231 | 10.007,69 | 16,51 | 993,36 | 1.009,87 | 10.007,69 | 41.992,58 | 190.985,67 | 232.978,25 |
| 232 | 9.014,33 | 14,87 | 995,00 | 1.009,87 | 9.014,33 | 42.007,45 | 191.980,67 | 233.988,13 |
| 233 | 8.019,33 | 13,23 | 996,64 | 1.009,87 | 8.019,33 | 42.020,69 | 192.977,31 | 234.998,00 |
| 234 | 7.022,69 | 11,59 | 998,29 | 1.009,87 | 7.022,69 | 42.032,27 | 193.975,60 | 236.007,87 |
| 235 | 6.024,40 | 9,94 | 999,93 | 1.009,87 | 6.024,40 | 42.042,21 | 194.975,53 | 237.017,75 |
| 236 | 5.024,47 | 8,29 | 1.001,58 | 1.009,87 | 5.024,47 | 42.050,50 | 195.977,11 | 238.027,62 |
| 237 | 4.022,89 | 6,64 | 1.003,24 | 1.009,87 | 4.022,89 | 42.057,14 | 196.980,35 | 239.037,49 |
| 238 | 3.019,65 | 4,98 | 1.004,89 | 1.009,87 | 3.019,65 | 42.062,12 | 197.985,24 | 240.047,37 |
| 239 | 2.014,76 | 3,32 | 1.006,55 | 1.009,87 | 2.014,76 | 42.065,45 | 198.991,79 | 241.057,24 |
| 240 | 1.008,21 | 1,66 | 1.008,21 | 1.009,87 | 1.008,21 | 42.067,11 | 200.000,00 | 242.067,11 |
Deutsche Bank Baufinanzierung
- 2,55%
- gebundener Sollzins*
- 2,58%
- effektiver Jahreszins*
- 1.064,68€
- Monatsrate
- Gesamtzahlung :255.134,62 EUR
- Tilgungsanteil :200.000,00 EUR
- Zinsanteil :55.134,62 EUR
- Restschuld :0,00 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 100.000,00 EUR;
Kreditrate: 372,50 EUR;
Gesamtbetrag: 22.350,00 EUR;
Anzahl Kreditraten: 60;
Laufzeit: 120 Monate; Effektiver Jahreszins: 1,60 %;
Gebundener Sollzins: 1,59 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist Deutsche Bank Privat- und Geschäftskunden AG Theodor-Heuss-Allee 72
60486 Frankfurt am Main
60486 Frankfurt am Main
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 200.000,00 | 425,00 | 639,68 | 1.064,68 | 199.360,32 | 425,00 | 639,68 | 1.064,68 |
| 2 | 199.360,32 | 423,64 | 641,04 | 1.064,68 | 199.360,32 | 459,06 | 1.280,73 | 1.739,79 |
| 3 | 198.719,27 | 422,28 | 642,41 | 1.064,68 | 198.719,27 | 881,34 | 1.923,13 | 2.804,47 |
| 4 | 198.076,87 | 420,91 | 643,77 | 1.064,68 | 198.076,87 | 1.302,25 | 2.566,90 | 3.869,15 |
| 5 | 197.433,10 | 419,55 | 645,14 | 1.064,68 | 197.433,10 | 1.721,79 | 3.212,04 | 4.933,84 |
| 6 | 196.787,96 | 418,17 | 646,51 | 1.064,68 | 196.787,96 | 2.139,97 | 3.858,55 | 5.998,52 |
| 7 | 196.141,45 | 416,80 | 647,88 | 1.064,68 | 196.141,45 | 2.556,77 | 4.506,44 | 7.063,21 |
| 8 | 195.493,56 | 415,42 | 649,26 | 1.064,68 | 195.493,56 | 2.972,19 | 5.155,70 | 8.127,89 |
| 9 | 194.844,30 | 414,04 | 650,64 | 1.064,68 | 194.844,30 | 3.386,24 | 5.806,34 | 9.192,57 |
| 10 | 194.193,66 | 412,66 | 652,02 | 1.064,68 | 194.193,66 | 3.798,90 | 6.458,36 | 10.257,26 |
| 11 | 193.541,64 | 411,28 | 653,41 | 1.064,68 | 193.541,64 | 4.210,17 | 7.111,77 | 11.321,94 |
| 12 | 192.888,23 | 409,89 | 654,80 | 1.064,68 | 192.888,23 | 4.620,06 | 7.766,56 | 12.386,63 |
| 13 | 192.233,44 | 408,50 | 656,19 | 1.064,68 | 192.233,44 | 5.028,56 | 8.422,75 | 13.451,31 |
| 14 | 191.577,25 | 407,10 | 657,58 | 1.064,68 | 191.577,25 | 5.435,66 | 9.080,34 | 14.516,00 |
| 15 | 190.919,66 | 405,70 | 658,98 | 1.064,68 | 190.919,66 | 5.841,36 | 9.739,32 | 15.580,68 |
| 16 | 190.260,68 | 404,30 | 660,38 | 1.064,68 | 190.260,68 | 6.245,67 | 10.399,70 | 16.645,36 |
| 17 | 189.600,30 | 402,90 | 661,78 | 1.064,68 | 189.600,30 | 6.648,57 | 11.061,48 | 17.710,05 |
| 18 | 188.938,52 | 401,49 | 663,19 | 1.064,68 | 188.938,52 | 7.050,06 | 11.724,67 | 18.774,73 |
| 19 | 188.275,33 | 400,09 | 664,60 | 1.064,68 | 188.275,33 | 7.450,15 | 12.389,27 | 19.839,42 |
| 20 | 187.610,73 | 398,67 | 666,01 | 1.064,68 | 187.610,73 | 7.848,82 | 13.055,28 | 20.904,10 |
| 21 | 186.944,72 | 397,26 | 667,43 | 1.064,68 | 186.944,72 | 8.246,08 | 13.722,71 | 21.968,78 |
| 22 | 186.277,29 | 395,84 | 668,84 | 1.064,68 | 186.277,29 | 8.641,92 | 14.391,55 | 23.033,47 |
| 23 | 185.608,45 | 394,42 | 670,27 | 1.064,68 | 185.608,45 | 9.036,34 | 15.061,82 | 24.098,15 |
| 24 | 184.938,18 | 392,99 | 671,69 | 1.064,68 | 184.938,18 | 9.429,33 | 15.733,51 | 25.162,84 |
| 25 | 184.266,49 | 391,57 | 673,12 | 1.064,68 | 184.266,49 | 9.820,90 | 16.406,63 | 26.227,52 |
| 26 | 183.593,37 | 390,14 | 674,55 | 1.064,68 | 183.593,37 | 10.211,03 | 17.081,17 | 27.292,21 |
| 27 | 182.918,83 | 388,70 | 675,98 | 1.064,68 | 182.918,83 | 10.599,73 | 17.757,16 | 28.356,89 |
| 28 | 182.242,84 | 387,27 | 677,42 | 1.064,68 | 182.242,84 | 10.987,00 | 18.434,57 | 29.421,57 |
| 29 | 181.565,43 | 385,83 | 678,86 | 1.064,68 | 181.565,43 | 11.372,83 | 19.113,43 | 30.486,26 |
| 30 | 180.886,57 | 384,38 | 680,30 | 1.064,68 | 180.886,57 | 11.757,21 | 19.793,73 | 31.550,94 |
| 31 | 180.206,27 | 382,94 | 681,75 | 1.064,68 | 180.206,27 | 12.140,15 | 20.475,48 | 32.615,63 |
| 32 | 179.524,52 | 381,49 | 683,19 | 1.064,68 | 179.524,52 | 12.521,64 | 21.158,67 | 33.680,31 |
| 33 | 178.841,33 | 380,04 | 684,65 | 1.064,68 | 178.841,33 | 12.901,68 | 21.843,32 | 34.745,00 |
| 34 | 178.156,68 | 378,58 | 686,10 | 1.064,68 | 178.156,68 | 13.280,26 | 22.529,42 | 35.809,68 |
| 35 | 177.470,58 | 377,12 | 687,56 | 1.064,68 | 177.470,58 | 13.657,38 | 23.216,98 | 36.874,36 |
| 36 | 176.783,02 | 375,66 | 689,02 | 1.064,68 | 176.783,02 | 14.033,05 | 23.906,00 | 37.939,05 |
| 37 | 176.094,00 | 374,20 | 690,48 | 1.064,68 | 176.094,00 | 14.407,25 | 24.596,48 | 39.003,73 |
| 38 | 175.403,52 | 372,73 | 691,95 | 1.064,68 | 175.403,52 | 14.779,98 | 25.288,44 | 40.068,42 |
| 39 | 174.711,56 | 371,26 | 693,42 | 1.064,68 | 174.711,56 | 15.151,24 | 25.981,86 | 41.133,10 |
| 40 | 174.018,14 | 369,79 | 694,90 | 1.064,68 | 174.018,14 | 15.521,03 | 26.676,75 | 42.197,78 |
| 41 | 173.323,25 | 368,31 | 696,37 | 1.064,68 | 173.323,25 | 15.889,34 | 27.373,13 | 43.262,47 |
| 42 | 172.626,87 | 366,83 | 697,85 | 1.064,68 | 172.626,87 | 16.256,18 | 28.070,98 | 44.327,15 |
| 43 | 171.929,02 | 365,35 | 699,34 | 1.064,68 | 171.929,02 | 16.621,52 | 28.770,31 | 45.391,84 |
| 44 | 171.229,69 | 363,86 | 700,82 | 1.064,68 | 171.229,69 | 16.985,39 | 29.471,13 | 46.456,52 |
| 45 | 170.528,87 | 362,37 | 702,31 | 1.064,68 | 170.528,87 | 17.347,76 | 30.173,44 | 47.521,21 |
| 46 | 169.826,56 | 360,88 | 703,80 | 1.064,68 | 169.826,56 | 17.708,64 | 30.877,25 | 48.585,89 |
| 47 | 169.122,75 | 359,39 | 705,30 | 1.064,68 | 169.122,75 | 18.068,03 | 31.582,55 | 49.650,57 |
| 48 | 168.417,45 | 357,89 | 706,80 | 1.064,68 | 168.417,45 | 18.425,92 | 32.289,34 | 50.715,26 |
| 49 | 167.710,66 | 356,39 | 708,30 | 1.064,68 | 167.710,66 | 18.782,30 | 32.997,64 | 51.779,94 |
| 50 | 167.002,36 | 354,88 | 709,80 | 1.064,68 | 167.002,36 | 19.137,18 | 33.707,45 | 52.844,63 |
| 51 | 166.292,55 | 353,37 | 711,31 | 1.064,68 | 166.292,55 | 19.490,55 | 34.418,76 | 53.909,31 |
| 52 | 165.581,24 | 351,86 | 712,82 | 1.064,68 | 165.581,24 | 19.842,41 | 35.131,58 | 54.974,00 |
| 53 | 164.868,42 | 350,35 | 714,34 | 1.064,68 | 164.868,42 | 20.192,76 | 35.845,92 | 56.038,68 |
| 54 | 164.154,08 | 348,83 | 715,86 | 1.064,68 | 164.154,08 | 20.541,59 | 36.561,78 | 57.103,36 |
| 55 | 163.438,22 | 347,31 | 717,38 | 1.064,68 | 163.438,22 | 20.888,89 | 37.279,16 | 58.168,05 |
| 56 | 162.720,84 | 345,78 | 718,90 | 1.064,68 | 162.720,84 | 21.234,67 | 37.998,06 | 59.232,73 |
| 57 | 162.001,94 | 344,25 | 720,43 | 1.064,68 | 162.001,94 | 21.578,93 | 38.718,49 | 60.297,42 |
| 58 | 161.281,51 | 342,72 | 721,96 | 1.064,68 | 161.281,51 | 21.921,65 | 39.440,45 | 61.362,10 |
| 59 | 160.559,55 | 341,19 | 723,50 | 1.064,68 | 160.559,55 | 22.262,84 | 40.163,94 | 62.426,78 |
| 60 | 159.836,06 | 339,65 | 725,03 | 1.064,68 | 159.836,06 | 22.602,49 | 40.888,98 | 63.491,47 |
| 61 | 159.111,02 | 338,11 | 726,57 | 1.064,68 | 159.111,02 | 22.940,60 | 41.615,55 | 64.556,15 |
| 62 | 158.384,45 | 336,57 | 728,12 | 1.064,68 | 158.384,45 | 23.277,17 | 42.343,67 | 65.620,84 |
| 63 | 157.656,33 | 335,02 | 729,66 | 1.064,68 | 157.656,33 | 23.612,19 | 43.073,33 | 66.685,52 |
| 64 | 156.926,67 | 333,47 | 731,22 | 1.064,68 | 156.926,67 | 23.945,66 | 43.804,55 | 67.750,21 |
| 65 | 156.195,45 | 331,92 | 732,77 | 1.064,68 | 156.195,45 | 24.277,57 | 44.537,32 | 68.814,89 |
| 66 | 155.462,68 | 330,36 | 734,33 | 1.064,68 | 155.462,68 | 24.607,93 | 45.271,64 | 69.879,57 |
| 67 | 154.728,36 | 328,80 | 735,89 | 1.064,68 | 154.728,36 | 24.936,73 | 46.007,53 | 70.944,26 |
| 68 | 153.992,47 | 327,23 | 737,45 | 1.064,68 | 153.992,47 | 25.263,96 | 46.744,98 | 72.008,94 |
| 69 | 153.255,02 | 325,67 | 739,02 | 1.064,68 | 153.255,02 | 25.589,63 | 47.484,00 | 73.073,63 |
| 70 | 152.516,00 | 324,10 | 740,59 | 1.064,68 | 152.516,00 | 25.913,73 | 48.224,58 | 74.138,31 |
| 71 | 151.775,42 | 322,52 | 742,16 | 1.064,68 | 151.775,42 | 26.236,25 | 48.966,74 | 75.202,99 |
| 72 | 151.033,26 | 320,95 | 743,74 | 1.064,68 | 151.033,26 | 26.557,20 | 49.710,48 | 76.267,68 |
| 73 | 150.289,52 | 319,37 | 745,32 | 1.064,68 | 150.289,52 | 26.876,56 | 50.455,80 | 77.332,36 |
| 74 | 149.544,20 | 317,78 | 746,90 | 1.064,68 | 149.544,20 | 27.194,34 | 51.202,71 | 78.397,05 |
| 75 | 148.797,29 | 316,19 | 748,49 | 1.064,68 | 148.797,29 | 27.510,54 | 51.951,20 | 79.461,73 |
| 76 | 148.048,80 | 314,60 | 750,08 | 1.064,68 | 148.048,80 | 27.825,14 | 52.701,28 | 80.526,42 |
| 77 | 147.298,72 | 313,01 | 751,67 | 1.064,68 | 147.298,72 | 28.138,15 | 53.452,95 | 81.591,10 |
| 78 | 146.547,05 | 311,41 | 753,27 | 1.064,68 | 146.547,05 | 28.449,56 | 54.206,22 | 82.655,78 |
| 79 | 145.793,78 | 309,81 | 754,87 | 1.064,68 | 145.793,78 | 28.759,37 | 54.961,09 | 83.720,47 |
| 80 | 145.038,91 | 308,21 | 756,48 | 1.064,68 | 145.038,91 | 29.067,58 | 55.717,57 | 84.785,15 |
| 81 | 144.282,43 | 306,60 | 758,08 | 1.064,68 | 144.282,43 | 29.374,18 | 56.475,65 | 85.849,84 |
| 82 | 143.524,35 | 304,99 | 759,69 | 1.064,68 | 143.524,35 | 29.679,17 | 57.235,35 | 86.914,52 |
| 83 | 142.764,65 | 303,37 | 761,31 | 1.064,68 | 142.764,65 | 29.982,55 | 57.996,66 | 87.979,21 |
| 84 | 142.003,34 | 301,76 | 762,93 | 1.064,68 | 142.003,34 | 30.284,30 | 58.759,59 | 89.043,89 |
| 85 | 141.240,41 | 300,14 | 764,55 | 1.064,68 | 141.240,41 | 30.584,44 | 59.524,13 | 90.108,57 |
| 86 | 140.475,87 | 298,51 | 766,17 | 1.064,68 | 140.475,87 | 30.882,95 | 60.290,31 | 91.173,26 |
| 87 | 139.709,69 | 296,88 | 767,80 | 1.064,68 | 139.709,69 | 31.179,83 | 61.058,11 | 92.237,94 |
| 88 | 138.941,89 | 295,25 | 769,43 | 1.064,68 | 138.941,89 | 31.475,08 | 61.827,54 | 93.302,63 |
| 89 | 138.172,46 | 293,62 | 771,07 | 1.064,68 | 138.172,46 | 31.768,70 | 62.598,61 | 94.367,31 |
| 90 | 137.401,39 | 291,98 | 772,71 | 1.064,68 | 137.401,39 | 32.060,68 | 63.371,32 | 95.431,99 |
| 91 | 136.628,68 | 290,34 | 774,35 | 1.064,68 | 136.628,68 | 32.351,02 | 64.145,66 | 96.496,68 |
| 92 | 135.854,34 | 288,69 | 775,99 | 1.064,68 | 135.854,34 | 32.639,71 | 64.921,66 | 97.561,36 |
| 93 | 135.078,34 | 287,04 | 777,64 | 1.064,68 | 135.078,34 | 32.926,75 | 65.699,30 | 98.626,05 |
| 94 | 134.300,70 | 285,39 | 779,30 | 1.064,68 | 134.300,70 | 33.212,14 | 66.478,60 | 99.690,73 |
| 95 | 133.521,40 | 283,73 | 780,95 | 1.064,68 | 133.521,40 | 33.495,87 | 67.259,55 | 100.755,42 |
| 96 | 132.740,45 | 282,07 | 782,61 | 1.064,68 | 132.740,45 | 33.777,94 | 68.042,16 | 101.820,10 |
| 97 | 131.957,84 | 280,41 | 784,27 | 1.064,68 | 131.957,84 | 34.058,35 | 68.826,43 | 102.884,78 |
| 98 | 131.173,57 | 278,74 | 785,94 | 1.064,68 | 131.173,57 | 34.337,10 | 69.612,37 | 103.949,47 |
| 99 | 130.387,63 | 277,07 | 787,61 | 1.064,68 | 130.387,63 | 34.614,17 | 70.399,98 | 105.014,15 |
| 100 | 129.600,02 | 275,40 | 789,28 | 1.064,68 | 129.600,02 | 34.889,57 | 71.189,27 | 106.078,84 |
| 101 | 128.810,73 | 273,72 | 790,96 | 1.064,68 | 128.810,73 | 35.163,29 | 71.980,23 | 107.143,52 |
| 102 | 128.019,77 | 272,04 | 792,64 | 1.064,68 | 128.019,77 | 35.435,34 | 72.772,87 | 108.208,21 |
| 103 | 127.227,13 | 270,36 | 794,33 | 1.064,68 | 127.227,13 | 35.705,69 | 73.567,20 | 109.272,89 |
| 104 | 126.432,80 | 268,67 | 796,01 | 1.064,68 | 126.432,80 | 35.974,36 | 74.363,21 | 110.337,57 |
| 105 | 125.636,79 | 266,98 | 797,71 | 1.064,68 | 125.636,79 | 36.241,34 | 75.160,92 | 111.402,26 |
| 106 | 124.839,08 | 265,28 | 799,40 | 1.064,68 | 124.839,08 | 36.506,62 | 75.960,32 | 112.466,94 |
| 107 | 124.039,68 | 263,58 | 801,10 | 1.064,68 | 124.039,68 | 36.770,21 | 76.761,42 | 113.531,63 |
| 108 | 123.238,58 | 261,88 | 802,80 | 1.064,68 | 123.238,58 | 37.032,09 | 77.564,22 | 114.596,31 |
| 109 | 122.435,78 | 260,18 | 804,51 | 1.064,68 | 122.435,78 | 37.292,27 | 78.368,73 | 115.660,99 |
| 110 | 121.631,27 | 258,47 | 806,22 | 1.064,68 | 121.631,27 | 37.550,73 | 79.174,95 | 116.725,68 |
| 111 | 120.825,05 | 256,75 | 807,93 | 1.064,68 | 120.825,05 | 37.807,49 | 79.982,88 | 117.790,36 |
| 112 | 120.017,12 | 255,04 | 809,65 | 1.064,68 | 120.017,12 | 38.062,52 | 80.792,52 | 118.855,05 |
| 113 | 119.207,48 | 253,32 | 811,37 | 1.064,68 | 119.207,48 | 38.315,84 | 81.603,89 | 119.919,73 |
| 114 | 118.396,11 | 251,59 | 813,09 | 1.064,68 | 118.396,11 | 38.567,43 | 82.416,99 | 120.984,42 |
| 115 | 117.583,01 | 249,86 | 814,82 | 1.064,68 | 117.583,01 | 38.817,29 | 83.231,81 | 122.049,10 |
| 116 | 116.768,19 | 248,13 | 816,55 | 1.064,68 | 116.768,19 | 39.065,43 | 84.048,36 | 123.113,78 |
| 117 | 115.951,64 | 246,40 | 818,29 | 1.064,68 | 115.951,64 | 39.311,82 | 84.866,64 | 124.178,47 |
| 118 | 115.133,36 | 244,66 | 820,03 | 1.064,68 | 115.133,36 | 39.556,48 | 85.686,67 | 125.243,15 |
| 119 | 114.313,33 | 242,92 | 821,77 | 1.064,68 | 114.313,33 | 39.799,40 | 86.508,44 | 126.307,84 |
| 120 | 113.491,56 | 241,17 | 823,51 | 1.064,68 | 113.491,56 | 40.040,57 | 87.331,95 | 127.372,52 |
| 121 | 112.668,05 | 239,42 | 825,26 | 1.064,68 | 112.668,05 | 40.279,99 | 88.157,22 | 128.437,20 |
| 122 | 111.842,78 | 237,67 | 827,02 | 1.064,68 | 111.842,78 | 40.517,65 | 88.984,24 | 129.501,89 |
| 123 | 111.015,76 | 235,91 | 828,78 | 1.064,68 | 111.015,76 | 40.753,56 | 89.813,01 | 130.566,57 |
| 124 | 110.186,99 | 234,15 | 830,54 | 1.064,68 | 110.186,99 | 40.987,71 | 90.643,55 | 131.631,26 |
| 125 | 109.356,45 | 232,38 | 832,30 | 1.064,68 | 109.356,45 | 41.220,09 | 91.475,85 | 132.695,94 |
| 126 | 108.524,15 | 230,61 | 834,07 | 1.064,68 | 108.524,15 | 41.450,71 | 92.309,92 | 133.760,63 |
| 127 | 107.690,08 | 228,84 | 835,84 | 1.064,68 | 107.690,08 | 41.679,55 | 93.145,76 | 134.825,31 |
| 128 | 106.854,24 | 227,07 | 837,62 | 1.064,68 | 106.854,24 | 41.906,61 | 93.983,38 | 135.889,99 |
| 129 | 106.016,62 | 225,29 | 839,40 | 1.064,68 | 106.016,62 | 42.131,90 | 94.822,78 | 136.954,68 |
| 130 | 105.177,22 | 223,50 | 841,18 | 1.064,68 | 105.177,22 | 42.355,40 | 95.663,96 | 138.019,36 |
| 131 | 104.336,04 | 221,71 | 842,97 | 1.064,68 | 104.336,04 | 42.577,11 | 96.506,93 | 139.084,05 |
| 132 | 103.493,07 | 219,92 | 844,76 | 1.064,68 | 103.493,07 | 42.797,04 | 97.351,70 | 140.148,73 |
| 133 | 102.648,30 | 218,13 | 846,56 | 1.064,68 | 102.648,30 | 43.015,16 | 98.198,25 | 141.213,42 |
| 134 | 101.801,75 | 216,33 | 848,36 | 1.064,68 | 101.801,75 | 43.231,49 | 99.046,61 | 142.278,10 |
| 135 | 100.953,39 | 214,53 | 850,16 | 1.064,68 | 100.953,39 | 43.446,02 | 99.896,77 | 143.342,78 |
| 136 | 100.103,23 | 212,72 | 851,96 | 1.064,68 | 100.103,23 | 43.658,74 | 100.748,73 | 144.407,47 |
| 137 | 99.251,27 | 210,91 | 853,78 | 1.064,68 | 99.251,27 | 43.869,65 | 101.602,51 | 145.472,15 |
| 138 | 98.397,49 | 209,09 | 855,59 | 1.064,68 | 98.397,49 | 44.078,74 | 102.458,10 | 146.536,84 |
| 139 | 97.541,90 | 207,28 | 857,41 | 1.064,68 | 97.541,90 | 44.286,02 | 103.315,50 | 147.601,52 |
| 140 | 96.684,50 | 205,45 | 859,23 | 1.064,68 | 96.684,50 | 44.491,47 | 104.174,73 | 148.666,20 |
| 141 | 95.825,27 | 203,63 | 861,06 | 1.064,68 | 95.825,27 | 44.695,10 | 105.035,79 | 149.730,89 |
| 142 | 94.964,21 | 201,80 | 862,89 | 1.064,68 | 94.964,21 | 44.896,90 | 105.898,67 | 150.795,57 |
| 143 | 94.101,33 | 199,97 | 864,72 | 1.064,68 | 94.101,33 | 45.096,86 | 106.763,39 | 151.860,26 |
| 144 | 93.236,61 | 198,13 | 866,56 | 1.064,68 | 93.236,61 | 45.294,99 | 107.629,95 | 152.924,94 |
| 145 | 92.370,05 | 196,29 | 868,40 | 1.064,68 | 92.370,05 | 45.491,28 | 108.498,35 | 153.989,63 |
| 146 | 91.501,65 | 194,44 | 870,24 | 1.064,68 | 91.501,65 | 45.685,72 | 109.368,59 | 155.054,31 |
| 147 | 90.631,41 | 192,59 | 872,09 | 1.064,68 | 90.631,41 | 45.878,31 | 110.240,68 | 156.118,99 |
| 148 | 89.759,32 | 190,74 | 873,95 | 1.064,68 | 89.759,32 | 46.069,05 | 111.114,63 | 157.183,68 |
| 149 | 88.885,37 | 188,88 | 875,80 | 1.064,68 | 88.885,37 | 46.257,93 | 111.990,43 | 158.248,36 |
| 150 | 88.009,57 | 187,02 | 877,66 | 1.064,68 | 88.009,57 | 46.444,95 | 112.868,09 | 159.313,05 |
| 151 | 87.131,91 | 185,16 | 879,53 | 1.064,68 | 87.131,91 | 46.630,11 | 113.747,62 | 160.377,73 |
| 152 | 86.252,38 | 183,29 | 881,40 | 1.064,68 | 86.252,38 | 46.813,39 | 114.629,02 | 161.442,42 |
| 153 | 85.370,98 | 181,41 | 883,27 | 1.064,68 | 85.370,98 | 46.994,81 | 115.512,29 | 162.507,10 |
| 154 | 84.487,71 | 179,54 | 885,15 | 1.064,68 | 84.487,71 | 47.174,34 | 116.397,44 | 163.571,78 |
| 155 | 83.602,56 | 177,66 | 887,03 | 1.064,68 | 83.602,56 | 47.352,00 | 117.284,47 | 164.636,47 |
| 156 | 82.715,53 | 175,77 | 888,91 | 1.064,68 | 82.715,53 | 47.527,77 | 118.173,38 | 165.701,15 |
| 157 | 81.826,62 | 173,88 | 890,80 | 1.064,68 | 81.826,62 | 47.701,65 | 119.064,19 | 166.765,84 |
| 158 | 80.935,81 | 171,99 | 892,70 | 1.064,68 | 80.935,81 | 47.873,64 | 119.956,88 | 167.830,52 |
| 159 | 80.043,12 | 170,09 | 894,59 | 1.064,68 | 80.043,12 | 48.043,73 | 120.851,47 | 168.895,20 |
| 160 | 79.148,53 | 168,19 | 896,49 | 1.064,68 | 79.148,53 | 48.211,92 | 121.747,97 | 169.959,89 |
| 161 | 78.252,03 | 166,29 | 898,40 | 1.064,68 | 78.252,03 | 48.378,21 | 122.646,37 | 171.024,57 |
| 162 | 77.353,63 | 164,38 | 900,31 | 1.064,68 | 77.353,63 | 48.542,58 | 123.546,67 | 172.089,26 |
| 163 | 76.453,33 | 162,46 | 902,22 | 1.064,68 | 76.453,33 | 48.705,05 | 124.448,89 | 173.153,94 |
| 164 | 75.551,11 | 160,55 | 904,14 | 1.064,68 | 75.551,11 | 48.865,59 | 125.353,03 | 174.218,63 |
| 165 | 74.646,97 | 158,62 | 906,06 | 1.064,68 | 74.646,97 | 49.024,22 | 126.259,09 | 175.283,31 |
| 166 | 73.740,91 | 156,70 | 907,98 | 1.064,68 | 73.740,91 | 49.180,92 | 127.167,08 | 176.347,99 |
| 167 | 72.832,92 | 154,77 | 909,91 | 1.064,68 | 72.832,92 | 49.335,69 | 128.076,99 | 177.412,68 |
| 168 | 71.923,01 | 152,84 | 911,85 | 1.064,68 | 71.923,01 | 49.488,52 | 128.988,84 | 178.477,36 |
| 169 | 71.011,16 | 150,90 | 913,79 | 1.064,68 | 71.011,16 | 49.639,42 | 129.902,62 | 179.542,05 |
| 170 | 70.097,38 | 148,96 | 915,73 | 1.064,68 | 70.097,38 | 49.788,38 | 130.818,35 | 180.606,73 |
| 171 | 69.181,65 | 147,01 | 917,67 | 1.064,68 | 69.181,65 | 49.935,39 | 131.736,02 | 181.671,41 |
| 172 | 68.263,98 | 145,06 | 919,62 | 1.064,68 | 68.263,98 | 50.080,45 | 132.655,65 | 182.736,10 |
| 173 | 67.344,35 | 143,11 | 921,58 | 1.064,68 | 67.344,35 | 50.223,56 | 133.577,23 | 183.800,78 |
| 174 | 66.422,77 | 141,15 | 923,54 | 1.064,68 | 66.422,77 | 50.364,71 | 134.500,76 | 184.865,47 |
| 175 | 65.499,24 | 139,19 | 925,50 | 1.064,68 | 65.499,24 | 50.503,89 | 135.426,26 | 185.930,15 |
| 176 | 64.573,74 | 137,22 | 927,47 | 1.064,68 | 64.573,74 | 50.641,11 | 136.353,72 | 186.994,84 |
| 177 | 63.646,28 | 135,25 | 929,44 | 1.064,68 | 63.646,28 | 50.776,36 | 137.283,16 | 188.059,52 |
| 178 | 62.716,84 | 133,27 | 931,41 | 1.064,68 | 62.716,84 | 50.909,63 | 138.214,57 | 189.124,20 |
| 179 | 61.785,43 | 131,29 | 933,39 | 1.064,68 | 61.785,43 | 51.040,93 | 139.147,96 | 190.188,89 |
| 180 | 60.852,04 | 129,31 | 935,37 | 1.064,68 | 60.852,04 | 51.170,24 | 140.083,33 | 191.253,57 |
| 181 | 59.916,67 | 127,32 | 937,36 | 1.064,68 | 59.916,67 | 51.297,56 | 141.020,70 | 192.318,26 |
| 182 | 58.979,30 | 125,33 | 939,35 | 1.064,68 | 58.979,30 | 51.422,89 | 141.960,05 | 193.382,94 |
| 183 | 58.039,95 | 123,33 | 941,35 | 1.064,68 | 58.039,95 | 51.546,23 | 142.901,40 | 194.447,63 |
| 184 | 57.098,60 | 121,33 | 943,35 | 1.064,68 | 57.098,60 | 51.667,56 | 143.844,75 | 195.512,31 |
| 185 | 56.155,25 | 119,33 | 945,35 | 1.064,68 | 56.155,25 | 51.786,89 | 144.790,10 | 196.576,99 |
| 186 | 55.209,90 | 117,32 | 947,36 | 1.064,68 | 55.209,90 | 51.904,21 | 145.737,47 | 197.641,68 |
| 187 | 54.262,53 | 115,31 | 949,38 | 1.064,68 | 54.262,53 | 52.019,52 | 146.686,84 | 198.706,36 |
| 188 | 53.313,16 | 113,29 | 951,39 | 1.064,68 | 53.313,16 | 52.132,81 | 147.638,24 | 199.771,05 |
| 189 | 52.361,76 | 111,27 | 953,42 | 1.064,68 | 52.361,76 | 52.244,08 | 148.591,65 | 200.835,73 |
| 190 | 51.408,35 | 109,24 | 955,44 | 1.064,68 | 51.408,35 | 52.353,32 | 149.547,09 | 201.900,41 |
| 191 | 50.452,91 | 107,21 | 957,47 | 1.064,68 | 50.452,91 | 52.460,53 | 150.504,56 | 202.965,10 |
| 192 | 49.495,44 | 105,18 | 959,51 | 1.064,68 | 49.495,44 | 52.565,71 | 151.464,07 | 204.029,78 |
| 193 | 48.535,93 | 103,14 | 961,55 | 1.064,68 | 48.535,93 | 52.668,85 | 152.425,62 | 205.094,47 |
| 194 | 47.574,38 | 101,10 | 963,59 | 1.064,68 | 47.574,38 | 52.769,95 | 153.389,20 | 206.159,15 |
| 195 | 46.610,80 | 99,05 | 965,64 | 1.064,68 | 46.610,80 | 52.868,99 | 154.354,84 | 207.223,84 |
| 196 | 45.645,16 | 97,00 | 967,69 | 1.064,68 | 45.645,16 | 52.965,99 | 155.322,53 | 208.288,52 |
| 197 | 44.677,47 | 94,94 | 969,74 | 1.064,68 | 44.677,47 | 53.060,93 | 156.292,27 | 209.353,20 |
| 198 | 43.707,73 | 92,88 | 971,81 | 1.064,68 | 43.707,73 | 53.153,81 | 157.264,08 | 210.417,89 |
| 199 | 42.735,92 | 90,81 | 973,87 | 1.064,68 | 42.735,92 | 53.244,62 | 158.237,95 | 211.482,57 |
| 200 | 41.762,05 | 88,74 | 975,94 | 1.064,68 | 41.762,05 | 53.333,37 | 159.213,89 | 212.547,26 |
| 201 | 40.786,11 | 86,67 | 978,01 | 1.064,68 | 40.786,11 | 53.420,04 | 160.191,90 | 213.611,94 |
| 202 | 39.808,10 | 84,59 | 980,09 | 1.064,68 | 39.808,10 | 53.504,63 | 161.171,99 | 214.676,63 |
| 203 | 38.828,01 | 82,51 | 982,17 | 1.064,68 | 38.828,01 | 53.587,14 | 162.154,17 | 215.741,31 |
| 204 | 37.845,83 | 80,42 | 984,26 | 1.064,68 | 37.845,83 | 53.667,56 | 163.138,43 | 216.805,99 |
| 205 | 36.861,57 | 78,33 | 986,35 | 1.064,68 | 36.861,57 | 53.745,89 | 164.124,78 | 217.870,68 |
| 206 | 35.875,22 | 76,23 | 988,45 | 1.064,68 | 35.875,22 | 53.822,13 | 165.113,23 | 218.935,36 |
| 207 | 34.886,77 | 74,13 | 990,55 | 1.064,68 | 34.886,77 | 53.896,26 | 166.103,78 | 220.000,05 |
| 208 | 33.896,22 | 72,03 | 992,65 | 1.064,68 | 33.896,22 | 53.968,29 | 167.096,44 | 221.064,73 |
| 209 | 32.903,56 | 69,92 | 994,76 | 1.064,68 | 32.903,56 | 54.038,21 | 168.091,20 | 222.129,41 |
| 210 | 31.908,80 | 67,81 | 996,88 | 1.064,68 | 31.908,80 | 54.106,02 | 169.088,08 | 223.194,10 |